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 September 30, 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 September 30, 2002

   Common Stock, $.10 par value                               37,135,149
             (Class)                                     (Number of shares)


                        OMEGA HEALTHCARE INVESTORS, INC.
                                    FORM 10-Q
                               September 30, 2002
                                     INDEX

                                                                     Page No.

PART I   Financial Information

Item 1.  Consolidated Financial Statements:

         Balance Sheets
             September 30, 2002 (unaudited)
             and December 31, 2001....................................   2

         Statements of Operations (unaudited)
             Three- and nine-month periods ended
             September 30, 2002 and 2001..............................   3

         Statements of Cash Flows (unaudited)
             Nine-month periods ended
             September 30, 2002 and 2001..............................   4

         Notes to Consolidated Financial Statements
             September 30, 2002 (unaudited)...........................   5

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

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

Item 4.  Controls and Procedures......................................   29

PART II  Other Information

Item 1.  Legal Proceedings............................................   29

Item 2.  Changes in Securities and Use of Proceeds....................   29

Item 3.  Defaults Upon Senior Securities..............................   29

Item 4.  Submission of Matters to a Vote of Security Holders..........   30

Item 6.  Exhibits and Reports on Form 8-K.............................   30



                         PART 1 - FINANCIAL INFORMATION
Item 1.     Financial Statements
                        OMEGA HEALTHCARE INVESTORS, INC.
                           CONSOLIDATED BALANCE SHEETS
                                 (In Thousands)


                                                                                        September 30,        December 31,
                                                                                            2002                2001
                                                                                       -----------------------------------
                                                                                         (Unaudited)         (See Note)
                                                                                                           
                                     ASSETS
Real estate properties
   Land and buildings at cost...................................................       $    675,760        $    684,848
   Less accumulated depreciation................................................           (112,681)           (100,038)
                                                                                       -----------------------------------
      Real estate properties--net...............................................            563,079             584,810
   Mortgage notes receivable--net...............................................            176,661             195,193
                                                                                       -----------------------------------
                                                                                            739,740             780,003
Other investments--net..........................................................             41,713              50,791
                                                                                       -----------------------------------
                                                                                            781,453             830,794
Assets held for sale--net.......................................................              5,972               7,396
                                                                                       -----------------------------------
   Total investments............................................................            787,425             838,190

Cash and cash equivalents.......................................................              5,480              11,445
Accounts receivable--net........................................................              2,051               4,565
Interest rate cap...............................................................              8,592                   -
Other assets....................................................................              8,115               6,732
Operating assets for owned properties...........................................             12,190              29,907
                                                                                       -----------------------------------
   Total assets.................................................................       $    823,853        $    890,839
                                                                                       ===================================

                  LIABILITIES AND STOCKHOLDERS' EQUITY
Revolving lines of credit.......................................................       $    189,800        $    193,689
Unsecured borrowings............................................................            100,000             197,526
Other long-term borrowings......................................................             29,708              21,957
Accrued expenses and other liabilities..........................................              8,868              16,790
Operating liabilities for owned properties......................................              4,018              10,187
                                                                                       -----------------------------------
   Total liabilities............................................................            332,394             440,149

Preferred stock.................................................................            212,342             212,342
Common stock and additional paid-in capital.....................................            484,742             440,071
Cumulative net earnings.........................................................            161,946             165,891
Cumulative dividends paid.......................................................           (365,654)           (365,654)
Unamortized restricted stock awards.............................................               (116)               (142)
Accumulated other comprehensive loss............................................             (1,801)             (1,818)
                                                                                       -----------------------------------
   Total stockholders' equity...................................................            491,459             450,690
                                                                                       -----------------------------------
   Total liabilities and stockholders' equity...................................       $    823,853        $    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            Nine Months Ended
                                                                                     September 30,                 September 30,
                                                                                ----------------------------------------------------
                                                                                  2002           2001          2002           2001
                                                                                ----------------------------------------------------
                                                                                                                   
Revenues
  Rental income.............................................................    $ 16,472       $ 14,936      $ 47,569      $ 45,686
  Mortgage interest income..................................................       5,301          5,130        15,899        16,343
  Other investment income - net.............................................       2,068          1,374         4,227         3,640
  Nursing home revenues of owned and operated assets........................       6,798         43,820        40,756       133,613
  Miscellaneous.............................................................         243          1,575           759         2,384
                                                                                ----------------------------------------------------
                                                                                  30,882         66,835       109,210       201,666
                                                                                ----------------------------------------------------
Expenses
  Nursing home expenses of owned and operated assets........................      19,677         44,439        56,862       134,565
  Depreciation and amortization.............................................       5,298          5,515        15,976        16,560
  Interest..................................................................       6,444          9,124        21,720        28,039
  General and administrative................................................       1,576          2,203         5,065         7,707
  Legal.....................................................................         610          1,145         2,262         2,862
  State taxes...............................................................          54            126           270           339
  Litigation settlement expense.............................................           -              -             -        10,000
  Provision for impairment..................................................       2,371              -         4,854         8,381
  Provision for uncollectible mortgages, notes and accounts receivable......       5,219             19         8,898           700
  Severance, moving and consulting agreement costs..........................           -          4,300             -         4,766
  Adjustment of derivatives to fair value...................................        (348)           561          (946)        1,113
                                                                                ----------------------------------------------------
                                                                                  40,901         67,432       114,961       215,032
                                                                                ----------------------------------------------------

Loss before gain (loss) on assets sold and gain (loss) on
  early extinguishment of debt..............................................     (10,019)          (597)       (5,751)      (13,366)
Gain (loss) on assets sold - net............................................       2,157         (1,485)        1,855          (873)
                                                                                ----------------------------------------------------
Net loss before gain (loss) on early extinguishment of debt.................      (7,862)        (2,082)       (3,896)      (14,239)
Gain (loss) on early extinguishment of debt.................................           -            226           (49)        2,963
                                                                                ----------------------------------------------------
Net loss....................................................................      (7,862)        (1,856)       (3,945)      (11,276)
Preferred stock dividends...................................................      (5,029)        (5,029)      (15,087)      (14,966)
                                                                                ----------------------------------------------------
Net loss available to common................................................    $(12,891)      $ (6,885)     $(19,032)     $(26,242)
                                                                                ====================================================

Loss per common share:
  Net loss per share - basic................................................    $  (0.35)      $  (0.34)     $  (0.56)     $  (1.31)
                                                                                ====================================================
  Net loss per share - diluted..............................................    $  (0.35)      $  (0.34)     $  (0.56)     $  (1.31)
                                                                                ====================================================

Loss per common share before gain (loss) on early extinguishment of debt:
  Net loss per share - basic................................................    $  (0.35)      $  (0.35)     $  (0.56)     $  (1.46)
                                                                                ====================================================
  Net loss per share - diluted..............................................    $  (0.35)      $  (0.35)     $  (0.56)     $  (1.46)
                                                                                ====================================================


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

Weighted-average shares outstanding, basic..................................      37,133         20,071         33,930       20,032
                                                                                ====================================================
Weighted-average shares outstanding, diluted................................
                                                                                  37,133         20,071         33,930       20,032
                                                                                ====================================================

Components of other comprehensive income (loss):
  Unrealized gain (loss) on Omega Worldwide, Inc............................    $    411       $   (814)     $     969     $   (567)
                                                                                ====================================================
  Unrealized loss on hedging contracts - net................................    $ (1,318)      $   (458)     $    (952)    $   (894)
                                                                                ====================================================


Total comprehensive loss....................................................    $ (8,769)      $ (3,128)     $  (3,928)    $(12,737)
                                                                                ====================================================

                 See notes to consolidated financial statements.



