PRESS RELEASE - FOR IMMEDIATE RELEASE

              OMEGA ANNOUNCES SECOND QUARTER 2003 FINANCIAL RESULTS
                    AND REINSTATEMENT OF PREFERRED DIVIDENDS

     TIMONIUM,  MARYLAND  - JULY 25,  2003 - Omega  Healthcare  Investors,  Inc.
(NYSE:OHI)  today announced its results of operations for the quarter ended June
30, 2003. The Company reported net income  available to common  stockholders for
the  three-month  period  ended June 30, 2003 of $1.8 million or $0.05 per fully
diluted common share on revenues of $20.8  million.  This compares to a net loss
of ($5.6)  million or ($0.15) per fully diluted common share for the same period
in the prior year. The Company also reported Funds From Operations  ("FFO") on a
fully  diluted basis for the three months ended June 30, 2003 of $8.5 million or
$0.15 per common  share.  The $8.5  million  FFO  included  a non-cash  interest
expense of $2.6 million (or $0.047 per fully diluted  common  share)  related to
the  termination  of the Company's  two previous  credit  facilities.  (See Bank
Credit Agreements below).

     Also,  as  announced  on July 23, 2003,  the  Company's  Board of Directors
declared a full catch-up of its cumulative,  unpaid dividends for all classes of
preferred  stock to be paid August 15, 2003 to preferred  stockholders of record
on August 5,  2003.  In  addition,  the Board  declared  the  regular  quarterly
dividend  for all  classes of  preferred  stock to be paid on August 15, 2003 to
preferred stockholders of record on August 5, 2003. (See Dividend Policy below).

     Revenues  for the  three-month  period  ended June 30, 2003  totaled  $20.8
million,  a decrease  of $13.6  million as  compared to the same period in 2002.
When  excluding  nursing home  revenues of owned and operated  assets,  revenues
decreased  $1.4 million versus the  three-month  period ended June 30, 2002. The
decrease was primarily the result of operator restructurings.

     Expenses  for the  three-month  period  ended June 30, 2003  totaled  $15.3
million,  a decrease of $19.3  million  from the same period in 2002.  Excluding
nursing home expenses of owned and operated assets,  expenses were $15.2 million
for the three-month period ended June 30, 2003 versus $21.2 million for the same
period in 2002. The $6.0 million  decrease  primarily  resulted from a provision
for  impairment  of $2.5 million and a provision  for  uncollectible  mortgages,
notes and accounts receivable of $3.7 million, both taken in 2002.

     Nursing home expenses, net of nursing home revenues, for owned and operated
assets for the  three-month  period  ended June 30,  2003 were $0.1  million,  a
decrease  of $1.2  million  from  the same  period  in 2002.  The  decrease  was
primarily  a  result  of the  decrease  in the  number  of  owned  and  operated
facilities from 13 at June 30, 2002 to one at June 30, 2003.

     During the  three-month  period ended June 30,  2003,  the Company sold its
investment in a Baltimore,  Maryland  asset,  leased by the United States Postal
Service,  for approximately $19.6 million.  The purchaser paid the Company gross
proceeds of $1.95 million and assumed the first mortgage of approximately  $17.6
million.  As a result,  the  Company  recorded  a gain of $1.3  million,  net of
closing costs and other expenses.

     Funds from operations for the three-month  period ended June 30, 2003, on a
fully diluted basis,  was $8.5 million or $0.15 per common share, an increase of
$3.5 million, as compared to $5.0 million or $0.06 per common share for the same
period  in 2002  due to the  factors  mentioned  above.  Additionally,  the $8.5
million FFO included a non-cash  interest expense of $2.6 million related to the
termination  of the  Company's  two  previous  credit  facilities.  For  further
information,  see Bank  Credit  Agreements  below and the  attached  Funds  From
Operations schedule and notes.

