Beazer Homes USA (BZH) 8-K Results of Operations and Financial Condition

 EXHIBIT 99.1

BEAZER HOMES USA, INC.

SELECTED HISTORICAL OPERATING AND FINANCIAL DATA

RECLASSIFIED TO REFLECT SEGMENT REPORTING

(Dollars in thousands)

	Fiscal Year Ended September 30, 2005
	1st Qtr			2nd Qtr			3rd Qtr			4th Qtr			Full Year
Closings
West		1,093			1,249			1,630			1,714			5,686
Mid-Atlantic		370			366			439			695			1,870
Florida		320			386			528			1,002			2,236
Southeast		897			783			933			1,382			3,995
Other homebuilding		894			818			1,101			1,546			4,359
Total closings		3,574			3,602			4,631			6,339			18,146
New orders, net of cancellations
West		1,254			1,755			1,464			1,200			5,673
Mid-Atlantic		507			561			514			434			2,016
Florida		449			559			591			696			2,295
Southeast		719			1,098			1,242			1,313			4,372
Other homebuilding		616			1,266			1,391			1,294			4,567
Total new orders		3,545			5,239			5,202			4,937			18,923
Backlog units at end of period
West		3,168			3,674			3,508			2,994			2,994
Mid-Atlantic		1,184			1,379			1,454			1,193			1,193
Florida		1,329			1,502			1,565			1,259			1,259
Southeast		1,199			1,514			1,823			1,754			1,754
Other homebuilding		1,547			1,995			2,285			2,033			2,033
Total backlog units		8,427			10,064			10,635			9,233			9,233
Homebuilding Revenue
West	$	384,442		$	416,197		$	533,667		$	612,516		$	1,946,822
Mid-Atlantic		128,671			157,514			207,330			347,199			840,714
Florida		82,088			95,476			139,181			281,709			598,454
Southeast		150,624			140,622			185,873			271,793			748,912
Other homebuilding		157,049			150,729			196,839			283,274			787,891
Total homebuilding revenue	$	902,874		$	960,538		$	1,262,890		$	1,796,491		$	4,922,793
Land and Lot Sale Revenue
West	$	-		$	-		$	-		$	-		$	-
Mid-Atlantic		-			3,420			3,949			-			7,369
Florida		57			439			-			-			496
Southeast		(105	)		258			11,460			505			12,118
Other homebuilding		1,263			3,646			5,380			4,255			14,544
Total land and lot revenue	$	1,215		$	7,763		$	20,789		$	4,760		$	34,527
Total Revenue
West	$	384,442		$	416,197		$	533,667		$	612,516		$	1,946,822
Mid-Atlantic		128,671			160,934			211,279			347,199			848,083
Florida		82,145			95,915			139,181			281,709			598,950
Southeast		150,519			140,880			197,333			272,298			761,030
Other homebuilding		158,312			154,375			202,219			287,529			802,435
Financial Services		10,854			11,310			13,708			18,438			54,310
Intercompany elimination		(3,116	)		(3,363	)		(4,160	)		(5,638	)		(16,277	)
Total revenue	$	911,827		$	976,248		$	1,293,227		$	1,814,051		$	4,995,353

BEAZER HOMES USA, INC.

SELECTED HISTORICAL OPERATING AND FINANCIAL DATA

RECLASSIFIED TO REFLECT SEGMENT REPORTING

(Dollars in thousands)