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


                                                                                                    Nine Months Ended
                                                                                                       September 30,
                                                                                         -------------------------------------------
                                                                                               2002                      2001
                                                                                         -------------------------------------------
                                                                                                                    
Operating activities
Net loss........................................................................           $ (3,945)                  $(11,276)
   Adjustment to reconcile net loss to cash provided by operating activities:
      Depreciation and amortization.............................................             15,976                     16,560
      Provision for impairment..................................................              4,854                      8,381
      Provision for uncollectible accounts......................................              8,898                        700
      (Gain) loss on assets sold - net..........................................             (1,855)                       873
      Loss (gain) on early extinguishment of debt...............................                 49                     (2,963)
      Adjustment of derivatives to fair value...................................               (946)                     1,113
      Other.....................................................................              1,028                      3,291
Net change in accounts receivable for Owned and Operated assets--net............             16,205                     (8,120)
Net change in accounts payable for Owned and Operated assets....................             (3,741)                    (3,776)
Net change in other Owned and Operated assets and liabilities...................               (915)                       (97)
Net change in operating assets and liabilities..................................             (1,957)                     2,762
                                                                                         -------------------------------------------
Net cash provided by operating activities.......................................             33,651                      7,448
                                                                                         -------------------------------------------

Cash flows from financing activities
(Payment of) proceeds from revolving lines of credit--net.......................             (3,889)                    18,000
Proceeds from long-term borrowings - net........................................             13,409                          -
Payments of long-term borrowings................................................            (97,981)                   (43,355)
Payments for derivative instruments.............................................            (10,140)                         -
Receipts from Dividend Reinvestment Plan........................................                  4                         29
Proceeds from rights offering and private placement - net.......................             44,600                          -
Deferred financing costs paid...................................................             (5,604)                      (852)
Other...........................................................................                  -                        (45)
                                                                                         -------------------------------------------
Net cash used in financing activities...........................................            (59,601)                   (26,223)
                                                                                         -------------------------------------------

Cash flow from investing activities
Proceeds from sale of real estate investments--net..............................              1,045                      1,514
Proceeds from sale of other investments, capital improvements and funding
  of other investments--net.....................................................              7,353                      1,444
Collection of mortgage principal................................................             11,587                     22,790
                                                                                         -------------------------------------------
Net cash provided by investing activities.......................................             19,985                     25,748
                                                                                         -------------------------------------------

(Decrease) increase in cash and cash equivalents................................             (5,965)                     6,973
Cash and cash equivalents at beginning of period................................             11,445                      7,172
                                                                                         -------------------------------------------
Cash and cash equivalents at end of period......................................           $  5,480                   $ 14,145
                                                                                         ===========================================

                 See notes to consolidated financial statements.



                        OMEGA HEALTHCARE INVESTORS, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

                               September 30, 2002

Note A - Basis of Presentation

     The  accompanying  unaudited  consolidated  financial  statements for Omega
Healthcare  Investors,  Inc. have been prepared in  accordance  with  accounting
principles  generally  accepted  in  the  United  States  ("GAAP")  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- and
nine-month  periods ended September 30, 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 Financial  Accounting  Standards  Board ("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  in our  financial
statements.

     A summary of the number of  properties  by category  for the quarter  ended
September 30, 2002 follows:


                                                                                                     Total        Held
                                           Purchase /                   Owned &      Closed        Healthcare     for
          Facility Count                   Leaseback     Mortgages     Operated     Facilities     Facilities     Sale       Total
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                          
Balance at June 31, 2002...............        148           69             13           3            233            7         240
Properties transferred to
  Held for Sale........................          -            -              -           -              -            -           -
Properties transferred to
  Owned & Operated.....................          -            -              -           -              -            -           -
Properties closed......................         (3)           -              -           3              -            -           -
Properties Sold / Mortgages Paid.......          -           (4)             -          (1)            (5)           -          (5)
Transition Leasehold Interest..........          -            -             (3)          -             (3)           -          (3)
Properties Leased / Mortgages Placed...          -            -              -           -              -            -           -
Properties transferred to
  Purchase/Leaseback...................          2            -             (2)          -              -            -           -
- ------------------------------------------------------------------------------------------------------------------------------------
  Balance at September 30, 2002........        147            65             8           5            225            7         232
====================================================================================================================================

         Gross Investment
- ---------------------------------------
Balance at June 31, 2002...............   $658,804     $190,802       $ 18,873     $  1,300       $869,779     $  5,972    $875,751
Properties transferred to
  Held for Sale........................          -            -              -            -              -            -           -
Properties transferred to
  Owned & Operated.....................          -            -              -            -              -            -           -
Properties closed......................     (1,872)           -              -        1,872              -            -           -
Properties Sold / Mortgages Paid.......          -       (8,727)             -            -         (8,727)           -      (8,727)
Transition Leasehold Interest..........          -            -           (543)           -           (543)           -        (543)
Properties Leased / Mortgages Placed...          -            -              -            -              -            -           -
Properties transferred to
  Purchase/Leaseback...................      7,250            -         (7,250)           -              -            -           -
Impairment on Properties and
  Mortgage Reserve.....................          -       (4,946)             -       (2,371)        (7,317)           -      (7,317)
Capex and other........................       (373)        (468)            70            -           (771)           -        (771)
- ------------------------------------------------------------------------------------------------------------------------------------
  Balance at September 30, 2002........   $663,809     $176,661       $ 11,150     $    801       $852,421     $  5,972    $858,393
====================================================================================================================================


Purchase / Leaseback

     During the  three-month  period  ending  September  30, 2002, we leased two
properties, previously classified as Owned and Operated Assets, to Hickory Creek
Healthcare  Foundation,  Inc.  The initial  term for the Master Lease is for ten
years and includes an option to renew for an additional  ten years.  The initial
annual base rent is $0.4 million.

     Additionally,  during the  quarter,  we closed  three  buildings  that were
previously  leased to USA  Healthcare,  Inc. under a Master Lease and recorded a
provision for impairment of $1.9 million. The Master Lease was amended to remove
the three buildings with no reduction in rental income.  We intend to sell these
closed facilities as soon as practicable;  however, there can be no assurance if
or when these sales will be completed.

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  becomes   questionable   or  when
negotiations for restructurings of 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.

     During the three  months  ended  September  30,  2002,  Ciena  Health  Care
Management  paid off, in full,  their  existing  $8.7  million  mortgage on four
Michigan facilities.

     In  addition,  a provision  for loss on  mortgages of $4.9 million and $6.9
million was recorded for the three- and nine-month  periods ending September 30,
2002,  respectively,  as compared  with  $19,000 and  $700,000 for the same time
period in 2001.

Owned and Operated Assets

     At September 30, 2002, we own eight  facilities  that were  recovered  from
customers and are operated for our own account.  These  facilities have 677 beds
and are located in three states.

     During the  three-month  period ended  September  30,  2002,  we leased two
properties  previously  classified  as  Owned  and  Operated  to  a  third-party
operator.  See  Purchase /  Leaseback  above.  In  addition,  we incurred a $1.7
million expense  associated  with the  termination of our leasehold  interest in
three  Alabama  skilled  nursing  facilities  that were  classified as Owned and
Operated assets.

     We intend to operate the  remaining  Owned and Operated  assets for our own
account until we are able to re-lease, sell, terminate our leasehold interest or
close the  facilities.  These  facilities  and their  respective  operations are
presented on a  consolidated  basis in our  financial  statements.  See Note J -
Subsequent Events.

     During  the  three-month  period  ended  September  30,  2002,  a  non-cash
provision of $5.0 million for uncollectable  accounts  receivable related to our
Owned and Operated assets was recorded.