     The Company  believes  that  presentation  of the  Company's  revenues  and
expenses,  excluding  nursing home owned and operated assets,  provides a useful
measure of the operating  performance  of the Company's core portfolio as a Real
Estate  Investment  Trust ("REIT") in view of the  disposition of all but one of
the  Company's  owned and operated  assets.  For 2003,  nursing  home  revenues,
nursing  home  expenses,  operating  assets and  operating  liabilities  for the
Company's owned and operated  properties are shown on a net basis on the face of
the  Company's  consolidated  financial  statements.   For  2002,  nursing  home
revenues, nursing home expenses,  operating assets and operating liabilities for
the  Company's  owned and operated  properties  are shown  separately on a gross
basis on the face of the Company's consolidated financial statements.

PORTFOLIO DEVELOPMENTS

     Alterra Healthcare  Corporation  ("Alterra").  Alterra announced during the
first quarter of 2003,  that,  in order to facilitate  and complete its on-going
restructuring  initiatives,  they had filed a voluntary  petition  with the U.S.
Bankruptcy  Court for the District of Delaware to reorganize under Chapter 11 of
the U.S. Bankruptcy Code. At that time, the Company leased eight assisted living
facilities (325 units) located in seven states to subsidiaries of Alterra.

     Effective  July 7,  2003,  the  Company  amended  its  Master  Lease with a
subsidiary of Alterra  whereby the number of leased  facilities was reduced from
eight to five. The amended  Master Lease has a remaining  term of  approximately
ten years with an annual rent  requirement of approximately  $1.5 million.  This
compares to the 2002 annualized  revenue of $2.6 million.  The Company is in the
process of  negotiating  terms and  conditions to re-lease the  remaining  three
properties.  In  the  interim,  Alterra  will  continue  to  operate  the  three
facilities.  The Amended  Master Lease has been approved by the U.S.  Bankruptcy
Court in the District of Delaware.

     Sun Healthcare Group, Inc. ("Sun").  During the second quarter of 2003, Sun
remitted rent of $5.2 million versus the contractual amount of $6.7 million. The
$5.2 million rent payment was made up of $3.8 million in cash and the  remaining
security  deposits of $1.4  million.  All security  deposits  with Sun have been
used.

     Effective  July 1, 2003,  the  Company  re-leased  five  former Sun skilled
nursing facilities  ("SNFs") in the following three separate lease transactions:
(i) a Master Lease of two SNFs in Florida,  representing  350 beds, which Master
Lease has a ten-year term and an initial annual lease rate of $1.3 million; (ii)
a Master Lease of two SNFs in Texas,  representing  256 beds, which Master Lease
has a ten-year  term and an initial  annual lease rate of $800,000;  and (iii) a
lease of one SNF in Louisiana, representing 131 beds, which lease has a ten-year
term and an initial annual lease rate of $400,000. Aggregate monthly contractual
lease payments under all three transactions, totals approximately $208,000.

     The Company  continues its ongoing  restructuring  discussions with Sun. At
the time of this release, the Company cannot comment on the timing or outcome of
these discussions.  However,  as a result of the above mentioned  transitions of
the five former Sun SNFs, Sun's contractual  monthly rent, starting in July, was
reduced $0.2  million from  approximately  $2.2  million to  approximately  $2.0
million.

     Claremont Healthcare Holdings, Inc. ("Claremont").  Claremont failed to pay
base rent due on July 1, 2003 in the amount of $0.5  million.  On July 21, 2003,
the  Company  drew on a letter of credit  (posted  by  Claremont  as a  security
deposit) in the amount of $0.5 million to pay Claremont's  July rent payment and
demanded that  Claremont  restore the $0.5 million  letter of credit.  As of the
date of this release,  the Company has additional  security deposits in the form
of cash and  letters of credit in the  amount of $2.0  million  associated  with
Claremont.  The Company is recognizing revenue from Claremont on a cash-basis as
it is received.

     Other Assets. In addition to the sale of the Baltimore, Maryland asset, the
Company sold one held for sale  facility in Indiana for a gain of  approximately
$0.1 million  during the second  quarter.  During  July,  the Company sold three
additional closed facilities resulting in a gain of approximately $0.7 million.

