The St. Joe Company (JOE) 8-K Financial statements and exhibits

Exhibit 99.1

Reconciliation of Income from Continuing Operations Before Taxes and Minority Interest to EBITDA by Operating Segment
(in millions)

		Community			Residential
		Residential			Real Estate		Commercial							Corporate
		Real Estate			Services		Real Estate			Forestry		St. Joe Land		& Other			Consolidated
For the Three Months Ended June 30, 2003
Income from Continuing Operations Before Taxes and Minority Interest		$	22.8		$	—	$	(10.9	)	$	2.2	$	12.8	$	(10.7	)	$	16.2
Plus:
	Depreciation & amortization		1.8					3.3			1.0		0.1		0.9			7.1
	Interest expense		1.9					1.9			—		—		1.1			4.9
Less:
	Minority interest		(0.4	)		—		(0.1	)		—		—		—			(0.5	)
EBITDA		$	26.1		$	—	$	(5.8	)	$	3.2	$	12.9	$	(8.7	)	$	27.7
For the Three Months Ended June 30, 2002
Income from Continuing Operations Before Taxes and Minority Interest		$	22.2		$	—	$	(0.6	)	$	2.3	$	10.5	$	(13.7	)	$	20.7
Plus:
	Depreciation & amortization		1.0			0.2		2.3			1.1		—		0.9			5.5
	Interest expense		1.0			0.1		2.0			—		—		3.4			6.5
	Discontinued operations and gain on sale of discontinued operations		—			34.0		—			—		—		—			34.0
Less:
	Minority interest		(0.3	)		—		—			—		—		—			(0.3	)
EBITDA		$	23.9		$	34.3	$	3.7		$	3.4	$	10.5	$	(9.4	)	$	66.4

EBITDA is defined as earnings before interest expense, income taxes, depreciation and amortization and is net of the effects of minority interests. Prior year EBITDA had been changed to conform with the SEC’s current guidance on non-GAAP financial measures.