1

                                    FORM 10-Q


                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D. C. 20549

[X]   Quarterly report pursuant to Section 13 or 15(d) of the Securities 
      Exchange Act of 1934


                  For The Quarterly Period Ended JUNE 30, 1997

                                       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 0-14022

                                    MEDITRUST
                                   -----------
             (Exact name of registrant as specified in its charter)


        MASSACHUSETTS                                         04-6532031
- -------------------------------                          ----------------------
(State or other jurisdiction of                          (I.R.S. Employer
incorporation or organization)                           Identification Number)


             197 First Avenue
    NEEDHAM HEIGHTS, MASSACHUSETTS                       02194-9127
- ----------------------------------------                 ----------
(Address of principal executive offices)                 (Zip Code)


Registrant's telephone number, including area code:  (617) 433-6000
                                                     --------------

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
                          -----       -----

As of June 30, 1997 there were outstanding 61,588,182 Shares of Beneficial
Interest, without par value.


   2


                                    MEDITRUST
                                    FORM 10-Q

                                      INDEX





Part I.  Financial Information                                                                       Page(s)
                                                                                                     -------

                                                                                                 
         Item 1.  Financial Statements

                  Consolidated Balance Sheets at June 30, 1997 (unaudited)
                     and December 31, 1996                                                                 3

                  Consolidated Statements of Income for the three months ended
                     June 30, 1997 and 1996 (unaudited)                                                    4

                  Consolidated Statements of Income for the six months ended
                     June 30, 1997 and 1996 (unaudited)                                                    5

                  Consolidated Statements of Cash Flows for the six months ended
                     June 30, 1997 and 1996 (unaudited)                                                    6

                  Notes to Consolidated Financial Statements (unaudited)                                7-10

         Item 2.  Management's Discussion and Analysis of Financial Condition
                     and Results of Operations                                                         11-13

Part II. Other Information

         Item 4.  Submission of Matters to a Vote of Security Holders                                     14

         Item 6.  Exhibits and Reports on Form 8-K                                                        14

         Signatures                                                                                       15




                                      -2-

   3


                                    MEDITRUST
                          PART I. FINANCIAL INFORMATION
                           CONSOLIDATED BALANCE SHEETS




 
                                                                                              June 30,                  December 31,
                                                                                                1997                       1996
                                                                                             -----------                ------------
                                                                                             (Unaudited)                 (Audited)

(In thousands)
                                                                                                                          
                                    ASSETS
Real estate investments (Note 3):
    Land .....................................................................                $   83,917                 $   68,098
    Buildings and improvements, net of
        accumulated depreciation of $110,429
        and $98,082, respectively ............................................                 1,058,131                    938,162
    Real estate mortgages ....................................................                 1,300,748                  1,181,818
                                                                                              ----------                 ----------
        Total real estate investments ........................................                 2,442,796                  2,188,078
Other assets, net (Note 4) ...................................................                    68,983                     65,893
Fees, interest and other receivables .........................................                    25,677                     20,178
Cash and cash equivalents ....................................................                    29,148                     42,726
                                                                                              ----------                 ----------

         Total assets ........................................................                $2,566,604                 $2,316,875
                                                                                              ==========                 ==========

                      LIABILITIES AND SHAREHOLDERS' EQUITY

Indebtedness (Note 5):
   Notes payable, net ........................................................                $  495,166                 $  494,790
   Convertible debentures, net ...............................................                   278,512                    280,813
   Bank notes payable, net ...................................................                   275,483                     24,114
   Bonds and mortgages payable, net ..........................................                    59,544                     59,043
                                                                                              ----------                 ----------
         Total indebtedness ..................................................                 1,108,705                    858,760
Deferred income ..............................................................                     9,130                      9,716
Accrued expenses and other liabilities .......................................                    61,004                     63,458
                                                                                              ----------                 ----------
         Total liabilities ...................................................                 1,178,839                    931,934
                                                                                              ----------                 ----------
Commitments and contingencies (Notes 3 and 8)
Shareholders' equity (Notes 4, 5, 6 and 9):
     Shares of beneficial interest without par value:
       Unlimited shares authorized; 61,588
        and 61,349 shares issued and
        outstanding in 1997 and 1996, respectively ...........................                 1,527,625                  1,520,454
     Distributions in excess of net income ...................................                  (139,860)                  (135,513)
                                                                                              ----------                 ----------
     Total shareholders' equity ..............................................                 1,387,765                  1,384,941
                                                                                              ----------                 ----------