BANK CREDIT AGREEMENTS

     In June 2003,  the Company  completed  a new $225  million  Senior  Secured
Credit  Facility  ("Credit  Facility")  arranged and syndicated by GE Healthcare
Financial  Services.  At the closing,  the Company borrowed $187.1 million under
the new  Credit  Facility  to repay  borrowings  under its two  previous  credit
facilities and replace  letters of credit.  In addition,  proceeds from the loan
are permitted to be used to pay cumulative  unpaid  preferred  dividends and for
general corporate purposes.

     The new Credit Facility includes a $125 million term loan ("Term Loan") and
a $100  million  revolving  line of credit  ("Revolver")  fully  secured  by 121
facilities  representing  approximately  half of the Company's  invested assets.
Both the Term  Loan and  Revolver  have a  four-year  maturity  with a  one-year
extension at the Company's  option.  The Term Loan  amortizes on a 25-year basis
and is priced at London Interbank Offered Rate ("LIBOR") plus a spread of 3.75%,
with a floor of 6.00%. The Revolver is also priced at LIBOR plus a 3.75% spread,
with a 6.00% floor.

     At June 30,  2003,  the  Company  had  $187.1  million  of Credit  Facility
borrowings  outstanding  and $12.5  million of  letters  of credit  outstanding,
leaving  availability  of $25.4  million.  In addition,  on June 30,  2003,  the
Company had approximately $45.5 million in invested cash.

DIVIDEND POLICY

     As announced on July 23, 2003, the Company's Board of Directors  declared a
full catch-up of its cumulative,  unpaid  dividends for all classes of preferred
stock to be paid August 15, 2003 to preferred  stockholders  of record on August
5, 2003. In addition,  the Board declared the regular quarterly dividend for all
classes  of  preferred  stock  to be  paid  on  August  15,  2003  to  preferred
stockholders of record on August 5, 2003.

     Series A and Series B  preferred  stockholders  of record on August 5, 2003
will be paid  dividends  in the  amount  of  approximately  $6.36  and $5.93 per
preferred  share,  respectively,  on August 15,  2003.  The  Company's  Series C
preferred  stockholder will be paid dividends of approximately $27.31 per Series
C  preferred  share on August  15,  2003.  The  liquidation  preference  for the
Company's  Series A, B and C preferred  stock is $25.00,  $25.00 and $100.00 per
share,  respectively,  excluding  cumulative  unpaid  dividends.  Total dividend
payments for all classes of preferred stock are approximately $55.1 million.

     The table  below sets forth the per share  dividends  payable on August 15,
2003 to holders of record of  preferred  stock as of August 5, 2003.  Cumulative
unpaid dividends represent unpaid dividends accrued for the period from November
1, 2000 through April 30, 2003. Regular quarterly  dividends represent dividends
for the period May 1, 2003 through July 31, 2003.



                                                      SERIES A      SERIES B      SERIES C
                                                                           

 Liquidation Preference Per Share                      $25.00        $25.00        $100.00
                                                       ======        ======        =======
 Aggregate Liquidation Preference (in $ millions)      $57.50        $50.00        $104.84
                                                       ======        ======        =======

 Regular Quarterly Dividends Per Share
   Payable on August 15, 2003                         $0.57813      $0.53906      $ 2.50000
 Cumulative Unpaid Prior Dividends Per Share           5.78125       5.39063       24.80670
                                                      --------      --------      ---------
 Total Dividends Per Share
   Payable on August 15, 2003                         $6.35938      $5.92969      $27.30670
                                                      ========      ========      =========


     The Board  currently  expects to consider  the  Company's  common  dividend
policy at its next regularly scheduled Board of Directors meeting. At this time,
the  Company  can  give  no  assurance  as to if,  or  when,  dividends  will be
reinstated  on common stock,  or the amount of the dividends if, and when,  such
payments are recommenced.

