FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                                Washington, D. C.


(Mark One)
  x      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES  
 ---     EXCHANGE ACT OF 1934 
          
For the Quarterly Period Ended June 30, 1997

                                       OR

 ---     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

For the Transition Period From  ________________ To __________________


Commission file number   1-14112

                                D.R. HORTON, INC.
                                -----------------
             (Exact name of registrant as specified in its charter)


               DELAWARE                                 75-2386963
               --------                                 ----------
    (State or other jurisdiction of                  (I.R.S. Employer
    incorporation or organization)                  Identification No.)


     1901 Ascension Blvd., Suite 100, Arlington, Texas       76006
     -------------------------------------------------       -----
           (Address of principal executive offices)       (Zip Code)


                                 (817) 856-8200
                                 --------------
              (Registrant's telephone number, including area code)
              ----------------------------------------------------

      (Former name, address and fiscal year, if changed since last report)

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



                      APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

      Common stock, $.01 par value -- 37,236,841 shares as of July 25, 1997
                                                    






                                      INDEX

                                D.R. HORTON, INC.


PART I.  FINANCIAL INFORMATION.                                             Page


ITEM 1.Financial Statements.

       Consolidated Balance Sheets--June 30, 1997 and September 30, 1996.     3

       Consolidated Statements of Income--Three Months Ended June 30, 1997
             and 1996; and Nine Months Ended June 30, 1997 and 1996.          4

       Consolidated Statement of Stockholders' Equity--Nine Months Ended
             June 30, 1997.                                                   5

       Consolidated Statements of Cash Flows--Nine Months Ended June 30,
             1997 and 1996.                                                   6

       Notes to Consolidated Financial Statements.                          7-9

Item 2    Management's Discussion and Analysis of Results of Operations
          and Financial Condition.                                        10-13


PART II.  OTHER INFORMATION.


Item 2.    Changes in Securities.                                            14

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



SIGNATURES.                                                                  15




                       D.R. HORTON, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS


                                                June 30,     September 30,
                                                 1997            1996
                                                 ----            ----

                                                    (In thousands)
                                              (Unaudited)

                  ASSETS

  Cash                                           $56,358         $32,467
  Inventories:
    Finished homes and construction in progress  358,905         216,264
    Residential lots - developed and under
      development                                217,553         127,707
    Land held for development                      1,512           1,312
                                                   -----           -----

                                                 577,970         345,283

  Property and equipment (net)                    12,783           5,631
  Earnest money deposits and other assets         24,877          15,247
  Excess of cost over net assets acquired (net)   28,079           4,285
                                                  ------           -----

                                                $700,067        $402,913
                                                ========        ========


                                   LIABILITIES

  Accounts payable                               $56,112         $34,391
  Accrued expenses and customer deposits          33,778          21,011
  Notes payable                                  212,818         169,873
  8 3/8% senior notes payable, due June 15,
    2004, net of unamortized premium             147,402               -
                                                 -------        --------
                                                 450,110         225,275

                              STOCKHOLDERS' EQUITY

  Preferred stock, $.10 par value, 30,000,000 
    shares authorized, no shares issued                -               -
  Common stock, $.01 par value, 100,000,000 
    shares authorized, 37,232,841 at June 30, 
    1997 and 32,362,036 at September 30, 1996,
    issued and outstanding                           372             324
  Additional capital                             210,128         159,714
  Retained earnings                               39,457          17,600
                                                  ------          ------

                                                 249,957         177,638
                                                 -------         -------

                                                $700,067        $402,913
                                                ========        ========

          See accompanying notes to consolidated financial statements.

                                       -3-







                      D. R. HORTON, INC. AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF INCOME




                                 Three Months          Nine Months         
                                 Ended June 30,        Ended June 30,
                                 --------------        --------------
                                 1997       1996       1997       1996
                                 ----       ----       ----       ----

                              (In thousands, except net income per share)
                                             (Unaudited)

Revenues                       $250,096   $143,283   $554,073   $378,393
Cost of sales                   205,901    117,386    453,729    310,788
                                -------    -------    -------    -------

                                 44,195     25,897    100,344     67,605

Selling, general and admini-    
  strative expense               27,097     14,101     61,008     38,674
                                 ------     ------     ------     ------

