OMEGA HEALTHCARE INVESTORS INC
10-Q, 2000-11-20
REAL ESTATE INVESTMENT TRUSTS
Previous: JARDINE FLEMING CHINA REGION FUND INC, SC TO-I, EX-99.A.5, 2000-11-20
Next: OMEGA HEALTHCARE INVESTORS INC, 10-Q, EX-10.1, 2000-11-20







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

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


For the quarterly period ended September 30, 2000

                                       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.)

                 900 Victors Way, Suite 350, Ann Arbor, MI 48108
                    (Address of principal executive offices)

                                 (734) 887-0200
                     (Telephone number, including area code)

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

Yes   X                        No


     Indicate the number of shares  outstanding of each of the issuer's  classes
of common stock as of September 30, 2000

        Common Stock, $.10 par value                  20,025,201
                (Class)                         (Number of shares)




<PAGE>







                        OMEGA HEALTHCARE INVESTORS, INC.

                                                      FORM 10-Q


                                                 September 30, 2000


                                      INDEX


PART I   Financial Information                                         Page No.
------   ---------------------                                         --------

Item 1.  Condensed Consolidated Financial Statements:

         Balance Sheets
             September 30, 2000 (unaudited)
             and December 31, 1999 .......................................     2

         Statements of Operations (unaudited)
             Three-month and Nine-month periods ended
             September 30, 2000 and 1999 .................................     3

         Statements of Cash Flows (unaudited)
             Nine-month periods ended
             September 30, 2000 and 1999 .................................     4


         Notes to Condensed Consolidated Financial Statements
             September 30, 2000 (unaudited) ..............................     5

Item 2.  Management's Discussion and Analysis of
             Financial Condition and Results of Operations ...............    18

Item 3.  Quantitative and Qualitative Disclosures About Market Risk ......    24


PART II  Other Information
-------  -----------------


Item 2.  Changes in Securities and Use of Proceeds .......................    26

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

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



<PAGE>
 PART 1 - FINANCIAL INFORMATION

Item 1.      Financial Statements

                        OMEGA HEALTHCARE INVESTORS, INC.

                      CONDENSED CONSOLIDATED BALANCE SHEETS

                                 (In Thousands)
<TABLE>
<CAPTION>

                                                                              September 30,         December 31,
                                                                                 2000                  1999
                                                                                 ----                  ----
                                                                             (Unaudited)            (See Note)
<S>     <C>    <C>    <C>    <C>    <C>    <C>

                                       ASSETS
Real estate properties
     Land and buildings at cost .........................................       $712,357             $754,285
     Less accumulated depreciation ......................................        (84,462)             (67,929)
                                                                                 -------              -------
             Real estate properties - net ...............................        627,895              686,356
     Mortgage notes receivable - net ....................................        207,113              213,617
                                                                                 -------              -------
                                                                                 835,008              899,973
Other investments .......................................................         56,537               69,193
                                                                                  ------               ------
                                                                                 891,545              969,166
Assets held for sale - net ..............................................          7,344               36,406
                                                                                   -----               ------
     Total Investments ..................................................        898,889            1,005,572

Cash and short-term investments .........................................          4,276                4,091
Operating assets for owned properties ...................................         39,746                9,648
Accounts receivable .....................................................         10,676                9,665
Other assets ............................................................         11,102                9,755
                                                                                  ------                -----
     Total Assets .......................................................       $964,689           $1,038,731
                                                                                 =======            =========

                        LIABILITIES AND SHAREHOLDERS' EQUITY
Revolving lines of credit ...............................................       $191,641             $166,600
Unsecured borrowings ....................................................        229,480              310,996
Other secured borrowings ................................................         20,157               28,768
Subordinated convertible debentures .....................................         17,085               48,405
Accrued expenses and other liabilities ..................................         11,520               14,819
Operating liabilities for owned properties ..............................         17,771               12,062
                                                                                  ------               ------
     Total Liabilities ..................................................        487,654              581,650

Preferred Stock .........................................................        207,500              107,500
Common stock and additional paid-in capital .............................        439,120              449,292
Cumulative net earnings .................................................        185,119              232,105
Cumulative dividends paid ...............................................       (353,594)            (331,341)
Stock option loans ......................................................              -               (2,499)
Unamortized restricted stock awards .....................................           (716)                (526)
Accumulated other comprehensive income (loss) ...........................           (394)               2,550
                                                                                   -----                -----
     Total Shareholders' Equity .........................................        477,035              457,081
                                                                                 -------              -------
     Total Liabilities and Shareholders' Equity .........................       $964,689           $1,038,731
                                                                                 =======            =========

</TABLE>


Note      - The balance  sheet at December  31,  1999,  has been  derived from
            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 condensed consolidated financial statements.


                                       2
<PAGE>
OMEGA HEALTHCARE INVESTORS, INC.

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                    Unaudited

                    (In Thousands, Except Per Share Amounts)
<TABLE>
<CAPTION>

                                                                                     Three Months Ended         Nine Months Ended
                                                                                        September 30,             September 30,
                                                                                        -------------             -------------
                                                                                      2000         1999          2000         1999
                                                                                      ----         ----          ----         ----
<S>     <C>    <C>    <C>    <C>    <C>    <C>
Revenues
  Rental income ................................................................... $15,503     $19,723        $49,652     $56,431
  Mortgage interest income ........................................................   5,888       8,671         17,800      29,076
  Other investment income - net ...................................................     534       1,937          4,277       5,650
  Nursing home revenues of owned and operated assets ..............................  45,960      10,376        123,461      10,376
  Miscellaneous ...................................................................     126         264            483         530
                                                                                      -----       -----          -----       -----
                                                                                     68,011      40,971        195,673     102,063
Expenses
  Depreciation and amortization ...................................................   5,657       6,488         17,385      17,948
  Interest ........................................................................   9,846      11,134         32,221      31,948
  General and administrative ......................................................   1,830       1,236          4,631       3,890
  Legal ...........................................................................     481         123            974         166
  State taxes .....................................................................      15         109            241         395
  Severance and consulting agreement costs ........................................   4,665           -          4,665           -
  Provision for uncollectible mortgages and notes receivable ......................  12,100           -         12,100           -
  Nursing home expenses of owned and operated assets ..............................  48,552       9,526        126,436       9,526
                                                                                     ------       -----        -------       -----
                                                                                     83,146      28,616        198,653      63,873
                                                                                     ------      ------        -------      ------

(Loss) earnings before gain (loss) on assets sold and impairment charges .......... (15,135)     12,355         (2,980)     38,190
Provision for impairment (See Note C) ............................................. (49,849)          -        (54,349)          -
(Loss)/gain on assets sold  - net .................................................    (109)          -         10,342           -
                                                                                       ----       -----         ------       -----
Net (loss) earnings ............................................................... (65,093)     12,355        (46,987)     38,190
Preferred stock dividends .........................................................  (5,705)     (2,408)       (10,520)     (7,224)
                                                                                     ------      ------        -------      ------
Net (loss) earnings available to common ...........................................($70,798)    $ 9,947       ($57,507)    $30,966
                                                                                   ========     =======       ========     =======

(Loss) earnings per common share:
  Basic before gain/(loss) on assets sold and impairment charges ..................  ($1.04)      $0.50         ($0.67)      $1.56
                                                                                     ======       =====         ======       =====
  Diluted before gain/(loss) on assets sold and impairment charges ................  ($1.04)      $0.50         ($0.67)      $1.56
                                                                                     ======       =====         ======       =====
  Net (loss) earnings per share - basic ...........................................  ($3.53)      $0.50         ($2.87)      $1.56
                                                                                     ======       =====         ======       =====
  Net (loss) earnings per share - diluted .........................................  ($3.53)      $0.50         ($2.87)      $1.56
                                                                                     ======       =====         ======       =====

Dividends declared and paid per common share ......................................   $0.25       $0.70          $0.75       $2.10
                                                                                      =====       =====          =====       =====

Weighted Average Shares Outstanding, Basic ........................................  20,064      19,872         20,058      19,872
                                                                                     ======      ======         ======      ======
Weighted Average Shares Outstanding, Diluted ......................................  20,064      19,873         20,058      19,873
                                                                                     ======      ======         ======      ======

Other comprehensive income (loss):
  Unrealized Gain (Loss) on Omega Worldwide, Inc .................................. ($1,745)    $    36        ($2,944)    $ 1,136
                                                                                    =======     =======        =======     =======

Total comprehensive (loss) income .................................................($66,838)    $12,391       ($49,931)    $39,326
                                                                                   ========     =======       ========     =======
</TABLE>


            See notes to condensed consolidated financial statements.




