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

                                    FORM 10-Q
(MARK ONE)
  X        QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D)
                   OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2003
                                       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 BY CHECK MARK WHETHER THE REGISTRANT IS AN  ACCELERATED  FILER (AS
DEFINED IN RULE 12B-2 OF THE EXCHANGE ACT).

                      YES   X                             NO
                          -----                              -----

     INDICATE THE NUMBER OF SHARES  OUTSTANDING OF EACH OF THE ISSUER'S  CLASSES
OF COMMON STOCK AS OF JUNE 30, 2003.

     COMMON STOCK, $.10 PAR VALUE                      37,156,554
               (CLASS)                             (NUMBER OF SHARES)


                        OMEGA HEALTHCARE INVESTORS, INC.
                                    FORM 10-Q
                                  JUNE 30, 2003

                                      INDEX
                                                                     Page No.
PART I   Financial Information

Item 1.  Consolidated Financial Statements:

         Balance Sheets
             June 30, 2003 (unaudited)
             and December 31, 2002....................................   2

         Statements of Operations (unaudited)
             Three and six months ended
             June 30, 2003 and 2002...................................   3

         Statements of Cash Flows (unaudited)
             Six months ended
             June 30, 2003 and 2002...................................   4

         Notes to Consolidated Financial Statements
             June 30, 2003 (unaudited)................................   5

Item 2.  Management's Discussion and Analysis of
             Financial Condition and Results of Operations............  16

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

Item 4.  Controls and Procedures......................................  28

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)


                                                                                           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.

                 See notes to consolidated 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
                                                                                =====================         =====================

                 See notes to consolidated financial statements.


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


                                                                                          Six Months Ended
                                                                                              June 30,
                                                                                     --------------------------
                                                                                        2003            2002
                                                                                     --------------------------
                                                                                                   
Operating activities
   Net income ..................................................................      $ 12,814        $  3,917
   Adjustment to reconcile net income to cash provided by operating activities:
     Depreciation and amortization..............................................        10,733          10,678
     Provision for impairment...................................................         4,618           2,483
     Provision for uncollectible mortgages, notes and accounts receivable.......             -           3,679
     (Gain) loss on assets sold - net...........................................        (1,338)            302
     Adjustment of derivatives to fair value....................................             -            (598)
     Other......................................................................         3,807           1,381
Net change in accounts receivable for owned and operated assets - net...........         4,698           5,270
Net change in accounts payable for owned and operated assets....................          (236)         (3,219)
Net change in other owned and operated assets and liabilities...................           418             (93)
Net change in operating assets and liabilities..................................        (4,062)            195
                                                                                     --------------------------
Net cash provided by operating activities.......................................        31,452          23,995
                                                                                     --------------------------
Cash flow from financing activities
Proceeds from new financing - net...............................................       187,122               -
(Payments of) proceeds from credit line borrowings - net........................      (177,000)         14,001
Proceeds from refinancing - net.................................................             -          13,523
Payments of long-term borrowings................................................       (17,827)        (97,591)
Receipts from Dividend Reinvestment Plan........................................             3               3
Proceeds from rights offering and private placement - net.......................             -          44,600
Deferred financing costs paid...................................................        (7,204)         (4,024)
                                                                                     --------------------------
Net cash used in financing activities...........................................       (14,906)        (29,488)
                                                                                     --------------------------
Cash flow from investing activities
Proceeds from sale of real estate investments - net.............................           189           1,045
Capital improvements and funding of other investments...........................        (1,307)           (172)
Proceeds from (investments in) other assets.....................................        12,263             (80)
Collection of mortgage principal................................................         2,616           2,391
                                                                                     --------------------------
Net cash provided by investing activities.......................................        13,761           3,184
                                                                                     --------------------------
Increase (decrease) in cash and cash equivalents................................        30,307          (2,309)
Cash and cash equivalents at beginning of period................................        15,178          11,445
                                                                                     --------------------------
Cash and cash equivalents at end of period......................................      $ 45,485        $  9,136
                                                                                     ==========================

Interest paid during the period.................................................      $  8,798        $ 14,186
                                                                                     ==========================

                 See notes to consolidated financial statements.


                        OMEGA HEALTHCARE INVESTORS, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                    UNAUDITED

                                  JUNE 30, 2003

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)  considered necessary
for a fair presentation have been included.  Certain reclassifications have been
made to the 2002 financial  statements  for  consistency  with the  presentation
adopted for 2003. Such  reclassifications  have no effect on previously reported
earnings or equity.

     In April 2002, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 145, Rescission of FASB Statements No. 4, 44,
and 64,  Amendment of FASB  Statement  No. 13, and Technical  Corrections  ("FAS
145"),  which  stipulates  that gains and  losses  from  extinguishment  of debt
generally will not be reported as extraordinary items effective for fiscal years
beginning  after May 15, 2002.  We adopted this  standard  effective  January 1,
2003.  FAS 145 also specifies  that any gain or loss on  extinguishment  of debt
that was  classified as an  extraordinary  item in prior periods  presented that
does not meet the criteria in Opinion 30 for  classification as an extraordinary
item  shall  be  reclassified.  Therefore,  the  $77,000  and  $49,000  loss  on
extinguishment of debt previously  reported for the three- and six-month periods
ended June 30, 2002, respectively,  has been reclassified to interest expense in
our Consolidated Statements of Operations.

     Due to the  decrease  in size of the  owned  and  operated  portfolio  (one
facility as of June 30, 2003),  the  operations of such  facilities  and the net
assets employed therein are no longer considered a separate  reportable segment.
Accordingly, commencing January 1, 2003, the operating revenues and expenses and
related  operating  assets and liabilities of the owned and operated  facilities
are  shown on a net  basis in our  Consolidated  Statements  of  Operations  and
Consolidated Balance Sheets, respectively.

     Operating  results for the three- and six-month periods ended June 30, 2003
are not necessarily  indicative of the results that may be expected for the year
ending  December  31,  2003.  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, 2002.

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  sell  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 is under  contract,  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.  Long-lived  assets  designated as held for sale prior to January 1,
2002 are subject to FASB 121, Accounting for the Impairment of Long-Lived Assets
and for Long-Lived Assets to be Disposed.

     The table below  summarizes  our 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
====================================================================================================================================


PURCHASE/LEASEBACK

     During the three-month  period ended June 30, 2003, there were no re-leases
or transfers of open facilities;  however, in July, we re-leased five former Sun
Healthcare  Group,  Inc.  ("Sun") skilled nursing  facilities  ("SNFs") to three
separate operators.  Also in July, we amended our Master Lease with a subsidiary
of Alterra Healthcare Corporation ("Alterra"). (See Note J - Subsequent Events).

     During  the  three-month  period  ended  March 31,  2003,  we  successfully
re-leased nine facilities formerly operated by Integrated Health Services,  Inc.
("IHS"). Accordingly, eight SNFs, which we held mortgages on, and one SNF, which
we leased to IHS, have been  re-leased to various  unaffiliated  third  parties.
Titles  to  the  eight  properties,  which  we  held  mortgages  on,  have  been
transferred  to   wholly-owned   subsidiaries  of  ours  by  Deeds  in  Lieu  of
Foreclosure.