         Total liabilities and shareholders' equity ..........................                $2,566,604                 $2,316,875
                                                                                              ==========                 ==========



       The accompanying notes, together with the Notes to the Consolidated
 Financial Statements incorporated by reference in the Company's Form 10-K for
   the year ended December 31, 1996, are an integral part of these financial
                                  statements.



                                      -3-
   4


                                    MEDITRUST
                        CONSOLIDATED STATEMENTS OF INCOME
                for the three months ended June 30, 1997 and 1996
                                   (Unaudited)




                                                        1997                1996
                                                        ----                ----
                                                         (Dollars in thousands
                                                       except per Share amounts)
                                                                      
Revenues:                                                               
   Rental income ...................................   $33,798          $27,149
   Interest income .................................    37,216           35,024
                                                       -------          -------
                                                                        
        Total revenues .............................    71,014           62,173
                                                       -------          -------
                                                                        
Expenses:                                                               
   Interest ........................................    20,263           14,491
   Depreciation and amortization ...................     6,879            5,760
   General and administrative ......................     1,925            1,679
                                                       -------          -------
        Total expenses .............................    29,067           21,930
                                                       -------          -------
                                                                        
Net income .........................................   $41,947          $40,243
                                                       =======          =======
                                                                        
Net income per share, based on 61,575                                   
   and 60,665 weighted average shares                                   
   outstanding in 1997 and 1996, respectively.......      $.68             $.66
                                                          ====             ====




             The accompanying notes, together with the Notes to the
       Consolidated Financial Statements incorporated by reference in the
                     Company's Form 10-K for the year ended
     December 31, 1996, are an integral part of these financial statements.



                                      -4-

   5


                                    MEDITRUST
                        CONSOLIDATED STATEMENTS OF INCOME
                 for the six months ended June 30, 1997 and 1996
                                   (Unaudited)




                                                        1997              1996
                                                        ----              ----
                                                         (Dollars in thousands
                                                       except per Share amounts)

                                                                       
Revenues:
   Rental income .................................    $ 66,091          $ 50,955
   Interest income ...............................      72,888            70,545
                                                      --------          --------
                                                                       
        Total revenues ...........................     138,979           121,500
                                                      --------          --------
                                                                       
                                                                       
Expenses:                                                              
   Interest ......................................      38,378            30,596
   Depreciation and amortization .................      13,355            11,184
   General and administrative ....................       4,246             3,944
                                                      --------          --------
                                                                       
        Total expenses ...........................      55,979            45,724
                                                      --------          --------
                                                                       
Net income .......................................    $ 83,000          $ 75,776
                                                      ========          ========
                                                                       
Net income per share, based on 61,509                                  
  and 57,909 weighted average shares                                   
  outstanding in 1997 and 1996, respectively .....       $1.35             $1.31
                                                         =====             =====




             The accompanying notes, together with the Notes to the
       Consolidated Financial Statements incorporated by reference in the
                     Company's Form 10-K for the year ended
     December 31, 1996, are an integral part of these financial statements.