     The revenues, expenses, assets and liabilities included in our 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  relate  to our owned and  operated  assets  are as
follows:


                                                                                 (Unaudited)
                                                                               (In Thousands)

                                                            Three Months Ended                Nine Months Ended
                                                               September 30,                     September 30,
                                                      -------------------------------   --------------------------------
                                                           2002            2001              2002             2001
                                                      -------------------------------   --------------------------------
                                                                                                   
Revenues (1)
Medicaid.........................................      $  3,908        $ 27,084          $  24,899        $ 80,645
Medicare.........................................         1,591          10,074              8,662          32,588
Private & other..................................         1,299           6,662              7,195          20,380
                                                      -------------------------------   --------------------------------
                                                          6,798          43,820             40,756         133,613
                                                      -------------------------------   --------------------------------

Expenses
Patient care expenses............................         7,854          30,917             30,964          93,638
Administration...................................         3,170           7,246             12,213          21,423
Property & related...............................         1,070           3,092              3,545           9,052
Leasehold buyout expense.........................         1,670               -              1,670               -
                                                      -------------------------------   --------------------------------
                                                         13,764          41,255             48,392         124,113
                                                      -------------------------------   --------------------------------

Contribution margin..............................        (6,966)          2,565             (7,636)          9,500

Management fees..................................           414           2,217              2,292           7,084
Rent.............................................           480             967              1,957           3,368
Provision for Uncollectable Accounts.............         5,019               -              4,221               -
                                                      -------------------------------   --------------------------------
EBITDA (2).......................................      $(12,879)       $   (619)         $ (16,106)       $   (952)
                                                      ===============================   ================================


(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.


                                          September 30,          December 31,
                                              2002                   2001
                                         ---------------------------------------
                                                       (Unaudited)
                                                     (In Thousands)
         ASSETS
Cash...................................    $  2,307               $  6,549
Accounts receivable--net...............      10,916                 27,121
Other current assets...................       1,078                  2,125
                                         ---------------------------------------
   Total current assets................      14,301                 35,795
                                         ---------------------------------------

Investment in leasehold--net...........         196                    661

Land and buildings.....................      11,950                 80,071
Less accumulated depreciation..........      (2,132)                (8,647)
                                         ---------------------------------------
Land and buildings--net................       9,818                 71,424
                                         ---------------------------------------
Total assets...........................    $ 24,315               $107,880
                                         =======================================

                               LIABILITIES
Accounts payable.......................    $  1,075               $  4,816
Other current liabilities..............       2,943                  5,371
                                         ---------------------------------------
   Total current liabilities...........       4,018                 10,187
                                         ---------------------------------------
Total liabilities......................    $  4,018               $ 10,187
                                         =======================================


     Accounts  receivable  for owned and operated  assets is net of an allowance
for doubtful  accounts of approximately  $10.8 million at September 30, 2002 and
$8.3 million at December 31, 2001.

Assets Held for Sale

     At September 30, 2002,  the carrying  value of assets held for sale totaled
$6.0 million (net of impairment reserves of $7.3 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- and nine-month  periods
ending September 30, 2002 and 2001.


                                                                  As of and for the three months ended September 30, 2002
                                                    --------------------------------------------------------------------------------
                                                                           Owned and
                                                                         Operated and
                                                          Core            Assets Held         Corporate
                                                       Operations          For Sale           and Other         Consolidated
                                                    --------------------------------------------------------------------------------
                                                                                    (Unaudited)
                                                                                   (In Thousands)
                                                                                                        
Operating revenues.................................     $ 21,773           $  6,798           $     -             $ 28,571
Operating expenses.................................            -            (14,658)                -              (14,658)
                                                    --------------------------------------------------------------------------------
  Net operating income.............................
                                                          21,773             (7,860)                -               13,913
Adjustments to arrive at net income:
  Other revenues...................................            -                  -             2,311                2,311
  Interest expense.................................            -                  -            (6,444)              (6,444)
  Depreciation and amortization....................       (4,890)              (167)             (241)              (5,298)
  General and administrative.......................            -                  -            (1,576)              (1,576)
  Legal............................................            -                  -              (610)                (610)
  State taxes......................................            -                  -               (54)                 (54)
  Provision for impairment.........................       (1,872)              (499)                -               (2,371)
  Provision for uncollectible accounts.............       (5,219)            (5,019)                -              (10,238)
  Adjustment of derivatives to fair value..........            -                  -               348                  348
                                                    --------------------------------------------------------------------------------
                                                         (11,981)            (5,685)           (6,266)             (23,932)
                                                    --------------------------------------------------------------------------------

Income (loss) before gain on assets sold...........        9,792            (13,545)           (6,266)             (10,019)
Gain on assets sold - net..........................            -                  -             2,157                2,157
Preferred dividends................................            -                  -            (5,029)              (5,029)
                                                    --------------------------------------------------------------------------------
Net income (loss) available to common..............     $  9,792           $(13,545)          $(9,138)            $(12,891)
                                                    ================================================================================

Total assets.......................................     $729,923           $ 30,287           $63,643             $823,853
                                                    ================================================================================



                                                                  As of and for the three months ended September 30, 2001
                                                    --------------------------------------------------------------------------------
                                                                           Owned and
                                                                         Operated and
                                                          Core            Assets Held         Corporate
                                                       Operations          For Sale           and Other         Consolidated
                                                    --------------------------------------------------------------------------------
                                                                                    (Unaudited)
                                                                                   (In Thousands)
                                                                                                        
Operating revenues..................................     $ 20,066           $ 43,820          $      -             $ 63,886
Operating expenses..................................            -            (44,439)                -              (44,439)
                                                    --------------------------------------------------------------------------------
  Net operating income.............................        20,066               (619)                -               19,447
Adjustments to arrive at net income:
  Other revenues....................................            -                  -             2,949                2,949
  Interest expense..................................            -                  -            (9,124)              (9,124)
  Depreciation and amortization.....................       (4,273)            (1,018)             (224)              (5,515)
  General and administrative........................            -                  -            (2,203)              (2,203)
  Legal.............................................            -                  -            (1,145)              (1,145)
  State taxes.......................................            -                  -              (126)                (126)
  Severance, moving and consulting agreement costs..            -                  -            (4,300)              (4,300)
  Provision for uncollectible accounts..............          (19)                 -                 -                  (19)
  Adjustment of derivatives to fair value..........            -                  -              (561)                (561)
                                                    --------------------------------------------------------------------------------
                                                           (4,292)            (1,018)          (14,734)             (20,044)
                                                    --------------------------------------------------------------------------------
Income (loss) before loss on assets sold and gain
  on early extinguishment of debt...................       15,774             (1,637)          (14,734)                (597)
Loss on assets sold - net...........................            -             (1,485)                -               (1,485)
Gain on early extinguishment of debt................            -                  -               226                  226
Preferred dividends.................................            -                  -            (5,029)              (5,029)
                                                    --------------------------------------------------------------------------------
Net income (loss) available to common...............     $ 15,774           $ (3,122)         $(19,537)            $ (6,885)
                                                    ================================================================================

Total assets........................................     $686,411           $161,047          $ 63,807             $911,265
                                                    ================================================================================



                                                                   As of and for the nine months ended September 30, 2002
                                                    --------------------------------------------------------------------------------
                                                                           Owned and
                                                                         Operated and
                                                          Core            Assets Held         Corporate
                                                       Operations          For Sale           and Other         Consolidated
                                                    --------------------------------------------------------------------------------
                                                                                    (Unaudited)
                                                                                   (In Thousands)
                                                                                                        