     Specifically,  during the quarter ended March 31, 2003, we leased nine SNFs
to  four   unaffiliated   third-party   operators  as  part  of  four   separate
transactions.  Each  of the  nine  facilities  had  formerly  been  operated  by
subsidiaries of IHS. The four transactions  included: (i) a Master Lease of five
SNFs in Florida  representing  600 beds to  affiliates  of  Seacrest  Healthcare
Management,  LLC, which lease has a ten-year term and has an initial annual rent
of $2.5 million;  (ii) a month-to-month  lease  (following a minimum  four-month
term) on two SNFs in  Georgia  representing  304 beds to  subsidiaries  of Triad
Health  Management of Georgia,  LLC, which lease provides for annualized rent of
$0.7 million - the  month-to-month  structure results from Georgia Medicaid rate
cuts  (effective  February  1,  2003)  and  the  potential  for  future  Georgia
reimbursement changes; (iii) a lease of one SNF in Texas, representing 130 beds,
to an affiliate of Senior Management Services of America,  Inc., which lease has
a ten-year term and has various rent step-ups,  reaching $384,000 by year three,
thereafter,  increasing  by the lesser of CPI or 2.5%;  and (iv)  re-leased  one
159-bed SNF,  located in the state of Washington to a subsidiary of Sun, with an
initial lease term of eight years and initial annual rent of $0.5 million.

     In an unrelated transaction during the first quarter of 2003, we recorded a
provision for impairment of $4.6 million  associated  with one closed  facility,
located in the state of Washington,  previously leased to a subsidiary of Sun as
part of a Master  Lease.  We  intend  to sell this  closed  facility  as soon as
practicable;  however,  there can be no assurance if, or when, this sale will be
completed.

     Also  during  the  first  quarter  of 2003,  we  completed  a  restructured
transaction with Claremont Health Care Holdings,  Inc.  ("Claremont")  (formerly
Lyric Health Care, LLC) whereby nine facilities formerly leased under two Master
Leases were combined into one new ten-year  Master Lease.  Annual rent under the
new lease is $6.0 million,  the same amount of rent recognized in 2002 for these
properties. (See Note J - Subsequent Events).

MORTGAGES RECEIVABLE

     Mortgage  interest  income is  recognized  as earned  over the terms of the
related mortgage notes. Reserves are taken against earned revenues from mortgage
interest when collection of amounts due become questionable or when negotiations
for restructurings 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 June 30,  2003,  fee-simple  ownership of two
closed facilities, which we held mortgages on, were transferred to us by Deed in
Lieu of Foreclosure. These facilities have been transferred to closed facilities
and are included in our Consolidated  Balance Sheet under "Land and buildings at
cost."  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.

     During the three months ended March 31, 2003, fee-simple ownership of eight
facilities were  transferred to us as discussed above (see  "Purchase/Leaseback"
above).  In  addition,  in  an  unrelated  transaction  with  IHS,  we  received
fee-simple  ownership  to one  closed  property,  which we  previously  held the
mortgage on, by Deed in Lieu of  Foreclosure.  This facility was  transferred to
closed facilities and is included in our Consolidated  Balance Sheet under "Land
and buildings at cost."

     No provision for loss on mortgages or notes  receivable was recorded during
the three- and six-month periods ended June 30, 2003 and 2002, respectively.

OWNED AND OPERATED ASSETS

     At June  30,  2003,  we own  one,  128-bed  facility  that  was  previously
recovered  from a customer  and is operated  for our own  account.  We intend to
operate the remaining  owned and operated asset for our own account until we are
able to re-lease,  sell or close the facility.  The facility and its  respective
operations are presented on a consolidated basis in our financial statements.

     Nursing  home  revenues,  nursing  home  expenses,  assets and  liabilities
included in our consolidated financial statements which relate to such owned and
operated  asset are set forth in the tables  below.  Nursing home  revenues from
this owned and  operated  asset 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.  For 2003,  nursing home revenues,  nursing home expenses,  operating
assets and operating liabilities for our owned and operated properties are shown
on a net basis on the face of our consolidated  financial statements.  For 2002,
nursing home  revenues,  nursing home expenses,  operating  assets and operating
liabilities for our owned and operated  properties are shown on a gross basis on
the face of our consolidated financial statements.

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

                                       Three Months Ended      Six Months Ended
                                             June 30,              June 30,
                                       ------------------     ------------------
                                        2003       2002        2003       2002
                                       ------------------     ------------------
                                         (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 our Consolidated  Statements of Operations and are shown on a gross
     basis for the three- and six-months ended June 30, 2002.

     Accounts  receivable  for owned and operated  assets is net of an allowance
for doubtful  accounts of approximately  $11.7 million at June 30, 2003 and $5.7
million at June 30, 2002.

                                                        JUNE 30,
                                                 -----------------------
                                                   2003          2002
                                                 -----------------------
                                                     (In thousands)
        Beginning balance.....................     $12,171      $ 8,335
        Provision charged/(recovery)..........           -         (750)
        Provision applied.....................        (829)      (1,880)
        Collection of accounts receivable
        previously written off................         321            -
                                                 -----------------------
        Ending balance........................     $11,663      $ 5,705
                                                 =======================

     The assets and liabilities in our consolidated  financial  statements which
relate to our owned and operated assets are as follows:

                                                   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 our Consolidated  Balance Sheet and
     are shown on a gross basis as of December 31, 2002.

CLOSED FACILITIES

     During the quarter ended June 30, 2003, two facilities were  transferred to
closed  facilities.   Both  facilities  were  transferred  from  mortgage  notes
receivable after we received a Deed in Lieu of Foreclosure.  At this time it was
determined  that  no  provisions  for   impairments   were  needed  on  the  two
investments.  We intend to sell the facilities as soon as practicable;  however,
there can be no assurance if, or when, these sales will be completed.  (See Note
J - Subsequent Events).

     During the quarter ended March 31, 2003,  three facilities were transferred
to closed facilities. One facility was transferred from purchase leaseback and a
non-cash  impairment  of $4.6  million  was  recorded to reduce the value of the
investment to fair value.  Another  facility was transferred from mortgage notes
receivable  after  we  received  a Deed  in  Lieu of  Foreclosure.  Finally,  we
transferred  one  facility  from our owned and  operated  portfolio  into closed
facilities.  No  provisions  for  impairments  were  needed  on the  latter  two
investments.

     At June 30,  2003,  there  are 13  closed  properties  of which  eight  are
currently under a letter of intent to sell or contract for sale. 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.
These   properties  are  included  in  "Land  and  buildings  at  cost"  in  our
Consolidated Balance Sheet.

ASSETS HELD FOR SALE

     During the  three-month  period ended June 30,  2003,  we sold one building
located in Indiana,  realizing  proceeds of $0.2 million,  net of closing costs,
resulting in a gain of $0.1 million.  During the  three-month  period ended June
30, 2002,  we sold one  building  located in Texas,  realizing  proceeds of $1.0
million, net of closing costs,  resulting in a loss of $0.3 million.  There were
no sales or transfers of real estate assets held for sale during the three-month
period ended March 31, 2003. During the three-month period ended March 31, 2002,
we realized gross disposition  proceeds of $0.1 million associated with the sale
of beds from two facilities.

     At June 30, 2003, the carrying value of the remaining three assets held for
sale totaled $2.2 million (net of impairment  reserves of $2.8  million).  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. (See Note J - Subsequent Events).

OTHER NON-CORE ASSETS

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

     During the three-month period ended June 30, 2002, a charge of $3.7 million
for provision for  uncollectible  mortgages,  notes and accounts  receivable was
recognized. This charge was primarily related to 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. (See Note G - Litigation).

NOTE C - CONCENTRATION OF RISK

     As of June 30, 2003, our portfolio of domestic investments consisted of 221
healthcare  facilities,  located in 28 states  and  operated  by 34  third-party
operators. Our gross investment in these facilities, net of impairments, totaled
$836.8  million  at June 30,  2003,  with 97.2% of our real  estate  investments
related to long-term care facilities. This portfolio is made up of 153 long-term
healthcare facilities and two rehabilitation hospitals owned and leased to third
parties,  fixed  rate  mortgages  on 52  long-term  healthcare  facilities,  one
long-term  healthcare  facility  that  was  recovered  from  a  customer  and is
currently operated through a third-party management contract for our own account
and 13 long-term  healthcare  facilities  that were recovered from customers and
are currently closed. At June 30, 2003, we also held  miscellaneous  investments
and  assets  held for sale of  approximately  $28.8  million,  including  a $1.3
million  investment in Principal  Healthcare  Finance Trust and $18.1 million of
notes receivable, net of allowance.

