Centex 8-K Results of Operations and Financial Condition

Exhibit 99.2

Centex Corporation and Subsidiaries
Supplemental Home Building Data
Restated Housing Data by Geographic Area (A)
(Unaudited)

(A) The Company’s Annual Report on Form 10-K at March 31, 2007 included a change in reporting segments. Prior year segment information included in the March 31, 2007 Form 10-K was revised to conform to the current presentation. Further information regarding the home building reporting segments shown below may be found in Part 1, Item 1 (Business) of Centex’s Form 10-K for the fiscal year ended March 31, 2007. Additionally, Operating Earnings presented exclude home building corporate general and administrative expenses which have been reclassified to Corporate General and Administrative Expenses in connection with the above change in the Company’s reporting segments. The following tables present the last two fiscal years’ home building data by quarter for the new reporting segments.

HOME BUILDING REVENUES
(Dollars in thousands)

	Fiscal Year Ended March 31, 2007
	Q1		Q2		Q3		Q4		Fiscal Year
East	$	544,423	$	572,540	$	518,342	$	620,397	$	2,255,702
Southeast		397,782		382,309		340,574		565,338		1,686,003
Central		289,914		283,528		246,275		229,166		1,048,883
Texas		244,356		267,697		276,819		365,830		1,154,702
Northwest		504,879		536,704		507,520		572,566		2,121,669
Southwest		592,033		549,008		603,057		986,294		2,730,392
Other Home Building		76,450		66,261		94,664		180,101		417,476
	$	2,649,837	$	2,658,047	$	2,587,251	$	3,519,692	$	11,414,827

	Fiscal Year Ended March 31, 2006
	Q1		Q2		Q3		Q4		Fiscal Year
East	$	495,642	$	605,310	$	634,054	$	709,427	$	2,444,433
Southeast		358,099		457,348		428,101		740,289		1,983,837
Central		282,652		323,473		305,583		398,331		1,310,039
Texas		225,892		245,338		270,274		321,875		1,063,379
Northwest		466,612		515,183		553,744		608,313		2,143,852
Southwest		477,564		577,395		695,872		1,090,250		2,841,081
Other Home Building		92,716		164,362		116,022		112,482		485,582
	$	2,399,177	$	2,888,409	$	3,003,650	$	3,980,967	$	12,272,203

HOME BUILDING OPERATING EARNINGS (LOSS)
(Dollars in thousands)

	Fiscal Year Ended March 31, 2007
	Q1		Q2			Q3			Q4			Fiscal Year
East	$	82,979	$	75,556		$	(31,231	)	$	24,517		$	151,821
Southeast		60,602		23,120			9,615			15,565			108,902
Central		9,633		188			(27,940	)		(36,112	)		(54,231	)
Texas		20,347		23,548			22,595			26,719			93,209
Northwest		73,290		77,841			(81,885	)		43,578			112,824
Southwest		48,170		(56,206	)		(128,047	)		(43,912	)		(179,995	)
Other Home Building		16,892		4,688			(5,509	)		(43,248	)		(27,177	)
	$	311,913	$	148,735		$	(242,402	)	$	(12,893	)	$	205,353

	Fiscal Year Ended March 31, 2006
	Q1		Q2		Q3		Q4		Fiscal Year
East	$	84,903	$	111,052	$	128,105	$	125,527	$	449,587
Southeast		50,131		97,584		65,929		160,264		373,908
Central		21,295		22,751		17,673		25,758		87,477
Texas		15,017		19,432		25,392		25,443		85,284
Northwest		113,120		119,628		155,990		108,026		496,764
Southwest		85,526		96,891		127,659		211,248		521,324
Other Home Building		7,599		35,428		26,955		503		70,485
	$	377,591	$	502,766	$	547,703	$	656,769	$	2,084,829

Centex Corporation and Subsidiaries
Supplemental Home Building Data
Restated Housing Data by Geographic Area
(Unaudited)

CLOSINGS (UNITS)

	Fiscal Year Ended March 31, 2007
	Q1		Q2		Q3		Q4		Fiscal Year
East		1,653		1,725		1,604		1,738		6,720
Southeast		1,193		1,305		1,144		1,732		5,374
Central		1,320		1,274		1,128		1,067		4,789
Texas		1,506		1,608		1,704		2,265		7,083
Northwest		1,090		1,161		1,140		1,318		4,709
Southwest		1,364		1,275		1,472		2,098		6,209
Other Home Building		192		177		168		364		901
		8,318		8,525		8,360		10,582		35,785

	Fiscal Year Ended March 31, 2006
	Q1		Q2		Q3		Q4		Fiscal Year
East		1,514		1,721		1,805		2,076		7,116
Southeast		1,258		1,347		1,455		2,366		6,426
Central		1,289		1,476		1,387		1,819		5,971
Texas		1,532		1,585		1,776		2,006		6,899
Northwest		1,043		1,120		1,102		1,315		4,580
Southwest		1,237		1,449		1,657		2,443		6,786
Other Home Building		362		459		322		311		1,454
		8,235		9,157		9,504		12,336		39,232

SALES (ORDERS) (UNITS)

	Fiscal Year Ended March 31, 2007
	Q1		Q2		Q3		Q4			Fiscal Year
East		1,549		1,217		1,209		1,520			5,495
Southeast		1,017		815		587		1,006			3,425
Central		1,308		1,027		814		1,122			4,271
Texas		1,834		1,710		1,560		1,810			6,914
Northwest		1,146		996		1,020		1,138			4,300
Southwest		1,329		1,052		911		1,247			4,539
Other Home Building		67		11		38		(11	)		105
		8,250		6,828		6,139		7,832			29,049