Operating revenues.................................     $ 63,468           $ 40,756          $      -             $104,224
Operating expenses.................................            -            (52,641)                -              (52,641)
                                                    --------------------------------------------------------------------------------
  Net operating income.............................       63,468            (11,885)                -               51,583
Adjustments to arrive at net income:
  Other revenues...................................            -                  -             4,986                4,986
  Interest expense.................................            -                  -           (21,720)             (21,720)
  Depreciation and amortization....................      (14,371)              (923)             (682)             (15,976)
  General and administrative.......................            -                  -            (5,065)              (5,065)
  Legal............................................            -                  -            (2,262)              (2,262)
  State taxes......................................            -                  -              (270)                (270)
  Provision for impairment.........................       (1,872)            (2,982)                -               (4,854)
  Provision for uncollectible accounts.............       (8,898)            (4,221)                -              (13,119)
  Adjustment of derivatives to fair value..........            -                  -               946                  946
                                                    --------------------------------------------------------------------------------
                                                         (25,141)            (8,126)          (24,067)             (57,334)
                                                    --------------------------------------------------------------------------------

Income (loss) before loss (gain) on assets sold
  and loss on early extinguishment of debt.........       38,327            (20,011)          (24,067)              (5,751)
(Loss) gain on assets sold - net...................            -               (302)            2,157                1,855
Loss on early extinguishment of debt...............            -                  -               (49)                 (49)
Preferred dividends................................            -                  -           (15,087)             (15,087)
                                                    --------------------------------------------------------------------------------
Net income (loss) available to common..............     $ 38,327           $(20,313)         $(37,046)            $(19,032)
                                                    ================================================================================

Total assets.......................................     $729,923           $ 30,287          $ 63,643             $823,853
                                                    ================================================================================



                                                                   As of and for the nine months ended September 30, 2001
                                                    --------------------------------------------------------------------------------
                                                                           Owned and
                                                                         Operated and
                                                          Core            Assets Held         Corporate
                                                       Operations          For Sale           and Other         Consolidated
                                                    --------------------------------------------------------------------------------
                                                                                    (Unaudited)
                                                                                   (In Thousands)
                                                                                                        
Operating revenues..................................     $ 62,029           $133,613          $      -             $195,642
Operating expenses..................................            -           (134,565)                -             (134,565)
                                                    --------------------------------------------------------------------------------
  Net operating income..............................       62,029               (952)                -               61,077
Adjustments to arrive at net income:
  Other revenues....................................            -                  -             6,024                6,024
  Interest expense..................................            -                  -           (28,039)             (28,039)
  Depreciation and amortization.....................      (12,941)            (2,950)             (669)             (16,560)
  General and administrative........................            -                  -            (7,707)              (7,707)
  Legal.............................................            -                  -            (2,862)              (2,862)
  State taxes.......................................            -                  -              (339)                (339)
  Litigation settlement expense.....................            -                  -           (10,000)             (10,000)
  Severance, moving and consulting agreement costs..            -                  -            (8,381)              (8,381)
  Provision for impairment..........................            -                  -            (4,766)              (4,766)
  Provision for uncollectible accounts..............         (700)                 -                 -                 (700)
  Adjustment of derivatives to fair value...........            -                  -            (1,113)              (1,113)
                                                    --------------------------------------------------------------------------------
                                                          (13,641)            (2,950)          (57,852)             (74,443)
                                                    --------------------------------------------------------------------------------
Income (loss) before loss on assets sold and gain
  on early extinguishment of debt...................       48,388             (3,902)          (57,852)             (13,336)
Loss on assets sold - net...........................            -               (873)                -                 (873)
Gain on early extinguishment of debt................            -                  -             2,963                2,963
Preferred dividends.................................            -                  -           (14,966)             (14,966)
                                                    --------------------------------------------------------------------------------
Net income (loss) available to common...............     $ 48,388           $ (4,775)         $(69,855)            $(26,242)
                                                    ================================================================================

Total assets........................................     $686,411           $161,047          $ 63,807             $911,265
                                                    ================================================================================


Note C - Concentration of Risk and Related Issues

     As of September 30, 2002, our portfolio of domestic  investments  consisted
of  225  healthcare  facilities,  located  in  28  states  and  operated  by  34
third-party operators. Our gross investment in these facilities,  before reserve
for  uncollectible  loans,  totaled $861.1  million at September 30, 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 65 long-term healthcare
facilities and four  long-term  healthcare  facilities  that were recovered from
customers and are currently operated through  third-party  management  contracts
for our own account and five  facilities  which are closed.  In  addition,  four
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  $47.7 million at September 30, 2002,
including $22.1 million related to two  non-healthcare  facilities leased by the
United States Postal Service ("USPS").

     Approximately  67.8% of our real estate  investments  are operated by seven
public  companies,  including Sun Healthcare  Group,  Inc.  (25.4%),  Integrated
Health Services, Inc. ("IHS") (18.6%, including 11.1% as the manager for and 50%
owner of Lyric  Health Care LLC),  Advocat,  Inc.  (12.4%),  Mariner  Post-Acute
Network (6.9%),  Alterra  Healthcare  Corporation  ("Alterra")  (4.0%),  Kindred
Healthcare,  Inc. ("Kindred") (formerly known as Vencor Operating, Inc.) (0.5%).
At September 30, 2002 the three largest private  operators  represent 3.6%, 2.7%
and 2.7% of investments,  respectively.  No other operator  represents more than
2.5% of investments. The three states in which we have our highest concentration
of investments are Florida (16.5%), California (7.7%) and Illinois (7.7%).

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. See Management's Discussion and
Analysis  of  Financial   Condition   and  Results  of   Operations  -  Medicare
Developments.

     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,  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.  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 is
higher with respect to our owned and operated  properties  as compared  with our
leased and mortgaged assets.

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. For tax year 2002, we
are currently  projecting a tax loss;  therefore,  we anticipate no distribution
will be required to satisfy the 2002 REIT  rules.  However,  if we have  taxable
income,  we intend to make the necessary  distributions to satisfy the 2002 REIT
requirements.  The  accumulated and unpaid  dividends  relating to all series of
preferred  stocks total $35.0  million as of September  30, 2002.  In aggregate,
preferred  dividends  continue to accumulate at  approximately  $5.0 million per
quarter.

     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 774,720 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.  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.

     Since  dividends on the Series A and Series B Preferred  Stock have been in
arrears  for more than 18  months,  the  holders  of the  Series A and  Series B
Preferred  Stock (voting  together as a single class) continue to 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. 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.

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. and Principal Healthcare Finance Limited

     During the  three-month  period  ending  September  30,  2002,  we sold our
investment in Omega Worldwide, Inc. ("Worldwide"). Pursuant to a tender offer by
Four Seasons  Health Care Limited  ("Four  Seasons") for all of the  outstanding
shares of common stock of Worldwide, we sold our investment,  which consisted of
1.2 million  shares of common stock and 260,000  shares of preferred  stock,  to
Four Seasons for cash proceeds of  approximately  $7.4 million  (including  $3.5
million  for  preferred  stock  liquidation  preference  and  accrued  preferred
dividends).  In addition, we sold our investment in Principal Healthcare Finance
Limited, an Isle of Jersey company ("PHFL"), which consisted of 990,000 ordinary
shares and warrants to purchase 185,033 ordinary shares, to an affiliate of Four
Seasons for cash proceeds of $2.8 million.  Both  transactions were completed in
September  2002 and  provided  aggregate  cash  proceeds  of $10.2  million.  We
realized a gain from the sale of our  investments  in Worldwide and PHFL of $2.2
million. As of September 30, 2002, we no longer own any interest in Worldwide or
PHFL.