Operating income                 17,098     11,796     39,336     28,931

Other:
     Interest expense            (1,731)      (216)    (3,331)    (1,157)
     Other income                   754        449      1,876      1,046
                                 ------     ------     ------     ------
                                   (977)       233     (1,455)      (111)
                                 ------     ------     ------     ------

     INCOME BEFORE INCOME TAXES  16,121     12,029     37,881     28,820

Provision for income taxes        6,368      4,595     14,631     10,849
                                  -----      -----     ------     ------

     NET INCOME                  $9,753     $7,434    $23,250    $17,971
                                 ======     ======    =======    =======


  Net income per share            $0.26      $0.23      $0.66      $0.58
                                  =====      =====      =====      =====

  Weighted average number of
      shares of common stock 
      and common stock
      equivalents outstanding    37,815     32,972     35,028     30,903
                                 ======     ======     ======     ======










          See accompanying notes to consolidated financial statements.

                                       -4-







                      D. R. HORTON, INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY




                                                                       Total
                                        Common Additional Retained Stockholders'
                                        Stock    Capital  Earnings    Equity
                                        ---------------------------------------
                                                     (In thousands)
                                                       (Unaudited)
                                       
Balances at October 1, 1996               $324   $159,714  $17,600    $177,638
                                       
Net income                                   -          -   23,250      23,250
Sale of 3,838,800 shares of common stock 
  and issuance of 844,444 shares as 
  partial consideration for acquisition     47     49,083        -      49,130
Stock issuance under employee benefit 
  plans                                      -        310        -         310
Exercise of stock options                    1      1,021        -       1,022
Cash dividends paid                          -          -   (1,393)     (1,393)
                                          ----   --------  -------    -------- 
Balances at June 30, 1997                 $372   $210,128  $39,457    $249,957
                                          ====   ========  =======    ========










          See accompanying notes to consolidated financial statements.

                                       -5-







                       D. R. HORTON, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                            Nine Months
                                                           Ended June 30,
                                                           --------------
                                                           1997       1996
                                                           ----       ----

                                                           (In thousands)
                                                             (Unaudited)

OPERATING ACTIVITIES
  Net income                                             $23,250    $17,971
  Adjustments to reconcile net income to net cash
    provided by operating activities:
      Depreciation and amortization                        2,831      2,156
      Expense associated with issuance of stock under
        employee benefit plans                               224        159
      Changes in operating assets and liabilities:
        Increase in inventories                         (142,793)   (56,503)
        Increase in earnest money deposits and other
            assets                                        (6,187)    (1,807)
        Increase in accounts payable, accrued expenses
            and customer deposits                         21,154      8,444
                                                          ------      -----

NET CASH USED IN OPERATING ACTIVITIES                   (101,521)   (29,580)
                                                        --------    -------

INVESTING ACTIVITIES
  Purchase of property and equipment                      (5,035)    (2,382)
  Net cash paid for acquisitions                         (45,198)      (560)
                                                         -------       ----

NET CASH USED IN INVESTING ACTIVITIES                    (50,233)    (2,942)
                                                         -------     ------

FINANCING ACTIVITIES
  Proceeds from notes payable                            207,237    225,093
  Repayment of notes payable                            (218,576)  (223,703)
  Issuance of senior notes payable                       147,371          -
  Issuance of common stock                                39,979     43,259
  Proceeds from issuance of stock under employee
    benefit plans                                          1,027        743
  Cash dividends paid                                     (1,393)         -
                                                          ------     ------

 NET CASH PROVIDED BY FINANCING ACTIVITIES               175,645     45,392
                                                         -------     ------

        INCREASE (DECREASE) IN CASH                       23,891     12,870
Cash at beginning of period                               32,467     16,737
                                                          ------     ------

Cash at end of period                                    $56,358    $29,607
                                                         =======    =======

Supplemental cash flow information:
  Interest paid                                          $15,561    $10,553
                                                         =======    =======

  Income taxes paid                                      $16,624    $11,218
                                                         =======    =======

          See accompanying notes to consolidated financial statements.