                                       3

<PAGE>


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

<TABLE>
<CAPTION>
                                                                                    Nine Months Ended
                                                                                     September 30,
                                                                                2000              1999
                                                                                ----              ----
<S>     <C>    <C>    <C>    <C>    <C>    <C>
Operating activities
 Net (loss) earnings ................................................         $(46,987)        $ 38,190
 Adjustment to reconcile net (loss) earnings to cash
 provided by operating activities:
     Depreciation and amortization ..................................           17,385           17,948
     Provision for impairment loss ..................................           54,349                -
     Provision for loss on notes and mortgages receivable ...........           12,100                -
     Gain on assets sold and held for sale ..........................          (10,342)               -
     Other ..........................................................            2,078            2,599
Net change in operating assets and liabilities ......................          (27,772)          (4,134)
                                                                               -------           ------

Net cash provided by operating activities ...........................              811           54,603

Cash flows from financing activities
Proceeds of acquisition lines of credit .............................           25,041           72,100
Payments of long-term borrowings ....................................         (121,447)          (1,226)
Receipts from Dividend Reinvestment Plan ............................              430            1,878
Dividends paid ......................................................          (22,253)         (49,017)
Proceeds from preferred stock offering ..............................          100,000                -
Costs of raising capital ............................................           (9,339)               -
Purchase of Company common stock ....................................                -           (8,740)
Deferred financing costs paid .......................................           (4,976)               -
Other ...............................................................                -              431
                                                                                ------            -----
Net cash (used in) provided by financing activities .................          (32,544)          15,426

Cash flow from investing activities
Acquisition of real estate (1) ......................................                -          (73,378)
Placement  of mortgage loans ........................................                -          (22,944)
Proceeds from sale of real estate investments - net .................           35,793            7,829
Fundings of other investments - net .................................           (5,507)          (9,846)
Collection of mortgage principal (1) ................................            1,632           26,616
                                 --                                              -----           ------
Net cash provided by (used in) investing activities .................           31,918          (71,723)
                                                                                ------          -------

Increase (decrease) in cash and short-term investments ..............         $    185          $(1,694)
                                                                                ======           ======

</TABLE>


(1)  In addition to the amounts shown, during the third quarter of 1999 the
     Company acquired real estate in lieu of foreclosure of a mortgage in the
     amount of $67 million.

            See notes to condensed consolidated financial statements.

                                       4
<PAGE>








                        Omega Healthcare Investors, INC.

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


                               September 30, 2000


Note A - Basis of Presentation


         The accompanying  unaudited condensed consolidated financial statements
for Omega  Healthcare  Investors,  Inc.  (the  "Company")  have been prepared in
accordance with generally  accepted  accounting  principles in the United States
for interim  financial  information  and with the  instructions to Form 10-Q and
Article  10 of  Regulation  S-X.  Accordingly,  they do not  include  all of the
information and footnotes required by generally accepted  accounting  principles
for complete financial statements. In the opinion of management, all adjustments
(consisting of normal recurring accruals and impairment provisions to adjust the
carrying value of assets) considered necessary for a fair presentation have been
included.  Certain  reclassifications  have  been  made  to the  1999  financial
statements  for  consistency  with  the  presentation  adopted  for  2000.  Such
reclassifications  have no effect on  previously  reported  earnings  or equity.
Operating results for the three-month and nine-month periods ended September 30,
2000, are not necessarily indicative of the results that may be expected for the
year ending December 31, 2000. For further  information,  refer to the financial
statements and footnotes thereto included in the Company's annual report on Form
10-K for the year ended December 31, 1999.



Note B - Concentration of Risk and Related Issues


         As  of  September  30,  2000,   92.4%  of  the  Company's  real  estate
investments   ($919.5   million)  consist  of  long-term  care  skilled  nursing
facilities,  5.0% of  assisted  living  facilities,  and 2.6% of  rehabilitation
hospitals. These healthcare facilities are located in 29 states and are operated
by 26 independent healthcare operating companies.

     Seven  public  companies  operate  approximately  77.8%  of  the  Company's
investments,  including Sun Healthcare Group,  Inc.  (26.2%),  Integrated Health
Services,  Inc.  (17.6%,  including  10.4% as the manager for Lyric  Health Care
LLC),  Advocat,  Inc.  (11.6%),  Vencor Operating,  Inc. (7.1%),  Genesis Health
Ventures,  Inc. (5.4%), Mariner Post-Acute Network (6.4%) and Alterra Healthcare
Corporation  (3.4%).  Vencor and Genesis manage facilities for the Company's own
account,  as explained more fully in Note C. The two largest  private  operators
represent  3.4% and  3.1%,  respectively,  of  investments.  No  other  operator
represents more than 1.9% of investments.  The three states in which the Company
has its highest  concentration  of investments are Florida  (15.5%),  California
(7.3%) and Illinois (7.2%).

         The risks associated with investing in long-term healthcare  facilities
have  increased  during  recent  years,  stemming in large part from  government
legislation  and  regulation  of  operators  of the  facilities.  The  Company's

                                       5
<PAGE>

tenants/mortgagors  depend on reimbursement  legislation which will provide them
adequate  payments  for  services.  A  significant  portion of their  revenue is
derived from  government  programs  funded  under  Medicare  and  Medicaid.  The
Medicare  program  implemented a prospective  payment system for skilled nursing
facilities,  which  replaced  cost-based  reimbursements  with  an  acuity-based
system.  The immediate effect was to significantly  reduce payments for services
provided. Additionally, certain state Medicaid programs have implemented similar
acuity-based  systems.  The  reduction  in  payments to nursing  home  operators
pursuant to the Medicare and Medicaid  payment  changes has negatively  affected
the revenues of the  Company's  nursing home  facilities  and the ability of the
operators  of these  facilities  to service the costs  associated  with  capital
provided by the Company.  As a result, a number of the Company's  operators have
filed petitions seeking  reorganization  under chapter 11 of the U.S. Bankruptcy
Code. The Company owns 69 facilities  that were recovered from customers and are
being  operated for the Company's own account.  These  facilities are subject to
the same risks as are faced by the Company's  tenants/mortgagors.  (See Note C -
Portfolio Valuation Matters).

          Most  of  the  Company's   nursing  home   investments  were  designed
exclusively  to provide  long-term  healthcare  services.  These  facilities are
subject  to  detailed  and  complex  specifications   affecting  their  physical
characteristics,  as  mandated  by  various  governmental  authorities.  If  the
facilities cannot be operated as long-term care facilities,  finding alternative
uses may be difficult. The Company's triple-net leases and mortgages require its
tenants  and  mortgagors  to comply  with  regulations  affecting  the  physical
characteristics of its facilities, and the Company regularly monitors compliance
by tenants and mortgagors with healthcare facilities' regulations. Nevertheless,
if  tenants  fail  to  perform  these  obligations,  and  the  Company  recovers
facilities through  repossession,  the Company may be required to expend capital
to comply with such regulations and maintain the value of its investments.

         Many of the public  nursing  home  companies  operating  the  Company's
facilities have recently reported  significant  operating and impairment losses.
Each of Vencor Operating,  Inc., Sun Healthcare Group,  Inc., Mariner Post-Acute
Network,  Integrated Health Services,  Inc., RainTree Healthcare Corporation and
Genesis  Health  Ventures,  Inc. has filed for  protection  under the Bankruptcy
Code,  with the last four filing during the first half of 2000.  These operators
collectively  represent  52.2% of the Company's  investments as of September 30,
2000. As a result of its filing,  Mariner has suspended interest payments to the
Company.  Additionally,  Advocat, Inc. has announced a restatement of certain of
its  financial  statements,  and  other  operators  are  experiencing  financial
difficulties.  Advocat  temporarily  suspended  the payment of rents  during the
first  quarter of 2000,  but  reinstated  partial  payments  under a  standstill
agreement  executed  in April  2000.  In  November  2000,  the  Company  reached
agreement  with  Advocat  with  respect  to  the   restructuring   of  Advocat's
obligations pursuant to leases and mortgages for thirty-one  facilities operated
by Advocat and owned by or mortgaged to Omega. (See Note K - Subsequent Events).

         The  Company  has  initiated  discussions  with all  operators  who are
experiencing financial difficulties, as well as state officials who regulate its
properties. It also has initiated various other actions to protect its interests
under its leases and mortgages.  Given the current  challenges to its customers,
the  Company is actively  involved  with  workout  negotiations  and  bankruptcy
proceedings  to preserve  and protect  the value of its  investments.  While the
earning  capacity of certain  properties has been reduced and the reductions may
extend to future periods,  management believes that it has recorded  appropriate
accounting   impairment   provisions   based  on  its   assessment   of  current
circumstances.  However, upon foreclosure or lease termination,  there can be no
assurance that the Company's investments in facilities would not require further
write-downs.

                                       6
<PAGE>

Note C - Portfolio Valuation Matters

         In  the  ordinary  course  of  its  business  activities,  the  Company
periodically evaluates investment opportunities and extends credit to customers.
It also  regularly  engages  in lease  and loan  extensions  and  modifications.
Additionally, the Company actively monitors and manages its investment portfolio
with the  objectives of improving  credit  quality and  increasing  returns.  In
connection with portfolio management,  the Company engages in various collection
and foreclosure activities, and it believes management has the skills, knowledge
and experience to deal with such issues as may arise from time to time.