CONFERENCE CALL

     The Company will be conducting a conference call on Friday,  July 25, 2003,
at 10 a.m. EDT to review the Company's 2003 second  quarter  results and current
developments.  To  listen  to  the  conference  call  via  webcast,  log  on  to
www.omegahealthcare.com and click the "earnings call" icon on the Company's home
page.  Listening  via webcast  will require you to have  Microsoft  Media Player
installed  on your  computer,  which can be  downloaded  at no  charge  from the
Company's  website.  Please allow up to 30 minutes prior to the call to download
this  software.  Webcast  replays of the call will be available on the Company's
website for two weeks  following  the call.  Additionally,  a copy of this press
release is available to investors on the "new releases" section of the Company's
website.

                                   * * * * * *

     Omega  is a  Real  Estate  Investment  Trust  investing  in  and  providing
financing to the long-term care industry. At June 30, 2003, the Company owned or
held  mortgages  on 221 skilled  nursing and  assisted  living  facilities  with
approximately  21,900 beds located in 28 states and  operated by 34  third-party
healthcare operating companies.


                        FOR FURTHER INFORMATION, CONTACT
                      Bob Stephenson, CFO at (410) 427-1700
                            ------------------------

This  announcement  includes  forward-looking  statements.  All  forward-looking
statements included herein are based on information  available to the Company on
the date  hereof.  Such  statements  only  speak as of the date  hereof  and the
Company assumes no obligation to update such forward-looking statements.  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) uncertainties  relating to the operation of the Company's owned and operated
assets,  including  those  relating  to  reimbursement  by  third-party  payors,
regulatory  matters and occupancy  levels;  (ii)  uncertainties  relating to the
restructuring of Sun's remaining  obligations and payment of contractual  rents,
regulatory  and  other  changes  in the  healthcare  sector,  including  without
limitation,  changes in Medicare  reimbursement;  (iii) changes in the financial
position of the Company's operators; (iv) the ability of operators in bankruptcy
to  reject  unexpired  lease  obligations,  modify  the  terms of the  Company's
mortgages,  and impede  the  ability of the  Company to collect  unpaid  rent or
interest  during the pendency of a  bankruptcy  proceeding  and retain  security
deposits for the debtor's obligations; (v) the availability and cost of capital;
(vi)  competition  in the  financing of healthcare  facilities;  and (vii) other
factors  identified in the Company's  filings with the  Securities  and Exchange
Commission.


                       OMEGA HEALTHCARE INVESTORS, INC.
                           CONSOLIDATED BALANCE SHEETS
                                 (In thousands)


                                                                                           June 30,         December 31,
                                                                                            2003                2002
                                                                                         -------------------------------
                                                                                         (Unaudited)         (See note)
                                                                                                           
                                     ASSETS
Real estate properties
   Land and buildings at cost...................................................         $ 715,848            $ 669,188
   Less accumulated depreciation................................................          (128,236)            (117,986)
                                                                                         -------------------------------
     Real estate properties - net...............................................           587,612              551,202
   Mortgage notes receivable - net..............................................           120,912              173,914
                                                                                         -------------------------------
                                                                                           708,524              725,116
Other investments - net.........................................................            26,556               36,887
                                                                                         -------------------------------
                                                                                           735,080              762,003
Assets held for sale - net......................................................             2,227                2,324
                                                                                         -------------------------------
   Total investments............................................................           737,307              764,327
Cash and cash equivalents.......................................................            45,485               15,178
Accounts receivable - net.......................................................             2,575                2,766
Interest rate cap...............................................................             4,098                7,258
Other assets....................................................................             8,215                5,597
Operating assets for owned properties...........................................                 -                8,883
                                                                                         -------------------------------
   Total assets.................................................................         $ 797,680            $ 804,009
                                                                                         ===============================