                                      -5-
   6


                                    MEDITRUST
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                 for the six months ended June 30, 1997 and 1996
                                   (Unaudited)



                                                                                                    1997                    1996
                                                                                                    ----                    ----
                                                                                                           (In thousands)
                                                                                                                          
CASH FLOWS FROM OPERATING ACTIVITIES:
     Net income ....................................................................              $  83,000               $  75,776
     Depreciation of real estate ...................................................                 12,346                  10,214
     Goodwill amortization .........................................................                    778                     778
     Shares issued for compensation ................................................                  1,000                     720
     Other depreciation, amortization and other items, net .........................                    368                     886
                                                                                                  ---------               ---------
CASH FLOWS FROM OPERATING ACTIVITIES
     AVAILABLE FOR DISTRIBUTION ....................................................                 97,492                  88,374
     Net change in other assets and liabilities ....................................                (10,664)                 (4,368)
                                                                                                  ---------               ---------
        Net cash provided by operating activities ..................................                 86,828                  84,006
                                                                                                  ---------               ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
     Proceeds from equity offering .................................................                     --                 312,800
     Proceeds from bank notes and mortgages payable ................................                373,000                 157,399
     Repayment of bank notes payable ...............................................               (121,000)               (200,000)
     Equity offering and debt issuance costs .......................................                    (39)                (16,553)
     Proceeds from stock options ...................................................                  3,463                   4,188
     Principal payments on bonds and mortgages payable .............................                   (510)                   (462)
     Distributions to shareholders .................................................                (87,346)                (77,272)
                                                                                                  ---------               ---------
         Net cash provided by financing activities .................................                167,568                 180,100
                                                                                                  ---------               ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
     Acquisition of real estate and development funding ............................               (148,135)               (187,222)
     Investment in real estate mortgages and development
       funding .....................................................................               (125,839)               (114,244)
     Prepayment proceeds and principal payments on real
       estate mortgages ............................................................                  7,037                  35,566
     Working capital advances ......................................................                   (485)                (19,366)
     Collection of receivables and repayment of working
       capital advances ............................................................                                         20,228
     Investment in equity securities ...............................................                   (552)
                                                                                                  ---------               ---------
         Net cash used in investing activities .....................................               (267,974)               (265,038)
                                                                                                  ---------               ---------
         Net decrease in cash and cash equivalents .................................                (13,578)                   (932)
     Cash and cash equivalents at:
       Beginning of period .........................................................                 42,726                  44,248
                                                                                                  ---------               ---------
       End of period ...............................................................              $  29,148               $  43,316
                                                                                                  =========               =========
Supplemental disclosure of cash flow information (see Note 2).



             The accompanying notes, together with the Notes to the
       Consolidated Financial Statements incorporated by reference in the
                     Company's Form 10-K for the year ended
     December 31, 1996, are an integral part of these financial statements.



                                      -6-
   7


                                   MEDITRUST
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
                                  (Unaudited)


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Certain information and footnote disclosures, normally included in
     financial statements prepared in accordance with generally accepted
     accounting principles, have been condensed or omitted in this Form 10-Q in
     compliance with the Rules and Regulations of the Securities and Exchange
     Commission. However, in the opinion of Meditrust (the "Company"), the
     disclosures contained in this Form 10-Q are adequate to make the
     information presented not misleading. See the Company's Annual Report on
     Form 10-K for the year ended December 31, 1996 (and the Report on Form 8-K
     dated January 31, 1997 incorporated by reference therein) for additional
     information relevant to significant accounting policies followed by the
     Company.

     BASIS OF PRESENTATION

     In the opinion of the Company, the accompanying unaudited consolidated
     financial statements reflect all adjustments (consisting of normal
     recurring accruals) necessary to present fairly its financial position as
     of June 30, 1997 and its results of operations for each of the three- and
     six-month periods ended June 30, 1997 and 1996 and cash flows for each of
     the six-month periods ended June 30, 1997 and 1996. The results of
     operations for the six-month period ended June 30, 1997 are not necessarily
     indicative of the results which may be expected for the entire year.