         When the Company  acquires  real estate  pursuant to a  foreclosure  or
lease termination  including in a bankruptcy proceeding and does not immediately
re-lease the properties to new operators, the assets are included on the balance
sheet as "real estate  properties,"  and the value of such assets is reported at
the lower of cost or fair value. (See "Owned and Operated Assets" below)

          Additionally,  when a formal plan to sell real estate is adopted,  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.

         Based on management's current review of the Company's entire portfolio,
provisions  for impairment in the value of the assets of $49.8 million and $54.3
million were recorded for the three-month and nine-month periods ended September
30, 2000, respectively.  The provision for the three-month period includes $41.1
million  related to foreclosure  assets now operated for the Company's  account,
$6.8 million for assets held for sale and $1.9 million related to a leased asset
doubtful  of  recovery.  Additionally,   during  the  three-month  period  ended
September  30,  2000  the  Company  recorded  a  $12.1  million   provision  for
uncollectable  mortgages  ($4.9  million) and notes  receivable  ($7.2  million)
primarily related to advances to operators of properties foreclosed and/or sold.

Real Estate Dispositions

         The Company  recognized a net gain on  disposition of assets during the
nine  months  ended  September  30,  2000 of  $10.3  million.  The net  gain was
comprised  of a $10.9  million gain on the sale of four  facilities  previously
leased  to  Tenet  Healthsystem  Philadelphia,  Inc.,  offset  by a loss of $0.6
million on the sale of a 57 bed facility in Colorado.


Assets Held For Sale


         During  1998,  management  initiated  a  plan  to  dispose  of  certain
properties  judged to have  limited  long-term  potential  and to  redeploy  the

                                       7
<PAGE>

proceeds.  Following a review of the  portfolio,  assets  identified for sale in
1998  had a cost  of $95  million,  a net  carrying  value  of $83  million  and
annualized  revenues  of  approximately  $11.4  million.  In 1998,  the  Company
recorded a provision for impairment of $6.8 million to adjust the carrying value
of those  assets  judged  to be  impaired  to their  fair  value,  less  cost of
disposal.  During  1998,  the Company  completed  sales of two groups of assets,
yielding  sales  proceeds  of $42.0  million.  Gains  realized  in 1998 from the
dispositions approximated $2.8 million. During 1999, the Company completed asset
sales yielding net proceeds of $18.2 million, realizing losses of $10.5 million.
In  addition,  management  initiated  a plan  in the  1999  fourth  quarter  for
additional asset sales to be completed in 2000. The additional assets identified
as assets held for sale had a cost of $33.8  million,  a net  carrying  value of
$28.6 million and annualized revenue of approximately $3.4 million.  As a result
of this review, the Company recorded a provision for impairment in 1999 of $19.5
million  to adjust  the  carrying  value of assets  held for sale to their  fair
value, less cost of disposal.

         During the first quarter of 2000,  the Company  recorded a $4.5 million
provision for  impairment on assets held for sale. In the third quarter of 2000,
$24.3  million of assets held for sale were  reclassified  to owned and operated
assets as the timing and strategy for sale, or  alternatively,  re-leasing,  are
being revised as a result of changing  market  conditions.  For the three months
ended  September 30, 2000 an additional  provision for impairment on assets held
for sale of $6.8 million was recognized  such that as of September 30, 2000, the
carrying  value of assets held for sale totals $7.3 million  (net of  impairment
reserves of $7.8  million).  During the  nine-month  period ended  September 30,
2000, the Company realized  disposition proceeds of $1.1 million. No assets were
disposed of during the three-month  period ended September 30, 2000. The Company
intends to sell the remaining  facilities  as soon as  practicable.  However,  a
number of other  companies are actively  marketing  portfolios of similar assets
and,  in  light  of the  existing  conditions  in the  long-term  care  industry
generally,  it has  become  more  difficult  to  sell  such  properties  and for
potential buyers to obtain financing for such  acquisitions.  Thus, there can be
no  assurance if or when such sales will be completed or whether such sales will
be  completed  on terms that allow the  Company to realize the fair value of the
assets.


Owned and Operated Assets

         The Company owns 69 facilities  that were  recovered from customers and
are operated for the Company's own account.  These facilities have 5,346 beds or
assisted  living units and are located in seven states.  The  investment in this
real estate as of September 30, 2000 consists of the following:

          The Company  acquired 12 nursing  homes located in  Massachusetts  and
Connecticut on July 14, 1999 in lieu of foreclosure from Frontier Group.  Eleven
of these nursing  homes,  with 1,182  licensed  beds,  are included in owned and
operated  assets  (the  remaining  nursing  home is  included in assets held for
sale).  Genesis Health Ventures,  Inc.  currently manages them for the Company's
account.

         The Company  assumed  operation  of 18  facilities  formerly  leased to
RainTree Healthcare Corporation ("RainTree") on February 29, 2000, when RainTree
filed for  bankruptcy,  and, in connection with the bankruptcy  proceeding,  the

                                       8
<PAGE>

Company  bid $3.1  million  for the  leasehold  interests  in 12 other  RainTree
facilities, all of which are now operated for the account of the Company under a
management agreement with Vencor Operating, Inc.

     The Company  assumed  operation  of 22  facilities  with 880 beds  formerly
leased to  Extendacare  of Indiana,  Inc. on October 4, 1999.  The Company  also
assumed  operation of six facilities with 428 beds formerly operated by RainTree
and Emerald  Healthcare,  Inc. in 1999.  Atrium Living Centers,  Inc.  currently
manages these facilities for the Company's account.

         The Company  intends to operate these owned and operated assets for its
own account until such time as these  facilities'  operations are stabilized and
are  re-leasable  or saleable at lease  rates or sale prices that  maximize  the
value of  these  assets  to the  Company.  Due to the  deterioration  in  market
conditions  affecting  the long term care  industry,  the  Company  is unable to
estimate when such  re-leasing  and sales  objectives  might be achieved and now
intends to operate such facilities for an extended  period.  As a result,  these
facilities and their respective operations are presented on a consolidated basis
in the Company's financial statements.

         The  revenues,   expenses,  assets  and  liabilities  included  in  the
Company's condensed consolidated financial statements which relate to such owned
and operated assets are as follows:

                                   Unaudited
                                 (In Thousands)

                               Three Months Ended         Nine Months Ended
                                  September 30,             September 30,
                                  -------------             -------------
                                 2000        1999           2000        1999
                                 ----        ----           ----        ----
Revenues (1)
Medicaid ....................  $ 29,176     $ 6,302       $ 75,535     $ 6,302
Medicare ....................     8,646       1,980         21,896       1,980
Private & Other .............     8,138       2,094         26,030       2,094
                                  -----       -----         ------       -----
Total Revenues ..............    45,960      10,376        123,461      10,376

Expenses (2)
Administration ..............    13,171       1,335         30,613       1,335
Property and Related ........     3,084         667          7,955         667
Patient Care Expenses .......    28,782       7,061         78,885       7,061
                                 ------       -----         ------       -----
Total Expenses ..............    45,037       9,063        117,453       9,063

Contribution Margin .........       923       1,313          6,008       1,313

Management Fees .............     2,337         463          6,235         463
Rent ........................     1,178           -          2,748           -
                                  -----       -----          -----        -----

EBITDA ......................  $ (2,592)    $   850       $ (2,975)    $   850
                                =======       =====       ========       =====


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

(2) Includes $1.1 million for the  three-month  period ended  September 30, 2000
which  represents  a correction  of an estimate  made in the first six months of
2000.



                                       9
<PAGE>


                                   Unaudited
                                 (In Thousands)


                                             September 30,    December 31,
                                                 2000              1999
                                                 ----              ----
                  ASSETS
Cash ..................................        $ 3,788            $ (14)
Accounts Receivable-Net ...............         26,674            9,588
Other Current Assets ..................         13,071               60
                                                ------               --
Total Current Assets ..................         43,533            9,634

Land and buildings ....................        131,687           69,090
Less Accumulated Depreciation .........        (16,528)            (815)
                                               -------             ----
Land and buildings - net ..............        115,159           68,275
                                               -------           ------

TOTAL ASSETS ..........................      $ 158,692         $ 77,909
                                             =========         ========

               LIABILITIES
Accounts Payable ......................        $ 9,383          $ 3,962
Other Current Liabilities .............          8,388            8,100
                                                 -----            -----
Total Current Liabilities .............         17,771           12,062
                                                ------           ------

TOTAL LIABILITIES .....................       $ 17,771         $ 12,062
                                              ========         ========


Notes and Mortgages Receivable

During the three-month  period ended  September 30, 2000 the Company  recorded a
charge of $12.1 million for a provision for loss on mortgages ($4.9 million) and
notes  receivable  ($7.2  million).  Income  on notes  and  mortgages  which are
impaired will be recognized as cash is received.