     As of September  30, 2002,  we hold 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  proceeding  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"),  for the
breach and/or  anticipatory  breach of a revolving  loan  commitment.  Ronald M.
Dickerman  and Bryan  Gordon are  partners  in Madison  and  limited  guarantors
("Guarantors")  of Madison's  obligations  to us. Madison  claimed  damages as a
result of the alleged  breach of  approximately  $0.7  million and damages in an
amount  ranging from $15 to $28 million for the  anticipatory  breach.  We filed
counterclaims   against  Madison  and  the  guarantors   seeking   repayment  of
approximately  $7.4  million  of  unpaid  principal  on the loan,  plus  accrued
interest.  Effective as of September 30, 2002, the parties settled all claims in
the suit in consideration of Madison's  payment of the sum of $5.4 million.  The
payment by Madison  consists of a $0.4 million  cash payment for our  attorneys'
fees,  with  the  balance  to be  evidenced  by the  amendment  of the  existing
promissory  note from  Madison to us. The note  reflects a principal  balance of
$5.0 million,  with interest accruing at 9% per annum,  payable over three years
upon  liquidation  of the  collateral  securing the note. The note is also fully
guaranteed by the Guarantors;  provided that if all accrued  interest and 75% of
original  principal has been repaid  within 18 months,  the  Guarantors  will be
released.  As of  September  30,  2002,  we have  received the $0.4 million cash
payment  and  payments  of  principal  and  interest  on the note  equal to $2.0
million.   The   financial   statements   have  been  adjusted  to  reflect  the
restructuring  and reduction of our investment in connection with the settlement
of this matter.

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.

     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 $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 Offered Rate ("LIBOR") through December 31, 2002 and
3.00% to 3.25% over LIBOR after December 31, 2002.  Borrowings of $124.8 million
were  outstanding  as of September  30,  2002.  Additionally,  $12.5  million of
letters of credit were outstanding against this credit facility at September 30,
2002. These letters of credit were collateral for certain  long-term  borrowings
and supported  insurance programs associated with our owned and operated assets.
LIBOR-based  borrowings under this facility bear interest at a  weighted-average
rate of 4.83% at September  30, 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  $239.4 million are pledged as collateral for
this revolving line of credit facility at September 30, 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 $65.0
million were  outstanding at September 30, 2002.  LIBOR based  borrowings  under
this facility bear interest at a weighted-average rate of 5.32% at September 30,
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
September 30, 2002.

     During the  three-month  period ended  September  30, 2002, we repaid $17.9
million  of  LIBOR  based  borrowings   associated  with  our  revolving  credit
facilities.  At  September  30,  2002,  we had  $189.8  million  of LIBOR  based
borrowings  outstanding  and $12.5  million of  letters  of credit  outstanding,
leaving availability of $22.7 million.

Note I - Accounting for Derivatives

     We utilize interest rate swaps and hedges to fix interest rates on variable
rate debt and reduce certain exposures to interest rate fluctuations.  We do not
use  derivatives for trading or speculative  purposes.  We have a policy of only
entering  into  contracts  with major  financial  institutions  based upon their
credit ratings and other factors. When viewed in conjunction with the underlying
and offsetting  exposure that the derivatives are designed to hedge, we have not
sustained  a  material  loss from those  instruments  nor do we  anticipate  any
material  adverse  effect on our net income or financial  position in the future
from the use of derivatives.

     To manage  interest rate risk, we may employ  options,  forwards,  interest
rate swaps, caps and floors or a combination thereof depending on the underlying
exposure. We may employ swaps, forwards or purchased options to hedge qualifying
forecasted  transactions.  Gains and losses  related to these  transactions  are
deferred and recognized in net income as interest  expense in the same period or
periods  that  the  underlying  transaction  occurs,  expires  or  is  otherwise
terminated.  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.

     In September 2002, we entered into a 61-month, $200.0 million interest rate
cap with a strike of 3.50% that has been designated as a cash flow hedge.  Under
the terms of the cap agreement,  when LIBOR exceeds 3.50%, the counterparty will
pay us $200.0 million multiplied by the difference between LIBOR and 3.50% times
the number of days when LIBOR exceeds  3.50%.  The  unrealized  gain/loss in the
fair  value  of  cash  flow  hedges  are  reported  on the  balance  sheet  with
corresponding   adjustments  to  accumulated  other  comprehensive   income.  On
September 30, 2002, the derivative  instrument was reported at its fair value as
an  Other  Asset  of $8.6  million.  An  adjustment  of $1.5  million  to  Other
Comprehensive  Income  was made for the  change in fair value of this cap during
the quarter.  Each quarter,  the unrealized  gain/loss held in accumulated Other
Comprehensive Income will be adjusted to reflect the change in the fair value of
this interest rate cap. This reclassification is consistent with the recognition
of earnings for hedged items.  Over the term of the interest rate cap, the $10.1
million cost will be amortized to earnings based on the specific  portion of the
total cost attributed to each monthly settlement period.

     Also in September 2002, we terminated two interest rate swaps with notional
amounts of $32.0  million  each.  Under the terms of the first  swap  agreement,
which would have  expired on December  2002,  we  received  payments  when LIBOR
exceeded 6.35% and paid the  counterparty  when LIBOR was less than 6.35%.  This
interest  rate swap was extended in December 2001 to December 2002 at the option
of the  counterparty  and therefore did not qualify for hedge  accounting  under
FASB No. 133. The fair value of this swap at September 30, 2002 and December 31,
2001 was a liability of $0 and $1.3 million, respectively.

     The fair value of the first swap  agreement at January 1, 2001 was recorded
as a liability and a transition  adjustment in Other Comprehensive Income, which
was amortized  over the initial term of the swap ending  December 31, 2001.  The
change in fair  value was $0.7  million  and $1.3  million  for the  three-  and
nine-month  periods ending  September 30, 2002,  respectively,  as compared with
$0.5  million  and $0.8  million  the same  periods in 2001.  The change in fair
value,  along with the  amortization,  is  included  in charges  for  derivative
accounting in our Consolidated Statement of Operations.

     Under the second swap agreement, which was scheduled to expire December 31,
2002, we received  payments when LIBOR exceeded 4.89% and paid the  counterparty
when LIBOR was less than  4.89%.  The fair value of this  interest  rate swap at
September  30, 2002 and  December  31, 2001 was a liability  of $0.3 million and
$0.8 million,  respectively.  The change in fair value was $0.2 million and $0.6
million  for the  three- and  nine-month  periods  ending  September  30,  2002,
respectively,  as compared to $0.5  million and $.08  million for the three- and
nine-month  periods  in 2001.  The  change in fair  value is  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 September
30, 2002 and December 31, 2001.

Notes J - Subsequent Events

     On October 1, 2002, we entered into a Master Lease to lease two facilities,
a  60-bed  facility  in   Kendallville,   Indiana  and  an  86-bed  facility  in
Knightsville,  Indiana,  to Kendallville Manor Investors,  LLC and Cloverleaf of
Knightsville  Investors,  LLC,  respectively,  both  Indiana  limited  liability
companies.  The initial  term for the Master  Lease is ten years with an initial
annual rent payment of $540,000.  Simultaneously,  and in a related transaction,
we  sub-leased a 68-bed  facility in  Owensville,  Indiana to  Owensville  Manor
Investors,  LLC, an Indiana limited liability  company.  The initial term of the
sub-lease  shall be for the  balance  of the term on the  Ground  Lease,  set to
expire on February,  28, 2006,  with an initial annual rent payment of $360,000,
as compared to Omega's annual ground lease rent obligation of $518,000. If Omega
is still the  tenant  under the  Ground  Lease  after one year,  then the annual
rental payment under the Kendallville and Knightsville  Master Lease permanently
increases by $40,000 per annum beginning in the second lease year.

     As a  result  of  re-leasing  efforts  subsequent  to the end of the  third
quarter,  the total number of Owned and Operated Assets  decreased from eight as
of September 30, 2002 to five as of the filing date hereof.