            LIABILITIES AND STOCKHOLDERS EQUITY
Revolving lines of credit.......................................................         $ 187,122            $ 177,000
Unsecured borrowings............................................................           100,000              100,000
Other long-term borrowings......................................................            11,635               29,462
Accrued expenses and other liabilities..........................................             8,788               13,234
Operating liabilities for owned properties......................................                 -                4,612
Operating assets and liabilities for owned properties- net......................               609                    -
                                                                                         -------------------------------
   Total liabilities............................................................           308,154              324,308
                                                                                         -------------------------------

Preferred stock.................................................................           212,342              212,342
Common stock and additional paid-in capital.....................................           484,813              484,766
Cumulative net earnings.........................................................           164,059              151,245
Cumulative dividends paid.......................................................          (365,654)            (365,654)
Unamortized restricted stock awards.............................................                 -                 (116)
Accumulated other comprehensive loss............................................            (6,034)              (2,882)
                                                                                         -------------------------------
   Total stockholders equity....................................................           489,526              479,701
                                                                                         -------------------------------
   Total liabilities and stockholders equity....................................         $ 797,680            $ 804,009
                                                                                         ===============================


NOTE - The balance  sheet at December 31, 2002 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.


                        OMEGA HEALTHCARE INVESTORS, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                    Unaudited
                    (In thousands, except per share amounts)


                                                                                 Three Months Ended             Six Months Ended
                                                                                       June 30,                      June 30,
                                                                                 2003           2002           2003           2002
                                                                                ---------------------         ---------------------
                                                                                                                  
Revenues
  Rental income.................................................................$ 16,153     $15,666          $ 32,827    $ 31,097
  Mortgage interest income......................................................   3,489       5,186             7,881      10,598
  Other investment income - net.................................................     756       1,056             1,746       2,159
  Nursing home revenues of owned and operated assets............................       -      12,210                 -      33,958
  Litigation settlement.........................................................       -           -             2,187           -
  Miscellaneous.................................................................     391         286               712         516
                                                                                ---------------------         ---------------------
                                                                                  20,789      34,404            45,353      78,328
Expenses
  Nursing home expenses of owned and operated assets............................       -      13,485                 -      37,185
  Nursing home revenues and expenses of owned and operated assets - net.........     105           -             1,438           -
  Depreciation and amortization.................................................   5,404       5,352            10,733      10,678
  Interest......................................................................   7,383       7,187            12,495      15,325
  General and administrative....................................................   1,461       1,770             2,932       3,489
  Legal.........................................................................     784         797             1,342       1,652
  State taxes...................................................................     161          87               319         216
  Provision for impairment......................................................       -       2,483             4,618       2,483
  Provision for uncollectible mortgages, notes and accounts receivable..........       -       3,679                 -       3,679
  Adjustment of derivatives to fair value.......................................       -        (198)                -        (598)
                                                                                ---------------------         ---------------------
                                                                                  15,298      34,642            33,877      74,109
                                                                                ---------------------         ---------------------

Income (loss) before gain (loss) on assets sold.................................   5,491        (238)           11,476       4,219
Gain (loss) on assets sold - net................................................   1,338        (302)            1,338        (302)
                                                                                ---------------------         ---------------------
Net income (loss) ..............................................................   6,829        (540)           12,814       3,917
Preferred stock dividends.......................................................  (5,029)     (5,029)          (10,058)    (10,058)
                                                                                ---------------------         ---------------------
Net income (loss) available to common...........................................$  1,800     $(5,569)         $  2,756    $ (6,141)
                                                                                =====================         =====================

Income (loss) per common share:
  Net income (loss) per share - basic...........................................$   0.05     $ (0.15)         $   0.07    $  (0.19)
                                                                                =====================         =====================
  Net income (loss) per share - diluted.........................................$   0.05     $ (0.15)         $   0.07    $  (0.19)
                                                                                =====================         =====================

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

Weighted-average shares outstanding, basic......................................  37,153      37,129            37,149      32,302
                                                                                =====================         =====================
Weighted-average shares outstanding, diluted....................................  38,212      37,129            38,208      32,302
                                                                                =====================         =====================
Components of other comprehensive income:
  Unrealized gain on Omega Worldwide, Inc.......................................$      -     $    12          $      -    $    558
                                                                                =====================         =====================
  Unrealized (loss) gain on hedging contracts...................................$ (2,529)    $    83          $ (3,152)   $    366
                                                                                =====================         =====================