                                      -6-







                       D.R. HORTON, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

                                  June 30, 1997


NOTE A - BASIS OF PRESENTATION

The  accompanying  unaudited,  consolidated  financial  statements  include  the
accounts  of the  D.R.  Horton,  Inc.  (the  "Company")  and  its  subsidiaries.
Intercompany  accounts and transactions  have been eliminated in  consolidation.
The  statements  have  been  prepared  in  accordance  with  generally  accepted
accounting   principles  for  interim   financial   information   and  with  the
instructions to Form 10-Q and 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 only of normal recurring accruals) considered necessary
for a fair presentation have been included.  Operating results for the three and
nine month periods ended June 30, 1997,  are not  necessarily  indicative of the
results that may be expected for the year ending September 30, 1997.

NOTE B - NET INCOME PER SHARE

Net income per share for the three and nine month  periods  ended June 30,  1997
and 1996, is based on the weighted  average number of shares of common stock and
dilutive common stock equivalents outstanding.

NOTE C - PROVISIONS FOR INCOME TAXES

Deferred tax liabilities and assets,  arising from temporary differences between
the carrying amounts of assets and liabilities for financial  reporting purposes
and the amounts used for income tax purposes,  consist  primarily of differences
in depreciation,  warranty costs and inventory cost  capitalization  methods and
were, as of June 30, 1997, not significant.

The provisions for income tax expense for the three and nine month periods ended
June 30, 1997 and 1996, are based on the effective tax rates  estimated to be in
effect for the respective  years.  The deferred  income tax provisions  were not
significant in either period.

The  difference  between  income tax  expense and tax  computed by applying  the
statutory Federal income tax rate to income before income taxes is due primarily
to the effect of applicable state income taxes.

NOTE D - INTEREST


                                        Three months ended   Nine months ended
                                              June 30,           June 30,
                                        ------------------   -----------------
                                           1997     1996       1997    1996
                                           ----     ----       ----    ----
                                                    (In thousands)
                                   
   Capitalized interest, beginning of
     period                              $14,126   $9,855   $11,042  $7,118
   Interest incurred                       7,021    3,343    16,032  10,897
   Interest expensed:
      Directly                            (1,731)    (216)   (3,331) (1,157)
      Amortized to cost of sales          (3,558)  (2,153)   (7,885) (6,029)
                                          ------   ------    ------  ------ 
   Capitalized interest, end of period   $15,858  $10,829   $15,858 $10,829
                                         =======  =======   ======= =======



                                       -7-






                       D.R. HORTON, INC. AND SUBSIDIARIES

       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)

                                  June 30, 1997


NOTE E - CAPITALIZATION

During 1997, the Company  completed the sale of 3,838,800  additional  shares of
common stock.  The net proceeds of  approximately  $40.0  million,  were used to
retire debt and for general corporate purposes.

On July 24, 1997,  the Company's  Board of Directors  declared a quarterly  cash
dividend of $.02 per common share.

NOTE F - ACQUISITIONS

In October,  1996, the Company completed the acquisition of the principal assets
(approximately  $7.7 million,  primarily  inventories)  of Trimark  Communities,
L.L.C.,  of Denver,  Colorado,  for $6.8 million in cash and the  assumption  of
approximately  $1.0 million in trade accounts and notes payable  associated with
the acquired assets.

In December,  1996, the Company  purchased the principal  assets  (approximately
$19.5 million,  primarily inventories) of SGS Communities,  Inc., of New Jersey,
for $10.6 million in cash and the  assumption of $10.1 million in trade accounts
and notes payable associated with the acquired assets.

In  February,  1997,  the  Company  completed  the  acquisition  of  all  of the
outstanding  capital stock of the entities  comprising the Torrey Group (Torrey)
of Atlanta,  Georgia, and certain assets of affiliated  partnerships,  for $37.5
million in cash,  844,444  newly issued  shares of the  Company's  common stock,
valued at $9.2 million,  and a contingent  payment estimated at $1 million.  The
estimated market value of the assets acquired, less liabilities assumed, amounts
to $24.3 million.

At July 25,  1997,  the  determination  of the  final  valuation  of the  Torrey
acquisition had not been completed.  Any subsequent adjustments to the beginning
balance  sheet  valuation  amounts  estimated  herein will be recorded in future
periods  as  adjustments  to the  excess of cost over net  assets  acquired  and
amortized over 20 years.