2.   SUPPLEMENTAL CASH FLOW INFORMATION



                                                                Six Months Ended
                                                                    June 30,
                                                               -----------------
                                                                1997       1996
                                                               ------     ------
                                                                 (in thousands)

                                                                       
Interest paid during the period ..........................    $36,509    $29,616
Non-cash investing and financing transactions:
  Increase in real estate mortgages net of
    participation reduction ..............................        128        144
  Change in market value of equity securities in excess
    of cost ..............................................       (186)
  Value of Shares issued for conversion of debentures ....      2,927      4,285



3.   REAL ESTATE INVESTMENTS

     During the six months ended June 30, 1997, the Company acquired 28 assisted
     living facilities, one long-term care facility and one medical office
     building for $106,604,000. In addition, during the six month period ended
     June 30, 1997, the Company provided net funding of $3,572,000 for the
     construction of three assisted living facilities and $1,400,000 for
     additions to four long-term care facilities already in the portfolio. The
     Company also provided net funding of $36,559,000 for ongoing construction
     of facilities already in the portfolio prior to 1997.



                                      -7-
   8


                                    MEDITRUST
            NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, Continued
                                   (Unaudited)


3.   REAL ESTATE INVESTMENTS, CONTINUED

     Also, during the six months ended June 30, 1997, the Company provided
     permanent mortgage financing of $21,689,000 for two long-term care
     facilities, six assisted living facilities and one retirement living
     facility. The Company also provided $6,272,000 in additions to permanent
     mortgages already in the portfolio.

     The Company commenced new development funding of $48,093,000 relating to
     three long-term care facilities, seven assisted living facilities, and five
     medical office buildings. The Company also provided $49,785,000 for ongoing
     construction of facilities already in the portfolio prior to 1997.

     During the six months ended June 30, 1997, the Company received principal
     payments on real estate mortgages of $7,037,000.

     At June 30, 1997, the Company was committed to provide additional financing
     of approximately $202,089,000 relating to 30 assisted living facilities, 12
     medical office buildings, and nine long-term care facilities currently
     under construction, and additions to existing facilities already in the
     portfolio.

4.   INVESTMENT IN EQUITY SECURITIES

     On July 25, 1996, the Company invested approximately $13,509,000 in
     exchange for 7,936,000 shares of common stock, representing a 19.99%
     interest in Nursing Home Properties Plc (NHP Plc), a property investment
     group which specializes in the financing, through sale and leaseback
     transactions, of nursing homes located in the United Kingdom. The Company
     does not have the right to vote more than 9.99% of the shares of NHP Plc.

     As of June 30, 1997 the market value of this investment was $15,851,000 and
     is included in other assets in the accompanying balance sheet. The
     resulting difference between the current market value and cost, $2,342,000,
     is included in shareholders' equity in the accompanying balance sheet.

5.   INDEBTEDNESS AND SHAREHOLDERS' EQUITY

     During the six months ended June 30, 1997, $1,150,000 of principal amount
     of 9% convertible debentures were converted into 42,587 Shares; $1,702,000
     of principal amount of 7% convertible debentures were converted into 55,573
     Shares and $75,000 of principal amount of 7.5% convertible debentures were
     converted into 2,072 Shares.

     The Company has a total of $280,000,000 in unsecured lines of credit,
     bearing interest at the lenders' prime rate or LIBOR plus .875%, and an
     unsecured short-term borrowing in the amount of $25,000,000 bearing
     interest at the prime rate of a specified institution or LIBOR plus 1%. A
     total of $28,000,000 was available at June 30, 1997. See Note 9 "Subsequent
     Events" for additional financing transactions.



                                      -8-
   9


                                    MEDITRUST
            NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, Continued


6.   DISTRIBUTIONS PAID TO SHAREHOLDERS

     On May 15, 1997, the Company paid a dividend of $.7125 per Share to
     shareholders of record on April 30, 1997. This dividend related to the
     period from January 1, 1997 through March 31, 1997.