	Fiscal Year Ended September 30, 2004
	1st Qtr			2nd Qtr			3rd Qtr			4th Qtr			Full Year
Closings
West		1,137			1,315			1,444			1,564			5,460
Mid-Atlantic		318			367			409			489			1,583
Florida		350			328			443			495			1,616
Southeast		882			839			865			1,247			3,833
Other homebuilding		921			835			900			1,303			3,959
Total closings		3,608			3,684			4,061			5,098			16,451
New orders, net of cancellations
West		1,394			1,750			1,710			1,469			6,323
Mid-Atlantic		316			403			427			367			1,513
Florida		384			511			616			550			2,061
Southeast		640			1,092			1,015			979			3,726
Other homebuilding		570			1,276			1,101			911			3,858
Total new orders		3,304			5,032			4,869			4,276			17,481
Backlog units at end of period
West		2,401			2,836			3,102			3,007			3,007
Mid-Atlantic		1,115			1,151			1,169			1,047			1,047
Florida		789			972			1,145			1,200			1,200
Southeast		1,242			1,495			1,645			1,377			1,377
Other homebuilding		1,575			2,016			2,217			1,825			1,825
Total backlog units		7,122			8,470			9,278			8,456			8,456
Homebuilding Revenue
West	$	313,458		$	357,740		$	417,610		$	450,631		$	1,539,439
Mid-Atlantic		100,209			125,965			151,775			181,647			559,596
Florida		82,680			80,611			107,877			119,197			390,365
Southeast		136,328			140,881			150,464			206,355			634,028
Other homebuilding		160,622			148,441			162,235			229,416			700,714
Total homebuilding revenue	$	793,297		$	853,638		$	989,961		$	1,187,246		$	3,824,142
Land and Lot Sale Revenue
West	$	3,779		$	10,652		$	-		$	-		$	14,431
Mid-Atlantic		150			-			-			-			150
Florida		-			15			-			-			15
Southeast		877			-			1,371			9,959			12,207
Other homebuilding		2,929			3,164			9,199			2,607			17,899
Total land and lot revenue	$	7,735		$	13,831		$	10,570		$	12,566		$	44,702
Total Revenue
West	$	317,237		$	368,392		$	417,610		$	450,631		$	1,553,870
Mid-Atlantic		100,359			125,965			151,775			181,647			559,746
Florida		82,680			80,626			107,877			119,197			390,380
Southeast		137,205			140,881			151,835			216,314			646,235
Other homebuilding		163,551			151,605			171,434			232,023			718,613
Financial Services		12,146			12,294			11,531			15,169			51,140
Intercompany elimination		(3,070	)		(3,182	)		(2,783	)		(3,840	)		(12,875	)
Total revenue	$	810,108		$	876,581		$	1,009,279		$	1,211,141		$	3,907,109

BEAZER HOMES USA, INC.

SELECTED HISTORICAL OPERATING AND FINANCIAL DATA

RECLASSIFIED TO REFLECT SEGMENT REPORTING

(Dollars in thousands)

	Fiscal Year Ended September 30, 2003
	1st Qtr			2nd Qtr			3rd Qtr			4th Qtr			Full Year
Closings
West		997			1,048			1,099			1,273			4,417
Mid-Atlantic		295			233			261			449			1,238
Florida		322			304			388			450			1,464
Southeast		725			757			799			1,279			3,560
Other homebuilding		1,143			955			1,069			1,563			4,730
Total closings		3,482			3,297			3,616			5,014			15,409
New orders, net of cancellations
West		898			1,174			1,374			1,336			4,782
Mid-Atlantic		452			496			434			273			1,655
Florida		277			415			453			404			1,549
Southeast		727			1,180			1,205			837			3,949
Other homebuilding		787			1,314			1,268			1,012			4,381
Total new orders		3,141			4,579			4,734			3,862			16,316
Backlog units at end of period
West		1,680			1,806			2,081			2,144			2,144
Mid-Atlantic		857			1,120			1,293			1,117			1,117
Florida		625			736			801			755			755
Southeast		1,097			1,520			1,926			1,484			1,484
Other homebuilding		1,919			2,278			2,477			1,926			1,926
Total backlog units		6,178			7,460			8,578			7,426			7,426
Homebuilding Revenue
West	$	232,128		$	238,168		$	265,337		$	311,597		$	1,047,230
Mid-Atlantic		97,245			77,527			88,175			143,761			406,708
Florida		74,075			70,850			91,293			110,284			346,502
Southeast		107,379			114,390			123,021			190,542			535,332
Other homebuilding		177,943			154,679			177,395			251,232			761,249
Total homebuilding revenue	$	688,770		$	655,614		$	745,221		$	1,007,416		$	3,097,021
Land and Lot Sale Revenue
West	$	-		$	-		$	-		$	-		$	-
Mid-Atlantic		460			-			-			-			460
Florida		322			-			8			7,019			7,349
Southeast		85			241			1,666			983			2,975
Other homebuilding		1,628			601			14,792			11,264			28,285
Total land and lot revenue	$	2,495		$	842		$	16,466		$	19,266		$	39,069
Total Revenue
West	$	232,128		$	238,168		$	265,337		$	311,597		$	1,047,230
Mid-Atlantic		97,705			77,527			88,175			143,761			407,168
Florida		74,397			70,850			91,301			117,303			353,851
Southeast		107,464			114,631			124,687			191,525			538,307
Other homebuilding		179,571			155,280			192,187			262,496			789,534
Financial Services		12,484			12,926			14,941			16,801			57,152
Intercompany elimination		(3,589	)		(3,815	)		(4,870	)		(3,560	)		(15,834	)
Total revenue	$	700,160		$	665,567		$	771,758		$	1,039,923		$	3,177,408