The following  unaudited pro forma  combined  financial  data give effect to the
Torrey acquisition as if it had occurred on the first day of the period. The pro
forma  information  has been  prepared  utilizing  the  historical  consolidated
financial  statements  of the  Company  and  Torrey.  It does  not  include  any
adjustments for anticipated  cost savings expected to be achieved as a result of
the acquisition.  The pro forma  information  should be read in conjunction with
the historical  financial  statements and notes thereto. The pro forma financial
information  is provided for  comparative  purposes only and is not  necessarily
indicative  of the  results  which  would  have  been  obtained  if  the  Torrey
acquisition  had been effected  throughout the period.  The pro forma  financial
information is based upon the purchase method of accounting.


                                             Nine months
                                               ended
                                            June 30, 1997
                                            -------------
                                        (In thousands, except for
                                          net income per share)
               
                    Total revenues            $633,917
                    Net income                  23,419
                    Net income per share         $0.66



                                       -8-





                       D.R. HORTON, INC. AND SUBSIDIARIES

       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)

                                  June 30, 1997

NOTE G - SUMMARIZED FINANCIAL INFORMATION

The  $150,000,000  8 3/8% senior notes  payable,  due June,  2004, are fully and
unconditionally  guaranteed,  on a  joint  and  several  basis,  by  all  of the
Company's direct and indirect  subsidiaries  other than certain  inconsequential
subsidiaries.   Summarized   financial   information  of  the  Company  and  its
subsidiaries  is  presented  below.  Separate  financial  statements  and  other
disclosures  concerning  the guarantor  subsidiaries  are not presented  because
management has determined that they are not material to investors.

As of and for the periods ended:  (In thousands)

June 30, 1997 - (Unaudited)

                    D.R. Horton  Guarantor  Nonguarantor Intercompany
                       Inc.    Subsidiaries Subsidiaries Eliminations   Total
                       ----    ------------ ------------ ------------   -----
              
  Total assets....... $612,306   $435,890      $2,013     ($350,142)   $700,067
  Total liabilities..  396,355    402,188         624      (349,057)    450,110
  Revenues...........  194,219    359,854       1,070        (1,070)    554,073
  Gross profit.......   38,534     61,810         864          (864)    100,344
  Net income.........   20,215     37,814         439       (35,218)     23,250

June 30, 1996 - (Unaudited)

                    D.R. Horton  Guarantor  Nonguarantor Intercompany
                       Inc.    Subsidiaries Subsidiaries Eliminations   Total
                       ----    ------------ ------------ ------------   -----
                
  Total assets....... $348,255   $169,690        $841     ($128,108)   $390,678
  Total liabilities..  196,450    152,791         197      (127,034)    222,404
  Revenues...........  187,503    190,890         860          (860)    378,393
  Gross profit.......   32,326     35,279         628          (628)     67,605
  Net income.........   22,263     38,785         354       (43,431)     17,971

September 30, 1996

                    D.R. Horton  Guarantor  Nonguarantor Intercompany
                       Inc.    Subsidiaries Subsidiaries Eliminations   Total
                       ----    ------------ ------------ ------------   -----

  Total assets....... $353,563   $181,586      $1,117     ($133,353)   $402,913
  Total liabilities..  197,255    160,019         279      (132,278)    225,275
  Revenues...........  269,853    277,483       1,210        (1,210)    547,336
  Gross profit.......   47,346     50,936         901          (901)     98,282
  Net income.........   30,771     54,368         553       (58,313)     27,379



                                      -9-






Item 2.
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION


RESULTS OF OPERATIONS

The  following  tables set  forth certain operating  and financial  data for the
Company:

                                                 Percentages of Revenue
                                                 ----------------------
                                                Three              Nine
                                             Months Ended       Months Ended
                                               June 30,           June 30,
                                               --------           --------
                                             1997   1996        1997   1996
                                             ----   ----        ----   ----
   Costs and expenses:                      
      Cost of sales                          82.3 % 81.9 %      81.9 % 82.1%
      Selling, general and administrative
       expense                               10.8    9.8        11.0   10.2
      Interest expense                        0.8    0.2         0.6    0.3
                                              ---    ---         ---    ---
   Total costs and expenses                  93.9   91.9        93.5   92.6
   Other (income)                            (0.3)  (0.3)       (0.3)  (0.2)
                                             ----   ----        ----   ---- 
   Income before income taxes                 6.4    8.4         6.8    7.6
   Income taxes                               2.5    3.2         2.6    2.9
                                              ---    ---         ---    ---
   Net income                                 3.9 %  5.2 %       4.2 %  4.7 %
                                              ===    ===         ===    ===  