7.   NEWLY ISSUED ACCOUNTING STANDARDS

     Financial Accounting Standards Board Statement No. 128 ("FAS No. 128")
     "Earnings Per Share" is effective for financial statements issued for
     periods ending after December 15, 1997, including interim periods. The
     Company intends to adopt the requirements of this pronouncement in its
     financial statements for the year ended December 31, 1997. FAS No. 128
     specifies the computation, presentation and disclosure requirements for net
     income per share. As stated in the Summary of Significant Accounting
     Policies included in the Company's Annual Report on Form 10-K for the year
     ended December 31, 1996 (and the Report on Form 8-K dated January 31, 1997
     incorporated by reference therein), net income per Share is calculated
     using weighted average number of Shares outstanding during the year and the
     affect of common stock equivalents is immaterial. FAS No. 128 also requires
     the presentation of diluted net income per share which the Company was not
     previously required to present under generally accepted accounting
     principles.

     Financial Accounting Standards Board Statement No. 130 ("FAS No. 130")
     "Reporting Comprehensive Income" is effective for fiscal years beginning
     after December 15, 1997, although earlier application is permitted. The
     Company intends to adopt the requirements of this pronouncement in its
     financial statements for the year ended December 31, 1998. FAS No. 130
     establishes standards for reporting and display of comprehensive income and
     its components in a full set of general-purpose financial statements. FAS
     No. 130 requires that all components of comprehensive income shall be
     reported in the financial statements in the period in which they are
     recognized. Furthermore, a total amount for comprehensive income shall be
     displayed in the financial statement where the components of other
     comprehensive income are reported. The Company was not previously required
     to present comprehensive income or the components thereof in its financial
     statements under generally accepted accounting principals.

     The Company does not believe that the implementation of FAS No. 128 or FAS
     No. 130 will have a material impact on its financial statements.

8.   CONTINGENCIES

     On April 23, 1997, the Company and certain of its subsidiaries were served
     with a complaint in an action in the Suffolk County, Massachusetts Superior
     Court entitled Temkin, et al. v. Meditrust, et al., alleging that a former
     borrower of the Company had transferred funds to the Company without fair
     consideration at a time when the transferors were insolvent. The
     plaintiffs, who are unsecured creditors of the transferors, seek damages
     against the Company in the amount of approximately $6.5 million, plus
     costs, attorneys fees and multiple damages. The Company believes that there
     is no basis for these claims and will defend the matter vigorously.



                                      -9-

   10


                                    MEDITRUST
            NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, Continued


     On April 13, 1997, the Company and its wholly-owned subsidiary, Meditrust
     Acquisition Corporation IV (together, "Meditrust") entered into a
     definitive Agreement and Plan of Merger (the "Merger Agreement") with Santa
     Anita Realty Enterprises, Inc. and Santa Anita Operating Company (together,
     "Santa Anita"). When the transaction is consummated, Meditrust will be
     merged into Santa Anita, and shareholders of Meditrust will receive 1.2016
     paired common shares of Santa Anita for each share of Meditrust they own in
     a tax-free exchange of shares. Based on the closing price of Meditrust on
     April 11, 1997 of $37.25 per share, the transaction will have an initial
     value to the shareholders of Santa Anita of approximately $383 million or
     $31.00 per paired common share. Upon completion of the merger, the
     surviving corporations will be called Meditrust Corporation and Meditrust
     Operating Company.

     Meditrust has agreed to buy approximately 1.2 million paired common shares
     of Santa Anita at $31.00 per paired common share. In addition, Santa Anita
     has agreed to sell to one or more independent parties designated by
     Meditrust approximately 1.0 million Santa Anita paired common shares at a
     price of $31.00 per paired common share. As of June 30, 1997, there were
     approximately 61.6 million shares of beneficial interest of Meditrust
     outstanding and as of March 31, 1997 there were approximately 11.5 million
     paired shares of common stock and approximately 867,000 paired shares of
     preferred stock of Santa Anita outstanding.

     The Merger Agreement also provides that, if requested by Santa Anita,
     Meditrust will make available to Santa Anita $100 million (less the
     purchase price of the 1.2 million paired common shares acquired by
     Meditrust) to be used by Santa Anita for a cash self tender or cash
     election to its shareholders at a price of $31.00 per paired common share.