     Unrelated to our Owned and Operated assets,  on October 1, 2002, we entered
into a Master  Lease to  re-lease  two  facilities,  formerly  leased to Alterra
Healthcare  Corporation,  including a 36-bed  facility and a 42-bed  facility in
Jeffersonville,  Indiana  to  Residential  Care VIII  LLC,  an  Indiana  limited
liability company. The initial term for the two properties is five years with an
initial  annual rent payment of $105,000,  increasing  to $345,000 in the second
lease year.

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,  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) our ability to manage,  re-lease or sell our
owned  and  operated  facilities;  (iv)  regulatory  and  other  changes  in the
healthcare  sector;  (v) 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;  (vi) competition in the
financing  of  healthcare  facilities;  (vii) the effect of economic  and market
conditions  generally,  and  particularly  in the  healthcare  industry;  (viii)
changes  in  interest  rates;  (ix)  the  amount  and  yield  of any  additional
investments;  (x)  changes in tax laws and  regulations  affecting  real  estate
investment  trusts;  (xi) access to the capital markets and the cost of capital;
(xii) changes in the ratings of our debt securities; and (xiii) 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- and nine-month  periods  ending  September 30, 2002
totaled  $30.9  million and $109.2  million,  respectively,  a decrease of $35.9
million and $92.5  million  from the same  periods  ending  September  30, 2001.
Excluding  nursing home  revenues for Owned and Operated  assets,  revenues were
$24.1 million and $68.5  million,  respectively,  for the three- and  nine-month
periods ending  September 30, 2002, an increase of $1.1 million and $0.4 million
from the comparable prior year periods.

     Rental income for the three- and nine-month  periods  ending  September 30,
2002 was $16.5  million  and $47.6  million,  respectively,  an increase of $1.6
million  and $1.9  million  over  the same  periods  in 2001.  The $1.6  million
increase  for  the  three-month  period  is  due to  $0.2  million  relating  to
contractual  increases  in rents that became  effective in 2002 and $2.2 million
relating to leases on assets previously classified as owned and operated, offset
by a $0.7 million  reduction in lease revenue due to foreclosures,  bankruptcies
and  restructurings  and $0.1 million from a property that was sold in 2001. The
$1.9 million  increase in the nine-month  period is due to $0.6 million relating
to leases with contractual  increases in rents that became effective in 2002 and
$5.6 million  relating to assets  previously  classified  as owned and operated,
offset  by a $4.1  million  reduction  in  lease  revenue  due to  foreclosures,
bankruptcies and  restructurings  and $0.2 million from a property that was sold
in 2001.

     Mortgage  interest  income  for the three- and  nine-month  periods  ending
September  30, 2002  totaled $5.3 million and $15.9  million,  respectively,  an
increase of $0.2 million and a decrease of $0.4 million from the same periods in
2001. The $0.2 million increase in the three-month period is due to $0.3 million
of new investments placed in 2001, offset by reduced investments  resulting from
the payoffs of  mortgage  notes,  reduction  in  interest  due to  foreclosures,
bankruptcies,  restructurings and normal amortization of $0.1 million.  The $0.4
million  decrease  in  the  nine-month  period  is due  to  reduced  investments
resulting from the payoffs and  restructuring and deferrals of mortgage notes of
$1.3  million,  reduced  interest due to normal  amortization  of $0.1  million,
offset by $1.0 million of new investments placed in 2001.

     Nursing  home  revenues  of owned and  operated  assets  for the three- and
nine-month  periods  ending  September  30, 2002  totaled $6.8 million and $40.8
million,  respectively,  a decrease of $37.0  million and $92.8 million from the
same  periods in 2001.  This is due to a  significant  decrease in the number of
operated  facilities versus the same period in 2001 (eight at September 30, 2002
as compared to 60 at September 30, 2001).

     Expenses for the three- and nine-month  periods  ending  September 30, 2002
totaled  $40.9  million and $115.0  million,  respectively,  a decrease of $26.5
million and $100.0  million  compared  with expenses of $67.4 million and $215.0
million,  respectively,  for the three- and nine-month  periods ending September
30, 2001. Excluding nursing home expenses of owned and operated assets, expenses
were $21.2 million for the three-month  period ending  September 30, 2002 versus
$23.0 million for the same period in 2001 and $58.1  million for the  nine-month
period  ending  September  30, 2002 versus $80.5  million for the same period in
2001.

     Nursing  home  expenses  for owned and  operated  assets for the three- and
nine-month  periods  ending  September  30,  2002 were $19.7  million  and $56.9
million,  respectively,  a decrease of $24.7  million and $77.7 million from the
same periods in 2001. During the three-month  period ended September 30, 2002, a
non-cash provision of $5.0 million for uncollectable accounts receivable related
to our Owned and Operated  assets was  recorded.  In addition,  we recorded $1.7
million for the  termination of our leasehold  interest in three Alabama skilled
nursing  facilities  that were  classified  as Owned and Operated  assets.  This
offset is due to 52 fewer facilities in 2002 versus the same period in 2001.

     The provision for depreciation  and  amortization  totaled $5.3 million and
$16.0  million,  respectively,  for the three-  and  nine-month  periods  ending
September 30, 2002. This $0.2 million and $0.6 million  decrease versus the same
periods in 2001 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- and nine-month periods ending September 30,
2002 was $6.4  million  and  $21.7  million,  respectively,  compared  with $9.1
million  and $28.0  million  for the same  periods  in 2001.  This  decrease  is
primarily due to a $106.5 million  reduction of total outstanding debt and lower
average interest rates versus the same periods in 2001.

     General and administrative and legal expenses for the three- and nine-month
periods  ending  September  30, 2002,  totaled  $2.2  million and $7.3  million,
respectively,  compared with $3.3 million and $10.6 million,  respectively,  for
the same periods in 2001.  The  decrease is due to a reduction  in staffing,  as
well as a reduction in consulting and legal costs primarily related to our owned
and operated facilities.

     During the nine-month  period ended September 30, 2001, we recorded a $10.0
million  litigation  settlement  expense related to a suit brought against us by
Karrington Health, Inc. ("Karrington"). On December 29, 1998, Karrington brought
suit against us alleging that we repudiated and ultimately  breached a financing
contract and was seeking recovery of  approximately  $34.0 million in damages it
alleges to have incurred as a result of the breach.  On August 13, 2001, we paid
Karrington $10.0 million to settle all claims arising from the suit, but without
admission of any liability or fault by us, which liability is expressly  denied.
Based on the settlement, the suit was dismissed with prejudice.

     A provision for  impairment of $2.4 million and $4.9 million for the three-
and nine-month  periods ending  September 30, 2002 and $0.0 and $8.4 million for
the three- and  nine-month  periods  ending  September  30,  2001 is included in
expenses.  The $2.4 million  provision  was to reduce the carrying  value of one
owned and operated building and three core buildings that were closed during the
quarter to their fair value less costs to  dispose.  These  buildings  are being
actively marketed for sale;  however,  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.  The $4.9 million for the
nine-month  period  ending  September  30, 2002 was to reduce the value of three
closed owned and  operated  buildings  and three closed core  buildings to their
fair value less cost to dispose.  The $8.4 million  provision for the nine-month
period  ending  September  30,  2001  was to  reduce  the cost  basis of  assets
recovered from a defaulting operator to their fair value less cost to dispose.