	Fiscal Year Ended March 31, 2006
	Q1		Q2		Q3		Q4		Fiscal Year
East		2,015		1,699		1,341		1,785		6,840
Southeast		1,554		1,363		1,350		1,436		5,703
Central		1,410		1,538		1,132		1,556		5,636
Texas		1,675		1,520		1,729		2,070		6,994
Northwest		1,219		994		944		1,440		4,597
Southwest		2,144		2,015		1,525		1,512		7,196
Other Home Building		402		426		107		129		1,064
		10,419		9,555		8,128		9,928		38,030

Centex Corporation and Subsidiaries
Supplemental Home Building Data
Restated Housing Data by Geographic Area
(Unaudited)

SALES (ORDERS) BACKLOG (UNITS)

	As of
	June 30, 2006		September 30, 2006		December 31, 2006		March 31, 2007
East		2,969		2,461		2,066		1,848
Southeast		3,292		2,802		2,245		1,519
Central		2,250		2,003		1,689		1,744
Texas		2,517		2,619		2,475		2,020
Northwest		2,270		2,105		1,985		1,805
Southwest		3,138		2,915		2,354		1,503
Other Home Building		883		717		587		212
		17,319		15,622		13,401		10,651
	As of
	June 30, 2005		September 30, 2005		December 31, 2005		March 31, 2006
East		3,850		3,828		3,364		3,073
Southeast		4,487		4,503		4,398		3,468
Central		2,718		2,780		2,525		2,262
Texas		2,237		2,172		2,125		2,189
Northwest		2,373		2,247		2,089		2,214
Southwest		3,670		4,236		4,104		3,173
Other Home Building		1,438		1,405		1,190		1,008
		20,773		21,171		19,795		17,387
SALES (ORDERS) BACKLOG (DOLLARS) (Dollars in thousands)
	As of
	June 30, 2006		September 30, 2006		December 31, 2006		March 31, 2007
East	$	1,013,154	$	791,961	$	665,833	$	611,057
Southeast		1,115,712		886,006		715,821		462,376
Central		466,242		415,477		356,214		362,434
Texas		390,076		413,918		397,937		325,794
Northwest		1,017,648		964,214		924,326		775,588
Southwest		1,431,164		1,311,353		1,008,902		556,913
Other Home Building		312,330		281,043		245,027		81,797
	$	5,746,326	$	5,063,972	$	4,314,060	$	3,175,959
	As of
	June 30, 2005		September 30, 2005		December 31, 2005		March 31, 2006
East	$	1,393,549	$	1,369,253	$	1,236,470	$	1,044,086
Southeast		1,293,691		1,355,732		1,408,834		1,131,281
Central		584,460		592,175		542,564		474,613
Texas		329,591		319,118		316,908		335,959
Northwest		1,128,569		1,134,608		1,079,156		1,062,697
Southwest		1,492,177		1,780,025		1,780,180		1,369,482
Other Home Building		356,966		410,121		388,115		355,590
	$	6,579,003	$	6,961,032	$	6,752,227	$	5,773,708

Centex Corporation and Subsidiaries
Supplemental Home Building Data
Restated Housing Data by Geographic Area
(Unaudited)

HOUSING REVENUES — CLOSINGS
(Dollars in thousands)

	Fiscal Year Ended March 31, 2007
	Q1		Q2		Q3		Q4		Fiscal Year
East	$	543,973	$	571,021	$	516,038	$	548,167	$	2,179,199
Southeast		371,008		369,567		332,650		539,541		1,612,766
Central		288,265		278,911		243,597		227,180		1,037,953
Texas		233,178		254,670		273,993		362,762		1,124,603
Northwest		493,362		535,351		493,336		569,281		2,091,330
Southwest		574,736		538,676		588,880		932,331		2,634,623
Other Home Building		57,536		53,643		67,595		155,727		334,501
	$	2,562,058	$	2,601,839	$	2,516,089	$	3,334,989	$	11,014,975

	Fiscal Year Ended March 31, 2006
	Q1		Q2		Q3		Q4		Fiscal Year
East	$	490,700	$	578,534	$	633,424	$	708,086	$	2,410,744
Southeast		347,521		381,456		416,405		719,923		1,865,305
Central		279,991		320,723		304,030		394,931		1,299,675
Texas		225,071		232,930		265,563		307,504		1,031,068
Northwest		465,241		513,365		545,303		600,894		2,124,803
Southwest		475,187		575,151		695,683		1,078,811		2,824,832
Other Home Building		74,417		113,740		95,943		80,107		364,207
	$	2,358,128	$	2,715,899	$	2,956,351	$	3,890,256	$	11,920,634

HOME BUILDING SELLING, GENERAL AND ADMINISTRATIVE EXPENSES (A)
(Dollars in thousands)

	Fiscal Year Ended March 31, 2007
	Q1		Q2		Q3		Q4		Fiscal Year
Total SG&A	$	377,304	$	375,629	$	370,572	$	399,496	$	1,523,001

	Fiscal Year Ended March 31, 2006
	Q1		Q2		Q3		Q4		Fiscal Year
Total SG&A	$	323,280	$	355,600	$	378,547	$	460,012	$	1,517,439

(A) Home building selling, general and administrative expenses above have been revised to reflect the reclassification of home building corporate general and administrative expenses to Corporate General and Administrative Expenses in connection with the change in the Company’s reporting segments at March 31, 2007. Further information regarding the home building reporting segments shown above may be found in Part 1, Item 1 (Business) of Centex’s Form 10-K for the fiscal year ended March 31, 2007.