     The transaction, which has been approved unanimously by the Board of
     Trustees of Meditrust and the Boards of Directors of Santa Anita, is
     subject to regulatory approvals and approvals of the shareholders of both
     Meditrust and Santa Anita. The merger is not subject to any financing
     conditions. The parties intend to file proxy materials for the proposed
     transaction as soon as possible. The transaction is expected to close in
     the fall of 1997.

9.   SUBSEQUENT EVENTS

     On July 1, 1997 the Company entered into an agreement for $25,000,000 in
     unsecured short-term borrowings from a lender, expiring September 27, 1997,
     bearing interest at the lender's prime rate or LIBOR plus 1% (6.64% at July
     28, 1997).

     On July 28, 1997 the Company entered into an agreement for $35,000,000 in
     unsecured short-term borrowing from a lender, expiring December 31, 1997,
     bearing interest at the lender's prime rate or LIBOR plus 1%. 

     On August 7, 1997, the Company completed the sale of $160,000,000 of 7%
     notes due August 15, 2007. The Company also completed the sale of
     $100,000,000 in notes due August 15, 2002 bearing interest at LIBOR plus
     .45% (6.17% on August 7, 1997), such interest is subject to reset quarterly
     during the first year of the loan. Subsequent to the first year of the
     loan, the character and duration of the interest rate will be determined
     periodically by the Company and the underwriter. The Company also completed
     the sale of $150,000,000 of 7.114% notes due August 15, 2011. The notes
     were sold to a trust from which exercisable put option securities due
     August 15, 2004, each representing a fractional undivided beneficial
     interest in the trust, were issued. The trust has entered a call option
     pursuant to which the callholder has the right to purchase the notes from
     the trust on August 15, 2004 at par value. The trust also has a put option,
     which it is required to exercise if the callholder does not exercise the
     call option, pursuant to which the Company must repurchase the notes at par
     value on August 15, 2004.

     On July 8, 1997, the Company declared a dividend of $.7175 per Share
     payable on August 15, 1997 to shareholders of record on July 31, 1997. This
     dividend relates to the period from April 1, 1997 through June 30, 1997.



                                      -10-
   11


                                    MEDITRUST
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS


                              RESULTS OF OPERATIONS

     Revenues for the three months ended June 30, 1997 were $71,014,000 compared
     to $62,173,000 for the three months ended June 30, 1996, an increase of
     $8,841,000 or 14.2%. Revenue growth was attributed to increased rental
     income of $6,649,000 and increased interest income of $2,192,000. These
     increases were principally the result of additional real estate investments
     made during the past year.

     For the three months ended June 30, 1997, total expenses increased by
     $7,137,000 compared to the three months ended June 30, 1996. Interest
     expense increased by $5,772,000 due to increases in debt outstanding
     resulting from additional real estate investments made during the past
     year. Depreciation and amortization increased by $1,119,000, as a result of
     increased real estate investments. General and administrative expenses
     increased by $246,000.

     Revenues for the six months ended June 30, 1997 were $138,979,000 compared
     to $121,500,000 for the six months ended June 30, 1996, an increase of
     $17,479,000 or 14.4%. Revenue growth resulted from increased rental income
     of $15,136,000 and increased interest income of $2,343,000, which resulted
     primarily from additional real estate investments during the past twelve
     months.

     For the six months ended June 30, 1997, total expenses increased by
     $10,255,000. Interest expense increased by $7,782,000 due to increases in
     debt outstanding resulting from additional real estate investments made
     during the past year. Depreciation and amortization expenses increased by
     $2,171,000, as a result of increased real estate investments. General and
     administrative expenses increased by $302,000.