Note D - Preferred Stock


Dividends

     During the  nine-month  periods ended  September 30, 2000 and September 30,
1999, the Company paid dividends of $4.0 million and $3.2 million, respectively,
on its 9.25% Series A Cumulative  Preferred Stock and 8.625% Series B Cumulative
Preferred  Stock.  Dividends  on the  preferred  stock  are  payable  quarterly.
Dividends  on the new  Series C  Preferred  Stock  are also  payable  quarterly,
beginning in the fourth quarter of 2000,  however,  effective as of November 15,
2000,  Explorer  Holdings,  L.P., the holder of all of the outstanding shares of
Series C  Preferred  Stock,  agreed to defer  until  April 2, 2001,  the accrued
dividend of $4,666,667 payable on November 15, 2000 with respect to the Series C
Preferred Stock. See Item 2 - Changes in Securities and Use of Proceeds and Note
K - Subsequent Events.

                                       10
<PAGE>



Series C Preferred Stock

         In  order  to meet  certain  of the  Company's  maturing  indebtedness,
finance  operations  and fund  future  investments,  the Company  issued  $100.0
million of Series C  Preferred  Stock  (the  "Equity  Investment")  to a private
equity investor,  with up to an additional $100.0 million  investment  available
for future liquidity needs or growth opportunities under certain conditions. See
"Equity  Investment"  below. The Company used a portion of the proceeds from the
Equity  Investment  to repay $81 million of  maturing  debt on July 17, 2000 and
believes that the remaining proceeds together with the proceeds of certain asset
dispositions  and cash flow from operations will provide the Company  sufficient
liquidity to meet its debt maturity in February  2001 and working  capital needs
as  well  as  enabling  the  Company  to  take  advantage  of  potential  growth
opportunities.

Equity Investment
-----------------

     On May  11,  2000,  the  Company  announced  the  execution  of  definitive
documentation  with  Explorer  Holdings,  L.P.  ("Explorer"),  a private  equity
investor,  pursuant to which the  Company  agreed to issue and sell up to $200.0
million of its capital stock to Explorer (the "Equity Investment").  On July 17,
2000, 1.0 million shares of a new series of convertible preferred stock ("Series
C Preferred") were issued for an aggregate purchase price of $100.0 million. The
descriptions of the transaction  documents set forth herein do not purport to be
complete  and are  qualified  in their  entirety by the forms of such  documents
filed as exhibits to the Company's Form 10-Q dated June 30, 2000.

         Terms of Series C  Preferred:  The  shares of Series C  Preferred  were
         -----------------------------
issued and sold for $100.00 per share and are  convertible  into Common Stock at
any time by the  holder  at an  initial  conversion  price of $6.25 per share of
Common Stock. The conversion  price is subject to possible future  adjustment in
accordance  with  customary  antidilution  provisions,   including,  in  certain
circumstances,  the issuance of Common Stock at an effective price less than the
then fair market value of the Common  Stock.  The Series C Preferred  ranks on a
parity with the Company's  outstanding shares of Series A and Series B preferred
stock as to priority with respect to dividends and upon liquidation.  The shares
of Series C Preferred will receive  dividends at the greater of 10% per annum or
the  dividend  payable on shares of Common  Stock,  with the Series C  Preferred
participating on an "as converted" basis. Dividends on Series C Preferred accrue
from the date of issuance and, for dividend  periods ending prior to February 1,
2001,  may be paid at the option of the Company in cash or additional  shares of
Series C Preferred.  Thereafter,  dividends  must be paid in cash.  The Series C
Preferred will vote (on an "as converted"  basis) together with the Common Stock
on all matters  submitted to stockholders.  However,  without the consent of the
Company's  Board of  Directors,  no  holder of  Series C  Preferred  may vote or
convert  shares of Series C Preferred  if the effect  thereof  would be to cause
such  holder  to  beneficially  own  more  than  49.9% of the  Company's  Voting
Securities.  If  dividends  on the Series C  Preferred  are in arrears  for four
quarters,  the holders of the Series C Preferred,  voting  separately as a class
(and  together  with the holder of Series A and Series B  Preferred  if and when
dividends  on such  series are in arrears for six or more  quarters  and special
class  voting  rights  are in effect  with  respect to the Series A and Series B
Preferred),  will be entitled to elect  directors  who,  together with the other
directors  designated by the holders of Series C Preferred,  would  constitute a
majority of the Company's Board of Directors.

                                       11
<PAGE>

          Investment  Agreement:  The general terms of the Equity Investment are
set forth in the Investment Agreement. In addition to setting forth the terms on
which  Explorer has acquired the initial  $100.0  million of Series C Preferred,
the  Investment  Agreement also contains  provisions  pursuant to which Explorer
will make  available,  upon  satisfaction  of  certain  conditions,  up to $50.0
million to be used to pay  indebtedness  maturing on or before  February 1, 2001
(the "Liquidity  Commitment").  Any amounts drawn under the Liquidity Commitment
will be evidenced by the issuance of additional  shares of Series C Preferred at
a conversion  price equal to the lower of $6.25 or the then fair market value of
the Company's Common Stock.

     Any amounts of the  Liquidity  Commitment  not  utilized by the Company are
available to the Company  through  July 1, 2001,  upon  satisfaction  of certain
conditions,  to fund growth (the "Growth  Equity  Commitment").  Draws under the
Growth  Equity  Commitment  will be evidenced by Common Stock issued at the then
fair  market  value  less a  discount  agreed  to by  Explorer  and the  Company
representing  the customary  discount applied in rights offerings to an issuer's
existing security holders,  or, if not agreed, 6%. Draws under the Growth Equity
Commitment  will reduce the amounts  available  under the Liquidity  Commitment.
Following the drawing in full of the Growth Equity Commitment or upon expiration
of the  initial  Growth  Equity  Commitment,  Explorer  will have the  option to
provide  up to an  additional  $50.0  million to fund  growth for an  additional
twelve month period (the "Increased Growth Equity Commitment").  Draws under the
Increased  Growth Equity  Commitment  will be subject to the same  conditions as
applied to the Growth Equity  Commitment  and the Common Stock so issued will be
priced in the same manner described above.

     If  Explorer  exercises  its  option to fund the  Increased  Growth  Equity
Commitment,  the Company will have the option to engage in a Rights  Offering to
all common  stockholders  other than Explorer and its affiliates.  In the Rights
Offering,  stockholders will be entitled to acquire their proportionate share of
the Common Stock issued in connection  with the Growth Equity  Commitment at the
same price paid by Explorer.  Proceeds received from the Rights Offering will be
used to  repurchase  Common  Stock  issued to Explorer  under the Growth  Equity
Commitment.

         Upon the first to occur of the drawing in full of the Increased  Growth
Equity  Commitment or the expiration of the Increased Growth Equity  Commitment,
the Company  again will have the option to engage in a second  Rights  Offering.
Stockholders  (other  than  Explorer  and its  affiliates)  will be  entitled to
acquire their  proportionate share of the Common Stock issued in connection with
the  Increased  Growth  Equity  Commitment  at the same price paid by  Explorer.
Proceeds  received in connection with the second Rights Offering will be used to
repurchase  Common Stock issued to Explorer  under the  Increased  Growth Equity
Commitment.

     Stockholders  Agreement:  In  connection  with the Equity  Investment,  the
     ----------------------
Company  entered into a Stockholders  Agreement with Explorer  pursuant to which
Explorer is entitled to designate up to four members of the  Company's  Board of
Directors  depending  on the  percentage  of either  Series C Preferred or total
Voting  Securities  acquired  from  time  to time by  Explorer  pursuant  to the
Investment  Agreement.  The director  designation rights will terminate upon the
first to occur of the tenth  anniversary of the  Stockholders  Agreement or when
Explorer  beneficially  owns less than 5% of the total Voting  Securities of the
Company.

                                       12
<PAGE>


         In addition, Explorer has agreed not to transfer any shares of Series C
Preferred  (or the  Common  Stock  issuable  upon  conversion  of the  Series  C
Preferred)  without approval of the Company's Board of Directors until the first
anniversary of Explorer's initial investment.  Thereafter, Explorer may transfer
shares in accordance with certain exemptions from the registration  requirements
imposed by the Securities  Act of 1933, as amended,  or upon exercise of certain
registration  rights  granted  to  Explorer  by the  Company  and set forth in a
Registration  Rights Agreement (a "Public Sale").  After July 1, 2001,  Explorer
may transfer its voting securities to a Qualified Institutional Buyer ("QIB") if
either (i) the total  amount of voting  securities  does not exceed  9.9% of the
Company's total voting securities or (ii) the QIB transferee  becomes a party to
the standstill agreement contained in the Stockholders  Agreement.  Any transfer
of Voting  Securities by Explorer or its affiliates to a third party (other than
in connection  with a Public Sale) is subject to a right of first offer that can
be  exercised  by the  Company  or any  other  purchaser  that the  Company  may
designate.  These transfer  restrictions will terminate on the fifth anniversary
of Explorer's initial investment.