     Approximately  49.7% of our real estate  investments  are  operated by four
public companies,  including Sun Healthcare Group, Inc. (26.8%),  Advocat,  Inc.
("Advocat") (12.5%),  Mariner Post-Acute Network ("Mariner") (7.1%), and Alterra
Healthcare  Corporation  ("Alterra") (3.3%). The three largest private operators
represent  10.3%,  4.0% and 3.8%,  respectively,  of our  investments.  No other
operator represents more than 2.8% of our investments. The three states in which
we have our highest concentration of investments are Florida (15.4%), California
(8.0%) and Illinois (7.9%). (See Note J - Subsequent Events).

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.  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.  Due to our  2002  taxable  loss,  no
distribution  was necessary to maintain our REIT status for 2002.  Net operating
loss carry-forwards through 2002 of approximately $24.0 million are available to
help  offset  taxable  income.  In  addition,  we intend  to make the  necessary
distributions,  if any, to satisfy the 2003 REIT  requirements.  The accumulated
and unpaid  dividends  relating to all series of  preferred  stocks  total $50.1
million as of June 30,  2003.  In  aggregate,  preferred  dividends  continue to
accumulate at approximately $5.0 million per quarter.

     No preferred or common cash dividends were paid during the first six months
ended June 30, 2003 or the twelve months ended December 31, 2002 and 2001.

     In  July  2003,  our  Board  of  Directors  declared  a  full  catch-up  of
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 Note J - Subsequent Events).

     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, but has fully reserved its rights.

     Upon payment of the preferred  dividends on August 15, 2003,  the rights of
the holders of the Series A and Series B preferred stock,  and of Explorer,  the
sole  holder of our Series C  preferred  stock,  to elect  additional  directors
resulting from the dividend arrearage will terminate. Explorer, as the holder of
a majority of the outstanding voting power of us on an as-converted basis, would
still have the right to  designate  a majority  of the full Board  pursuant to a
stockholders agreement.

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.

     For the three- and  six-month  periods  ended June 30, 2003,  stock options
that were  in-the-money had a dilutive effect of $0.001 per share and $0.002 per
share,  respectively.   There  were  no  dilutive  effects  from  stock  options
in-the-money for the same periods in 2002.

NOTE F - STOCK-BASED COMPENSATION

     We account for stock options using the intrinsic value method as defined by
APB 25,  Accounting  for Stock Issued to Employees.  Under the terms of the 2000
Stock Incentive Plan ("Incentive  Plan"), we reserved 3,500,000 shares of common
stock for grants to be issued  during a period of up to ten years.  Options  are
exercisable  at the market  price at the date of grant,  expire five years after
date of grant for over 10%  owners and ten years from the date of grant for less
than 10% owners. Directors' shares vest over three years while other grants vest
over five years or as defined in an employee's contract. Directors, officers and
employees are eligible to participate  in the Incentive  Plan. At June 30, 2003,
there were 2,383,501  outstanding  options granted to 19 eligible  participants.
Additionally,  342,124  shares of  restricted  stock have been granted under the
provisions of the Incentive  Plan. The market value of the restricted  shares on
the date of the award was  recorded as unearned  compensation-restricted  stock,
with the  unamortized  balance  shown as a separate  component  of  stockholders
equity. Unearned compensation is amortized to expense generally over the vesting
period.

     Statement of Financial Accounting Standard ("SFAS") No. 148, Accounting for
Stock-Based  Compensation  -  Transition  and  Disclosure,  which was  effective
January  1,  2003,  requires  certain  disclosures  related  to our  stock-based
compensation arrangements. The following table presents the effect on net income
and earnings per share if we had applied the fair value  recognition  provisions
of SFAS No. 123,  Accounting for  Stock-Based  Compensation,  to our stock-based
compensation.


                                                                                 Three Months Ended             Six Months Ended
                                                                                      June 30,                     June 30,
                                                                                 2003           2002           2003           2002
                                                                                ---------------------         ---------------------
                                                                                (In thousands, except         (In thousands, except
                                                                                  per share amounts)            per share amounts)
                                                                                                                  

Net income (loss) to common stockholders....................................    $ 1,800     $(5,569)           $ 2,756     $(6,141)
Add:   Stock-based compensation expense included in net income (loss) to
       common stockholders..................................................          -           -                  -           -
                                                                                ---------------------         ---------------------
                                                                                  1,800      (5,569)             2,756      (6,141)
Less:  Stock-based compensation expense determined under the fair value
       based method for all awards..........................................         73          20                 93          40
                                                                                ---------------------         ---------------------
Pro forma net income (loss) to common stockholders..........................    $ 1,727     $(5,589)           $ 2,663     $(6,181)
                                                                                =====================         =====================

Earnings per share:
Basic, as reported..........................................................    $  0.05     $ (0.15)           $  0.07     $ (0.19)
                                                                                =====================         =====================
Basic, pro forma............................................................    $  0.05     $ (0.15)           $  0.07     $ (0.19)
                                                                                =====================         =====================
Diluted, as reported........................................................    $  0.05     $ (0.15)           $  0.07     $ (0.19)
                                                                                =====================         =====================
Diluted, pro forma..........................................................    $  0.05     $ (0.15)           $  0.07     $ (0.19)
                                                                                =====================         =====================


     At  June  30,  2003,  options  currently   exercisable   (670,051)  have  a
weighted-average  exercise  price of $3.684,  with exercise  prices ranging from
$2.15 to $37.20. There are 594,486 shares available for future grants as of June
30, 2003.

     The following is a summary of second quarter 2003 activity under the plan.

                                                    Stock Options
                                     -------------------------------------------
                                                                     Weighted-
                                      Number of                      Average
                                        Shares    Exercise Price      Price
- --------------------------------------------------------------------------------
Outstanding at December 31, 2002....  2,374,501   $2.150 - $37.205    $3.150
  Granted during 1st quarter 2003...          -          -                 -
  Canceled..........................          -          -                 -
- --------------------------------------------------------------------------------
Outstanding at March 31, 2003.......  2,374,501   $2.150 - $37.205    $3.150
  Granted during 2nd quarter 2003...      9,000    3.740 -   3.740     3.740
  Canceled..........................          -          -                 -
- --------------------------------------------------------------------------------
Outstanding at June 30, 2003........  2,383,501   $2.150 - $37.205    $3.152
================================================================================

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

     On June 21,  2000,  we were  named as a  defendant  in  certain  litigation
brought  against  us in the U.S.  District  Court for the  Eastern  District  of
Michigan,  Detroit Division, by Madison/OHI  Liquidity Investors,  LLC , 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.  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 consisting of a $0.4 million cash payment for
our attorneys' fees, with the balance 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.  Accordingly, a reserve of $1.25 million was recorded in 2002 relating
to this note. As of June 30, 2003,  the principal  balance on this note was $2.2
million prior to reserves.

     In 2000, we filed suit against a title company  (later adding a law firm as
a  defendant),  seeking  damages  based on  claims of  breach  of  contract  and
negligence,  among  other  things,  as a result of the  alleged  failure to file
certain Uniform  Commercial Code ("UCC")  financing  statements in our favor. We
filed a subsequent suit seeking recovery under title insurance  policies written
by the  title  company.  The  defendants  denied  the  allegations  made  in the
lawsuits.  In settlement of our claims against the defendants,  we agreed in the
first  quarter of 2003 to accept a lump sum cash  payment of $3.2  million.  The
cash proceeds were offset by related expenses incurred of $1.0 million resulting
in a net gain of $2.2 million.