Total comprehensive income......................................................$  4,300     $  (445)         $  9,662    $  4,841
                                                                                =====================         =====================



                        OMEGA HEALTHCARE INVESTORS, INC.
                              FUNDS FROM OPERATIONS
                                    Unaudited
                    (In thousands, except per share amounts)


                                                                                 Three Months Ended             Six Months Ended
                                                                                      June 30,                     June 30,
                                                                                 2003           2002           2003           2002
                                                                                ---------------------         ---------------------
                                                                                                                  
Net income (loss) available to common...........................................$  1,800    $ (5,569)         $ 2,756     $ (6,141)
  (Less gain) plus loss from real estate dispositions...........................  (1,338)        302           (1,338)         302
  Plus impairment charge........................................................       -       2,483            4,618        2,483
                                                                                ---------------------         ---------------------
    Sub-total...................................................................     462      (2,784)           6,036       (3,356)
  Elimination of non-cash items included in net income (loss):
    Depreciation................................................................   5,366       5,309           10,648       10,589
    Amortization................................................................      38          43               85           89
    Adjustment of derivatives to fair value.....................................       -        (198)               -         (598)
                                                                                ---------------------         ---------------------
Funds from operations, basic....................................................   5,866       2,370           16,769        6,724
Series C Preferred Dividends....................................................   2,621       2,621            5,242        5,242
                                                                                ---------------------         ---------------------
Funds from operations, diluted..................................................$  8,487    $  4,991          $22,011     $ 11,966
                                                                                ---------------------         ---------------------

Weighted-average common shares outstanding, basic...............................  37,153      37,129           37,149       32,302
  Assumed conversion of Series C Preferred Stock................................  16,775      16,775           16,775       16,775
  Assumed exercise of stock options.............................................   1,058       1,439            1,058        1,439
                                                                                ---------------------         ---------------------
Weighted-average common shares outstanding, diluted.............................  54,986      55,343           54,982       50,516
                                                                                =====================         =====================
FFO per share, basic............................................................$   0.16    $   0.06          $  0.45     $   0.21
FFO per share, diluted*.........................................................$   0.15    $   0.06          $  0.40     $   0.21

Adjusted Funds from operations:
  Funds from operations, diluted................................................$  8,487    $  4,991          $22,011     $ 11,966
  Less legal settlement.........................................................       -           -           (2,187)           -
  Less nursing home revenues....................................................  (1,045)    (12,210)          (2,584)     (33,958)
  Plus nursing home expenses....................................................   1,150      13,485            4,022       37,185
  Plus provision for uncollectible mortgages, notes and accounts receivable.....       -       3,679                -        3,679
  Plus write-off of deferred financing..........................................   2,586           -            2,586            -
                                                                                ---------------------         ---------------------
Adjusted Funds from operations..................................................$ 11,178    $  9,945          $23,848     $ 18,872
                                                                                =====================         =====================

*  Lower of basic or diluted FFO per share.

     The Company  believes  that Funds From  Operations  ("FFO") is an important
supplemental  measure  of  the  Company's  operating  performance.  Because  the
historical  cost  accounting  convention  used for real estate  assets  requires
depreciation  (except on land),  such accounting  presentation  implies that the
value of real estate assets diminishes  predictably over time, while real estate
values instead have  historically  risen or fallen with market  conditions.  The
term FFO was  designed by the real estate  industry to address  this issue.  The
Company  generally  uses the  National  Association  of Real  Estate  Investment
Trusts'  ("NAREIT")  measure  of FFO.  The  Company  defines  FFO as net  income
available to common stockholders, adjusted for the effects of asset dispositions
and  impairments  and  certain  non-cash  items,   primarily   depreciation  and
amortization. FFO herein is not necessarily comparable to FFO presented by other
REITs due to the fact that not all REITs use the same definition. Diluted FFO is
adjusted for the assumed conversion of Series C preferred stock and the exercise
of in-the-money stock options.