     Charges of $5.2 million and $8.9 million for  provision  for  uncollectible
mortgages,  notes and accounts  receivable were recognized during the three- and
nine-month  periods  ending  September  30, 2002 as compared  with $0.0 and $0.7
million for the same time period in 2001.  The $5.2 million charge was primarily
related to the write down of one loan to a bankrupt operator during the quarter.
The $8.9  million  consists  primarily  of the write down of the loan during the
quarter as well as the  restructuring  and reduction of debt owed by Madison/OHI
Liquidity Investors,  LLC ("Madison"),  as part of the compromise and settlement
of a lawsuit with Madison which  occurred in the second quarter of 2002. On June
21, 2000, we were named as a defendant in certain  litigation brought against us
by  Madison,  for the breach  and/or  anticipatory  breach of a  revolving  loan
commitment.  We filed  counterclaims  against Madison and its guarantors seeking
repayment of  approximately  $7.4 million of unpaid  principal on the loan, plus
accrued interest.  After the trial began on July 22, 2002, the parties agreed to
settle all claims in the suit in  consideration  of the payment to us by Madison
of the sum of  $5.4  million,  consisting  of $0.4  million  in cash  and a $5.0
million note. See Note G - Litigation. A charge of $0.7 million was taken during
the nine-month  period ending  September 30, 2001 relating to write-off of rents
due from a defaulting operator.

     Severance,  moving and consulting  agreement costs of $4.3 million and $4.8
million were recognized during the three- and nine-month periods ended September
30, 2001. The severance,  moving and consulting  agreement costs of $4.3 million
were recorded in the  three-month  period ended September 30, 2001 in connection
with our planned  relocation to Maryland.  The nine-month period ended September
30, 2001 also included $0.5 million  related to the termination of an employment
contract with an officer of our company.

     During the  three-month  period  ending  September  30,  2002,  we sold our
investment in Omega Worldwide, Inc. ("Worldwide"). Pursuant to a tender offer by
Four Seasons  Health Care Limited  ("Four  Seasons") for all of the  outstanding
shares of common stock of Worldwide, we sold our investment,  which consisted of
1.2 million  shares of common stock and 260,000  shares of preferred  stock,  to
Four Seasons for cash proceeds of  approximately  $7.4 million  (including  $3.5
million  for  preferred  stock  liquidation  preference  and  accrued  preferred
dividends).  In addition, we sold our investment in Principal Healthcare Finance
Limited, an Isle of Jersey company ("PHFL"), which consisted of 990,000 ordinary
shares and warrants to purchase 185,033 ordinary shares, to an affiliate of Four
Seasons for cash proceeds of $2.8 million.  Both  transactions were completed in
September  2002 and  provided  aggregate  cash  proceeds  of $10.2  million.  We
realized a gain from the sale of our  investments  in Worldwide and PHFL of $2.2
million. As of September 30, 2002, we no longer own any interest in Worldwide or
PHFL. For the nine-month period ending September 30, 2002, we sold one building,
realizing proceeds of $1.0 million, net of closing costs, resulting in a loss of
$0.3 million, as well as the above mentioned Worldwide and PHFL transaction. For
the three-month  period ending September 30, 2001, we disposed of one healthcare
facility  resulting in a loss on sale of $1.5 million.  The loss on sale of $0.9
million for the  nine-month  period ended  September 30, 2001 includes a gain on
sale of $0.6 million from the sale of three healthcare facilities.

     During the nine-month  period ending September 30, 2002, we recorded a loss
of $0.1 million  related to the early  retirement  of $63.1 million of our 6.95%
Notes due June, 2002. See Liquidity and Capital Resources. We recorded a gain of
$0.2  million  and $3.0  million,  respectively,  for the three- and  nine-month
periods  ending  September  30,  2001  related to the early  retirement  of $3.9
million and $25.4 million, respectively, of these same 6.95% Notes.

     Funds from operations  ("FFO") for the three- and nine-month periods ending
September 30, 2002 was a deficit of $7.7 million and $1.0 million, respectively,
a decrease of $8.2  million and an increase of $1.3  million,  as compared  with
$0.5  million and a deficit of $2.3  million for the same periods in 2001 due to
the results described above. Fully diluted FFO was a deficit of $5.1 million and
a positive $6.9 million,  respectively,  for the three- and  nine-month  periods
ending  September  30,  2002, a decrease of $8.2 million and an increase of $1.4
million,  as compared with a positive $3.1 million and $5.5 million for the same
periods  in  2001.   FFO  is  defined  as  net  earnings   available  to  common
stockholders, excluding any gains or losses from debt restructuring, the effects
of asset  dispositions  and  impairments,  plus  depreciation  and  amortization
associated with real estate investments. Diluted FFO is 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  with our ability to incur and service  debt,  to make capital
expenditures  and to pay dividends to our  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.

Medicare Developments

     During  the year  2000,  Congress  enacted  various  legislation  which was
intended to provide some relief to the extensive  Medicare  cut-backs  resulting
from the Balanced Budget Act of 1997. The relief came in the form of four add-on
payments.

     On September 30, 2002, two of the add-ons,  the 4% increase for all patient
categories  in the  Resource  Utilization  Group  ("RUG")  system  and the 16.7%
increase for nursing-related  costs,  expired.  Earlier this year, the other two
add-on payments, were extended by the Centers for Medicare and Medicaid Services
("CMS") through September 30, 2003.

     Partially  offsetting the elimination of these add-ons, CMS provided a 2.6%
market basket increase in payments to skilled nursing facilities.

     Overall,  the  elimination  of these two  add-ons  is  expected  to have an
adverse  affect on all of our skilled  nursing home  operators,  and result in a
decrease in operating  performance to rent  coverage.  While we believe the wide
diversification of our portfolio coupled with the sustainable  capital structure
of most of our operators will not result in a material  interruption in revenue,
we cannot predict the ultimate response to these Medicare cuts.

     Furthermore,  we believe there remains some  likelihood  that these add-ons
could be partially  reinstated by Congress either during the "lame duck" session
prior to year end, or when Congress reconvenes in January 2003.

Portfolio Developments

     During the quarter, we entered into a Master Lease to lease two facilities,
previously  classified  as Owned and  Operated,  one in Indiana and the other in
Ohio, to Hickory Creek  Healthcare  Foundation,  Inc., a Georgia  not-for-profit
corporation.  The initial term of the Master Lease is for ten years and includes
an option to renew for an additional ten years.  The initial annual base rent is
$415,000.  Also  during  the  quarter,  we  closed  three  buildings  that  were
previously leased to USA Healthcare, Inc. The Master Lease was amended to remove
the  three  buildings  with no  reduction  in rental  income.  In  addition,  we
terminated our leasehold  interest in three Alabama skilled nursing  facilities.
See Note B -Properties.  As a result of the above  mentioned  transactions,  the
total  number of Owned and  Operated  assets  declined  by five,  leaving  eight
remaining facilities at quarter end. See Note J - Subsequent Events.

     During the three  months  ended  September  30,  2002,  Ciena  Health  Care
Management  paid off, in full,  their  existing  $8.7  million  mortgage on four
Michigan facilities.

     We are continuing our negotiations  with Integrated  Health Services,  Inc.
and its  affiliate,  Lyric  Health Care LLC, to reach a permanent  restructuring
agreement or to transition the facilities to a new operator or operators.

Liquidity and Capital Resources

     At September 30, 2002, we had total assets of $823.9 million, stockholders'
equity of $491.5 million and debt of $319.5 million,  representing approximately
39.4% of total capitalization.

     We have two secured  revolving  credit  facilities,  providing up to $225.0
million of financing.  At September 30, 2002, $189.8 million was outstanding and
$12.5  million  was  utilized  for the  issuance  of letters of credit,  leaving
availability of $22.7 million.

     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.  ("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.

     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 774,720
shares of our common stock at $6.25 per share.

     No  preferred  or common  cash  dividends  were paid  during the first nine
months ending September 30, 2002 and 2001, respectively. See Note D - Dividends.
We can give no assurance as to when or if the  dividends  will be  reinstated on
the preferred  stock or common stock, or the amount of the dividends if and when
such payments are recommenced. 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. In aggregate,  preferred dividends continue to accumulate at approximately
$5.0 million per quarter.