         Pursuant to the standstill  provisions in the  Stockholders  Agreement,
Explorer  has agreed that until the fifth  anniversary  of the  consummation  of
Explorer's initial investment,  it will not acquire,  without the prior approval
of the  Company's  Board  of  Directors,  beneficial  ownership  of  any  Voting
Securities (other than pursuant to the Liquidity  Commitment,  the Growth Equity
Commitment   and  the  Increased   Growth  Equity   Commitment   and  additional
acquisitions of up to 5% of the Company's voting securities). If Explorer or its
affiliates  beneficially own voting  securities  representing more than 49.9% of
the total voting power of the Company,  the terms of the Series C Preferred  and
the Stockholders Agreement provide that no holder of Series C Preferred shall be
entitled  to vote any shares of Series C  Preferred  that  would  result in such
holder,  together  with its  affiliates,  voting  in excess of 49.9% of the then
outstanding  voting  power of the  Company.  In  addition,  shares  of  Series C
Preferred cannot be converted to the extent that such conversion would cause the
converting  stockholder  to  beneficially  own in  excess  of  49.9% of the then
outstanding voting power of the Company.

         The Company has amended its Stockholders' Right Plan to exempt Explorer
and any of its  transferees  that become  parties to the standstill as Acquiring
Persons  under such plan.  Subsequent  acquisitions  of voting  securities  by a
transferee of more than 9.9% of voting  securities  from Explorer are limited to
not more than 2% of the total amount of outstanding  voting securities in any 12
month period.

     Miscellaneous: The Company has agreed to indemnify Explorer, its affiliates
     -------------
and the  individuals  that will serve as  directors  of the Company  against any
losses and expenses that may be incurred as a result of the assertion of certain
claims,  provided  that the conduct of the  indemnified  parties  meets  certain
required  standards.  In  addition,  the Company  has agreed to pay  Explorer an

                                       13
<PAGE>

advisory fee if Explorer  provides  assistance to the Company in connection with
evaluating growth  opportunities or other financing  matters.  The amount of the
advisory fee will be mutually determined by the Company and Explorer at the time
the  services  are  rendered  based upon the  nature and extent of the  services
provided. The Company will also reimburse Explorer for Explorer's  out-of-pocket
expenses,  up to a maximum of $2.5  million,  incurred  in  connection  with the
Equity   Investment.   To  date,  the  Company  has   reimbursed   Explorer  for
approximately $964,000 of such expenses.



Note E - Earnings Per Share


         Basic  earnings  per share is computed  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,
beginning in the third quarter of 2000,  the assumed  conversion of the Series C
Preferred Stock. The conversion of the Company's 1996 convertible  debentures is
anti-dilutive and therefore not assumed.


Note F - Omega Worldwide, Inc.

         As of September 30, 2000 the Company  holds a $5,071,500  investment in
Omega Worldwide,  Inc. ("Worldwide"),  represented by 1,163,000 shares of common
stock  and  260,000  shares of  preferred  stock.  The  Company  has  guaranteed
repayment of borrowings  pursuant to a revolving credit facility in exchange for
a 1% annual fee and a facility  fee of 25 basis  points.  The  Company  has been
advised that at September  30, 2000  borrowings of  $4,850,000  are  outstanding
under Worldwide's  revolving credit facility.  Worldwide's  credit agreement has
been  modified and calls for  quarterly  repayments of $2 million until the full
amount is repaid in June 2001. Under this agreement,  no further  borrowings may
be made by  Worldwide  under its  revolving  credit  facility.  The  Company  is
required  to provide  collateral  in the amount of $8.8  million  related to the
guarantee  of  Worldwide's  obligations.  Upon  repayment  by  Worldwide  of the
remaining  outstanding balance under its revolving credit facility,  the subject
collateral  will be released in connection with the termination of the Company's
guarantee.

         Additionally,  the Company had a Services Agreement with Worldwide that
provided  for the  allocation  of  indirect  costs  incurred  by the  Company to
Worldwide.  The allocation of indirect costs has been based on the  relationship
of assets under the Company's  management to the combined  total of those assets
and assets under Worldwide's  management.  Indirect costs allocated to Worldwide
for the  three-month  and  nine-month  periods  ending  September  30, 2000 were
($19,000)  and $370,000,  respectively,  compared with $186,000 and $580,000 for
the same periods in 1999.  The Services  Agreement  has expired and currently is
being  renegotiated.  Based on a reduction in shared management  resources,  any
charges to Worldwide under a new agreement would be significantly reduced.

                                       14
<PAGE>


Note G - Litigation


         On June 20, 2000, the Company and its chief  executive  officer,  chief
financial  officer  and chief  operating  officer  were named as  defendants  in
certain litigation brought by Ronald M. Dickerman,  in his individual  capacity,
in the United States  District  Court for the Southern  District of New York. In
the complaint,  Mr. Dickerman  contends that the Company and the named executive
officers violated Section 10(b) and 20(a) of the Securities Exchange Act of 1934
and Rule 10b-5 promulgated  thereunder.  Mr. Dickerman  subsequently amended the
complaint to assert his claims on behalf of an unnamed class of plaintiffs.  The
Company has reported the  litigation  to its  directors  and officers  liability
insurer.  The Company  believes that the litigation is without merit and intends
to defend  vigorously.  On July 28,  2000,  Benjamin  LeBorys  commenced a class
action lawsuit making similar allegations against the Company and certain of its
officers and  directors  in the United  States  District  Court for the Southern
District of New York. The plaintiffs  have filed a motion to name Mr. LeBorys as
lead plaintiff. The court has not yet ruled on the motion.

         On June 21,  2000,  the  Company  was named as a  defendant  in certain
litigation  brought  against  it  by  Madison/OHI   Liquidity   Investors,   LLC
("Madison"),   a  customer   that  claims  that  the  Company  has  breached  or
anticipatorily  breached a commercial  contract.  Mr.  Dickerman is a partner of
Madison and is a guarantor of Madison's  obligations to the Company. The Company
contends that Madison is in default under the contract in question; accordingly,
the Company  believes that the litigation is meritless.  The Company  intends to
defend this action  vigorously and pursue whatever  rights and remedies  against
Madison and the guarantors as it determines to be appropriate.

         No provision has been made in the financial  statements for the matters
discussed above.


Note H - Borrowing Arrangements

         On July 17,  2000 the  Company  replaced  its  $200  million  unsecured
revolving  credit  facility  with a new $175 million  secured  revolving  credit
facility  that expires in December  2002.  Borrowings  under the  facility  bear
interest at 2.5% to 3.25% over LIBOR, based on the Company's leverage ratio.

         On August 16,  2000,  the  Company  replaced  its $50  million  secured
revolving credit facility with The Provident Bank with a new $75 million secured
revolving  credit  facility  that  expires in March,  2002 as to $10 million and
June,  2005 as to $65 million.  Borrowings  under the facility  bear interest at
2.5% to 3.25% over LIBOR, based on the Company's leverage ratio.


     A portion of the  proceeds  from the issuance of Series C was used to repay
$81 million of the Company's 10% and 7.4% Senior Notes in accordance  with terms
of the Notes.

                                       15
<PAGE>

         During August 2000, the Company  purchased and retired $31.3 million of
its 8.5% Subordinated  Convertible Debentures due February 1, 2000. At September
30, 2000, $17.1 million of these convertible debentures remain outstanding.

         The Company has an interest  rate cap for $100  million of its variable
rate debt,  capping LIBOR at 7.50% through March 15, 2001. The 30-day LIBOR rate
on September 29, 2000 was approximately 6.62%.


Note I - Severance and Consulting Agreements

         The  Company  recognized  a  $4.7  million  charge  for  severance  and
consulting  payments in the third  quarter of 2000.  The  charges are  comprised
mainly of  severance  and  consulting  payments to the  Company's  former  Chief
Executive Officer and former Chief Financial Officer.


Note J - Effect of New Accounting Pronouncements

         In June 1998, the Financial Accounting Standards Board issued Statement
No. 133,  Accounting  for  Derivative  Instruments  and Hedging  Activities,  as
amended, which is required to be adopted in years beginning after June 15, 2000.
Because  of the  Company's  minimal  use of  derivatives,  management  does  not
anticipate that the adoption of the new Statement will have a significant effect
on earnings or the financial position of the Company.