                         LIQUIDITY AND CAPITAL RESOURCES

     As of June 30, 1997, the Company's gross real estate investments totaled
     approximately $2,553,225,000 consisting of 278 long-term care facilities,
     26 rehabilitation hospitals, 129 retirement and assisted living facilities,
     24 medical office buildings, six alcohol and substance abuse treatment
     facilities and psychiatric hospitals, and one acute care hospital campus.
     As of June 30, 1997, the Company's outstanding commitments for additional
     financing totaled approximately $202,089,000 for the completion of 51
     facilities under construction and additions to existing facilities in the
     portfolio.

     The Company had shareholders' equity of $1,387,765,000 and debt constituted
     44% of the Company's total capitalization as of June 30, 1997.

     The Company provides funding for its investments through a combination of
     long-term and short-term financing including both debt and equity. The
     Company obtains long-term financing through the issuance of Shares, the
     issuance of long-term unsecured notes, the issuance of convertible
     debentures and the assumption of mortgage notes. The Company obtains
     short-term financing through the use of unsecured notes and bank lines of
     credit which are replaced with long-term



                                      -11-
   12


                                    MEDITRUST
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS, Continued


     LIQUIDITY AND CAPITAL RESOURCES, CONTINUED

     financing as appropriate. From time to time, the Company may utilize
     interest rate caps or swaps to hedge interest rate volatility. It is the
     Company's objective to match mortgage and lease terms with the terms of its
     borrowings. The Company seeks to maintain an appropriate spread between its
     borrowing costs and the rate of return on its investments. When development
     loans convert to sale/leaseback transactions or permanent mortgage loans,
     the base rent or interest rate, as appropriate, is fixed at the time of
     such conversion.

     On April 13, 1997, Meditrust and its wholly-owned subsidiary, Meditrust
     Acquisition Corporation IV (together, "Meditrust") entered into a
     definitive Agreement and Plan of Merger (the "Merger Agreement") with Santa
     Anita Realty Enterprises, Inc. and Santa Anita Operating Company (together,
     "Santa Anita"). When the transaction is consummated, Meditrust will be
     merged into Santa Anita, and shareholders of Meditrust will receive 1.2016
     paired common shares of Santa Anita for each share of Meditrust they own in
     a tax-free exchange of shares. Based on the closing price of Meditrust on
     April 11, 1997 of $37.25 per share, the transaction will have an initial
     value to the shareholders of Santa Anita of approximately $383 million or
     $31.00 per paired common share. Upon completion of the merger, the
     surviving corporations will be called Meditrust Corporation and Meditrust
     Operating Company.

     Meditrust has agreed to buy approximately 1.2 million paired common shares
     of Santa Anita at $31.00 per paired common share. In addition, Santa Anita
     has agreed to sell to one or more independent parties designated by
     Meditrust approximately 1.0 million Santa Anita paired common shares at a
     price of $31.00 per paired common share. As of June 30, 1997, there were
     approximately 61.6 million shares of beneficial interest of Meditrust
     outstanding and as of March 31, 1997 there were approximately 11.5 million
     paired shares of common stock and approximately 867,000 paired shares of
     preferred stock of Santa Anita outstanding.

     The Merger Agreement also provides that, if requested by Santa Anita,
     Meditrust will make available to Santa Anita $100 million (less the
     purchase price of the 1.2 million paired common shares acquired by
     Meditrust) to be used by Santa Anita for a cash self tender or cash
     election to its shareholders at a price of $31.00 per paired common share.

     The transaction, which has been approved unanimously by the Board of
     Trustees of Meditrust and the Boards of Directors of Santa Anita, is
     subject to regulatory approvals and approvals of the shareholders of both
     Meditrust and Santa Anita. The merger is not subject to any financing
     conditions. The parties intend to file proxy materials for the proposed
     transaction as soon as possible. The transaction is expected to close in
     the fall of 1997.

     As of July 28, 1997, the Company had unsecured revolving lines of credit
     expiring September 23, 1999 in the aggregate amount of $280,000,000,
     bearing interest at the lender's prime rate (8.5%) or LIBOR plus .875%
     (6.52% at July 28, 1997), and unsecured short-term borrowings expiring     
     September 27, 1997 and December 31, 1997 in the total amount of
     $85,000,000, bearing interest at the lenders' prime rate or LIBOR plus 1%
     (6.64% at July 28, 1997). A total of $38,000,000 was available from all
     credit



                                      -12-
   13


                                    MEDITRUST
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS, Continued


     LIQUIDITY AND CAPITAL RESOURCES, CONTINUED

     facilities at July 28, 1997. 

     On August 7, 1997, the Company completed the sale of $160,000,000 of 7%
     notes due August 15, 2007. The Company also completed the sale of
     $100,000,000 in notes due August 15, 2002 bearing interest at LIBOR plus
     .45% (6.17% on August 7, 1997), such interest is subject to reset quarterly
     during the first year of the loan. Subsequent to the first year of the
     loan, the character and duration of the interest rate will be determined
     periodically by the Company and the underwriter. The Company also completed
     the sale of $150,000,000 of 7.114% notes due August 15, 2011. The notes
     were sold to a trust from which exercisable put option securities due
     August 15, 2004, each representing a fractional undivided beneficial
     interest in the trust, were issued. The trust has entered a call option
     pursuant to which the callholder has the right to purchase the notes from
     the trust on August 15, 2004 at par value. The trust also has a put option,
     which it is required to exercise if the callholder does not exercise the
     call option, pursuant to which the Company must repurchase the notes at par
     value on August 15, 2004. A portion of the net proceeds from the sale of
     the notes described above will be used to repay the outstanding balance on
     the unsecured revolving line of credit and other unsecured short-term
     borrowings.

     As of August 12, 1997, the Company has effective shelf registrations on
     file with the Securities and Exchange Commission under which the Company
     may issue up to approximately $146,000,000 of securities including Shares,
     Preferred shares of beneficial interest ("Preferred Shares"), debt,
     convertible debt and warrants to purchase Shares, Preferred Shares, debt
     and convertible debt.
        
     The Company believes that its various sources of capital are adequate to
     finance its operations as well as pending property acquisitions, mortgage
     financings and future dividends. For 1997, however, in the event that the
     Company identifies appropriate investment opportunities, the Company may
     raise additional capital through the sale of Shares or Preferred Shares or
     by the issuance of additional long-term debt or through a securitization
     transaction.



                                      -13-
   14


                                    MEDITRUST
                           PART II. OTHER INFORMATION

Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     At the Annual Meeting of Shareholders of the Company held on May 7, 1997
     (the "Annual Meeting"), the recorded vote to fix the number of trustees at
     seven and to vote for the election of all nominees as listed below was as
     follows:




                                            For                 Against
                                            ---                 -------

                                                          
        Abraham D. Gosman                44,271,965             165,552
        David F. Benson                  44,280,545             156,972
        Edward W. Brooke                 44,247,512             190,005
        Philip L. Lowe                   44,242,835             194,682
        Thomas J. Magovern               44,282,039             155,478
        Gerald Tsai, Jr.                 44,265,377             172,140
        Frederick W. Zuckerman           44,291,842             145,675


     There were no abstentions.

Item 6.  EXHIBITS AND REPORTS ON FORM 8-K

         (a)  Exhibits




EXHIBIT
NO.                                      TITLE                              METHOD OF FILING
                                         -----                              ----------------

                                                            
11     Statement Regarding Computation of Per Share Earnings .... Filed herewith

27     Financial Data Schedule................................... Filed herewith



         (b)  Reports on Form 8-K

During the quarter ended June 30, 1997, the Company filed a current report on
Form 8-K dated April 16, 1997, which included a description of the proposed
merger with Santa Anita.


                                      -14-

   15


                                    MEDITRUST
                      PART II. OTHER INFORMATION, Continued

                                   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.


                                    MEDITRUST


Date: August 14, 1997              By: /s/ Laurie T. Gerber
                                       -----------------------------------------
                                       Laurie T. Gerber, Chief Financial Officer




                                      -15-