                                New sales contracts, net                                Homes in
                                   of cancellations            Home closings         sales backlog
                                   ----------------            -------------         -------------
                                  Three       Nine           Three        Nine
                              Months Ended  Months Ended  Months Ended  Months Ended     As of
                                June 30,      June 30,     June 30,      June 30,       June 30,
                                --------      --------     --------      --------       --------
                              1997   1996   1997   1996   1997   1996   1997  1996     1997   1996
                              ----   ----   ----   ----   ----   ----   ----  ----     ----   ----
                                                                
Mid-Atlantic (New Jersey,
     North and South Carolina,
     Maryland, Virginia)       272    127    572    405    280    136    547   407      353    196
Midwest (Illinois,
     Kansas, Minnesota,
     Missouri, Ohio)           143    157    372    430    125    131    336   266      220    278
Southeast (Alabama,
     Florida, Georgia,
     Tennessee)                450    129    848    385    392    136    763   382      465    193
Southwest (Arizona, New
     Mexico, Texas)            408    389  1,012  1,019    370    300    973   901      528    535
West (California, Colorado,
     Nevada, Utah)             344    194    845    484    314    157    687   333      411    232
                               ---    ---    ---    ---    ---    ---    ---   ---      ---    ---

Totals                       1,617    996  3,649  2,723  1,481    860  3,306 2,289    1,977  1,434
                             =====    ===  =====  =====  =====    ===  ===== =====    =====  =====


    
                                      -10-

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



Three Months Ended June 30, 1997 Compared to Three Months Ended June 30, 1996

Revenues for the three months ended June 30, 1997, increased by 74.5%, to $250.1
million,  from $143.3  million in the  comparable  period of 1996. The number of
homes  closed by the  Company  increased  by 72.2%,  to 1,481 homes in the three
months  ended June 30,  1997,  from 860 in the same  period of 1996.  Percentage
increases  in the  number of homes  closed  ranging  from  23.3% to 188.2%  were
achieved in four of the Company's  five market  regions,  with a 4.6% decline in
the Midwest region.  The increases in both revenues and homes closed were due in
part to Torrey, which was acquired in February,  1997. In the three months ended
June 30, 1997, the Torrey Group closed 358 homes, with revenues  totalling $53.6
million.  Torrey comprised 24.2% of the homes closed in the period, and 21.4% of
the revenues generated. Excluding Torrey, revenues increased by 37.2%, to $196.5
million in the three months ended June 30, 1997.

The average  selling  price of homes  closed in the three  months ended June 30,
1997, was $168,700,  an increase of 1.5% over the $166,200 average selling price
in the  comparable  period of 1996.  The increase in average  selling  price was
attributable to differences in the geographic mix of markets in which homes were
closed.

New net sales  contracts  increased  62.3%,  to 1,617 homes for the three months
ended June 30,  1997,  from 996 homes for the three  months ended June 30, 1996.
Torrey had 404 home sales contracts during the current period. Excluding Torrey,
sales  contracts  were 1,213 homes in the current  three-month  period,  a 21.8%
increase over 1996.

The Company was operating in 331 subdivisions at June 30, 1997,  compared to 180
subdivisions at June 30, 1996. At June 30, 1997, the Company's  backlog of sales
contracts was 1,977 homes, a 37.9% increase over comparable  figures at June 30,
1996. At June 30, 1997, Torrey had 394 homes in sales backlog. Excluding Torrey,
the sales backlog at June 30, 1997, was 1,583 homes, a 10.4% increase over 1996.

Cost of sales  increased by 75.4%,  to $205.9  million in the three months ended
June 30,  1997,  from  $117.4  million  in the  comparable  period of 1996.  The
increase was primarily attributable to the increase in revenues. As a percentage
of revenues, cost of sales for the quarter increased to 82.3% in 1997 from 81.9%
in 1996.