     Adjusted  FFO is  calculated  as diluted  FFO less  revenues  and  expenses
related to nursing home operations and non-recurring  revenue and expense items.
The Company  believes  that  Adjusted  FFO  provides an enhanced  measure of the
operating  performance  of the Company's core portfolio as a REIT in view of the
disposition of all but one of the Company's owned and operated assets.

     Neither FFO nor Adjusted  FFO  represents  cash  generated  from  operating
activities  in accordance  with GAAP,  and  therefore,  should not be considered
alternatives  to net income as  indications  of operating  performance or to net
cash flow from  operating  activities,  as  determined  by GAAP, as a measure of
liquidity, and such measures are not necessarily indicative of cash available to
fund cash  needs.  The  Company  believes  that in order to  facilitate  a clear
understanding of the consolidated  historical  operating results of the Company,
FFO and  Adjusted  FFO  should be  examined  in  conjunction  with net income as
presented elsewhere in this Press Release.



     Nursing  home   revenues  and  nursing  home   expenses  in  the  Company's
consolidated  financial  statements  which  relate  to the  Company's  owned and
operated assets are as follows:

                                       Three Months Ended      Six Months Ended
                                             June 30,              June 30,
                                       ------------------     ------------------
                                        2003       2002        2003       2002
                                       ------------------     ------------------
                                           (Unaudited)            (Unaudited)
                                         (In thousands)         (In thousands)
Nursing home revenues (1)
  Medicaid............................. $  614    $ 7,488      $ 1,469   $20,991
  Medicare.............................    180      2,814          452     7,071
  Private & other......................    251      1,908          663     5,896
                                       ------------------     ------------------
    Total nursing home revenues (2)....  1,045     12,210        2,584    33,958
                                       ------------------     ------------------

Nursing home expenses
  Patient care expenses................    557      7,832        1,423    23,110
  Administration.......................    490      3,743        1,601     8,245
  Property & related...................     51        883          260     2,475
  Leasehold buyout expense.............      -          -          582         -
  Management fees......................     52        678          128     1,878
  Rent.................................      -        349           28     1,477
                                       ------------------     ------------------
    Total nursing home expenses (2)....  1,150     13,485        4,022    37,185
                                       ------------------     ------------------
Nursing home revenues and expenses of
  owned and operated assets - net (2)..$  (105)   $    -       $(1,438)  $     -
                                       ==================     ==================

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

(2)  Nursing home  revenues  and  expenses of owned and operated  assets for the
     three- and  six-months  ended June 30, 2003 are shown on a net basis on the
     face of the Company's  Consolidated  Statements of Operations and are shown
     on a gross basis for the three- and six-months ended June 30, 2002.


     The table below reconciles  reported  revenues and expenses to revenues and
expenses  excluding  nursing  home  revenues  and expenses of owned and operated
assets.  Nursing home revenues and expenses of owned and operated assets for the
three- and six-month periods ended June 30, 2003 are shown on a net basis on the
face of the Company's  Consolidated  Statements of Operations and are shown on a
gross basis for the three- and  six-month  periods  ended June 30,  2002.  Since
nursing home  revenues are not included in reported  revenues for the three- and
six-month  periods  ended June 30, 2003,  no  adjustment is necessary to exclude
nursing home revenues.