Note K - Subsequent Events

     On October 17, 2000, the Board of Directors  declared its regular quarterly
dividends  of $.578 per share,  $.539 per share and $.25 per  conversion  share,
respectively, to be paid on November 15, 2000 to Series A, Series B and Series C
Cumulative  Preferred  shareholders  of record on October 31, 2000. The Board of
Directors  also  declared a common stock  dividend of $.25 per share  payable on
November  15,  2000 to  common  shareholders  of  record on  October  31,  2000.
Effective as of November 15, 2000, Explorer Holdings agreed to defer until April
2, 2001, payment of the $4,666,667 dividend then due with respect to the October
31,  2000  dividend  period for the  Series C  Preferred  Stock.  As part of the
dividend deferral agreement, Explorer Holdings has also waived the provisions of
the Articles  Supplementary  to provide that the deferral of such  dividend will
not prevent the Company  from paying in full the regular  quarterly  dividend on
the  outstanding  Series A and Series B Preferred  Stock or the Common Stock for
the dividend period ended October 31, 2000 or for subsequent  dividend  periods.
In consideration of the deferral and waiver as discussed above, the Company will
pay  Explorer  Holdings a waiver fee equal to 10% per annum on the amount of the
accrued and unpaid  dividend from November 15, 2000 until the date of payment of
such dividend.  On April 2, 2001, the Company will have the option to either pay
the  deferred  dividend  amount - in cash or in  additional  shares  of Series C
Preferred Stock in accordance with the terms of the Articles Supplementary.

         In November 2000 the Company reached agreement with Advocat,  Inc. with
respect to the  restructuring  of Advocat's  obligations  pursuant to leases and
mortgages  for  thirty-one  facilities  operated  by  Advocat  and  owned  by or
mortgaged to the Company.  Pursuant to the restructuring agreement, the existing
leases from the Company will be consolidated, amended and restated, effective as
of October 1, 2000.  The initial  annual  rent under the  10-year  lease will be
$10,875,000.  In addition,  Advocat paid the Company $3 million to bring current
substantially  all of its  obligations  with  respect  to the  master  lease and
mortgage  loan  documents  and will commit to make capital  improvements  at the
leased facilities in an amount not less than $1 million over the next 18 months.

         Advocat  also has issued to the  Company  convertible  preferred  stock
representing,  on a fully  diluted  basis,  9.9% of the  outstanding  shares  of
Advocat,  and an unsecured  subordinated note in the amount of $1.7 million that
matures  September 30, 2007.  The preferred  stock is convertible at $4.6705 per
share.  Dividends  accrue  at the  rate of 7% per  annum  and  will  be  payable

                                       16
<PAGE>

quarterly.  No dividends  will be paid,  however,  until the later of October 1,
2002 or the end of the fiscal  quarter  following  Advocat's  payment of certain
indebtedness to its primary lender.

                 [INSERT LANGUAGE REGARDING SERIES C DIVIDENDS]



                                       17
<PAGE>


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


         "Safe  Harbor"  Statement  Under the United States  Private  Securities
Litigation  Reform Act of 1995.  Statements  contained in this document that are
not based on historical fact are "forward-looking statements" within the meaning
of  the  Private  Securities  Litigation  Reform  Act of  1995.  Forward-looking
statements  include  statements   regarding  the  Company's  future  development
activities,  the future  condition and expansion of the Company's  markets,  the
sale of certain assets that have been identified for disposition,  the operation
of certain  assets  recovered  by the  Company  in  foreclosure  and  bankruptcy
proceedings for the Company's account, dividend policy, the Company's ability to
meet its liquidity requirements and the Company's growth strategies,  as well as
other  statements  which  may  be  identified  by  the  use  of  forward-looking
terminology  such as  "may,"  "will,"  "expect,"  "estimate,"  "anticipate,"  or
similar terms,  variations of those terms or the negative of those terms.  These
forward-looking  statements  involve  risks and  uncertainties  that could cause
actual results to differ from projected results.  Some of the factors that could
cause actual results to differ materially include: the financial strength of the
Company's  facilities as it affects the  operators'  continuing  ability to meet
their  obligations  to the Company under the terms of the  Company's  agreements
with such operators;  the Company's  ability to complete the contemplated  asset
sales and, if completed, the ability to do so on terms contemplated as favorable
to the  Company;  changes in the  reimbursement  levels  under the  Medicare and
Medicaid  programs;  operators'  continued  eligibility  to  participate  in the
Medicare and Medicaid  programs;  changes in  reimbursement by other third party
payors;  occupancy levels at the Company's facilities;  the limited availability
and cost of capital to fund or carry  healthcare  investments;  the strength and
financial resources of the Company's competitors;  the Company's ability to make
additional real estate investments at attractive yields; changes in tax laws and
regulations affecting real estate investment trusts; and the risks identified in
Item 1, Note C above.

         Following is a discussion of the  consolidated  results of  operations,
financial  position and  liquidity and capital  resources of the Company,  which
should  be  read  in  conjunction  with  the  condensed  consolidated  financial
statements  and  accompanying  notes.  See  also,  Item  1,  Note  B,  regarding
Concentration  of Risk  and  Related  Issues  and  Note C,  regarding  portfolio
valuation matters above.



Results of Operations


         Revenues for the  three-month and nine-month  periods ending  September
30, 2000 totaled $68.0 million and $195.7 million,  an increase of $27.0 million
and $93.6 million, respectively,  over the periods ended September 30, 1999. The
increase in 2000  revenue is due in large part to an  increase of  approximately
$35.6 million and $113.1 million,  respectively,  from nursing home revenues for
owned and operated  assets as a result of foreclosures  occurring  subsequent to
the third  quarter of 1999,  and $2.4  million in  additional  revenue from 1999
investments for the nine-month  period and $0.4 million and $1.4 million for the
three-month  and  nine-month  periods,  respectively,  relating  to  contractual

                                       18
<PAGE>

increases  in rents and  mortgage  interest  that  became  effective  in 2000 as
defined under the related agreements. These increases are offset by $2.4 million
and $8.8 million from reductions in lease revenue and mortgage  interest revenue
due to foreclosure  and  bankruptcy,  $3.0 million and $7.4 million from reduced
investments caused by 1999 and 2000 asset sales and the prepayment of mortgages,
and a $1.5  million  and $4.5  million  reduction  in  revenues  relating to the
anticipated  resolution of  restructuring  certain of the  Company's  leases and
mortgages.  As of September 30, 2000, gross real estate  investments,  excluding
owned and operated assets, of $787.5 million have an average annualized yield of
approximately 11.6%. Other investment income includes losses of $1.9 million for
the  three-month  and  nine-month  periods  ended  September  30,  2000  due  to
suspension of operations and closing of two facilities during the period.

     Expenses for the  three-month  and nine-month  periods ended  September 30,
2000 totaled $83.1 million and $198.7 million,  an increase of $54.5 million and
$134.8  million,  respectively,  over  expenses  for 1999.  The increase in 2000
expenses is due primarily to an increase in expenses of $39.0 million and $116.9
million for the  three-month and nine-month  periods ending  September 30, 2000,
attributable  to the  increase in the number of nursing  homes  operated for the
Company's account.

         The provision for depreciation and amortization for the three-month and
nine-month  periods  ended  September  30, 2000  totaled  $5.7 million and $17.4
million,  respectively,  decreasing $0.8 million and $0.6 million, respectively,
over the same periods in 1999. The decrease for the nine-month  period primarily
consists of $1.7 million  depreciation  expense for properties  sold or held for
sale and a reduction in amortization  of non-compete  agreements of $0.7 million
offset  by  $1.8  million  additional   depreciation   expense  from  properties
previously classified as mortgages and new 1999 investments placed in service in
June of 1999.

         Interest  expense for the  three-month  and  nine-month  periods  ended
September 30, 2000 was $9.8 million and $32.2  million,  respectively,  compared
with $11.1  million and $31.9  million,  respectively,  for the same  periods in
1999.  The decrease of $1.3 million in the  three-month  period ended  September
2000 is primarily due to lower average borrowings during the quarter compared to
the  same  period  in the  prior  year.  The  increase  of $0.3  million  in the
nine-month  period ended  September 30, 2000 is primarily due to higher  average
borrowing rates on the Company's  revolving credit lines as compared to the same
period in the prior year, partially offset by lower average borrowings.

         General and administrative  expenses for the three-month and nine-month
periods  ended  September  30,  2000  totaled  $1.8  million  and $4.6  million,
respectively, versus $1.2 million and $3.9 million for the same periods in 1999.
These expenses for the  three-month  and nine-month  periods were  approximately
2.5%  and  2.3%  of  revenues,  respectively,  as  compared  to 3.0%  and  3.8%,
respectively,  for the 1999 periods. The decrease in 2000 is due to inclusion of
nursing home revenues on owned and operated  assets.  Excluding  these revenues,
general  and  administrative  expenses  were 8.1% and 6.4% of  revenues  for the
three-month and nine-month  periods in 2000,  respectively and 4.0% and 4.2% for
the same  periods in 1999.  The increase is due in part to the creation of a new

                                       19
<PAGE>

department  in  2000  to  manage  the  owned  and  operated   assets,   non-cash
compensation  expense relating to the issuance of Dividend  Equivalent Rights in
conjunction with certain  management options granted,  and increased  consulting
costs.