Selling,  general and administrative (SG&A) expense increased by 92.2%, to $27.1
million in the three  months  ended  June 30,  1997,  from $14.1  million in the
comparable  period of 1996.  As a percentage  of revenues,  SG&A expense for the
quarter increased 1.0%, to 10.8% in 1997 from 9.8% in 1996. The increase in SG&A
expenses as a percentage of revenues was primarily due to costs  associated with
integrating the three 1997 acquisitions into the Company.

Interest  expense totalled $1.7 million in the three months ended June 30, 1997,
compared to $0.2 million in the comparable period of 1996. The Company follows a
policy  of  capitalizing  interest  only  on  inventory  under  construction  or
development. During the three months ended June 30, 1997, the Company expensed a
larger portion of incurred  interest and other  financing costs due to increased
levels of developed  lots and  finished  homes.  Capitalized  interest and other
financing costs are included in cost of sales at the time of home closings.

Other income,  which consists mainly of interest income and the pre-tax earnings
of the DRH Title Companies and DRH Mortgage Company, Ltd., increased to $754,000
in the three  months ended June 30,  1997,  from  $449,000 in the same period of
1996.

The provision  for income taxes  increased  38.6%,  to $6.4 million in the three
months ended June 30, 1997, from $4.6 million in the comparable  period of 1996,
due  primarily to the increase in taxable  income and an increase in the overall
estimated income tax rate anticipated for fiscal 1997.


                                      -11-




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

Nine Months Ended June 30, 1997 Compared to Nine Months Ended June 30, 1996

Revenues for the nine months ended June 30, 1997,  increased by 46.4%, to $554.1
million,  from $378.4  million in the  comparable  period of 1996. The number of
homes  closed by the  Company  increased  by 44.4%,  to 3,306 in the nine months
ended June 30, 1997, from 2,289 in the same period of 1996. Percentage increases
in revenues  ranging from 14.8% to 106.3% were achieved in each of the Company's
market regions. The increases in both revenues and homes closed were due in part
to the  acquisition  of Torrey in February,  1997. In the nine months ended June
30, 1997, Torrey closed 528 homes, generating $77.7 million in revenues.  Torrey
comprised  16.0% of the homes  closed in the period,  and 14.0% of the  revenues
generated.  Excluding Torrey,  revenues increased by 25.9%, to $476.4 million in
the nine months ended June 30, 1997.

The average  selling  price of homes  closed in the nine  months  ended June 30,
1997,  was $167,400,  a 1.3% increase over the  comparable  period of 1996.  The
increase  in  average  sales  price  was  attributable  to  differences  in  the
geographic mix of markets in which homes were closed.

New net sales  contracts  increased  34.0%,  to 3,649  homes for the nine months
ended June 30,  1997,  from 2,723 homes for the nine months ended June 30, 1996.
Percentage  increases in the value of new net sales contracts  ranging from 4.0%
to 109.3% were achieved in four of the  Company's  five market  regions,  with a
12.7% decline in the Midwest region.  Torrey had 595 home sales contracts during
the current period.  Excluding  Torrey,  new sales contracts were 3,054 homes in
the current  nine-month  period, a 12.2% increase over the comparable  period of
1996.

Cost of sales  increased  by 46.0%,  to $453.7  million in the nine months ended
June 30,  1997,  from  $310.8  million  in the  comparable  period of 1996.  The
increase was attributable to the increase in revenues, as the cost of sales as a
percentage  of revenues  decreased  to 81.9% in the nine  months  ended June 30,
1997, from 82.1% in the same period of 1996.

Selling,  general and administrative (SG&A) expense increased by 57.7%, to $61.0
million in the nine  months  ended  June 30,  1997,  from  $38.7  million in the
comparable  period of 1996. As a percentage of revenues,  SG&A expense increased
to 11.0% for the nine months ended June 30, 1997, from 10.2% for the same period
of 1996.  The increase in SG&A expense as a percentage  of revenues is partially
due to the costs  associated with integrating the three 1997  acquisitions  into
the Company.

Interest  expense  during the nine months  ended June 30, 1997  amounted to $3.3
million,  compared to $1.2 million in the comparable period of 1996. The Company
follows a policy of capitalizing  interest only on inventory under  construction
or development. During the nine months ended June 30, 1997, the Company expensed
a larger portion of incurred interest and other financing costs due to increased
levels of developed  lots and  finished  homes.  Capitalized  interest and other
financing costs are included in cost of sales at the time of home closings.