     We  and  several  of our  wholly-owned  subsidiaries  have  been  named  as
defendants in  professional  liability  claims related to our owned and operated
facilities. Other third-party managers responsible for the day-to-day operations
of these facilities have also been named as defendants in these claims. In these
suits, patients of certain previously owned and operated facilities have alleged
significant  damages,  including  punitive  damages against the defendants.  The
lawsuits  are in various  stages of  discovery  and we are unable to predict the
likely  outcome at this time. We continue to vigorously  defend these claims and
pursue all rights we may have against the managers of the facilities,  under the
terms of the management  agreements.  We have insured these matters,  subject to
self-insured retentions of various amounts.

NOTE H - BORROWING ARRANGEMENTS

     In June,  2003,  we  completed a new $225  million  Senior  Secured  Credit
Facility ("Credit Facility") arranged and syndicated by GE Healthcare  Financial
Services.  At the  closing,  we  borrowed  $187.1  million  under the new Credit
Facility  to repay  borrowings  under our 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")  collateralized  by 121
facilities representing approximately half of our invested assets. Both the Term
Loan and Revolver  have a four-year  maturity  with a one-year  extension at our
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 we had  $187.1  million  of  Credit  Facility  borrowings
outstanding  and  $12.5  million  of  letters  of  credit  outstanding,  leaving
availability of $25.4 million. The $187.1 million of outstanding  borrowings had
an interest rate of 6.00% at June 30, 2003.

     Borrowings  under  our  $160.0  million  secured  revolving  line of credit
facility of $112.0  million were paid in full upon the closing of our new Credit
Facility.   Additionally,   $12.5  million  of  letters  of  credit   previously
outstanding  against this credit  facility  were  reissued  under the new Credit
Facility.  LIBOR-based  borrowings  under this  facility had a  weighted-average
interest rate of approximately 4.5% at the payoff date.

     Borrowings under our $65.0 million line of credit facility, which was fully
drawn,  were  paid  in  full  upon  the  closing  of our  new  Credit  Facility.
LIBOR-based borrowings under this facility had a weighted-average  interest rate
of approximately 4.6% at the payoff date.

     As a result  of the new  Credit  Facility,  for the  three-  and  six-month
periods  ended June 30, 2003,  our  interest  expense  includes  $2.6 million of
non-cash  interest  related  to the  termination  of  our  two  previous  credit
facilities.

NOTE I - ACCOUNTING FOR DERIVATIVES

     We utilize  interest rate swaps and caps 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 hedged 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 June 30,
2003, the  derivative  instrument was reported at its fair value of $4.1 million
as  compared  to its  fair  value  at  December  31,  2002 of $7.3  million.  An
adjustment  of $2.5 million and $3.2 million to Other  Comprehensive  Income was
made for the change in fair  value of this cap  during the three- and  six-month
periods  ended June 30, 2003,  respectively.  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. Over the
twelve  months  ending  December  31,  2003,  $0.1  million  is  expected  to be
amortized.

NOTE J - SUBSEQUENT EVENTS

     Sun  Healthcare  Group Inc.  On July 1, 2003,  we  re-leased  five  skilled
nursing facilities formerly leased by Sun.  Specifically,  we re-leased the five
former Sun 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 has 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 has 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 requires an initial  annual lease rate of $400,000.  Aggregate  monthly
contractual lease payments,  under all three  transactions,  total approximately
$208,000 and commenced July 1, 2003.

     Separately,  we continue our ongoing restructuring discussions with Sun. At
this time,  we cannot  determine  the  timing or  outcome of these  discussions.
However,  as a result of the above mentioned  transitions of the five former Sun
facilities,  Sun's contractual  monthly rent, starting in July, was reduced $0.2
million from approximately  $2.2 million to approximately $2.0 million.  For the
month of July, Sun remitted approximately $1.51 million in lease payments versus
$1.27 million per month for April, May and June.  During the second quarter,  we
applied  $1.37  million of security  deposits,  which  exhausted  all  remaining
security deposits associated with Sun.

     Alterra  Healthcare  Corporation.  Effective  July 7, 2003,  we amended our
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.  We are in the  process of  negotiating  terms and
conditions for the re-lease of the remaining three  properties.  In the interim,
Alterra will continue to operate the  facilities.  The Amended  Master Lease was
approved by the U.S. Bankruptcy Court in the District of Delaware.

     Claremont Healthcare  Holdings,  Inc. Claremont failed to pay base rent due
on July 1, 2003 in the amount of $0.5  million.  On July 21, 2003,  we 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 we demanded that Claremont
restore the $0.5 million  letter of credit.  As of the date of this  filing,  we
have additional  security  deposits in the form of cash and letters of credit in
the amount of $2.0 million associated with Claremont. We are recognizing revenue
from Claremont on a cash-basis as it is received.

     Other  Assets.  During July,  we sold one held for sale facility in Indiana
for  proceeds of $0.2  million,  net of closing  costs,  resulting  in a gain of
approximately  $0.1 million.  We also sold one closed facility  located in Texas
for  proceeds of $1.0  million,  net of closing  costs,  resulting  in a gain of
approximately $0.6 million.

     Dividends.  Our Board of Directors  declared a full catch-up of 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.  Our  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 our Series A,
B and C preferred stock is $25.00,  $25.00 and $100.00 per share,  respectively,
excluding  cumulative unpaid dividends.  Total August 2003 dividend payments for
all classes of preferred stock are approximately $55.1 million.

     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.

     Upon payment of the preferred  dividends on August 15, 2003,  the rights of
the holders of the Series A and Series B preferred stock,  and of Explorer,  the
sole  holder of our Series C  preferred  stock,  to elect  additional  directors
resulting from the dividend arrearage will terminate.  (See Note D - Dividends).
Explorer,  as the holder of a majority of the outstanding  voting power of us on
an as-converted basis, would still have the right to designate a majority of the
full Board pursuant to a stockholders agreement.

ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

     As of June 30, 2003, our portfolio of domestic investments consisted of 221
healthcare  facilities,  located in 28 states  and  operated  by 34  third-party
operators. Our gross investment in these facilities, net of impairments, totaled
$836.8  million  at June 30,  2003,  with 97.2% of our real  estate  investments
related to long-term care facilities. This portfolio is made up of 153 long-term
healthcare facilities and two rehabilitation hospitals owned and leased to third
parties,  fixed  rate  mortgages  on 52  long-term  healthcare  facilities,  one
long-term  healthcare  facility  that  was  recovered  from  a  customer  and is
currently operated through a third-party management contract for our own account
and 13 long-term  healthcare  facilities  that were recovered from customers and
are currently closed. At June 30, 2003, we also held  miscellaneous  investments
and  assets  held for sale of  approximately  $28.8  million,  including  a $1.3
million  investment in Principal  Healthcare  Finance Trust and $18.1 million of
notes receivable, net of allowance. (See Note J - Subsequent Events).

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

     The  preparation  of financial  statements in  conformity  with GAAP in the
United States requires  management to make estimates and assumptions that affect
the reported  amounts of assets and  liabilities,  the  disclosure of contingent
assets and liabilities at the date of the financial  statements and the reported
amounts of revenues and expenses during the reporting period.

     We  have  identified  six  significant   accounting  policies  as  critical
accounting policies.  These critical accounting policies are those that have the
most impact on the  reporting of our  financial  condition  and those  requiring
significant  judgments and estimates.  With respect to these critical accounting
policies,   we  believe  the   application  of  judgments  and   assessments  is
consistently applied and produces financial information that fairly presents the
results of operations  for all periods  presented.  The six critical  accounting
policies are:

     Revenue  Recognition.  Rental  income  and  mortgage  interest  income  are
recognized  as earned over the terms of the related  Master  Leases and mortgage
notes,   respectively.   Such  income  includes  periodic   increases  based  on
pre-determined  formulas (i.e.,  such as increases in the CPI) as defined in the
Master Leases and mortgage loan  agreements.  Reserves are taken against  earned
revenues  from  leases and  mortgages  when  collection  of  amounts  due become
questionable or when negotiations for  restructurings of troubled operators lead
to  lower  expectations  regarding  ultimate  collection.   When  collection  is
uncertain,  lease  revenues are recorded as received,  after taking into account
application of security deposits.  Interest income on impaired mortgage loans is
recognized  as  received  after  taking  into  account  application  of security
deposits.

     Nursing home revenues from owned and operated assets  (primarily  Medicare,
Medicaid and other third-party insurance) are recognized as patient services are
provided.

     Impairment of Assets. We periodically  evaluate our real estate investments
for impairment  indicators.  The judgment  regarding the existence of impairment
indicators are based on factors such as market conditions,  operator performance
and legal  structure.  If indicators of impairment are present,  we evaluate the
carrying  value of the related real estate  investments in  relationship  to the
future  undiscounted  cash flows of the  underlying  facilities.  Provisions for
impairment  losses  related to long-lived  assets are  recognized  when expected
future cash flows are less than the carrying values of the assets. If the sum of
the expected future cash flow,  including sales proceeds,  is less than carrying
value,  we then adjust the net  carrying  value of leased  properties  and other
long-lived assets to the present value of expected future cash flows.

     Loan  Impairment  Policy.  When  management  identifies  an  indication  of
potential  loan  impairment,  such as  non-payment  under the loan  documents or
impairment of the underlying collateral, the loan is written down to the present
value of the expected  future cash flows.  In cases where  expected  future cash
flows  cannot be  estimated,  the loan is written  down to the fair value of the
collateral.

     Accounts  Receivable.  Accounts  receivable consists primarily of lease and
mortgage interest  payments.  Amounts recorded include estimated  provisions for
loss related to  uncollectible  accounts and disputed items. On a monthly basis,
we review the  contractual  payment versus actual cash payment  received and the
contractual  payment  due date  versus  actual  receipt  date.  When  management
identifies  delinquencies,  a judgment is made as to the amount of provision, if
any, that is needed.

     Accounts  Receivable--Owned  and Operated Assets.  Accounts receivable from
owned and  operated  assets  consist of amounts due from  Medicare  and Medicaid
programs,  other  government  programs,  managed care health  plans,  commercial
insurance companies and individual patients.  Amounts recorded include estimated
provisions for loss related to uncollectible accounts and disputed items.

     Owned and  Operated  Assets and Assets Held for Sale.  When we acquire real
estate  pursuant to a  foreclosure  proceeding,  it is  designated as "owned and
operated  assets"  and is  recorded  at the  lower of cost or fair  value and is
included in real estate properties on our Consolidated  Balance Sheet. For 2003,
operating assets and operating liabilities for our owned and operated properties
are  shown on a net basis on the face of our  Consolidated  Balance  Sheet.  For
2002,  operating  assets and  operating  liabilities  for our owned and operated
properties  are shown on a gross basis on the face of our  Consolidated  Balance
Sheet and are detailed in Note B - Properties;  Owned and Operated  Assets.  The
consolidation  in 2003 is due to the  decrease  in the  size  of the  owned  and
operated portfolio (currently one facility).

     When a formal  plan to sell real  estate is adopted  and we hold a contract
for sale,  the real estate is classified as "assets held for sale," with the net
carrying amount adjusted to the lower of cost or estimated fair value, less cost
of disposal.  Depreciation of the facilities is excluded from  operations  after
management has committed to a plan to sell the asset.  Upon adoption of FASB 144
as of January 1, 2002,  long-lived  assets sold or  designated  as held for sale
after January 1, 2002 are reported as  discontinued  operations in our financial
statements.

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).

     Revenues for the three- and  six-month  periods ended June 30, 2003 totaled
$20.8 million and $45.4 million,  respectively,  a decrease of $13.6 million and
$33.0  million,  respectively,  from the same  periods in 2002.  When  excluding
nursing home  revenues of owned and operated  assets,  revenues  decreased  $1.4
million and increased $1.0 million versus the three- and six-month periods ended
June 30, 2002,  respectively.  The decrease during the quarter was primarily the
result of operator  restructurings.  The  increase for the  six-month  period is
primarily due to a legal settlement (see below).

     Rental income for the three- and six-month periods ended June 30, 2003 were
$16.2 million and $32.8 million,  respectively,  an increase of $0.5 million and
$1.7 million from the same  periods in 2002.  The $0.5 million  increase for the
three-month  period is due to $0.6 million relating to contractual  increases in
rents that became  effective in the second half of 2002 and in the first half of
2003 and $0.3 million in new leases, offset by a $0.4 million reduction in lease
revenue due to foreclosures,  bankruptcies and restructurings.  The $1.7 million
increase for the six-month period is due to $1.3 million relating to contractual
increases  in rents that  became  effective  in the second  half of 2002 and the
first half of 2003 and $1.2  million  in new  leases,  offset by a $0.4  million
reduction in lease revenue due to foreclosures,  bankruptcies and restructurings
and $0.4 million due to deferral for non-payment.

     Mortgage  interest  income for the three- and six-month  periods ended June
30, 2003 totaled $3.5 million and $7.9 million, respectively, a decrease of $1.7
million  and $2.7  million  from  the same  periods  in 2002.  The $1.7  million
three-month  decrease is primarily the result of bankruptcies and restructurings
of $1.4 million and mortgage  payoffs and normal  amortization  of $0.3 million.
The $2.7 million six-month  decrease is primarily the result of bankruptcies and
restructurings  of $2.0 million and mortgage payoffs and normal  amortization of
$0.7 million.

     In 2000, we filed suit against a title company  (later adding a law firm as
a  defendant),  seeking  damages  based on  claims of  breach  of  contract  and
negligence,  among  other  things,  as a result of the  alleged  failure to file
certain  UCC  financing  statements  in our favor.  We filed a  subsequent  suit
seeking  recovery under title insurance  policies  written by the title company.
The defendants denied the allegations made in the lawsuits. In settlement of our
claims against the defendants,  we agreed in the first quarter of 2003 to accept
a lump sum cash  payment  of $3.2  million.  The cash  proceeds  were  offset by
related  expenses  incurred  of $1.0  million  resulting  in a net  gain of $2.2
million.

     Expenses for the three- and  six-month  periods ended June 30, 2003 totaled
$15.3 million and $33.9 million,  respectively,  a decrease of $19.3 million and
$40.2 million from the same periods in 2002.  Excluding nursing home expenses of
owned and  operated  assets,  expenses  were $15.2  million  and $32.4  million,
respectively,  for the three- and  six-month  periods ended June 30, 2003 versus
$21.2 million and $36.9  million for the same periods in 2002.  The $6.0 million
decrease for the three-month  period ended June 30, 2003 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.
The $4.5  million  decrease  for the  six-month  period  ended June 30,  2003 is
primarily  due to $2.8  million of  interest  savings,  $0.9  million  favorable
reduction  in  general  and  administrative  and legal  expenses,  $3.7  million
favorable reduction in provision for uncollectible mortgages, notes and accounts
receivable,  off set by an increase of $2.1 million in provision for  impairment
and $0.6 million in adjustments of derivatives to fair value.

     Nursing home expenses, net of nursing home revenues, for owned and operated
assets for the  three-  and  six-month  periods  ended  June 30,  2003 were $0.1
million and $1.4  million,  respectively,  a decrease  of $1.2  million and $1.8
million from the same periods in 2002. The decrease was 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.

     Interest  expense for the three- and six-month  periods ended June 30, 2003
was $7.4 million and $12.5 million,  respectively,  compared to $7.2 million and
$15.3  million for the same periods in 2002.  The  increase for the  three-month
period is primarily due to a $2.6 million  non-cash  interest expense related to
the  termination  of our two previous  credit  facilities.  The decrease for the
six-month  period  is  primarily  due to a  $39.1  million  reduction  of  total
outstanding debt versus the same periods in 2002.

     General and  administrative and legal expenses for the three- and six-month
periods   ended  June  30,  2003,   totaled  $2.2  million  and  $4.3   million,
respectively,  compared  with $2.6 million and $5.1 million for the same periods
in 2002.  The $0.4 million  decrease for the  three-month  period ended June 30,
2003 is  primarily  due to a  reduction  in  consulting  costs  relating  to the
reduction in the number of our owned and operated  facilities.  The $0.8 million
decrease for the  six-month  period  ended June 30, 2003 is  primarily  due to a
reduction in legal and consulting  costs relating to the reduction in the number
of our owned and operated facilities.

     A  provision  for  impairment  of $4.6  million  was  recorded in the first
quarter of 2003.  The  provision  was to reduce the  carrying  value of a closed
building to its fair value less costs to dispose. The building is being actively
marketed for sale;  however,  there can be no assurance  if, or when,  such sale
will be completed or whether such sales will be completed on terms that allow us
to realize the carrying  value of the asset.  A provision for impairment of $2.5
million was recorded for the three- and  six-month  periods ended June 30, 2002,
to reduce the carrying value of three owned and operated buildings to their fair
value less costs to dispose.

     A charge of $3.7 million for provision for uncollectible  mortgages,  notes
and accounts  receivable was recognized during the three-month period ended June
30, 2002. This charge was primarily  related to the  restructuring and reduction
of debt owed by Madison,  as part of the  compromise and settlement of a lawsuit
with Madison.

     During the three-month period ended June 30, 2003, we sold an investment in
a Baltimore,  Maryland asset,  leased by the United States Postal  Service,  for
approximately  $19.6  million.  The  purchaser  paid us gross  proceeds of $1.95
million and assumed the first  mortgage of  approximately  $17.6  million.  As a
result,  we  recorded a gain of $1.3  million,  net of  closing  costs and other
expenses.  Also  during  the  quarter,  we sold one closed  building  located in
Indiana, realizing proceeds, net of closing costs, of $0.2 million, resulting in
a gain of approximately  $0.1 million.  During the three-month period ended June
30, 2002,  we sold one  building  located in Texas,  realizing  proceeds of $1.0
million, net of closing costs, resulting in a loss of $0.3 million.

     Funds from  operations  ("FFO") for the three- and six-month  periods ended
June 30, 2003, on a fully  diluted  basis,  was $8.5 million and $22.0  million,
respectively,  an increase of $3.5 million and $10.0 million, as compared to the
$5.0 million and $12.0 million for the same periods in 2002,  due to the factors
mentioned  above. For the three-month  period ended June 30, 2003,  nursing home
revenues and expenses,  on a net basis,  decreased FFO by $0.1 million.  For the
six-month  period  ended  June  30,  2003,  the  legal  settlement,   previously
discussed, increased FFO by $2.2 million and nursing home revenues and expenses,
on a net basis, decreased FFO by $1.4 million. Both the legal settlement and net
impact from our owned and operated nursing home assets are included in the fully
diluted FFO for the three- and six-month periods ended June 30, 2003. We believe
that FFO is an  important  supplemental  measure of our  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. We generally use the National  Association of Real Estate Investment
Trusts'  ("NAREIT")  measure of FFO.  We define 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. FFO does not represent cash generated from operating
activities in accordance  with GAAP, and therefore,  should not be considered an
alternative to net earnings or an indication of operating  performance or to net
cash flow from  operating  activities,  as  determined  by GAAP, as a measure of
liquidity,  and such measure is not necessarily  indicative of cash available to
fund cash needs. We believe that in order to facilitate a clear understanding of
our  consolidated  historical  operating  results,  FFO  should be  examined  in
conjunction with net income.


                                                                                 Three Months Ended             Six Months Ended
                                                                                      June 30,                     June 30,
                                                                                 2003           2002           2003           2002
                                                                                ---------------------         ---------------------
                                                                                (In thousands, except         (In thousands, except
                                                                                  per share amounts)            per share amounts)
                                                                                                                  
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
                                                                                =====================         =====================

*  Lower of basic or diluted FFO per share.

     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 our 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
                                       ------------------     ------------------
                                         (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
                                       ==================     ==================

PORTFOLIO DEVELOPMENTS

     The  partial  expiration  of certain  Medicare  rate  increases  has had an
adverse  impact on the revenues of the operators of nursing home  facilities and
has negatively  impacted some operators'  ability to satisfy their monthly lease
or debt payments to us. In several instances, we hold security deposits that can
be  applied  in the  event of lease and loan  defaults,  subject  to  applicable
limitations  under bankruptcy law with respect to operators  seeking  protection
under Chapter 11 of the  Bankruptcy  Act. (See  "Reimbursement  Issues and Other
Factors Affecting Future Results" below).

     Sun Healthcare  Group,  Inc. During the first quarter of 2003, Sun remitted
rent of $5.0 million versus the  contractual  amount of $6.4 million.  We agreed
with Sun to use letters of credit  (posted by Sun as security  deposits)  in the
amount of $1.4  million  to make up the  difference  in rent.  During the second
quarter of 2003,  Sun remitted rent of $5.2 million  versus the  contractual  of
$6.7  million.  The payment of $5.2  million 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, we re-leased five former Sun 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 has 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 has 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 requires an initial
annual lease rate of $400,000.  Aggregate  monthly  contractual  lease payments,
under all three transactions, total approximately $208,000 and commenced July 1,
2003. (See Note J - Subsequent Events).

     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. However, for the month
of July, Sun remitted  approximately $1.51 million in lease payments, and we are
recognizing revenue from Sun on a cash-basis as it is received.  We continue our
ongoing  restructuring  discussions  with Sun.  At the time of this  filing,  we
cannot  determine  the timing or outcome of these  discussions.  There can be no
assurance that Sun will continue to pay rent at any level,  although, we believe
that alternative  operators would be available to lease or buy the remaining Sun
facilities  if  an  appropriate  agreement  is  not  completed  with  Sun.  (See
"Reimbursement Issues and Other Factors Affecting Future Results" below).

     Alterra Healthcare Corporation.  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, we leased eight assisted living  facilities (325
units) located in seven states to subsidiaries of Alterra.

     Effective  July 7, 2003,  we amended our 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.  We are 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. (See
Note J - Subsequent Events).

     Claremont Healthcare  Holdings,  Inc. Claremont failed to pay base rent due
on July 1, 2003 in the amount of $0.5  million.  On July 21, 2003,  we 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 we demanded that Claremont
restore the $0.5 million  letter of credit.  As of the date of this  filing,  we
have additional  security  deposits in the form of cash and letters of credit in
the amount of $2.0  million.  We are  recognizing  revenue  from  Claremont on a
cash-basis as it is received. (See Note J - Subsequent Events).

LIQUIDITY AND CAPITAL RESOURCES

     At June 30,  2003,  we had total  assets of  $797.7  million,  stockholders
equity of $489.5 million and debt of $298.8 million,  representing approximately
37.9% of total capitalization.

BANK CREDIT AGREEMENTS

     In June  2003,  we  completed  a new $225  million  Senior  Secured  Credit
Facility ("Credit Facility") arranged and syndicated by GE Healthcare  Financial
Services.  At the  closing,  we  borrowed  $187.1  million  under the new Credit
Facility  to repay  borrowings  under our 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 our invested assets. Both the
Term Loan and Revolver have a four-year  maturity  with a one-year  extension at
our 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,  we had  $187.1  million of Credit  Facility  borrowings
outstanding  and  $12.5  million  of  letters  of  credit  outstanding,  leaving
availability of $25.4 million. The $187.1 million of outstanding  borrowings had
an  interest  rate  of  6.00%  at  June  30,  2003.  (See  Note  H  -  Borrowing
Arrangements).