                                       Three Months Ended      Six Months Ended
                                             June 30,              June 30,
                                       ------------------     ------------------
                                        2003       2002        2003       2002
                                       ------------------     ------------------
                                           (Unaudited)            (Unaudited)
                                         (In thousands)         (In thousands)

Total revenues........................ $20,789    $34,404     $45,353   $78,328
Nursing home revenues of owned and
  operated assets.....................       -     12,210           -    33,958
                                       ------------------     ------------------
  Revenues excluding nursing home
    revenues of owned and operated
    assets............................ $20,789    $22,194     $45,353   $44,370
                                       ==================     ==================

Total expenses........................ $15,298    $34,642     $33,877   $74,109
Nursing home expenses of owned and
  operated assets.....................       -     13,485           -    37,185
Nursing home revenues and expenses of
  owned and operated assets - net.....     105          -       1,438         -
                                       ------------------     ------------------
  Expenses excluding nursing home
    expenses of owned and operated
    assets............................ $15,193    $21,157     $32,439   $36,924
                                       ==================     ==================

     The  assets  and  liabilities  in  the  Company's   consolidated  financial
statements  which  relate to the  Company's  owned and  operated  assets  are as
follows:

                                                 (Unaudited)
                                                   June 30,    December 31,
                                                    2003           2002
                                                 --------------------------
                                                       (In thousands)
                           ASSETS
Cash .........................................    $   668         $   838
Accounts receivable - net (1).................      2,793           7,491
Other current assets (1)......................        411           1,207
                                                 --------------------------
   Total current assets.......................      3,872           9,536
                                                 --------------------------
Investment in leasehold - net (1).............          -             185
                                                 --------------------------
Land and buildings............................      5,295           5,571
Less accumulated depreciation.................       (605)           (675)
                                                 --------------------------
Land and buildings - net......................      4,690           4,896
                                                 --------------------------
Assets held for sale - net....................      2,227           2,324
                                                 --------------------------
   Total assets...............................    $10,789         $16,941
                                                 ==========================

                         LIABILITIES
Accounts payable..............................    $   153         $   389
Other current liabilities.....................      3,660           4,223
                                                 --------------------------
   Total current liabilities..................      3,813           4,612
                                                 --------------------------
Total liabilities (1).........................    $ 3,813         $ 4,612
                                                 ==========================

Operating assets and liabilities for owned
  properties - net (1)........................    $  (609)        $     -
                                                 ==========================

(1)  Operating  assets and liabilities for owned  properties as of June 30, 2003
     are shown on a net basis on the face of the Company's  Consolidated Balance
     Sheet and are shown on a gross basis as of December 31, 2002.



     The  table  below   summarizes  the  Company's  number  of  properties  and
investment by category for the quarter ended June 30, 2003:


                                                                                                                 Assets
                                                                                                     Total        Held
                                           Purchase /    Mortgages      Owned &      Closed        Healthcare     for
          Facility Count                   Leaseback     Receivable    Operated     Facilities     Facilities     Sale       Total
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                          
Balance at March 31, 2003..............        155           54              1          11            221            4         225
Properties closed......................          -           (2)             -           2              -            -           -
Properties sold/mortgages paid.........          -            -              -           -              -           (1)         (1)
Transition leasehold interest..........          -            -              -           -              -            -           -
Properties leased /mortgages placed....          -            -              -           -              -            -           -
Properties transferred to
  purchase/leaseback...................          -            -              -           -              -            -           -
- ------------------------------------------------------------------------------------------------------------------------------------
  Balance at June 30, 2003.............        155           52              1          13            221            3         224
====================================================================================================================================

         Investment ($000's)
- ---------------------------------------
Balance at March 31, 2003..............   $701,209     $124,667       $  5,294     $  6,870       $838,040     $  2,324    $840,364
Properties closed......................          -       (1,200)             -        1,200              -            -           -
Properties sold/mortgages paid.........          -            -              -            -              -          (97)        (97)
Transition leasehold interest..........          -            -              -            -              -            -           -
Properties leased/mortgages placed.....          -            -              -            -              -            -           -
Properties transferred to
  purchase/leaseback...................          -            -              -            -              -            -           -
Impairment on properties...............          -            -              -            -              -            -           -
Capex and other........................      1,274       (2,555)             1            -         (1,280)           -      (1,280)
- ------------------------------------------------------------------------------------------------------------------------------------
  Balance at June 30, 2003.............   $702,483     $120,912       $  5,295     $  8,070       $836,760     $  2,227    $838,987
====================================================================================================================================