Other income,  which consists mainly of interest income and the pre-tax earnings
of the DRH  Title  Companies  and  DRH  Mortgage  Company,  Ltd.,  increased  to
$1,876,000 in the nine months ended June 30, 1997,  from  $1,046,000 in the same
period of 1996.

The provision for income taxes  increased by 34.9%, to $14.6 million in the nine
months ended June 30, 1997, from $10.8 million in the comparable period of 1996,
due  primarily to the increase in taxable  income and an increase in the overall
estimated income tax rate anticipated for fiscal 1997.




                                      -12-


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

FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES

At June 30, 1997, the Company had available  cash and cash  equivalents of $56.4
million.  Inventories  (including finished homes,  construction in progress, and
developed  residential  lots and other land) at June 30, 1997,  had increased by
$232.7 million since  September 30, 1996, due to the  acquisitions of the assets
(primarily  inventories)  of  Trimark  and  SGS  and  the  purchase  of  Torrey.
Inventories  also increased due to a general  increase in business  activity and
the expansion of operations  in the newer market areas.  The inventory  increase
and the acquisitions  were financed by borrowing,  $40.0 million raised from the
public sale of 3.8 million shares of the Company's common stock, the issuance of
0.8 million shares of the Company's  common stock as partial  consideration  for
the Torrey  acquisition,  and $147.4  million  net  proceeds  of a $150  million
issuance of public debt. As a result,  the  Company's  ratio of notes payable to
total capital at June 30, 1997,  increased to 59.0%, from 48.9% at September 30,
1996.  The  Company's  equity to total  assets ratio was 35.7% at June 30, 1997,
compared to the September 30, 1996 level of 44.1%.

In June,  1997, the Company  increased and restructured its major unsecured bank
credit facility,  to $625 million. The restructured  facility consists of a $200
million five-year term loan, a $400 million four-year  revolving loan, and a $25
million four-year letter of credit facility.  The restructured  facility,  along
with another $25 million  unsecured bank credit  facility,  brings the Company's
total borrowing capacity from banks to $625 million.

In June,  1997,  the  Company  sold to the public  under its shelf  registration
statement  $150,000,000 of 8 3/8% Senior Notes due 2004,  realizing net proceeds
of $147.4 million.

At June 30, 1997,  the Company had  outstanding  debt under the  unsecured  bank
facilities,  senior notes, and other credit  agreements,  of $360.2 million,  of
which $207.5 million represented advances under existing bank credit facilities.
Based upon the most restrictive  existing debt covenants,  at June 30, 1997, the
Company had additional borrowing capacity of $129 million.

During  fiscal  1997,  the  Company's  Board of  Directors  has  declared  three
quarterly cash dividends of $.02 per common share,  the last of which is payable
on August 22, 1997, to stockholders of record on August 8, 1997.

The Company has made three  acquisitions  during fiscal 1997. In October,  1996,
the Company  completed the  acquisition of the principal  assets  (approximately
$7.7 million, primarily inventories) of Trimark for $6.8 million in cash and the
assumption  of  approximately  $1.0 million in trade  accounts and notes payable
associated with the acquired assets.  In December,  1996, the Company  purchased
the principal assets (approximately $19.5 million, primarily inventories) of SGS
for $10.6 million in cash and the  assumption of $10.1 million in trade accounts
and notes payable  associated with the acquired assets.  In February,  1997, the
Company  completed the acquisition of all the  outstanding  capital stock of the
entities  comprising Torrey and purchased assets from affiliated  entities.  The
Company paid consideration consisting of $37.5 million in cash and 844,444 newly
issued, restricted shares of the Company's common stock, valued at $9.2 million,
and agreed to a contingent  payment  estimated at $1 million.  Estimated  market
values of the net assets acquired in the Torrey acquisition total $24.3 million.

The Company's rapid growth and acquisition  strategy require significant amounts
of cash. It is anticipated that future home construction, lot and land purchases
and acquisitions will be funded through internally  generated funds and existing
credit facilities. The Company maintains a shelf registration statement for debt
securities  and common and preferred  stock  aggregating  $100  million.  Market
conditions  will  determine  when and whether the Company  will sell  additional
securities using this registration statement.