DIVIDENDS

     In order to qualify as a 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.

     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.
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.  Due to our 2002 taxable loss, no  distribution  was necessary to maintain
our REIT status for 2002.  Net  operating  loss  carry-forwards  through 2002 of
approximately  $24.0 million are  available to help offset  taxable  income.  In
addition, we intend to make the necessary distributions,  if any, to satisfy the
2003 REIT  requirements.  The accumulated and unpaid  dividends  relating to all
series  of  preferred  stocks  total  $50.1  million  as of June  30,  2003.  In
aggregate,  preferred  dividends  continue to accumulate at  approximately  $5.0
million per quarter.

     No preferred or common cash dividends were paid during the first six months
ending June 30, 2003 and 2002, respectively. (See Note D - Dividends).

     In  July,  2003,  our  Board  of  Directors  declared  a full  catch-up  of
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. Total August 2003 dividend payments for all classes of
preferred  stock are  approximately  $55.1  million.  (See  Note J -  Subsequent
Events).

LIQUIDITY

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

REIMBURSEMENT ISSUES AND OTHER FACTORS AFFECTING FUTURE RESULTS

     This document contains  forward-looking  statements,  including  statements
regarding  potential asset sales,  potential future changes in reimbursement and
the future effect of the "Medicare  cliff" on our  operators.  These  statements
relate to our  expectations,  beliefs,  intentions,  plans,  objectives,  goals,
strategies,  future events,  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
including  "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  filing and only speak as to 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 the
forward-looking statements contained herein as a result of a variety of factors,
including,  among other things:  (i) those items discussed in Item 1 above; (ii)
regulatory  changes in the  healthcare  sector,  including  without  limitation,
changes in Medicare  reimbursement;  (iii) changes in the financial  position of
our operators; (iv) uncertainties relating to the restructure of Sun's remaining
obligations  and payment of contractual  rents;  (v) the ability of 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 the
pendency  of a  bankruptcy  proceeding  and  retain  security  deposits  for the
debtor's  obligations;  (vi) our ability to dispose of assets held for sale on a
timely basis and at  appropriate  prices;  (vii)  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;
(viii) our ability to manage,  re-lease or sell owned and operated assets;  (ix)
the  availability  and cost of capital;  and (x) competition in the financing of
healthcare facilities.

     MEDICARE REIMBURSEMENT. 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 facility owned
and  operated  for our own 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  subject to frequent  and  substantial  change.  The
Balanced  Budget  Act of 1997  ("Balanced  Budget  Act")  significantly  reduced
spending   levels  for  the  Medicare  and   Medicaid   programs.   Due  to  the
implementation of the terms of the Balanced Budget Act,  effective July 1, 1998,
the  majority of skilled  nursing  facilities  shifted  from  payments  based on
reimbursable  cost to a  prospective  payment  system for  services  provided to
Medicare  beneficiaries.  Under the prospective payment system,  skilled nursing
facilities are paid on a per diem  prospective  case-mix  adjusted payment basis
for all covered services.  Implementation of the prospective  payment system has
affected each long-term care facility to a different degree,  depending upon the
amount of revenue it derives from Medicare  patients.  Long-term care facilities
have had to attempt to restructure their operations to operate  profitably under
the new Medicare prospective payment system reimbursement policies.

     Legislation adopted in 1999 and 2000 increased Medicare payments to nursing
facilities and specialty care facilities on an interim basis. Section 101 of the
Balanced Budget Relief Act of 1999 ("Balanced Budget Relief Act") included a 20%
increase for 15 patient acuity categories (known as Resource  Utilization Groups
("RUGS"))  and a 4% across the board  increase of the adjusted  federal per diem
payment rate. The 20% increase was  implemented in April 2000 and will remain in
effect  until the  implementation  of  refinements  in the current RUG  case-mix
classification  system  to more  accurately  estimate  the  cost of  non-therapy
ancillary  services.  The 4% increase was  implemented in April 2000 and expired
October 1, 2002.

     The Benefits Improvement and Protection Act of 2000 ("Benefits  Improvement
and Protection  Act") included a 16.7% increase in the nursing  component of the
case-mix  adjusted  federal  periodic payment rate and a 6.7% increase in the 14
RUG  payments  for  rehabilitation  therapy  services.  The 16.7%  increase  was
implemented  in April 2000 and expired  October 1, 2002. The 6.7% increase is an
adjustment  to the 20%  increase  granted in the Balance  Budget  Relief Act and
spreads  the  funds  directed  at three of  those  15 RUGs to an  additional  11
rehabilitation  RUGs. The increase was implemented in April 2001 and will remain
in effect until the  implementation  of  refinements in the current RUG case-mix
classification system.

     In  addition  to  the  expiration  of the 4%  increase  implemented  in the
Balanced  Budget Relief Act and the 16.7%  increase  implemented in the Benefits
Improvement and Protection Act, Medicare  reimbursement could be further reduced
when the Centers for  Medicare & Medicaid  Services  ("CMS")  completes  its RUG
refinement,  thereby  triggering  the  sunset  of the  temporary  20%  and  6.7%
increases also  established  under these statutes.  The expiration of the 4% and
16.7%  increases  under these  statutes as of October 1, 2002 has had an adverse
impact on the revenues of the operators of nursing facilities and has negatively
impacted some operators' ability to satisfy their monthly lease or debt payments
to us.

     On May 16, 2003,  CMS  published  its proposed  payment  rates for SNFs for
federal fiscal year 2004 to become effective on October 1, 2003. The publication
of the final rates for federal  fiscal year 2004 is  anticipated  soon, as these
rates are supposed to be published before August 1, 2003. The proposed rates and
temporary  updates  discussed  below may be  revised  when the  final  rates are
published.  Within the May 16th proposed  rule, CMS proposed that the SNF update
would be a 2.9% increase in Medicare  payments for federal  fiscal year 2004. In
addition,  on May  16,  2003,  CMS  announced  that  the two  temporary  payment
increases  - the 20% and 6.7%  add-ons  for certain  payment  categories  - will
continue to be effective for federal fiscal year 2004.

     On June 10, 2003, CMS published an additonal  proposed payment revision for
federal  fiscal year 2004 in which CMS  announced  that it would  incorporate  a
forecast error adjustment that takes into account previous years' update errors.
According  to CMS,  there was a  cumulative  SNF  market  basket,  or  inflation
adjustment,  forecast error of 3.26% for federal fiscal years 2000 through 2002.
As a result, CMS proposed to increase the national payment rate by an additional
3.26% above the 2.9% increase for federal  fiscal year 2004 that was proposed in
May. As with the rates and policies published in the May 16, 2003 proposed rule,
this  adjustment  could change with the  publication of the final payment rates,
which are supposed to be published before August 1, 2003.

     Due to the temporary nature of the remaining payment  increases,  we cannot
be assured that the federal  reimbursement  will remain at levels  comparable to
present levels and that such reimbursement will be sufficient for our lessees or
mortgagors to cover all operating and fixed costs necessary to care for Medicare
and Medicaid  patients.  We also cannot be assured that there will be any future
legislation to increase payment rates for skilled nursing facilities. If payment
rates for skilled  nursing  facilities are not increased in the future,  some of
our lessees and mortgagors may have difficulty meeting their payment obligations
to us.

     MEDICAID  AND  OTHER  THIRD-PARTY  REIMBURSEMENT.  Each  state  has its own
Medicaid  program  that is funded  jointly by the state and federal  government.
Federal law governs how each state  manages its Medicaid  program,  but there is
wide  latitude  for states to customize  Medicaid  programs to fit the needs and
resources of its citizens.