     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 were used to repay
outstanding indebtedness and for working capital and general corporate purposes.

     During June,  2002,  we paid off the  remaining  $61.9 million of our 6.95%
Notes  maturing in June 2002. In addition,  during June 2002, our HUD obligation
of $5.2 million was removed from our  Consolidated  Balance Sheet as a result of
foreclosure proceedings.

     During the  three-month  period ended  September  30, 2002, we repaid $17.9
million  of  LIBOR  based  borrowings   associated  with  our  revolving  credit
facilities.  At  September  30,  2002,  we had  $189.8  million  of LIBOR  based
borrowings  outstanding  and $12.5  million of  letters  of credit  outstanding,
leaving availability of $22.7 million.

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

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 September 30, 2002 was $304.6  million.  A  one-percent  increase in interest
rates would  result in a decrease in the fair value of long-term  borrowings  by
approximately $3.8 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 and hedges to fix interest rates on variable
rate debt and reduce certain exposures to interest rate fluctuations.  We do not
use  derivatives for trading or speculative  purposes.  We have a policy of only
entering  into  contracts  with major  financial  institutions  based upon their
credit ratings and other factors. When viewed in conjunction with the underlying
and offsetting  exposure that the derivatives are designed to hedge, we have not
sustained  a  material  loss from those  instruments  nor do we  anticipate  any
material  adverse  effect on our net income or financial  position in the future
from the use of derivatives.

     To manage  interest rate risk, we may employ  options,  forwards,  interest
rate swaps, caps and floors or a combination thereof depending on the underlying
exposure. We may employ swaps, forwards or purchased options to hedge qualifying
forecasted  transactions.  Gains and losses  related to these  transactions  are
deferred and recognized in net income as interest  expense in the same period or
periods  that  the  underlying  transaction  occurs,  expires  or  is  otherwise
terminated.  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.

     In September 2002, we entered into a 61-month, $200.0 million interest rate
cap with a strike of 3.50% that has been designated as a cash flow hedge.  Under
the terms of the cap agreement,  when LIBOR exceeds 3.50%, the counterparty will
pay us $200.0 million multiplied by the difference between LIBOR and 3.50% times
the number of days when LIBOR exceeds  3.50%.  The  unrealized  gain/loss in the
fair  value  of  cash  flow  hedges  are  reported  on the  balance  sheet  with
corresponding   adjustments  to  accumulated  other  comprehensive   income.  On
September 30, 2002, the derivative  instrument was reported at its fair value as
an  Other  Asset  of $8.6  million.  An  adjustment  of $1.5  million  to  Other
Comprehensive  Income  was made for the  change in fair value of this cap during
the  quarter.   Over  time,  the  unrealized  loss  held  in  accumulated  Other
Comprehensive Income will be reclassified to earnings.  This reclassification is
consistent  with the  recognition  of earnings for hedged  items.  Over the next
twelve  months,  $44,000 is expected to be  reclassified  to earnings from Other
Comprehensive Income.

     Also in September 2002, we terminated two interest rate swaps with notional
amounts of $32.0  million  each.  Under the terms of the first  swap  agreement,
which would have  expired on December  2002,  we  received  payments  when LIBOR
exceeded 6.35% and paid the  counterparty  when LIBOR was less than 6.35%.  This
interest  rate swap was extended in December 2001 to December 2002 at the option
of the  counterparty  and therefore did not qualify for hedge  accounting  under
FASB No. 133. The fair value of this swap at September 30, 2002 and December 31,
2001 was a liability of $0 and $1.3 million, respectively.

     The initial  liability  associated with the first swap agreement 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.
As such,  the liability was fully  amortized by December 31, 2001. The change in
fair value was $0.7  million  and $1.3  million  for the  three- and  nine-month
periods ending September 30, 2002,  respectively,  as compared with $0.5 million
and $0.8 million the same periods in 2001. The change in fair value,  along with
the  amortization,  is  included  in charges for  derivative  accounting  in our
Consolidated Statement of Operations.

     Under the second swap agreement, which was scheduled to expire December 31,
2002, we received  payments when LIBOR exceeded 4.89% and paid the  counterparty
when LIBOR was less than  4.89%.  The fair value of this  interest  rate swap at
September  30, 2002 and  December  31, 2001 was a liability  of $0.3 million and
$0.8  million,  respectively.  The change in fair value of $0.2 million and $0.6
million  for the  three- and  nine-month  periods  ending  September  30,  2002,
respectively,  as compared to $0.5  million and $.08  million for the three- and
nine-month  periods  in 2001.  The  change in fair  value is  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 September
30, 2002 and December 31, 2001.

Item 4 - Control and Procedures

     Under  the  supervision  and  with  the  participation  of our  management,
including our principal  executive officer and principal  financial officer,  we
evaluated  the  effectiveness  of the design  and  operation  of our  disclosure
controls  and  procedures  within 90 days of the filing  date of this  quarterly
report  and,  based on that  evaluation,  our  principal  executive  officer and
principal  financial  officer have  concluded that these controls and procedures
are effective.  There have been no significant  changes in our internal controls
or in other factors that could significantly affect these controls subsequent to
the date of the evaluation.

     Disclosure  controls and procedures  are the controls and other  procedures
designed  to ensure  that  information  that we are  required to disclose in our
reports under the Exchange Act is recorded,  processed,  summarized and reported
within the time periods required.  Disclosure  controls and procedures  include,
without limitation,  controls and procedures designed to ensure that information
we are  required to disclose in the reports  that we file under the Exchange Act
is  accumulated  and  communicated  to our  management,  including our principal
executive  officer and principal  financial  officer,  as  appropriate  to allow
timely decisions regarding required disclosure.

PART II - OTHER INFORMATION

Item 1. Legal Proceedings

     See Note G - Litigation to the Consolidated  Financial Statements in Item 1
hereto, which is hereby incorporated by reference in response to this item.

Item 2. Changes in Securities and Use of Proceeds

     None this period.

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:  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.  In aggregate,  preferred  dividends  continue to accumulate at
          approximately  $5.0  million per  quarter.  The table below sets forth
          information   regarding  arrearages  in  payment  of  preferred  stock
          dividends:

         -----------------------------------------------------------------------
                                        Annual Dividend     Arrearage as of
              Title of Class               Per Share        September 30, 2002
         -----------------------------------------------------------------------
         9.25% Series A Cumulative
           Preferred Stock                 $  2.3125          $  9,307,813
         -----------------------------------------------------------------------
         8.625% Series B Cumulative
           Preferred Stock                 $  2.1563          $  7,546,875
         -----------------------------------------------------------------------
         Series C Convertible
           Preferred Stock                 $ 10.0000          $ 18,144,693
         -----------------------------------------------------------------------
         TOTAL                                                $ 34,999,381
         -----------------------------------------------------------------------

     Since  dividends on the Series A and Series B Preferred  Stock have been in
arrears  for more than 18  months,  the  holders  of the  Series A and  Series B
Preferred  Stock (voting  together as a single class) continue to 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. 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

          None this period.

Item 6. Exhibits and Reports on Form 8-K

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

          Exhibit     Description

          99.1        Certification of the Chief Executive Officer under Section
                      302 of the Sarbanes - Oxley Act of 2002.

          99.2        Certification of the Chief Financial Officer under Section
                      302 of the Sarbanes - Oxley Act of 2002.

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



                                   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:  November 1, 2002                    By:  /s/  C. TAYLOR PICKETT
                                                --------------------------------
                                                     C. Taylor Pickett
                                                     Chief Executive Officer

Date:  November 1, 2002                    By:  /s/  ROBERT O. STEPHENSON
                                                --------------------------------
                                                     Robert O. Stephenson
                                                     Chief Financial Officer