Except for ordinary  expenditures for the construction of homes, the acquisition
of land and lots  for  development  and sale of  homes,  at June 30,  1996,  the
Company had no material commitments for capital expenditures.


                                      -13-






PART II. OTHER INFORMATION.

ITEM 2. Changes in Securities.

      Certain  limitations  on payment of  dividends or other  distributions  by
Registrant  on its Common  Stock were created in  connection  with its June 1997
public offering and sale of $150 million  aggregate  principal  amount of 8 3/8%
Senior Notes,  due 2004 (the  "Notes").  As part of that offering the Registrant
signed the following documents:

           (i)   Indenture, dated as of June 9, 1997, among the  Registrant, the
                 Guarantors  named therein and American  Stock  Transfer & Trust
                 Company,  as Trustee,  relating to the Notes (the "Indenture").
                 The Indenture is incorporated  herein by reference from Exhibit
                 4.1(a) to the Registrant's  Registration  Statement on Form S-3
                 (Registration  No.  333-27521)  filed with the  Securities  and
                 Exchange Commission (the "Commission") on May 21, 1997.

           (ii)  First Supplemental  Indenture,  dated as of June 9, 1997, among
                 the Registrant, the Guarantors named therein and American Stock
                 Transfer & Trust  Company,  as  Trustee,  relating to the Notes
                 (the  "Supplemental  Indenture").  The Supplemental  Indenture,
                 particularly Section 3.03 "Limitations on Restricted Payments,"
                 is  incorporated  herein by  reference  from Exhibit 4.1 to the
                 Registrant's  Form 8-K/A dated April 1, 1997 and filed with the
                 Commission on June 6, 1997.

The Indenture,  including the Supplemental Indenture, imposes limitations on the
ability of the Registrant and its subsidiaries  guaranteeing the Notes to, among
other things, incur indebtedness,  make "Restricted Payments" (as defined, which
includes payment of dividends or other  distributions on the Common Stock of the
Registrant),  effect  certain  "Asset  Dispositions"  (as  defined),  enter into
certain transactions with affiliates, merge or consolidate with any other person
or  transfer  all or  substantially  all of their  properties  and  assets.  The
material set forth in the section captioned "Description of Notes," particularly
the portion  captioned  "Limitations  on Restricted  Payments" on pages S-22 and
S-23, in Registrant's Prospectus Supplement,  dated June 4, 1997, filed with the
Commission pursuant to Rule 424(b) and incorporated by reference in Registrant's
Amendment No. 1 to Form S-3 Registration  Statement filed with the Commission on
June 2, 1997, is incorporated herein by reference.

ITEM 6.    Exhibits and Reports on Form 8-K.

           (a) Exhibits.

                 4.1  Indenture, dated as of June 9, 1997, among the Registrant,
                      the Guarantors named therein and American Stock Transfer &
                      Trust  Company,  as  Trustee,  relating  to the Notes,  is
                      incorporated  herein by reference  from Exhibit  4.1(a) to
                      the Registrant's  Registration Statement on Form S-3 filed
                      with the Commission on May 21, 1997.

                 4.2  First  Supplemental  Indenture,  dated as of June 9, 1997,
                      among the  Registrant,  the  Guarantors  named therein and
                      American  Stock  Transfer  & Trust  Company,  as  Trustee,
                      relating to the Notes, is incorporated herein by reference
                      from  Exhibit  4.1 to the  Registrant's  Form 8-K/A  dated
                      April 1, 1997 and  filed  with the  Commission  on June 6,
                      1997.

                 27   Financial Data Schedule.

           (b) Reports on Form 8-K.

                 The Registrant filed:

                 (i)  a Current Report on Form 8-K dated April 1, 1997

                 (ii) a Current Report on Form 8-K/A dated April 1, 1997

                 (iii)a Current Report on Form 8-K dated June 12, 1997

                                      -14-





                                   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.


                                D.R. HORTON, INC.



Date:  August 5, 1997       By
                               David J. Keller, on behalf of D.R. Horton, Inc.
                               and as Executive Vice President, Treasurer
                               and Chief Financial Officer
                               (Principal Financial and Accounting Officer)