     Rising  Medicaid  costs and  decreasing  state  revenues  caused by current
economic  conditions  have  prompted  an  increasing  number of states to cut or
consider reductions in Medicaid funding as a means of balancing their respective
state budgets.  Existing and future initiatives affecting Medicaid reimbursement
may  reduce  utilization  of (and  reimbursement  for)  services  offered by the
operators of our  properties.  In early 2003,  many states  announced  actual or
potential budget shortfalls. As a result of these budget shortfalls, many states
have announced that they are implementing or considering  implementing "freezes"
or cuts in Medicaid rates paid to SNF providers. We cannot predict the extent to
which  Medicaid rate freezes or cuts will  ultimately be adopted,  the number of
states that will adopt them nor the impact of such  adoption  on our  operators.
However,  extensive  Medicaid rate cuts or freezes could have a material adverse
effect  on  our  operators'  liquidity,   financial  condition  and  results  of
operations,  which could affect  adversely their ability to make rental payments
to us.

     On May 28, 2003, the federal Jobs and Growth Tax Relief  Reconciliation Act
("Tax Relief Act") was signed into law,  which  included an increase in Medicaid
federal  funding for five fiscal quarters (April 1, 2003 through June 30, 2004).
In addition,  the Tax Relief Act provides state fiscal relief for federal fiscal
years 2003 and 2004 to assist states with funding shortfalls.  It is anticipated
that these  temporary  federal  funding  provisions will mitigate state Medicaid
funding reductions through federal fiscal year 2004.

     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 which
reduce  reimbursement  levels could adversely affect 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.

     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 a  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.

     CONCENTRATION OF RISK.  Approximately  49.7% of our real estate investments
are operated by four public companies,  including Sun (26.8%),  Advocat (12.5%),
Mariner  (7.1%),  and  Alterra  (3.3%).  The  three  largest  private  operators
represent  10.3%,  4.0% and 3.8%,  respectively,  of our  investments.  No other
operator represents more than 2.8% of our investments. The three states in which
we have our highest concentration of investments are Florida (15.4%), California
(8.0%) and Illinois (7.9%).

     HEALTHCARE INVESTMENT RISKS. 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.

     GENERAL REAL ESTATE RISKS. 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.

     RISKS  RELATED  TO OWNED  AND  OPERATED  ASSETS.  As a  consequence  of the
financial difficulties  encountered by a number of our operators,  over the last
several years we 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. At June 30, 2003, we
had one facility,  managed under a third-party management agreement,  classified
as owned and operated.  Our management  contract with this third-party  operator
provides that the third-party operator is responsible for regulatory compliance,
but we could be sanctioned for violation of regulatory requirements. In general,
the risks of third-party  claims such as patient care and personal injury claims
are higher with respect to our owned and operated  property as compared with our
leased and mortgaged assets.

     We  and  several  of our  wholly-owned  subsidiaries  have  been  named  as
defendants in  professional  liability  claims related to our owned and operated
facilities. Other third-party managers responsible for the day-to-day operations
of these facilities have also been named as defendants in these claims. In these
suits, patients of certain previously owned and operated facilities have alleged
significant  damages,  including  punitive  damages against the defendants.  The
lawsuits  are in various  stages of  discovery  and we are unable to predict the
likely  outcome at this time. We continue to vigorously  defend these claims and
pursue all rights we may have against the managers of the facilities,  under the
terms of the management  agreements.  We have insured these matters,  subject to
self-insured retentions of various amounts.

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 June 30, 2003 was $289.8  million.  A one-percent  increase in interest rates
would  result  in a  decrease  in the fair  value  of  long-term  borrowings  by
approximately $2.6 million.

     We utilize  interest rate swaps and caps 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 June 30,
2003, the  derivative  instrument was reported at its fair value of $4.1 million
as  compared  to its  fair  value  at  December  31,  2002 of $7.3  million.  An
adjustment  of $2.5 million and $3.2 million to Other  Comprehensive  Income was
made for the change in fair  value of this cap  during the three- and  six-month
periods  ended June 30, 2003,  respectively.  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. Over the
twelve  months  ending  December  31,  2003,  $0.1  million  is  expected  to be
amortized.

ITEM 4 - CONTROLS 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 as of the end of the period covered by this 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 have materially affected, or are reasonably likely to affect,
our internal  control over  financial  reporting  during the most recent  fiscal
quarter.

     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 PART I,
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.  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.

          The table below sets forth information regarding arrearages in payment
     of preferred stock dividends as of June 30, 2003:

         -----------------------------------------------------------------------
                                        Annual Dividend     Arrearage as of
              Title of Class               Per Share        June 30, 2003
         -----------------------------------------------------------------------
         9.25% Series A Cumulative
           Preferred Stock                $ 2.3125               $ 13,296,875
         -----------------------------------------------------------------------
         8.625% Series B Cumulative
           Preferred Stock                $ 2.1563               $ 10,781,250
         -----------------------------------------------------------------------
         Series C Convertible
           Preferred Stock                $10.0000               $ 26,007,843
         -----------------------------------------------------------------------
         TOTAL                                                   $ 50,085,968
         -----------------------------------------------------------------------

               In July 2003, our Board of Directors  declared a full catch-up of
          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 Note D -
          Dividends and Note J - Subsequent Events, PART I, Item 1 hereto).


ITEM 4 - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     (a)  An Annual Meeting of Stockholders was held on April 3, 2003.

     (b)  The following  directors  were elected at the meeting for a three-year
          term:  Daniel A. Decker,  Thomas F. Franke and Bernard J. Korman.  The
          following  directors were not elected at the meeting but their term of
          office  continued  after the meeting:  Thomas W.  Erickson,  Harold J.
          Kloosterman,  Edward  Lowenthal,  Christopher W.  Mahowald,  Donald J.
          McNamara, C. Taylor Pickett, and Stephen D. Plavin. The results of the
          vote were as follows:

- --------------------------------------------------------------------------------
                           Daniel A.          Thomas F.          Bernard J.
Manner of Vote Cast         Decker             Franke            Korman
- --------------------------------------------------------------------------------
For*                      51,999,523         52,763,112          52,345,845
- --------------------------------------------------------------------------------
Withheld                     993,571            230,252             647,519
- --------------------------------------------------------------------------------
Abstentions and broker
  non-votes                        -                  -                   -
- --------------------------------------------------------------------------------

     *    Includes 16,774,722 votes represented by Series C preferred stock.

ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K

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

        Exhibit       Description

        10.1          Loan Agreement among General Electric Capital Corporation
                      and certain subsidiaries of Omega Healthcare Investors,
                      Inc., dated as of June 23, 2003.

        10.2          Guaranty by Omega Healthcare Investors, Inc. for the
                      benefit of General Electric Capital Corporation, dated as
                      of June 23, 2003.

        10.3          Ownership Pledge, Assignment and Security Agreement
                      between Omega Healthcare Investors, Inc. and General
                      Electric Capital Corporation, dated as of June 23, 2003.

        10.4          2000 Stock Incentive Plan (as amended January 1, 2001).

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

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

        32.1          Certification of the Chief Executive Officer under Section
                      906 of the Sarbanes - Oxley Act of 2002.

        32.2          Certification of the Chief Financial Officer under Section
                      906 of the Sarbanes - Oxley Act of 2002.

     (b)  Reports on Form 8-K

               The following  reports on Form 8-K were filed or furnished during
          the quarter ended June 30, 2003:

               Form 8-K dated May 8, 2003: Report with the following exhibit:

                    Press release issued by Omega Healthcare Investors,  Inc. on
                    May 8, 2003

               Form 8-K dated June 24, 2003: Report with the following exhibit:

                    Press release issued by Omega Healthcare Investors,  Inc. on
                    June 23, 2003




                                   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:   July 31, 2003               By:  /s/  C. TAYLOR PICKETT
                                         -----------------------------
                                              C. Taylor Pickett
                                              Chief Executive Officer

Date:   July 31, 2003               By:  /s/  ROBERT O. STEPHENSON
                                         -----------------------------
                                              Robert O. Stephenson
                                              Chief Financial Officer