         Legal  expenses  for  the  three-month  and  nine-month  periods  ended
September  30, 2000  totaled  $0.5 million and $1.0  million,  respectively,  as
compared to $0.1  million and $0.2  million  for the same  periods in 1999.  The
increase  is  largely  attributable  to the  bankruptcy  filings  and  financial
difficulties  of the  Company's  operators,  as well as costs  related to recent
litigation  in  which  the  Company  was  named  as  defendant.  (See  Note  G -
Litigation).

         Nursing home  expenses for owned and operated  increased  $39.0 million
and $116.9 million for the  three-month  and nine-month  periods ended September
30, 2000,  respectively,  as compared to the same periods in the prior year as a
result of foreclosures  occurring subsequent to the third quarter of 1999. These
expenses  include $1.1 million for the  three-month  period ended  September 30,
2000 which  represent  a  correction  of an  estimate  made during the first six
months of 2000.

         The Company  recognized a net gain on  disposition of assets during the
nine-months ended September 30, 2000 of $10.3 million. The net gain was composed
of an $10.9 million gain on sale of four facilities  previously  leased to Tenet
Healthsystem Philadelphia, Inc., offset by a loss of $0.6 million on the sale of
a 57 bed facility in Colorado.

         During the first quarter of 2000,  the Company  recorded a $4.5 million
provision for impairment on assets held for sale. Based on management's  current
review of the Company's entire portfolio, an additional provision for impairment
in the value of the assets of $49.8  million was  recorded  for the  three-month
period ended  September  30, 2000.  The  provision  for the  three-month  period
includes  $41.1  million  related to  foreclosure  assets now  operated  for the
Company's  account,  $6.8  million  for  assets  held for sale and $1.9  million
related  to a leased  asset  doubtful  of  recovery.  Additionally,  during  the
three-month period ended September 30, 2000 the Company recorded a $12.1 million
provision for uncollectable  mortgages ($4.9 million) and notes receivable ($7.2
million)  primarily related to advances to operators of properties  subsequently
foreclosed and/or sold.

         The Company  recognized a $4.7 million charge for severance payments in
the third  quarter of 2000.  The charges are  comprised  mainly of severance and
consulting  payments to the Company's former Chief Executive  Officer and former
Chief Financial Officer.

         Net (losses) earnings  available to common were a loss of $70.8 million
and a loss of $57.5 million for the  three-month  and  nine-month  periods ended
September 30, 2000,  respectively,  decreasing  approximately  $80.7 million and
$88.5 million from the 1999 periods.  This decrease is largely the result of the
factors described above.

     Funds  from  (used  in)  Operations   ("FFO")  totaled   ($15,182,000)  and
$3,885,000 for the three-month and nine-month periods ending September 30, 2000,
representing   a  decrease  of   approximately   $31,198,000   and   $63,597,000
respectively,  over the same periods in 1999 due to factors mentioned above. FFO
is net earnings available to common shareholders,  excluding any gains or losses
from debt restructuring and the effects of asset dispositions, plus depreciation
and  amortization  associated  with  real  estate  investments.   Excluding  the

                                       20
<PAGE>

provision for  uncollectable  mortgages and notes  receivable  and severance and
consulting  agreement  costs,  FFO totaled  $1,583,000 and  $20,650,000  for the
three-month  and  nine-month  periods ended  September  30, 2000,  respectively,
representing   a  decrease  of   approximately   $14,433,000   and   $46,832,000
respectively over the same periods in 1999.  Properties recovered by the Company
required  funding of $0.4 million and $27.9 million for working  capital  during
the three-month and nine-month periods ending September 30, 2000, respectively.


         No provision  for Federal  income taxes has been made since the Company
intends to  continue  to qualify as a real  estate  investment  trust  under the
provisions of Sections 856 through 860 of the Internal  Revenue Code of 1986, as
amended. Accordingly, the Company will not be subject to Federal income taxes on
amounts distributed to shareholders, provided it distributes at least 95% of its
real estate  investment trust taxable income and meets certain other conditions.
Profits from operations of recovered properties are subject to federal tax of up
to 35%, and the Company  intends to hold and operate  recovered  properties only
for so long as is necessary  in  management's  opinion to stabilize  the subject
properties  to facilitate  the  re-leasing or sale at lease rates or sale prices
that maximize the value of these assets to the Company.



Liquidity and Capital Resources

Overview
--------


         At September  30, 2000,  the Company had total assets of $965  million,
shareholders'  equity  of $477  million,  and  long-term  debt of $267  million,
representing approximately 28% of total capitalization.  Long-term debt excludes
funds borrowed under its acquisition credit  agreements.  The Company had $192.0
million drawn on its revolving credit facilities at September 30, 2000.


                                       21
<PAGE>

         During the quarter ended  September 30, 2000,  the Company  repurchased
$31.3  million of its  convertible  debentures  maturing  in February  2001.  At
September  30,  2000,  $17.1  million  of these  convertible  debentures  remain
outstanding.



Dividend Policy


         The Company  distributes  a large  portion of its cash  available  from
operations.  The Company has historically made  distributions on common stock of
approximately 80% of FFO. Cash dividends paid totaled $0.75 per common share for
the nine-month period ending September 30, 2000,  compared with $2.10 per common
share for the same period in 1999. The dividend payout ratio, i.e., the ratio of
per share  amounts  for  dividends  paid to the per share  amounts of funds from
operations,  was approximately  72.8% for the nine-month period ending September
30, 2000 (excluding non-cash charges) compared with 81.1% for the same period in
1999.

     On October 17, 2000, the Board of Directors  declared its regular quarterly
dividends of $.578 per share and $.539 per share, respectively, paid on November
15, 2000 to Series A and Series B Cumulative Preferred shareholders of record on
October 31, 2000 and declared a quarterly  dividend of $.25 per conversion share
on the series C preferred  stock.  The Board of Directors also declared a common
stock  dividend  of $.25 per  share  payable  on  November  15,  2000 to  common
shareholders of record on October 31, 2000.

     The shares of Series C Preferred  are entitled to receive  dividends at the
greater of 10% per annum or the dividend payable on shares of Common Stock (with
the Series C Preferred  participating on an "as converted" basis).  Dividends on
Series C Preferred accrue from the date of issuance and, for any dividend period
ending prior to February 1, 2001,  may be paid in cash or  additional  shares of
Series C Preferred, as determined by the Company. Thereafter, all dividends must
be paid in cash. (See Note D - Preferred Stock).

     Effective as of November 15, 2000,  Explorer Holdings agreed to defer until
April 2, 2001,  payment of the $4,666,667  dividend then due with respect to the
October 31, 2000 dividend  period for the Series C Preferred  Stock.  As part of
the  dividend  deferral  agreement,   Explorer  Holdings  has  also  waived  the
provisions  of the Articles  Supplementary  to provide that the deferral of such
dividend will not prevent the Company from paying in full the regular  quarterly
dividend on the outstanding  Series A and Series B Preferred Stock or the Common
Stock for the dividend period ended October 31, 2000 or for subsequent  dividend
periods.  In  consideration  of the deferral and waiver as discussed  above, the
Company  will pay  Explorer  Holdings a waiver fee equal to 10% per annum on the
amount of the accrued and unpaid  dividend from November 15, 2000 until the date
of payment of such dividend.  On April 2, 2001, the Company will have the option
to either pay the deferred  dividend amount - in cash or in additional shares of
Series  C  Preferred  Stock  in  accordance  with  the  terms  of  the  Articles
Supplementary.

 Credit Facilities


         Depending  on the  availability  and cost of  external  capital and the
ability to deploy such capital at  favorable  spreads,  the Company  anticipates
making  additional  investments  in  healthcare   facilities.   New  investments
generally are funded from temporary  borrowings under the Company's  acquisition
credit line  agreements.  Interest  cost  incurred by the Company on  borrowings
under the revolving credit line facilities will vary depending upon fluctuations
in prime and/or LIBOR rates.  On July 17, 2000, the Company  replaced its $200.0
million  unsecured  revolving  credit facility with a new $175.0 million secured
revolving  credit facility that expires in December 2002.  Borrowings  under the
new facility  will bear interest at 3.25% over LIBOR until March 31, 2001 and at
2.5% to 3.25% over LIBOR thereafter, based on the Company's leverage ratio.

         On August 16, 2000, the Company replaced its $50 million loan agreement
with The Provident Bank with a $75 million secured  revolving  credit  facility.
Borrowings  under the facility  will bear  interest at 2.5% to 3.25% over LIBOR,
based on the Company's leverage ratio.

                                       22
<PAGE>

     The Company has an interest  rate cap for $100 million of its variable rate
debt,  capping LIBOR at 7.50%  through March 15, 2001.  The 30-day LIBOR rate on
September 29, 2000 was approximately 6.62%.

     The Company  historically  has replaced funds drawn on the revolving credit
facilities through fixed-rate long-term borrowings, the placement of convertible
debentures,  or the issuance of  additional  shares of common  and/or  preferred
stock. Industry turmoil and continuing adverse economic conditions affecting the
long-term  care  industry  have caused the terms on which the Company can obtain
additional  borrowings  to become  unfavorable.  The  Company may be required to
dispose of properties at times when it may be unable to maximize its recovery on
such investments. In recent periods, the Company's ability to execute this asset
disposition  strategy has been severely  limited by conditions in the credit and
capital markets and the long-term care industry.  The Company may also draw upon
Explorer's  Liquidity  Commitment  to repay  indebtedness  maturing on or before
February 2, 2001 as described in Note D - Preferred Stock.













                                       23
<PAGE>



Item 3 - Quantitative and Qualitative Disclosures About Market Risk


         The Company is exposed to various market risks, including the potential
loss arising from adverse changes in interest rates.  The Company does not enter
into  derivatives  or other  financial  instruments  for trading or  speculative
purposes.  The Company seeks 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 the Company's  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 the Company's total
long-term  borrowings at September  30, 2000 was $233 million.  A 1% increase in
interest rates would result in a decrease in fair value of long-term  borrowings
by approximately $5.8 million.

         The  Company  is  subject  to risks  associated  with  debt  financing,
including the risk that existing  indebtedness may not be refinanced or that the
terms of such  refinancing  may not be as  favorable  as the  terms  of  current
indebtedness.  If the  Company  were unable to  refinance  its  indebtedness  on
acceptable terms, it might be forced to dispose of properties on disadvantageous
terms, which might result in losses to the Company and adversely affect the cash
available for distribution to  shareholders.  If interest rates or other factors
at the time of the refinancing result in higher interest rates upon refinancing,
the Company's interest expense would increase,  which might affect the Company's
ability to make distributions on its Common Stock.

         The majority of the Company's  borrowings  were  completed  pursuant to
indentures that limit the amount of total indebtedness and the amount of secured
indebtedness  the  Company may incur.  Accordingly,  if the Company is unable to
raise  additional  equity or borrow  money  because  of these  limitations,  the
Company's  ability to  acquire  additional  properties  may be  limited.  If the
Company is unable to acquire additional properties,  its ability to increase the
distributions  with  respect to common  shares  will be limited to  management's
ability to increase  funds from  operations,  and  thereby  cash  available  for
distribution, from the existing properties in the Company's portfolio.



Potential Risks from Bankruptcies

         Generally,  the Company's lease arrangements with a single operator who
operates  more than one of the  Company's  facilities  is  pursuant  to a single
master lease (a "Master Lease" or collectively,  the "Master Leases").  Although
each lease or Master Lease  provides  that the Company may  terminate the Master
Lease upon the bankruptcy or insolvency of the tenant, the Bankruptcy Reform Act
of  1978  ("Bankruptcy  Code")  provides  that  a  trustee  in a  bankruptcy  or
reorganization  proceeding under the Bankruptcy Code (or debtor-in-possession in
a  reorganization  under the  Bankruptcy  Code) has the power and the  option to
assume or reject the unexpired  lease  obligations  of a  debtor-lessee.  If the

                                       24
<PAGE>
unexpired  lease is  assumed  on behalf  of the  debtor-lessee,  all the  rental
obligations  thereunder  generally  would be entitled  to a priority  over other
unsecured claims.  However,  the court also has the power to modify a lease if a
debtor-lessee in reorganization were required to perform certain provisions of a
lease that the court determined to be unduly  burdensome.  It is not possible to
determine  at this time  whether or not any lease or Master  Lease  contains any
such  provisions.  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. If any lease
is rejected,  the Company retains ownership of the real estate, but may lose the
benefit of any participation interest or conversion right.


         Generally, with respect to the Company's mortgage loans, the imposition
of an automatic stay under the Bankruptcy Code precludes lenders from exercising
foreclosure  or other remedies  against the debtor.  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 the Company
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 is less than the debt, a lender such as the Company would not receive
or be entitled  to any  interest  for the time period  between the filing of the
case and  confirmation.  If the value of the  collateral  does  exceed the debt,
interest and allowed costs may not be paid during the bankruptcy proceeding, but
accrue until  confirmation of a plan or reorganization or some other time as the
court  orders.  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 effect a "cramdown" under the Bankruptcy Code.


         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,
certain 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 its  investments,  the Company may take possession of a property or even
become licensed as an operator,  which might expose the Company to successorship
liability to government programs or require indemnity of subsequent operators to
whom it might transfer the operating rights and licenses. Additionally,  changes
in federal  and state  regulatory  environments  could  cause an increase in the
costs  of  operating  such  investments,  including  the  cost  of  professional
liability insurance coverage. Should such events occur, the Company's income and
cash flows from operations would be adversely affected.

                                       25
<PAGE>



PART II - OTHER INFORMATION

Item 2.           Changes in Securities and Use of Proceeds.


     On  July 17,  2000,  the  Company  issued  1,000,000  shares  of  Series C
Preferred of the Company to Explorer for $100 million pursuant to the Investment
Agreement.  The  shares of  Series C  Preferred  are  governed  by the  Articles
Supplementary   for  Series  C  Convertible   Preferred   Stock  (the  "Articles
Supplementary")  filed with the State  Department of Assessments and Taxation of
Maryland on July 14, 2000,  and the shares of Series C Preferred  are  presently
convertible  into  16,000,000  shares  of  Common  Stock  of  the  Company.  The
stockholders  of the Company  approved the  transaction  on July 14,  2000.  The
shares  of  Series C  Preferred  were  issued  without  registration  under  the
Securities Act of 1933, as amended (the "Securities  Act"), in reliance upon the
private placement exemption provided by Section 4(2) of the Securities Act. (See
Note D - Preferred Stock-Equity Investment.)


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

(a)      The Company's Special Meeting of Shareholders was held on
          July 14, 2000.
(b)      Stockholders  were requested to vote on the approval of the issuance of
         shares of the Company's Series C Preferred and Common Stock pursuant to
         an  investment  agreement  with  Explorer  Holdings,  L.P.  and also to
         approve the Company's 2000 Stock Incentive Plan.

(c) The results of the vote were as follows:




        Manner of              Issuance of            2000 Stock
        Vote Cast                 Shares            Incentive Plan
        ---------                 ------            --------------
        For                      11,574,327            9,971,567
        Withheld                          0                    0
        Against                     661,517            2,166,092
        Abstentions and broker      139,913              238,098
        nonvotes

    (d) Not applicable.



                                       26
<PAGE>



        Item 6.   Exhibits and Reports on Form 8-K


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

                  Exhibit    Description
                  -------    -----------


                  10.1       Amended and  Restated  Advisory  Agreement  between
                             Omega  Healthcare Investors, Inc. and The Hampstead
                             Group, L.L.C., dated October 4, 2000

                  10.2       Loan Agreement by and among Omega Healthcare
                             Investors, Inc., Sterling Acquisition  Corp.  and
                             Delta  Investors I, LLC, The Provident  Bank, Agent
                             and Various Lenders Describe Herein, dated August
                             16, 2000

                  10.3       Settlement  and  Restructuring  Agreement by and
                             among Omega Healthcare Investors, Inc. and Sterling
                             Acquisition Corp., and Advocat,  Inc.,  Diversicare
                             Leasing Corp.,  Sterling Health Care Management
                             Inc.,  Diversicare  Management  Services Co. and
                             Advocat Finance, Inc. dated October 1, 2000

                  10.4       Consolidated  Amended and Restated Master Lease by
                             and among Sterling Acquisition Corp.and Diversicare
                             Leasing Corporation, effective October 1, 2000 and
                             dated November 8, 2000

                  27         Financial Data Schedule


            (b)   Reports on Form 8-K


                  The following reports on Form 8-K were filed since
                   June 30, 2000:

                  Form 8-K dated July 12, 2000:  Report with the following
                   exhibits:

                      Press release issued by Omega Healthcare Investors, Inc.
                      on July 12, 2000



                                       27
<PAGE>



                                   SIGNATURES

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

                        OMEGA HEALTHCARE INVESTORS, INC.
                                   Registrant



        Date:  November 20, 2000              By: /s/ Thomas  W. Erickson
                                                  ------------------------
                                                 Thomas W. Erickson
                                                 Interim Chief Executive Officer


        Date:  November 20, 2000              By: /s/ Richard  M.FitzPatrick
                                              -------------------------------
                                                  Richard M. FitzPatrick
                                                  Acting Chief Financial Officer








                                       28



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission