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

FORM 10-Q

JOINT QUARTERLY REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the Quarterly Period Ended

December 31, 2002

Commission File No. 1-6776

Centex Corporation

A Nevada Corporation

IRS Employer Identification No. 75-0778259
2728 N. Harwood
Dallas, Texas 75201
(214) 981-5000

Commission File Nos. 1-9624 and 1-9625, respectively

3333 Holding Corporation
A Nevada Corporation
Centex Development Company, L.P.
A Delaware Limited Partnership

IRS Employer Identification Nos. 75-2178860 and 75-2168471, respectively
2728 N. Harwood
Dallas, Texas 75201
(214) 981-6770

The registrants have 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 and have been subject to such filing requirements for the past 90 days.

Indicate the number of shares of each of the registrants’ classes of common stock (or other similar equity securities) outstanding as of the close of business on January 31, 2003:

Centex Corporation
3333 Holding Corporation
Centex Development Company, L.P.
Centex Development Company, L.P. Common Stock
Common Stock
Class A Units of Limited Partnership Interest
Class C Units of Limited Partnership Interest 61,723,598 shares
1,000 shares
32,260 units
208,330 units

TABLE OF CONTENTS

Part I. Financial Information
	Item 1. Financial Statements
		Statements of Consolidated Earnings
		Statements of Consolidated Earnings
		Consolidated Balance Sheets with Consolidating Details
		Statements of Consolidated Cash Flows with Consolidating Details
		Notes to Consolidated Financial Statements
	Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
	Item 3. Quantitative and Qualitative Disclosures About Market Risk
	Item 4. Controls and Procedures
Part II. Other Information
	Item 6. Exhibits and Reports on Form 8-K
Signatures
Certifications
Part I. Financial Information
	Item 1. Financial Statements
		Condensed Combining Statements of Operations
		Condensed Combining Balance Sheets
		Condensed Combining Statements of Cash Flows
		Notes to Condensed Combining Financial Statements
	Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
	Item 3. Quantitative and Qualitative Disclosures About Market Risk
	Item 4. Controls and Procedures
Part II. Other Information
	Item 6. Exhibits and Reports on Form 8-K
Signatures
Certifications

Centex Corporation and Subsidiaries
3333 Holding Corporation and Subsidiary
Centex Development Company, L.P. and Subsidiaries

Form 10-Q Table of Contents

December 31, 2002

Centex Corporation and Subsidiaries

			Page
Part I.	Financial Information
	Item 1.	Financial Statements
		Statements of Consolidated Earnings		1
		Consolidated Balance Sheets with Consolidating Details		3
		Statements of Consolidated Cash Flows with Consolidating Details		5
		Notes to Consolidated Financial Statements		7
	Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations		23
	Item 3.	Quantitative and Qualitative Disclosures about Market Risk		41
	Item 4.	Controls and Procedures		41
Part II.	Other Information
	Item 6.	Exhibits and Reports on Form 8-K		42
Signatures				43
Certifications				44

i

3333 Holding Corporation and Subsidiary
Centex Development Company, L.P. and Subsidiaries

			Page
Part I.	Financial Information
	Item 1.	Financial Statements
		Condensed Combining Statements of Operations		46
		Condensed Combining Balance Sheets		48
		Condensed Combining Statements of Cash Flows		49
		Notes to Condensed Combining Financial Statements		50
	Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations		58
	Item 3.	Quantitative and Qualitative Disclosures about Market Risk		66
	Item 4.	Controls and Procedures		66
Part II.	Other Information
	Item 6.	Exhibits and Reports on Form 8-K		67
Signatures				68
Certifications				70

ii

Part I. Financial Information

Item 1. Financial Statements

Centex Corporation and Subsidiaries
Statements of Consolidated Earnings
(Dollars in thousands, except per share data)
(unaudited)

			For the Three Months Ended December 31,
			2002		2001
Revenues
	Home Building		$	1,468,459	$	1,210,759
	Financial Services			223,078		182,800
	Construction Products			119,089		112,750
	Construction Services			411,132		321,357
	Investment Real Estate			25,785		9,730
	Other			57,329		57,088
				2,304,872		1,894,484
Costs and Expenses
	Home Building			1,296,832		1,076,248
	Financial Services			172,893		149,446
	Construction Products			93,316		91,353
	Construction Services			401,782		312,254
	Investment Real Estate			5,705		5,137
	Other			56,096		54,674
	Corporate General and Administrative			13,755		13,326
	Interest Expense			33,545		28,046
	Minority Interest			8,065		6,065
				2,081,989		1,736,549
Earnings Before Income Taxes				222,883		157,935
	Income Taxes			66,999		61,790
Net Earnings			$	155,884	$	96,145
Earnings Per Share
	Basic		$	2.58	$	1.59
	Diluted		$	2.50	$	1.54
Average Shares Outstanding
	Basic			60,447,468		60,554,328
	Dilutive Securities:
		Options		1,475,421		1,460,920
		Convertible Debenture and Restricted Stock		544,776		414,324
	Diluted			62,467,665		62,429,572
Cash Dividends Per Share			$	0.04	$	0.04

See Notes to Consolidated Financial Statements.

-1-

Centex Corporation and Subsidiaries
Statements of Consolidated Earnings
(Dollars in thousands, except per share data)
(unaudited)

			For the Nine Months Ended December 31,
			2002		2001
Revenues
	Home Building		$	3,855,692	$	3,420,641
	Financial Services			608,437		511,366
	Construction Products			383,857		359,718
	Construction Services			1,163,593		971,786
	Investment Real Estate			39,086		57,053
	Other			181,831		166,698
				6,232,496		5,487,262
Costs and Expenses
	Home Building			3,438,395		3,065,032
	Financial Services			497,371		423,581
	Construction Products			303,609		302,848
	Construction Services			1,136,962		947,904
	Investment Real Estate			9,673		21,071
	Other			182,270		161,274
	Corporate General and Administrative			40,836		37,552
	Interest Expense			84,280		84,630
	Minority Interest			25,448		15,135
				5,718,844		5,059,027
Earnings Before Income Taxes				513,652		428,235
	Income Taxes			154,404		163,485
Net Earnings			$	359,248	$	264,750
Earnings Per Share
	Basic		$	5.91	$	4.38
	Diluted		$	5.71	$	4.26
Average Shares Outstanding
	Basic			60,829,409		60,433,456
	Dilutive Securities:
		Options		1,697,600		1,369,122
		Convertible Debenture and Restricted Stock		541,894		408,250
	Diluted			63,068,903		62,210,828
Cash Dividends Per Share			$	0.12	$	0.12

See Notes to Consolidated Financial Statements.

-2-

Centex Corporation and Subsidiaries
Consolidated Balance Sheets with Consolidating Details
(Dollars in thousands)

			Centex Corporation and Subsidiaries
			December 31, 2002*			March 31, 2002
Assets
	Cash and Cash Equivalents		$	56,717		$	219,716
	Restricted Cash			130,665			106,270
	Receivables -
		Residential Mortgage Loans Held for Investment, net		4,220,812			3,279,450
		Residential Mortgage Loans Held for Sale		211,729			241,793
		Construction Contracts		251,591			221,705
		Trade, including Notes of $37,151 and $30,908		394,176			345,311
	Inventories -
		Housing Projects		3,348,354			2,513,168
		Land Held for Development and Sale		104,099			85,997
		Construction Products		53,333			54,220
		Other		27,607			25,626
	Investments -
		Centex Development Company, L.P.		299,475			269,178
		Joint Ventures and Other		94,437			94,609
		Unconsolidated Subsidiaries		—			—
	Property and Equipment, net			708,745			720,285
	Other Assets -
		Deferred Income Taxes		39,032			76,167
		Goodwill		334,357			349,712
		Mortgage Securitization Residual Interest		111,132			125,272
		Deferred Charges and Other, net		232,107			256,976
			$	10,618,368		$	8,985,455
Liabilities and Stockholders’ Equity
	Accounts Payable and Accrued Liabilities		$	1,510,488		$	1,438,613
	Debt -
		Non-Financial Services		1,984,518			1,791,752
		Financial Services		4,499,303			3,485,027
	Payables to Affiliates			—			—
	Minority Stockholders’ Interest			169,030			153,290
	Stockholders’ Equity -
		Preferred Stock, Authorized 5,000,000 Shares, None Issued		—			—
		Common Stock, $.25 Par Value; Authorized 100,000,000 Shares; Outstanding 60,567,004 and 61,171,149 Shares		15,416			15,348
		Capital in Excess of Par Value		88,562			72,446
		Unamortized Value of Restricted Stock		(2,641	)		(2,408	)
		Retained Earnings		2,402,841			2,050,902
		Treasury Stock, at cost; 1,096,769 and 221,854 Shares		(45,040	)		(6,559	)
		Accumulated Other Comprehensive Loss		(4,109	)		(12,956	)
	Total Stockholders’ Equity			2,455,029			2,116,773
			$	10,618,368		$	8,985,455

See Notes to Consolidated Financial Statements.
*Unaudited

-3-

Centex Corporation and Subsidiaries
Consolidated Balance Sheets with Consolidating Details
(Dollars in thousands)

Centex Corporation **						Financial Services
December 31, 2002*			March 31, 2002			December 31, 2002*			March 31, 2002
$	40,204		$	192,591		$	16,513		$	27,125
	9,186			4,760			121,479			101,510
	—			—			4,220,812			3,279,450
	—			—			211,729			241,793
	251,591			221,705			—			—
	194,890			197,613			199,286			147,698
	3,348,354			2,513,168			—			—
	104,099			85,997			—			—
	53,333			54,220			—			—
	22,238			22,186			5,369			3,440
	299,475			269,178			—			—
	94,437			94,609			—			—
	364,317			498,117			—			—
	666,818			672,165			41,927			48,120
	(41,592	)		(3,456	)		80,624			79,623
	317,542			332,897			16,815			16,815
	—			—			111,132			125,272
	156,874			179,810			75,233			77,166
$	5,881,766		$	5,335,560		$	5,100,919		$	4,148,012
$	1,275,182		$	1,275,720		$	235,306		$	162,893
	1,984,518			1,791,752			—			—
	—			—			4,499,303			3,485,027
	—			—			2,765			187,764
	167,037			151,315			1,993			1,975
	—			—			—			—
	15,416			15,348			1			1
	88,562			72,446			200,467			202,671
	(2,641	)		(2,408	)		—			—
	2,402,841			2,050,902			182,380			116,748
	(45,040	)		(6,559	)		—			—
	(4,109	)		(12,956	)		(21,296	)		(9,067	)
	2,455,029			2,116,773			361,552			310,353
$	5,881,766		$	5,335,560		$	5,100,919		$	4,148,012

** In the supplemental data presented above, “Centex Corporation” represents the consolidation of all subsidiaries other than those included in Financial Services. Transactions between Centex Corporation and Financial Services have been eliminated from the Centex Corporation and Subsidiaries balance sheets.

-4-

Centex Corporation and Subsidiaries
Statements of Consolidated Cash Flows with Consolidating Details
(Dollars in thousands)
(unaudited)

			Centex Corporation and Subsidiaries
			For the Nine Months Ended December 31,
			2002			2001
Cash Flows — Operating Activities
	Net Earnings		$	359,248		$	264,750
	Adjustments
		Depreciation, Depletion and Amortization		71,769			66,470
		Provision for Losses on Residential Mortgage Loans Held for Investment		25,466			11,254
		Deferred Income Tax Provision (Benefit)		35,388			(923	)
		Equity in Earnings of Centex Development Company, L.P. and Joint Ventures		(28,319	)		(25,816	)
		Minority Interest, Net of Taxes		16,925			10,066
	(Increase) Decrease in Restricted Cash			(24,395	)		(21,313	)
	(Increase) Decrease in Receivables			(72,503	)		57,266
	Decrease (Increase) in Residential Mortgage Loans Held for Sale			30,064			(8,956	)
	Increase in Housing Projects and Land Held for Development and Sale Inventories			(860,172	)		(610,671	)
	Decrease (Increase) in Construction Products and Other Inventories			29,920			(7,322	)
	Increase (Decrease) in Accounts Payable and Accrued Liabilities			56,570			31,890
	Decrease (Increase) in Other Assets, net			37,151			(103,100	)
	Increase (Decrease) in Payables to Affiliates			—			—
	Other, net			(1,185	)		329
				(324,073	)		(336,076	)
Cash Flows — Investing Activities
	Increase in Residential Mortgage Loans Held for Investment			(992,261	)		(1,226,767	)
	Decrease (Increase) in Investment and Advances to Centex Development Company, L.P. and Joint Ventures			27,805			(29,576	)
	Purchases of Property and Equipment, net			(50,906	)		(49,825	)
				(1,015,362	)		(1,306,168	)
Cash Flows — Financing Activities
	Increase in Short-Term Debt, net			623,855			886,824
	Non-Financial Services
		Issuance of Long-Term Debt		305,721			658,330
		Repayment of Long-Term Debt		(261,686	)		(674,734	)
	Financial Services
		Issuance of Long-Term Debt		1,262,654			1,055,525
		Repayment of Long-Term Debt		(723,502	)		(315,191	)
	Proceeds from Stock Option Exercises and Other			15,184			34,718
	Purchase of Treasury Stock			(38,481	)		(6,582	)
	Dividends Paid			(7,309	)		(7,277	)
	Dividends Received from (Paid to) Affiliate			—			—
				1,176,436			1,631,613
Net (Decrease) Increase in Cash and Cash Equivalents				(162,999	)		(10,631	)
Cash and Cash Equivalents at Beginning of Period				219,716			57,752
Cash and Cash Equivalents at End of Period			$	56,717		$	47,121

See Notes to Consolidated Financial Statements.

-5-

Centex Corporation and Subsidiaries
Statements of Consolidated Cash Flows with Consolidating Details
(Dollars in thousands)
(unaudited)

Centex Corporation **						Financial Services
For the Nine Months Ended December 31,						For the Nine Months Ended December 31,
2002			2001			2002			2001
$	258,616		$	208,760		$	100,632		$	55,990
	59,514			54,773			12,255			11,697
	—			—			25,466			11,254
	32,707			15,357			2,681			(16,280	)
	(28,319	)		(25,816	)		—			—
	16,925			10,066			—			—
	(4,426	)		1,010			(19,969	)		(22,323	)
	(20,915	)		97,976			(51,588	)		(40,710	)
	—			—			30,064			(8,956	)
	(860,172	)		(610,671	)		—			—
	6,416			4,897			23,504			(12,219	)
	(3,614	)		(1,024	)		60,184			32,914
	26,066			(83,788	)		11,085			(19,312	)
	178,884			(42,923	)		(178,884	)		42,923
	(1,203	)		98			18			231
	(339,521	)		(371,285	)		15,448			35,209
	—			—			(992,261	)		(1,226,767	)
	27,805			(29,576	)		—			—
	(40,035	)		(45,152	)		(10,871	)		(4,673	)
	(12,230	)		(74,728	)		(1,003,132	)		(1,231,440	)
	148,731			402,812			475,124			484,012
	305,721			658,330			—			—
	(261,686	)		(674,734	)		—			—
	—			—			1,262,654			1,055,525
	—			—			(723,502	)		(315,191	)
	17,388			32,638			(2,204	)		2,080
	(38,481	)		(6,582	)		—			—
	(7,309	)		(7,277	)		—			—
	35,000			28,000			(35,000	)		(28,000	)
	199,364			433,187			977,072			1,198,426
	(152,387	)		(12,826	)		(10,612	)		2,195
	192,591			45,987			27,125			11,765
$	40,204		$	33,161		$	16,513		$	13,960

** In the supplemental data presented above, “Centex Corporation” represents the consolidation of all subsidiaries other than those included in Financial Services. Transactions between Centex Corporation and Financial Services have been eliminated from the Centex Corporation and Subsidiaries statements of cash flows.

-6-

Centex Corporation and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2002
(Dollars and shares in thousands, except per share data)
(unaudited)

(A) BASIS OF PRESENTATION

     The consolidated interim financial statements include the accounts of Centex Corporation and subsidiaries (“Centex” or the “Company”) after elimination of all significant intercompany balances and transactions. The statements have been prepared, without audit, in accordance with accounting principles generally accepted in the United States for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or omitted.

     In the opinion of the Company, all adjustments (consisting of normal, recurring accruals) necessary to present fairly the information in the consolidated financial statements of the Company have been included. The results of operations for such interim periods are not necessarily indicative of results for the full year. The Company suggests that these consolidated financial statements be read in conjunction with the consolidated financial statements and the notes to consolidated financial statements included in the Company’s latest Annual Report on Form 10-K.

(B) STATEMENTS OF CONSOLIDATED CASH FLOWS — SUPPLEMENTAL DISCLOSURES

     The following tables provide supplemental disclosures related to the Statements of Consolidated Cash Flows:

	For the Three Months				For the Nine Months
	Ended December 31,				Ended December 31,
	2002		2001		2002		2001
Cash Paid for Interest	$	26,285	$	26,672	$	92,281	$	89,137
Net Cash Paid for Taxes	$	61,314	$	79,738	$	143,596	$	135,650

     Interest expense relating to the Financial Services segment is included in its costs and expenses. Interest expense related to segments other than Financial Services is included as a separate line item on the Statements of Consolidated Earnings.

	For the Three Months						For the Nine Months
	Ended December 31,						Ended December 31,
	2002			2001			2002			2001
Total Interest Incurred	$	82,181		$	70,988		$	241,443		$	211,812
Interest Capitalized		(15,160	)		(12,214	)		(52,157	)		(36,012	)
Capitalized Interest Relieved to Expense		12,537			9,964			31,341			25,315
Less — Financial Services		(46,013	)		(40,692	)		(136,347	)		(116,485	)
Interest Expense, net	$	33,545		$	28,046		$	84,280		$	84,630

-7-

(C) STOCKHOLDERS’ EQUITY

     A summary of changes in stockholders’ equity is presented below:

									Unamortized									Accumulated
		Common Stock					Capital in		Value of						Treasury			Other
							Excess of		Restricted			Retained			Stock at			Comprehensive
		Shares			Amount		Par Value		Stock			Earnings			Cost			(Loss) Income			Total
Balance, March 31, 2002			61,171		$	15,348	$	72,446	$	(2,408	)	$	2,050,902		$	(6,559	)	$	(12,956	)	$	2,116,773
	Issuance of Restricted Stock		20			5		995		(1,000	)		—			—			—			—
	Amortization of Restricted Stock		—			—		—		767			—			—			—			767
	Exercise of Stock Options		251			63		9,597		—			—			—			—			9,660
	Cash Dividends		—			—		—		—			(7,309	)		—			—			(7,309	)
	Purchase of Common Stock for Treasury		(875	)		—		—		—			—			(38,481	)		—			(38,481	)
	Net Earnings		—			—		—		—			359,248			—			—			359,248
	Unrealized Loss on Hedging Instruments		—			—		—		—			—			—			(13,509	)		(13,509	)
	Foreign Currency Translation Adjustments		—			—		—		—			—			—			23,517			23,517
	Other		—			—		5,524		—			—			—			(1,161	)		4,363
Balance, December 31, 2002			60,567		$	15,416	$	88,562	$	(2,641	)	$	2,402,841		$	(45,040	)	$	(4,109	)	$	2,455,029

(D) RESIDENTIAL MORTGAGE LOANS HELD FOR INVESTMENT

     Residential mortgage loans held for investment, including real estate owned, consisted of the following:

	December 31, 2002			March 31, 2002
Residential Mortgage Loans Held for Investment	$	4,247,966		$	3,293,556
Allowance for Losses on Residential Mortgage Loans Held for Investment		(27,154	)		(14,106	)
Residential Mortgage Loans Held for Investment, net of Allowance for Losses	$	4,220,812		$	3,279,450

     Changes in the allowance for losses on residential mortgage loans held for investment were as follows:

		For the Three Months						For the Nine Months
		Ended December 31,						Ended December 31,
		2002			2001			2002			2001
Balance at Beginning of Period		$	21,143		$	6,314		$	14,106		$	2,814
	Provision for Losses		11,910			5,463			25,466			11,254
	Recoveries on Loans Charged Off		34			34			85			40
	Losses Sustained		(5,933	)		(1,992	)		(12,503	)		(4,289	)
Balance at End of Period		$	27,154		$	9,819		$	27,154		$	9,819

-8-

(E) GOODWILL

     A summary of changes in goodwill by segment for the nine months ended December 31, 2002 is presented below:

	Home		Financial		Construction			Construction
	Building		Services		Products			Services		Other			Total
Balance as of March 31, 2002	$	84,151	$	16,815	$	41,088		$	1,007	$	206,651		$	349,712
Goodwill Acquired		—		—		—			—		3,591			3,591
Sale of Chemical Lawn Care Operations		—		—		—			—		(17,393	)		(17,393	)
Other		—		—		(891	)		—		(662	)		(1,553	)
Balance as of December 31, 2002	$	84,151	$	16,815	$	40,197		$	1,007	$	192,187		$	334,357

     Goodwill for the Other segment at December 31, 2002 includes $69.0 million related to the Company’s manufactured housing operations, $71.6 million related to the Company’s home services operations and $51.6 million related to the Company’s investment in Construction Products.

(F) INDEBTEDNESS

Short-term Debt

     Balances of short-term debt were:

	December 31, 2002								March 31, 2002
	Centex					Financial			Centex					Financial
	Corporation					Services			Corporation					Services
Financial Institutions	$	23,456	*			$	227,164		$	18,630	*			$	212,042
Commercial Paper		143,905					—			—					—
Secured Liquidity Notes		—					562,585	**		—					102,583	**
	$	167,361				$	789,749		$	18,630				$	314,625
Consolidated Short-term Debt				$	957,110							$	333,255

* Debt relates entirely to Construction Products.
** Debt relates entirely to Harwood Street Funding II, L.L.C.

     The Company borrows on a short-term basis from banks under uncommitted lines that bear interest at prevailing market rates. The weighted-average interest rates of balances outstanding at December 31, 2002 and March 31, 2002 were 1.7% and 2.4%, respectively.

-9-

Long-term Debt

     Balances of long-term debt were:

			December 31,		March 31,
			2002		2002
Non-Financial Services:
	Medium-Term Note Programs, 2.10% to 7.95%, due through 2007		$	286,000	$	418,000
	Long-Term Notes, 5.46% to 9.75%, due through 2012			1,208,063		962,892
	Other Indebtedness, 1.38% to 10.00%, due through 2027			123,534		192,753
	Subordinated Debt:
		Subordinated Debentures, 7.38%, due in 2006		99,882		99,845
		Subordinated Debentures, 8.75%, due in 2007		99,678		99,632
				1,817,157		1,773,122
Financial Services:
	Home Equity Loans Asset-Backed Certificates, 2.39% to 8.48%, due through 2032			3,659,554		3,120,402
	Harwood Street Funding II, L.L.C. Variable Rate Subordinated Notes, due through 2007			50,000		50,000
				3,709,554		3,170,402
Total			$	5,526,711	$	4,943,524

     Maturities of Non-Financial Services and Financial Services long-term debt during the next five years ending March 31 are:

		Non-Financial		Financial
		Services		Services		Total
	2003	$	10,218	$	264,795	$	275,013
	2004		102,582		931,570		1,034,152
	2005		35,170		717,490		752,660
	2006		340,404		545,268		885,672
	2007		290,590		548,328		838,918
Thereafter			1,038,193		702,103		1,740,296
		$	1,817,157	$	3,709,554	$	5,526,711

     Financial Services debt related to securitized residential mortgage loans structured as collateralized borrowings (Home Equity Loans Asset-Backed Certificates) was $3.7 billion at December 31, 2002 and has no recourse to Home Equity or Centex Corporation. The principal and interest on these notes are paid using the cash flow from the underlying residential mortgage loans, which serve as collateral for the debt. Accordingly, the timing of the principal payments on these notes is dependent upon the payment received on the underlying residential mortgage loans. The expected maturities of this component of long-term debt are based on contractual maturities adjusted for projected repayments and prepayments of principal. As is common in these structures, Home Equity remains liable for customary loan representations.

     Included in other indebtedness is a $2.1 million convertible subordinated debenture sold at par in 1985 to a corporate officer. The indebtedness, which matures in 2010, bears interest at LIBOR plus 1.5% and is

-10-

convertible into 400,000 shares of the Company’s common stock. In connection with this transaction, the Company has guaranteed the payment of a $2.1 million note payable to a bank by the officer.

     Under the Company’s debt covenants, Centex is required to maintain certain leverage and interest coverage ratios and a minimum tangible net worth. At December 31, 2002, the Company was in compliance with all of these covenants.

Credit Facilities

     The Company’s existing credit facilities and available capacity as of December 31, 2002 are summarized below:

		Existing Credit		Available
		Facilities		Capacity
Non-Financial Services
	Centex Corporation
	Multi-Bank Revolving Credit Facility	$	700,000	$	700,000	(1)
	Uncommitted Bank Lines		60,000		60,000
	Construction Products
	Senior Revolving Credit Facility		175,000		91,409	(2)
	Annually Renewable Commercial Paper Conduit		50,000		26,544	(2)
			985,000		877,953
Financial Services
	Unsecured Credit Facilities		125,000		40,000	(3)
	Secured Credit Facilities		405,000		262,835	(4)
	Harwood Street Funding II, L.L.C. Facility		1,000,000		387,415
			1,530,000		690,250
		$	2,515,000	$	1,568,203	(5)

(1)	This is a committed, multi-bank revolving credit facility, maturing in August 2005, which serves as backup for commercial paper borrowings. As of December 31, 2002, there were no borrowings under this backup facility, and the Company’s $600 million commercial paper program had $144 million outstanding. There have been no borrowings under this facility since inception.
(2)	These committed facilities were entered into by Construction Products and have no recourse to Centex Corporation. The Senior Revolving Credit Facility matures in November 2003 and the Annually Renewable Commercial Paper Conduit matures in June 2003.
(3)	Centex Corporation, CTX Mortgage Company, L.L.C. (“CTX Mortgage”) and Centex Home Equity Company L.L.C. (“Home Equity”), on a joint and several basis, share in a $125 million uncommitted, unsecured credit facility.
(4)	CTX Mortgage and Home Equity share in $250 million of committed secured credit facilities to finance mortgage inventory. CTX Mortgage also maintains $155 million of committed secured mortgage warehouse facilities to finance mortgages not sold to HSF-I.
(5)	The amount of available capacity includes $100 million of uncommitted borrowings as of December 31, 2002. Although the Company believes that this capacity is currently available, there can be no assurance that the lenders under the applicable facilities would elect to make advances to the Company or its subsidiaries if and when requested to do so.

     Home Equity finances its inventory of mortgage loans held for investment through Harwood Street Funding II, L.L.C. (“HSF-II”), a wholly-owned, consolidated entity, under a revolving sales agreement that expires upon final payment of the senior and subordinated debt issued by HSF-II. This arrangement, where

-11-

HSF-II has committed to finance all eligible loans, gives Home Equity daily access to HSF-II’s capacity of $1.0 billion.

HSF-II obtains funds through the sale of five year subordinated notes that are rated BBB by Standard & Poor’s (“S&P”), Baa2 by Moody’s Investors Service (“Moody’s”), and BBB by Fitch Ratings (“Fitch”) and short-term secured liquidity notes that are rated A1+ by S&P, P1 by Moody’s and F1+ by Fitch. Because HSF-II is a consolidated entity, the debt, interest income and interest expense of HSF-II are reflected in the financial statements of Financial Services.

Harwood Street Funding I, L.L.C.

     CTX Mortgage finances its inventory of mortgage loans held for sale principally through sales of Jumbo “A” and conforming loans to Harwood Street Funding I, L.L.C. (“HSF-I”), an unaffiliated entity established in 1999 that is not consolidated with Financial Services or Centex, pursuant to a mortgage loan purchase agreement (the “HSF-I Purchase Agreement”). Since 1999, CTX Mortgage has sold substantially all of the Jumbo “A” and conforming mortgage loans that it originates to HSF-I in accordance with the HSF-I Purchase Agreement. When HSF-I acquires these loans, it typically holds them for a period averaging between 45 and 60 days and then resells them into the secondary market. HSF-I obtains the funds needed to purchase eligible mortgage loans from CTX Mortgage by issuing (1) securitized medium-term debt that is currently rated AAA by S&P and Aaa by Moody’s, (2) short-term secured liquidity notes that are currently rated A1+ by S&P and P1 by Moody’s and (3) subordinated certificates maturing in September 2004 and November 2005, extendable for up to five years, that are rated BBB by S&P and Baa2 by Moody’s. This arrangement provides CTX Mortgage with reduced financing cost for eligible mortgage loans it originates and improves its liquidity.

     Under the terms of the HSF-I Purchase Agreement, CTX Mortgage may elect to sell to HSF-I, and HSF-I is obligated to purchase from CTX Mortgage, mortgage loans that satisfy certain eligibility criteria and portfolio requirements. The maximum amount of mortgage loans that HSF-I is allowed to carry in its inventory under the HSF-I Purchase Agreement is limited to $2.5 billion.

     HSF-I’s commitment to purchase eligible mortgage loans continues in effect until the occurrence of certain termination events described in the HSF-I Purchase Agreement. These termination events primarily relate to events of default under, or other failure to comply with, the provisions, including loan portfolio limitations, of the agreements that govern the mortgage loan warehouse program but also include a downgrade in Centex Corporation’s credit ratings below BB+ by S&P or Ba1 by Moody’s. In the event CTX Mortgage was unable to sell loans to HSF-I, it would draw on existing credit facilities currently held in addition to HSF-I. In addition, it might need to make other customary financing arrangements to fund its mortgage loan origination activities. Although the Company believes that CTX Mortgage could arrange for alternative financing that is common for non-investment grade mortgage companies, there can be no assurance that such financing would be available on satisfactory terms, and any delay in obtaining such financing could adversely affect the results of operations of CTX Mortgage.

     In accordance with the HSF-I Purchase Agreement, CTX Mortgage acts as servicer of the loans owned by HSF-I and arranges for the sale of the eligible mortgage loans into the secondary market. In its capacity as servicer, CTX Mortgage must act in the best interest of HSF-I so as to maximize the proceeds of sales of eligible mortgage loans. The performance of obligations of CTX Mortgage, in its capacity as servicer, is guaranteed by Centex. These servicer obligations include the obligation of the servicer to repurchase a mortgage loan from HSF-I in the event of a breach of the servicer’s representations and warranties, which materially and adversely affects the value of the mortgage loan and is not cured within 60 days.

-12-

     HSF-I has entered into a swap arrangement with a bank (the “Harwood Swap”) under which the bank has agreed to make certain payments to HSF-I, and HSF-I has agreed to make certain payments to the bank, the net effect of which is that the bank has agreed to bear certain interest rate risks and non-credit related market risks related to the mortgage loans held by HSF-I. The purpose of this arrangement is to provide credit enhancement to HSF-I by permitting it to hedge these risks with a counterparty having a short-term credit rating of A1+ from S&P and P1 from Moody’s. Additionally, Centex has entered into a separate swap arrangement with the bank pursuant to which Centex has agreed to pay to the bank all amounts that the bank is required to pay to HSF-I pursuant to the Harwood Swap plus a monthly fee equal to a percentage of the notional amount of the Harwood Swap, and the bank is required to pay to Centex all amounts that the bank receives from HSF-I pursuant to the Harwood Swap. Accordingly, Centex effectively bears all interest rate risks and non-credit related market risks that are the subject of the Harwood Swap. Centex is also required to reimburse the bank for certain expenses, costs and damages that it may incur.

     As of December 31, 2002, HSF-I owned $2.1 billion in securitized residential mortgage loans sold to it by CTX Mortgage and had $2.0 billion of outstanding securitized term debt and $114.0 million of outstanding subordinated certificates. Centex does not guarantee the payment of any debt or subordinated certificates of HSF-I and is not liable for credit losses relating to securitized residential mortgage loans sold to HSF-I. However, Centex retains certain risks related to the portfolio of mortgage loans held by HSF-I. In particular, CTX Mortgage makes representations and warranties to HSF-I to the effect that each mortgage loan sold to HSF-I satisfies the eligibility criteria and portfolio requirements discussed above. CTX Mortgage may be required to repurchase mortgage loans sold to HSF-I if such mortgage loans are determined to be ineligible loans or there occur certain other breaches of representations and warranties of CTX Mortgage, as seller or servicer. CTX Mortgage’s obligation to repurchase such loans is guaranteed by Centex Corporation. During the nine months ended December 31, 2002, CTX Mortgage sold $7.5 billion of mortgage loans to HSF-I.

(G) CENTEX DEVELOPMENT COMPANY, L.P.

     Centex Development Company, L.P. (the “Partnership”) is a master limited partnership formed by Centex in March 1987 to broaden the range of business activities that may be conducted for the benefit of Centex’s stockholders to include general real estate development. Centex believed that this expansion would improve stockholder value through longer-term real estate investments, real estate developments and the benefits of the partnership form of business. Because the real estate development business generally requires a longer time horizon to maximize value than Centex’s core homebuilding operations and typically involves substantial acquisition and development indebtedness, Centex concluded that this new line of business could best be conducted through the Partnership, an independent, publicly-traded entity that is not consolidated with Centex for financial reporting purposes.

     The Partnership is authorized to issue three classes of limited partnership interest. Centex Corporation indirectly holds 100% of the Partnership’s Class A and Class C limited partnership units (“Class A Units” and “Class C Units,” respectively), which are collectively convertible into 20% of the Partnership’s Class B limited partnership units (“Class B Units”). The Partnership may issue additional Class C Units in connection with the acquisition of real property and other assets. No Class B Units have been issued. However, the stockholders of Centex hold warrants to purchase approximately 80% of the Class B Units. The warrants are held through a nominee arrangement and trade in tandem with the common stock of Centex.

     As holder of the Class A and Class C Units, Centex is entitled to a cumulative preferred return of 9% per annum on the average outstanding balance of its capital contributions to the Partnership, adjusted for cash and other distributions representing return of capital. As of December 31, 2002, these adjusted capital

-13-

contributions, or Unrecovered Capital, were $241.1 million and preference payments in arrears totaled $57.7 million. The Partnership has made no preference payments since fiscal 1998.

     The Partnership is managed by its general partner, 3333 Development Corporation, a wholly-owned subsidiary of 3333 Holding Corporation (“Holding”). The common stock of Holding is held by the stockholders of Centex through a nominee arrangement and trades in tandem with the common stock of Centex. The stockholders of Centex elect the four-person board of directors of Holding, three of whom are independent outside directors who are not directors, affiliates or employees of Centex. Thus, through Holding, the stockholders of Centex control the general partner of the Partnership. The general partner, through its independent board and the independent board of Holding, including its non-executive Chairman, oversees the Partnership’s activities, including the acquisition, development, maintenance, operation and sale of properties. Consent of the limited partners for the activities of the Partnership is not required, and the limited partners cannot remove the general partner. As a result, Centex accounts for its limited partnership interest in the Partnership using the equity method of accounting for investments.

     Supplementary condensed combined financial statements for Centex and subsidiaries, Holding and subsidiary and the Partnership and subsidiaries are set forth below. For additional information on Holding and subsidiary and the Partnership and subsidiaries, see their separate financial statements and related footnotes included elsewhere in this Report.

Supplementary Condensed Combined Balance Sheets of Centex and Subsidiaries, Holding and Subsidiary and Partnership and Subsidiaries

		December 31,		March 31,
		2002		2002
Assets
	Cash and Cash Equivalents	$	88,567	$	242,254
	Restricted Cash		130,665		106,270
	Receivables		5,087,512		4,066,401
	Inventories		4,147,327		3,283,719
	Investments in Joint Ventures and Other		98,479		99,962
	Property and Equipment, net		712,164		723,497
	Other Assets		773,493		862,580
		$	11,038,207	$	9,384,683
Liabilities and Stockholders’ Equity
	Accounts Payable and Accrued Liabilities	$	1,632,300	$	1,546,334
	Short-term Debt		1,202,684		545,789
	Long-term Debt		5,577,949		5,020,116
	Minority Stockholders’ Interest		170,245		155,671
	Stockholders’ Equity		2,455,029		2,116,773
		$	11,038,207	$	9,384,683

-14-

Supplementary Condensed Combined Statements of Earnings of Centex and Subsidiaries, Holding and Subsidiary and Partnership and Subsidiaries

	For the Nine Months
	Ended December 31,
	2002		2001
Revenues	$	6,546,023	$	5,740,840
Costs and Expenses		6,030,875		5,311,660
Earnings Before Income Taxes		515,148		429,180
Income Taxes		155,900		164,430
Net Earnings		359,248		264,750
Other Comprehensive Income (Loss)		8,847		(6,266	)
Comprehensive Income	$	368,095	$	258,484

(H) COMMITMENTS AND CONTINGENCIES

     The Company conducts a portion of its land acquisition, development and other activities through its participation in joint ventures in which the Company holds less than a majority interest. The Company’s investment in these non-consolidated joint ventures was $94.4 million and $94.6 million at December 31, 2002 and March 31, 2002, respectively. These joint ventures had total outstanding secured construction debt of approximately $213.3 million at December 31, 2002 and $144.6 million at March 31, 2002. The Company’s liability with respect to this debt, based on its ownership percentage of the related joint ventures, is limited to approximately $35.4 million and $27.9 million at December 31, 2002 and March 31, 2002, respectively. Under the structure of this debt, the Company becomes liable up to these amounts only to the extent that the construction debt exceeds a certain percentage of the value of the project. At December 31, 2002 and March 31, 2002, the Company was not liable for any of this debt.

     In order to ensure the future availability of land for homebuilding, the Company has deposited or invested with third parties $85.7 million, as of December 31, 2002, as options toward the purchase of undeveloped land and developed lots having a total purchase price of approximately $1.8 billion. These options include amounts related to agreements with the Partnership, as discussed in Note (M), “Related Party Transactions,” below. These options, which do not contain performance requirements from the Company, expire at various dates through the year 2007.

     In the normal course of its business, the Company issues certain representations, warranties and guarantees related to its home sales, land sales, building sales, commercial construction and mortgage loan originations that may be affected by the Financial Accounting Standards Board’s recent issuance of Interpretation No. 45. Based on historical evidence, the Company does not believe that any of these representations, warranties or guarantees would result in a material effect on our consolidated financial condition or operations. See further discussion on our warranty liability below. See further discussion of Interpretation No. 45 in Note (N), “Recent Accounting Pronouncements.”

     Centex Homes offers a ten-year limited warranty for most homes constructed and sold in the United States. The warranty covers defects in materials or workmanship in the first year of the home and certain designated components or structural elements of the home in the second through tenth years. In California, effective January 1, 2003, Centex Homes will follow the statutory provisions of Senate Bill 800 rather than issue a specific warranty. Centex Homes estimates the costs that may be incurred under its warranty program

-15-

for which it will be responsible and records a liability at the time each home is closed. Factors that affect Centex Homes’ warranty liability include the number of homes closed, historical and anticipated rates of warranty claims and cost per claim. Centex Homes periodically assesses the adequacy of its recorded warranty liability and adjusts the amounts as necessary.

     Changes in Centex Homes’ contractual warranty liability during the period are as follows:

Balance as of March 31, 2002	$	15,097
Warranties Issued		12,790
Settlements Made		(14,184	)
Changes in Liability of Pre-Existing Warranties, Including Expirations		(487	)
Balance as of December 31, 2002	$	13,216

(I) COMPREHENSIVE INCOME

     A summary of comprehensive income for the three and nine months ended December 31, 2002 and 2001 is presented below:

		For the Three Months						For the Nine Months
		Ended December 31,						Ended December 31,
		2002			2001			2002			2001
Net Earnings		$	155,884		$	96,145		$	359,248		$	264,750
Other Comprehensive Income (Loss):
	Foreign Currency Translation Adjustments		5,909			(3,006	)		23,517			5,828
	Unrealized Loss on Hedging Instruments		(1,567	)		(3,148	)		(13,509	)		(12,361	)
	Other		277			171			(1,161	)		267
Comprehensive Income		$	160,503		$	90,162		$	368,095		$	258,484

     The Foreign Currency Translation Adjustments are primarily the result of Centex’s investment in the Partnership. For additional information on the Partnership and subsidiaries, see their separate financial statements included elsewhere in the Report. The Unrealized Loss on Hedging Instruments represents the deferral in Other Comprehensive Income of the unrealized loss on swap agreements designated as cash flow hedges. The accounting for interest rate swaps and other derivative financial instruments is discussed in detail in Note (L), “Derivatives and Hedging.”

-16-

(J)  BUSINESS SEGMENTS

     The Company operates in five principal business segments: Home Building, Financial Services, Construction Products, Construction Services and Investment Real Estate. These segments operate primarily in the United States, and their markets are nationwide. Revenues from any one customer are not significant to the Company.

     Intersegment revenues and investments in joint ventures are not material and are not shown in the following tables. The investment in the Partnership (approximately $299.5 million as of December 31, 2002) is included in the Investment Real Estate segment.

Home Building

     Home Building’s operations involve the purchase and development of land or lots and the construction and sale of single-family and multi-family homes.

Financial Services

     Financial Services’ operations consist primarily of home financing, sub-prime home equity lending and the sale of title insurance and other various insurance coverages. These activities include mortgage origination, servicing and other related services for homes sold by Centex subsidiaries and others. Financial Services’ revenues include interest income of $90.7 million and $73.9 million for the three months and $257.1 million and $188.1 million for the nine months ended December 31, 2002 and 2001, respectively.

     Substantially all of Centex’s interest income in each year is earned by the Financial Services segment. Financial Services’ cost of sales is primarily comprised of interest expense related to debt issued to fund its home financing and sub-prime home equity lending activities.

Construction Products

     Construction Products’ operations involve the manufacture, production, distribution and sale of cement, gypsum wallboard, recycled paperboard, aggregates and readymix concrete. The Company owned 65.1% of Centex Construction Products, Inc. at December 31, 2002 and 65.2% at December 31, 2001. Construction Products’ results are shown before minority interest in the table presented below.

Construction Services

     Construction Services’ operations involve the construction of buildings for both private and government interests including office, commercial and industrial buildings, hospitals, hotels, correctional facilities, educational institutions, museums, libraries, airport facilities and sports facilities. As this segment generates positive cash flow, intercompany interest income (credited at the prime rate in effect) of $1.4 million and $1.8 million for the three months and $4.2 million and $5.6 million for the nine months ended December 31, 2002 and 2001, respectively, is included in management’s evaluation of this segment. However, the intercompany interest income is eliminated in consolidation and excluded from the table presented below.

-17-

Investment Real Estate

     Investment Real Estate’s operations involve the acquisition, development and sale of land, primarily for industrial, office, multi-family, retail, residential and mixed-use projects. Under the equity method of accounting for investments, Investment Real Estate also records as revenues income or loss from its investment in the Partnership.

Other

     The Company’s manufactured housing and home services operations are not material for purposes of segment reporting and have therefore been included in Other for reporting purposes.

     The following are included in Other in the tables below (dollars in millions):

	For the Three Months						For the Nine Months
	Ended December 31,						Ended December 31,
	2002			2001			2002			2001
Operating Earnings (Loss) from Manufactured Housing	$	1.2		$	0.7		$	2.1		$	(0.8	)
Operating (Loss) Earnings from Home Services		—			1.7			(2.5	)		6.2
Corporate General & Administrative Expense		(13.8	)		(13.3	)		(40.8	)		(37.7	)
Interest Expense		(33.5	)		(28.0	)		(84.3	)		(84.6	)
Minority Interest		(8.1	)		(6.1	)		(25.4	)		(15.1	)
	$	(54.2	)	$	(45.0	)	$	(150.9	)	$	(132.0	)

	For the Three Months Ended December 31, 2002
	(Dollars in millions)
	Home			Financial			Construction			Construction			Investment
	Building			Services			Products			Services			Real Estate			Other			Total
Revenues	$	1,468.5		$	223.1		$	119.1		$	411.1		$	25.8		$	57.3		$	2,304.9
Cost of Sales		(1,083.9	)		(46.0	)		(91.9	)		(385.0	)		(3.8	)		(37.2	)		(1,647.8	)
Selling, General & Administrative Expenses		(213.0	)		(126.9	)		(1.4	)		(16.7	)		(1.9	)		(74.3	)		(434.2	)
Earnings (Loss) Before Income Tax	$	171.6		$	50.2		$	25.8	*	$	9.4		$	20.1		$	(54.2	)	$	222.9

	For the Three Months Ended December 31, 2001
	(Dollars in millions)
	Home			Financial			Construction			Construction			Investment
	Building			Services			Products			Services			Real Estate			Other			Total
Revenues	$	1,210.8		$	182.8		$	112.7		$	321.4		$	9.7		$	57.1		$	1,894.5
Cost of Sales		(898.3	)		(40.7	)		(90.0	)		(296.8	)		(1.3	)		(35.3	)		(1,362.4	)
Selling, General & Administrative Expenses		(178.0	)		(108.7	)		(1.3	)		(15.5	)		(3.8	)		(66.8	)		(374.1	)
Earnings (Loss) Before Income Tax	$	134.5		$	33.4		$	21.4	*	$	9.1		$	4.6		$	(45.0	)	$	158.0

-18-

	For the Nine Months Ended December 31, 2002
	(Dollars in millions)
	Home			Financial			Construction			Construction			Investment
	Building			Services			Products			Services			Real Estate			Other			Total
Revenues	$	3,855.7		$	608.4		$	383.9		$	1,163.6		$	39.1		$	181.8		$	6,232.5
Cost of Sales		(2,843.5	)		(136.3	)		(299.5	)		(1,086.7	)		(3.8	)		(116.2	)		(4,486.0	)
Selling, General & Administrative Expenses		(594.9	)		(361.0	)		(4.2	)		(50.3	)		(5.9	)		(216.5	)		(1,232.8	)
Earnings (Loss) Before Income Tax	$	417.3		$	111.1		$	80.2	*	$	26.6		$	29.4		$	(150.9	)	$	513.7

	For the Nine Months Ended December 31, 2001
	(Dollars in millions)
	Home			Financial			Construction			Construction			Investment
	Building			Services			Products			Services			Real Estate			Other			Total
Revenues	$	3,420.6		$	511.4		$	359.7		$	971.8		$	57.1		$	166.7		$	5,487.3
Cost of Sales		(2,539.3	)		(116.5	)		(299.0	)		(904.1	)		(11.2	)		(104.6	)		(3,974.7	)
Selling, General & Administrative Expenses		(525.7	)		(307.1	)		(3.8	)		(43.8	)		(9.9	)		(194.1	)		(1,084.4	)
Earnings (Loss) Before Income Tax	$	355.6		$	87.8		$	56.9	*	$	23.9		$	36.0		$	(132.0	)	$	428.2

* Before Minority Interest

(K) INCOME TAXES

     Income tax expense for the Company increased from $61.8 million to $67.0 million and the effective tax rate decreased from 39.1% to 30.1% for the three months ended December 31, 2001 and 2002, respectively. Income tax expense also decreased from $163.5 million to $154.4 million and the effective tax rate decreased from 38.2% to 30.1% for the nine months ended December 31, 2001 and 2002, respectively. The decrease in the effective tax rate is primarily the result of the expected utilization of net operating loss carryforwards during fiscal 2003.

(L) DERIVATIVES AND HEDGING

     The Company is exposed to the risk of interest rate fluctuations on its debt and other obligations. As part of its strategy to manage this risk, the Company has entered into various interest rate swap agreements, designated as cash flow hedges as described below. The swap agreements are recorded at their fair value in Other Assets or Accrued Liabilities in the condensed consolidated balance sheets. To the extent the hedging relationship is effective, gains or losses in the fair value of the derivative are deferred as a component of Stockholders’ Equity through Other Comprehensive (Loss) Income. Fluctuations in the fair value of the ineffective portion of the derivative would be reflected in the current period earnings.

     Centex Corporation and Construction Products each have interest rate swap agreements that, in effect, fix the variable interest rate on a portion of their outstanding debt at December 31, 2002. During the three and nine months ended December 31, 2002, there was no hedge ineffectiveness related to these derivatives. These swaps expire at varying times through October 2005. Amounts to be received or paid under the swap agreements are recognized as a change in interest incurred on the related debt instrument. Based on the balance in Accumulated Other Comprehensive Loss at December 31, 2002 related to these derivatives, the Company would estimate increases in interest incurred over the next 12 months to be approximately $2

-19-

million. As of December 31, 2002, the balance in Accumulated Other Comprehensive Loss related to these derivatives was $4.5 million ($2.9 million net of tax).

     Financial Services, through Home Equity, uses interest rate swaps to hedge the market risk associated with the anticipated issuance of fixed rate securitization debt used to finance sub-prime mortgages. Changes in fair value of these derivatives are deferred in Accumulated Other Comprehensive Loss and recorded through current earnings as an adjustment of the interest incurred over the life of the securitization debt. Home Equity also uses interest rate swaps that, in effect, fix the interest rate on its variable interest rate debt. Amounts to be received or paid as a result of these swap agreements are recognized as adjustments to interest incurred on the related debt instrument. During the three and nine months ended December 31, 2002, there was no hedge ineffectiveness related to these interest rate swaps. These swaps expire at varying times through October 2005. Based on the balance in Accumulated Other Comprehensive Loss at December 31, 2002 related to these derivatives, the Company estimates increases in interest incurred over the next 12 months to be approximately $9 million. As of December 31, 2002, the balance in Accumulated Other Comprehensive Loss related to these derivatives was $10.5 million ($6.8 million net of tax).

     Financial Services, through CTX Mortgage, enters into interest rate lock commitments (“IRLCs”) with its customers under which CTX Mortgage agrees to make mortgage loans at agreed upon rates within a period of time, generally from 1 to 30 days, if certain conditions are met within the terms of the IRLCs. In order to hedge the risk of fluctuations in the value of these IRLCs and mortgage loans held by it, CTX Mortgage executes mandatory forward trades of mortgage loans and mortgage-backed securities. CTX Mortgage also uses mandatory forward trades to hedge the Company’s obligation, created through the Harwood Swap, to protect against certain interest rate risk and non-credit related market risk related to mortgage loans held by HSF-I, an unaffiliated entity that is not consolidated with Financial Services or the Company. The Company has elected not to utilize hedge accounting treatment under SFAS 133 for these derivatives. Initially, the fair value of the IRLCs is recorded on the balance sheet as a deferred item. Subsequent changes in the fair value of the IRLCs, mandatory forward trades and swaps are recorded as an adjustment to earnings. The net change in the estimated fair value of these derivative positions resulted in a loss of $4.0 million and $14.9 million, respectively, for the three and nine months ended December 31, 2002.

(M) RELATED PARTY TRANSACTIONS

     At December 31, 2002 and March 31, 2002, Centex Homes had $11.4 million and $9.1 million deposited with the Partnership as option deposits for the purchase of land. Centex Homes also entered into agreements to reimburse the Partnership for certain costs and fees incurred by the Partnership in the purchase and ownership of these tracts of land. During the nine months ended December 31, 2002, Centex Homes paid $2.6 million to the Partnership in fees and reimbursements pursuant to these agreements and $27.4 million for the purchase of residential lots. Centex Homes expects to pay an additional $32.9 million to the Partnership to complete the purchase of these tracts of land over the next three years.

     In the last two years, Construction Services has executed contracts with the Partnership for the construction of two industrial facilities. At December 31, 2002, all contracts were completed. At March 31, 2002, the total value of such contracts was $15.0 million, of which $5.3 million was unpaid. During the nine months ended December 31, 2002 and 2001, the Partnership paid $5.3 million and $3.3 million, respectively, to Construction Services pursuant to these contracts.

-20-

(N) RECENT ACCOUNTING PRONOUNCEMENTS

     In August 2001, the Financial Accounting Standards Board (“FASB”) issued Statement of Financial Accounting Standards No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets” (“SFAS No. 144”). The statement is effective for financial statements issued for fiscal years beginning after December 15, 2001, and interim periods within those fiscal years. The implementation of SFAS No. 144 on April 1, 2002 did not have a material impact on the Company’s results of operations or financial position.

     In November 2002, the FASB issued Interpretation No. 45, “Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others” (“FIN 45”), which requires certain guarantees to be recorded at fair value. FIN 45 also requires a guarantor to make certain disclosures about guarantees, including product warranties, even when the likelihood of making any payments under the guarantee is remote. The disclosure requirements of FIN 45 are effective for financial statements of interim or annual periods ending after December 15, 2002. The initial recognition and measurement provisions are applicable only for guarantees issued or modified after December 31, 2002. The Company does not expect the implementation of FIN 45 to have a material impact on the Company’s results of operations or financial position.

     In January 2003, the FASB issued Interpretation No. 46, “Consolidation of Variable Interest Entities” (“FIN 46”), which clarifies the application of Accounting Research Bulletin No. 51, “Consolidated Financial Statements,” to certain entities in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. Certain disclosure requirements of FIN 46 are effective for financial statements of interim or annual periods issued after January 31, 2003. FIN 46 applies immediately to variable interest entities created, or in which an enterprise obtains an interest, after January 31, 2003. For variable interest entities in which an enterprise holds a variable interest that it acquired before February 1, 2003, FIN 46 applies to interim or annual periods beginning after June 15, 2003. The Company has interests in the Partnership, HSF-I and certain joint ventures that may be affected by this interpretation. The nature of these entities’ operations and the Company’s potential maximum exposure related to these entities are discussed in the financial statements of the Partnership, filed in tandem with this Report, and above in Note (F), “Indebtedness,” Note (G), “Centex Development Company, L.P.,” and Note (H), “Commitments and Contingencies.” The Company is in the process of assessing the impact, if any, FIN 46 will have on its financial statements.

     The Company has historically accounted for stock-based compensation in accordance with Accounting Principles Board Opinion No. 25, “Accounting for Stock Issued to Employees” (“APB No. 25”), and related interpretations, as permitted by Statement of Financial Accounting Standards No. 123, “Accounting for Stock-Based Compensation” (“SFAS No. 123”). On April 1, 2003, the Company will adopt the fair value measurement provisions of SFAS No. 123 under which the Company will recognize compensation expense of a stock-based award to an employee over the vesting period based on the fair value of the award on the grant date. In accordance with SFAS No. 123, the fair value method will be applied only to awards granted or modified after April 1, 2003, whereas awards granted prior to such date will continue to be accounted for under APB No. 25.

     In December 2002, the FASB issued Statement of Financial Accounting Standards No. 148, “Accounting for Stock Based Compensation-Transition and Disclosure” (“SFAS No. 148”), which provides for expanded disclosure concerning stock-based compensation, including disclosures in interim financial statements, and amends SFAS No. 123. SFAS No. 148’s transition guidance and provisions for annual disclosures are effective for fiscal years ending after December 15, 2002. As noted above, the Company will

-21-

adopt the fair value measurement provisions of SFAS No. 123 effective April 1, 2003. SFAS No. 148 will become effective for the Company for its first interim period ending June 30, 2003.

(O) OFF-BALANCE-SHEET OBLIGATIONS

     The Company enters into various “off-balance-sheet” transactions in the normal course of business in order to reduce financing costs, improve access to liquidity, facilitate homebuilding activities and manage exposure to changing interest rates. Further discussion regarding these transactions can be found above in Note (F), “Indebtedness,” Note (G), “Centex Development Company, L.P.,” Note (H), “Commitments and Contingencies” and Note (L), “Derivatives and Hedging.”

(P) SUBSEQUENT EVENTS

     On January 2, 2003, Centex Homes completed the previously announced acquisition of substantially all of the St. Louis and Indianapolis home building operations of The Jones Company, including approximately 5,000 controlled lots. For the twelve months ended December 31, 2002, The Jones Company delivered 733 homes at an average sales price of $260,000.

     On January 28, 2003, the Company issued $300.0 million of medium-term notes at 4.75%. The notes will mature on January 15, 2008. The proceeds from these notes were used to repay certain short-term borrowings and for general corporate purposes.

(Q) RECLASSIFICATIONS

     Certain prior year balances have been reclassified to be consistent with the December 31, 2002 presentation.

-22-

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

     For the three months ended December 31, 2002, our consolidated revenues were $2.3 billion, a 21% increase over $1.9 billion for the same period last year, and earnings before income taxes were $222.9 million, 41% higher than $157.9 million for the same period last year. For the nine months ended December 31, 2002, our consolidated revenues were $6.2 billion, a 13% increase over $5.5 billion for the same period last year, and earnings before income taxes were $513.7 million, 20% higher than $428.2 million for the same period last year. The fluctuations in our revenues and earnings before income taxes are explained below by segment. These fluctuations were largely driven by the growth of our Home Building operations.

     Net earnings for the three months ended December 31, 2002 were $155.9 million, 62% higher than $96.1 million for the same period last year. Net earnings for the nine months ended December 31, 2002 were $359.2 million, 36% higher than $264.8 million for the same period last year. The increase in net earnings is significantly higher than the increase in earnings before income taxes due to a reduction in our effective tax rate. Our effective tax rate decreased to 30.1% for the three months ended December 31, 2002 from 39.1% for the three months ended December 31, 2001. Our effective tax rate decreased to 30.1% for the nine months ended December 31, 2002 from 38.2% for the nine months ended December 31, 2002. The decrease in the effective tax rate is primarily the result of the expected utilization of net operating loss carryforwards during fiscal 2003.

     Any reference herein to we, us or our includes Centex Corporation and its subsidiary companies.

HOME BUILDING

     The following summarizes results of our Home Building operations for the three and nine months ended December 31, 2002 compared to the same periods last year (dollars in millions, except per unit data):

	For the Three Months Ended December 31,
	2002						2001
Revenues	$	1,468.5			100.0	%	$	1,210.8			100.0	%
Cost of Sales		(1,083.9	)		(73.8	%)		(898.3	)		(74.2	%)
Selling, General & Administrative Expenses		(213.0	)		(14.5	%)		(178.0	)		(14.7	%)
Operating Earnings	$	171.6			11.7	%	$	134.5			11.1	%
				% Change						% Change
Units Closed		6,509			16.9	%		5,567			13.8	%
Unit Sales Price	$	219,909			3.5	%	$	212,400			2.0	%
Operating Earnings Per Unit	$	26,368			9.1	%	$	24,162			17.5	%
Backlog Units		12,527			32.2	%		9,476			10.1	%

-23-

	For the Nine Months Ended December 31,
	2002						2001
Revenues	$	3,855.7			100.0	%		$	3,420.6			100.0	%
Cost of Sales		(2,843.5	)		(73.7	%)			(2,539.3	)		(74.2	%)
Selling, General & Administrative Expenses		(594.9	)		(15.5	%)			(525.7	)		(15.4	%)
Operating Earnings	$	417.3			10.8	%		$	355.6			10.4	%
				% Change							% Change
Units Closed		17,292			9.2	%			15,835			11.5	%
Unit Sales Price	$	217,568			2.4	%		$	212,445			4.6	%
Operating Earnings Per Unit	$	24,132			7.5	%		$	22,457			21.4	%
Backlog Units		12,527			32.2	%			9,476			10.1	%

     Revenues for the three and nine months ended December 31, 2002 increased 21.3% and 12.7%, respectively, versus the same periods last year primarily due to an increase in units closed and higher unit sales prices. Units closed during the three months ended December 31, 2002 increased 16.9% from 5,567 units to 6,509 units, and the average unit sales price increased 3.5% from $212,400 to $219,909. Units closed during the nine months ended December 31, 2002 increased 9.2% from 15,835 units to 17,292 units, and the average unit sales price increased 2.4% from $212,445 to $217,568. The increase in units closed was the result of a higher number of operating neighborhoods in the current year versus last year. The increase in the unit sales price was largely driven by selling more homes in higher priced markets and higher selling prices in the Washington, D.C., Nevada and California markets.

     Cost of sales was 73.8% and 73.7% of revenues for the three and nine months ended December 31, 2002 compared to 74.2% of revenues for the same periods last year. The decrease in cost of sales as a percentage of revenue primarily resulted from lower lumber prices, purchasing efficiencies realized through regional and national programs, more efficient house designs and higher sales prices.

     Selling, general and administrative expenses remained relatively consistent with the prior year, at 14.5% and 15.5% of revenues for the three and nine months ended December 31, 2002 compared to 14.7% and 15.4% for the same periods last year.

     Operating earnings for the three and nine months ended December 31, 2002 were 11.7% and 10.8% as a percentage of revenues and approximately $26,368 and $24,132 on a per-unit basis, compared to operating earnings of 11.1% and 10.4% of revenues and approximately $24,162 and $22,457 on a per-unit basis for the same periods last year.

     Units in backlog increased 32.2% to 12,527 units at December 31, 2002, compared to 9,476 units at December 31, 2001. The increase in backlog resulted from an 11.7% increase in neighborhoods and a 26.7% increase in sales versus the prior year for the three months ended December 31, 2002. We define backlog units as units that have been sold, as indicated by a signed contract, but not closed.

-24-

FINANCIAL SERVICES

     The following summarizes Financial Services’ results for the three and nine months ended December 31, 2002 compared to the same periods last year (dollars in millions):

			For the Three Months				For the Nine Months
			Ended December 31,				Ended December 31,
			2002		2001		2002		2001
Revenues			$	223.1	$	182.8	$	608.4	$	511.4
Interest Margin			$	44.7	$	33.2	$	120.7	$	71.6
Operating Earnings			$	50.2	$	33.4	$	111.1	$	87.8
Origination Volume			$	4,852	$	4,096	$	11,773	$	11,232
Number of Loans Originated
	CTX Mortgage Company, L.L.C.
		Centex-built Homes (“Builder”)		4,380		3,797		11,717		10,612
		Non-Centex-built Homes (“Retail”)		20,607		18,763		49,089		51,847
				24,987		22,560		60,806		62,459
	Centex Home Equity Company, L.L.C.			8,049		7,136		21,781		21,201
				33,036		29,696		82,587		83,660

     Financial Services’ results are derived primarily from conforming mortgage banking and sub-prime home equity lending operations as described below.

Conforming Mortgage Banking

     The revenues and operating earnings of CTX Mortgage Company, L.L.C. and related entities, or CTX Mortgage, are derived primarily from the sale of mortgage loans, inclusive of all service rights and, to a lesser extent, interest income and other fees. CTX Mortgage originates mortgage loans, holds them for a short period and sells them to investors and Harwood Street Funding I, L.L.C., or HSF-I. HSF-I is an unaffiliated entity that is not consolidated with Financial Services or Centex Corporation. HSF-I purchases mortgage loans, at closing, from CTX Mortgage with the proceeds from the issuance of securitized term debt, secured liquidity notes and subordinated certificates that are extendable for up to five years. The debt, interest income and interest expense of HSF-I are not reflected in the financial statements of Financial Services or Centex Corporation. For additional information regarding HSF-I, see “Certain Off-Balance-Sheet and Other Obligations.”

     Revenues increased 17.6% to $120.5 million and 7.9% to $318.1 million for the three and nine months ended December 31, 2002, respectively, as compared to the same periods last year. The increase in revenues for the three months ended December 31, 2002 is primarily related to an increase in originations and higher revenues from CTX Mortgage’s Title and Insurance operations. The increase in revenues for the nine month period ended December 31, 2002, is primarily due to an increase in revenues from CTX Mortgage’s Title and Insurance operations. The Title and Insurance revenues for the three and nine months ended December 31, 2002 increased due in large part to a significant increase in its refinancing business.

-25-

     CTX Mortgage’s operating earnings were $38.2 million and $78.3 million, respectively, for the three and nine months ended December 31, 2002, resulting in a 50.3% and a 4.9% increase as compared to the same periods last year. The 50.3% increase in operating earnings for the three months ended December 31, 2002 is due primarily to increased originations and increased profit per loan. During the nine months ended December 31, 2002, although originations decreased, the profit per loan increased, which is the primary reason for the 4.9% increase in operating earnings.

     For the three months ended December 31, 2002, originations totaled 24,987 compared to 22,560 originations in the same period last year; origination volume was $4.2 billion compared to $3.5 billion for the same period last year; the per-loan profit was $1,529, an increase of 35.7% compared to $1,127 for the same period last year and total mortgage applications increased 25.6% to 23,292 from 18,545 applications for the same period last year. For the nine months ended December 31, 2002, originations totaled 60,806 compared to 62,459 originations in the same period last year; origination volume was $10.0 billion compared to $9.6 billion for the same period last year; the per-loan profit was $1,287, an increase of 7.8% compared to $1,194 for the same period last year and total mortgage applications increased 5.7% to 63,161 from 59,766 applications for the same period last year. For the nine months ended December 31, 2002, originations decreased due to slow refinance activity during the initial quarter of the fiscal year as compared to the same period last year. During the three months ended December 31, 2002, originations increased due to low interest rate levels, resulting in continued refinance activity.

Sub-Prime Home Equity Lending

     The revenues of Centex Home Equity Company, L.L.C., or Home Equity, increased 27.7% to $102.6 million and 34.0% to $290.3 million for the three and nine months ended December 31, 2002, respectively, as a result of continued growth in residential mortgage loans held for investment. Interest margin, which we define as the difference between interest revenue on mortgage loans held for sale or investment and interest expense on debt used to fund the mortgage loans, increased to $43.3 million and $115.3 million for the three and nine months ended December 31, 2002 as compared to $28.9 million and $66.7 million for the same periods last year. The increase in interest margin is primarily a result of an increase in the portfolio of mortgage loans held for investment and a decrease in interest rates on debt used to fund mortgage loans. Home Equity reported operating earnings of $12.0 million and $34.4 million for the three and nine months ended December 31, 2002, as compared to operating earnings of $8.3 million and $14.7 million for the same periods last year. The increase in Home Equity’s operating earnings is primarily the result of the increase in interest margin, as noted above. This was partially offset by an increase in general and administrative costs, mostly attributable to an increase in servicing and production to support our volume and loan servicing growth, and an increase in the provision for losses on residential mortgage loans held for investment.

     From October 1997 through March 2000, a majority of Home Equity’s loans originated were included in securitizations that utilized a structure that caused them to be accounted for as sales. Under this structure, Home Equity retained a residual interest as well as the servicing rights to the securitized loans. We call this retained residual interest the mortgage securitization residual interest, or MSRI. As a result, our balance sheet does not reflect the mortgage loans receivable and offsetting debt resulting from these securitizations. The estimated gain on the sale of these loans was included in earnings during the period in which the securitization transaction closed. We changed the structure of securitizations beginning April 1, 2000. Subsequent to March 31, 2000, securitizations have been accounted for as borrowings; interest has been recorded over the life of the loans using the interest, or actuarial, method; the mortgage loans receivable and the securitization debt have remained on Home Equity’s balance sheet and the related interest margin has been reflected in our income statement. Under both structures, recourse on the securitized debt is limited to the payments received

-26-

on the underlying mortgage collateral with no recourse to Home Equity or Centex Corporation. As is common in these structures, Home Equity remains liable for customary loan representations. The change in structure of the securitizations has no effect on the cash flow and profit recognized over the life of the mortgages. However, the change did affect the timing of profit recognition. Interest margin, rather than gain on sale of loans, is now Home Equity’s primary source of operating income. For the three and nine months ended December 31, 2002, respectively, originations totaled 8,049 and 21,781 compared to 7,136 and 21,201 originations for the same periods last year; origination volume was $703.9 million and $1.8 billion compared to $584.6 million and $1.6 billion for the same periods last year and total applications increased 44.4% and 35.7% to 65,534 and 173,315 from 45,391 and 127,759 applications for the same periods last year. For the nine months ended December 31, 2002, originations increased 2.7% while origination volume increased 9.7% due to an increase in average loan size. The slight increase in the number of originations relative to the larger increase in total applications is reflective of Home Equity’s continued adherence to its credit underwriting guidelines.

     At December 31, 2002, Home Equity’s total servicing portfolio consisted of 70,850 loans totaling $5.1 billion compared to 60,811 loans totaling $4.2 billion at December 31, 2001. For the three and nine months ended December 31, 2002, service fee income related to this long-term servicing, which is not included in interest income, was $13.2 million and $37.6 million, respectively, compared to $10.1 million and $27.9 million, respectively, for the same periods last year.

Allowance for Losses

     Home Equity establishes an allowance for losses by charging the provision for losses in the statement of consolidated earnings when it believes the event causing the loss has occurred. When Home Equity determines that a residential mortgage loan held for investment is uncollectible, the loss is charged against the allowance for losses. Recoveries on losses previously charged to the allowance are credited to the allowance at the time the recovery is collected.

     We believe that the allowance for losses is sufficient to provide for credit losses in the existing residential mortgage loans held for investment, which include real estate owned. We evaluate the allowance on an aggregate basis considering, among other things, the relationship of the allowance to residential mortgage loans held for investment and historical credit losses. The allowance reflects our judgment of the present loss exposure at the end of the reporting period.

     Although we consider the allowance for losses on residential mortgage loans held for investment reflected in our consolidated balance sheet to be adequate, there can be no assurance that this allowance will prove to be adequate over time to cover ultimate losses. This allowance may prove to be inadequate due to unanticipated adverse changes in the economy or discrete events adversely affecting specific customers or industries.

-27-

     Changes in the allowance for losses on residential mortgage loans held for investment were as follows (dollars in thousands):

		For the Three Months						For the Nine Months
		Ended December 31,						Ended December 31,
		2002			2001			2002			2001
Balance at Beginning of Period		$	21,143		$	6,314		$	14,106		$	2,814
	Provision for Losses		11,910			5,463			25,466			11,254
	Recoveries on Loans Charged Off		34			34			85			40
	Losses Sustained		(5,933	)		(1,992	)		(12,503	)		(4,289	)
Balance at End of Period		$	27,154		$	9,819		$	27,154		$	9,819

		December 31, 2002			March 31, 2002
Allowance for Losses to Residential Mortgage Loans Held for Investment			0.6	%		0.4	%
90+ Days Contractual Delinquency
	Total Dollars Delinquent	$	119,231		$	83,490
	% Delinquent		2.8	%		2.6	%

     The allowance for losses on residential mortgage loans held for investment has increased to $27.2 million at December 31, 2002 from $9.8 million at December 31, 2001. In addition, the ratio of allowance for losses to residential mortgage loans held for investment, or the allowance ratio, increased to 0.6% at December 31, 2002 from 0.4% at March 31, 2002. Prior to April 2000, the residential mortgage loans were recorded as sales and anticipated future credit losses were considered in valuing the MSRI. As a result, no allowance for losses was necessary. Beginning in April 2000, we began recording residential mortgage loans held for investment on the balance sheet, as previously discussed, and, accordingly, began recording an allowance for losses based on management’s judgment of loss exposure. The increase in the allowance for losses occurred primarily because the amount of the residential mortgage loans held for investment increased and the residential mortgage loan portfolio continued to mature. As the age and size of the residential mortgage loan portfolio continues to mature and grow, we expect the balance in the allowance for losses, the loans charged off and the allowance ratio to continue to increase. The increase in 90+ days contractual delinquency occurred primarily because the residential mortgage loan portfolio continued to mature.

-28-

CONSTRUCTION PRODUCTS

     The following summarizes Construction Products’ results for the three and nine months ended December 31, 2002 compared to the same periods last year (dollars in millions):

	For the Three Months						For the Nine Months
	Ended December 31,						Ended December 31,
	2002			2001			2002			2001
Revenues	$	119.1		$	112.7		$	383.9		$	359.7
Interest Income		—			0.5			—			2.6
Cost of Sales		(91.9	)		(90.5	)		(299.5	)		(301.6	)
Selling, General & Administrative Expenses		(1.4	)		(1.3	)		(4.2	)		(3.8	)
Operating Earnings*	$	25.8		$	21.4		$	80.2		$	56.9

* Before Minority Interest of $8.1 million and $6.1 million, respectively, for the three months ended December 31, 2002 and 2001, and Minority Interest of $25.4 million and $15.1 million, respectively, for the nine months ended December 31, 2002 and 2001.

     Construction Products’ revenues for the three and nine months ended December 31, 2002 were 5.7% and 6.7% higher than the same periods last year. These increases were primarily the result of a $4.3 million and a $26.7 million increase in gypsum wallboard revenues for the three and nine months ended December 31, 2002, respectively, and a $3.2 million and a $6.6 million increase in paperboard revenues for the three and nine months ended December 31, 2002, respectively. The increase in gypsum wallboard and paperboard revenues was primarily caused by a higher average net sales price when compared to the same periods last year.

     Construction Products’ cost of sales remained relatively consistent with the prior year. For the three and nine months ended December 31, 2002, cost of sales was 1.5% higher and 0.7% lower, respectively, than the same periods last year.

     Construction Products’ selling, general and administrative expenses for the three and nine months ended December 31, 2002 were 7.7% and 10.5% higher than the same periods last year. This increase was primarily the result of increased personnel and higher office expenses.

     For the three and nine months ended December 31, 2002, Construction Products’ operating earnings, net of minority interest, increased 20.6% and 40.9%, respectively, from results for the same periods a year ago. Operating earnings increased primarily due to the increase in gypsum wallboard and paperboard pricing noted above.

-29-

CONSTRUCTION SERVICES

     The following summarizes Construction Services’ results for the three and nine months ended December 31, 2002 compared to the same periods last year (dollars in millions):

	For the Three Months				For the Nine Months
	Ended December 31,				Ended December 31,
	2002		2001		2002		2001
Revenues	$	411.1	$	321.4	$	1,163.6	$	971.8
Operating Earnings	$	9.4	$	9.1	$	26.6	$	23.9
New Contracts Executed	$	125	$	434	$	554	$	1,212
Backlog of Uncompleted Contracts	$	1,571	$	2,262	$	1,571	$	2,262

     Construction Services’ revenues for the three and nine months ended December 31, 2002 were 27.9% and 19.7% higher, respectively, than revenues for the same periods last year. The increase in revenues was primarily the result of an increase in the volume of shorter-term contracts, as well as the stage of execution of certain longer-term contracts. Operating earnings for the group improved in the three and nine months ended December 31, 2002 compared to the same periods last year as a result of the higher revenue base. For the three and nine months ended December 31, 2002, new contracts executed decreased 71.1% and 54.3% from the same periods last year, and backlog of uncompleted contracts decreased 30.5% from December 31, 2001, due to timing differences experienced with contract awards and executions and reduced activity in the commercial construction industry. Future operating margins and earnings are likely to be impacted by this reduced activity and our lower backlog.

     The Construction Services segment provided a positive average net cash flow in excess of our investment in the segment of $125.6 million and $119.3 million for the three and nine months ended December 31, 2002 compared to $132.6 million and $116.3 million for the same periods last year.

INVESTMENT REAL ESTATE

     The following summarizes Investment Real Estate’s results for the three and nine months ended December 31, 2002 compared to the same periods last year (dollars in millions):

	For the Three Months				For the Nine Months
	Ended December 31,				Ended December 31,
	2002		2001		2002		2001
Revenues	$	25.8	$	9.7	$	39.1	$	57.1
Operating Earnings	$	20.1	$	4.6	$	29.4	$	36.0

     Investment Real Estate’s revenues for the three and nine months ended December 31, 2002 were 166.0% higher and 31.5% lower than revenues for the same periods last year. Operating earnings from Investment Real Estate for the three and nine months ended December 31, 2002 totaled $20.1 million and $29.4 million, respectively, compared to $4.6 million and $36.0 million in the same period last year. The

-30-

fluctuations in revenues and operating earnings were primarily related to the timing of property sales of nominally-valued assets.

     Property sales related to Investment Real Estate’s nominally-valued assets contributed operating earnings of $5.5 million for the three months ended December 31, 2002 and $1.3 million for the same period last year. Property sales related to Investment Real Estate’s nominally-valued assets contributed operating earnings of $7.3 million for the nine months ended December 31, 2002 and $28.4 million for the same period last year. These nominally-valued assets resulted from the fiscal 1996 acquisition of Vista Properties, Inc., or Vista, and its subsequent combination with Centex Real Estate Corporation. The Vista portfolio of properties was reduced to a nominal “book basis” after recording certain deferred tax benefits related to the combination. The timing of land sales is uncertain and can vary significantly from period to period.

     Included in Investment Real Estate’s operating earnings for the three and nine months ended December 31, 2002 were earnings of $14.3 million and $18.0 million, respectively, derived from its investment in the Partnership compared to earnings of $5.8 million and $12.9 million for the same periods last year. As noted in Note (G) of the Notes to Consolidated Financial Statements of Centex, the investment in the Partnership is not consolidated and is accounted for on the equity method of accounting because we do not control the Partnership.

     The largest component of the Partnership is its International Home Building segment, based in London, England. Included in Investment Real Estate’s operating earnings were earnings of $5.6 million and $2.4 million for the three months ended December 31, 2002 and 2001, respectively, and earnings of $9.4 million and $8.0 million for the nine months ended December 31, 2002 and 2001, respectively, derived from International Home Building. The increase in earnings for the three and nine months ended December 31, 2002 was primarily due to an increase in profits from sales of certain land holdings, offset by a decline in homebuilding operating margins and an increase in general and administrative expenses resulting primarily from personnel additions. For the three months ended December 31, 2002 and 2001, this segment closed 324 units at an average sales price per unit of $239,148 and 317 units at an average sales price per unit of $193,915, respectively. For the nine months ended December 31, 2002 and 2001, this segment closed 976 units at an average sales price per unit of $234,673 and 931 units at an average sales price per unit of $195,716, respectively. Operating earnings per unit, before interest, were $19,099 and $9,006 for the three months ended December 31, 2002 and 2001, respectively. Operating earnings per unit, before interest, were $11,442 and $10,107 for the nine months ended December 31, 2002 and 2001, respectively.

OTHER

     Our manufactured housing operations and our home services operations are not material for purposes of segment reporting and have therefore been included in Other for reporting purposes.

-31-

     Other consisted of the following (dollars in millions):

	For the Three Months				For the Nine Months
	Ended December 31,				Ended December 31,
	2002		2001		2002			2001
Operating Earnings (Loss) from Manufactured Housing	$	1.2	$	0.7	$	2.1		$	(0.8	)
Operating (Loss) Earnings from Home Services		—		1.7		(2.5	)		6.2
	$	1.2	$	2.4	$	(0.4	)	$	5.4
Corporate General & Administrative Expense	$	13.8	$	13.3	$	40.8		$	37.7
Interest Expense	$	33.5	$	28.0	$	84.3		$	84.6
Minority Interest	$	8.1	$	6.1	$	25.4		$	15.1

     The improvement in our manufactured housing division’s operating earnings in the current year is the result of higher production, improved efficiency in manufacturing and lower general and administrative expenses. The decrease in our home services division’s operating earnings in the current year is primarily due to higher general and administrative expenses.

     Corporate general and administrative expense represents compensation and other costs not identifiable with a specific segment. The increase in corporate general and administrative expense is primarily related to an increase in personnel and higher compensation resulting from growth in our profitability.

     The change in interest expense is primarily related to an increase in average debt outstanding for the three and nine months ended December 31, 2002, as compared to the same periods last year. This increase is offset by an increase in net interest capitalized and lower borrowing costs during the three and nine months ended December 31, 2002, as compared to the same periods last year.

     The increase in minority interest is primarily related to an increase in the earnings of Centex Construction Products, Inc.

-32-

FINANCIAL CONDITION AND LIQUIDITY

     At December 31, 2002, we had cash and cash equivalents of $56.7 million, including $16.5 million in Financial Services and $19.0 million belonging to our 65.1%-owned Construction Products subsidiary. The net cash used in or provided by the operating, investing and financing activities for the nine months ended December 31, 2002 and 2001 is summarized below (dollars in thousands):

			For the Nine Months Ended
			December 31,
			2002			2001
Net cash (used in) provided by
	Non-Financial Services *
		Operating Activities	$	(339,521	)	$	(371,285	)
		Investing Activities		(12,230	)		(74,728	)
		Financing Activities		199,364			433,187
				(152,387	)		(12,826	)
	Financial Services
		Operating Activities		15,448			35,209
		Investing Activities		(1,003,132	)		(1,231,440	)
		Financing Activities		977,072			1,198,426
				(10,612	)		2,195
Net (decrease) increase in cash			$	(162,999	)	$	(10,631	)

* Non-Financial Services represents the consolidation of all subsidiaries other than those included in the Financial Services business segment.

     We generally fund our Non-Financial Services operating and other short-term needs through cash from operations, borrowings from commercial paper and other short-term credit arrangements and the issuance of medium-term notes and other debt securities. During the nine months ended December 31, 2002, cash was primarily used in Non-Financial Services-Operating Activities to finance increases in housing inventories relating to the increased level of sales and resulting units under construction during the year and for the acquisition of land for development. The funds provided by Non-Financial Services-Financing Activities were primarily from new debt used to fund the increased homebuilding activity.

     We generally fund our Financial Services operating and other short-term needs through cash flows from operations, credit facilities, securitizations and proceeds from the sale of mortgage loans to HSF-I, as described below. During the nine months ended December 31, 2002, cash was primarily used in Financial Services-Investing Activities to finance increases in residential mortgage loans held for investment. The funds provided by Financial Services-Financing Activities were primarily from new debt used to fund the increased residential mortgage loan activity.

     Centex Corporation currently has an investment-grade credit rating from each of the principal credit rating agencies. Our ability to finance our activities on favorable terms is dependent to a significant extent on whether we are able to maintain our investment-grade credit ratings. We attempt to manage our debt levels in order to maintain investment-grade ratings. If, however, our debt ratings were downgraded, we would not have access to the commercial paper markets and might need to draw on our existing committed backup facility, which exceeds our commercial paper program size.

-33-

     Our existing credit facilities and available capacity as of December 31, 2002 are summarized below (dollars in thousands):

		Existing Credit		Available
		Facilities		Capacity
Non-Financial Services
	Centex Corporation
	Multi-Bank Revolving Credit Facility	$	700,000	$	700,000	(1)
	Uncommitted Bank Lines		60,000		60,000
	Construction Products
	Senior Revolving Credit Facility		175,000		91,409	(2)
	Annually Renewable Commercial Paper Conduit		50,000		26,544	(2)
			985,000		877,953
Financial Services
	Unsecured Credit Facilities		125,000		40,000	(3)
	Secured Credit Facilities		405,000		262,835	(4)
	Harwood Street Funding II, L.L.C. Facility		1,000,000		387,415
			1,530,000		690,250
		$	2,515,000	$	1,568,203	(5)

(1)	This is a committed, multi-bank revolving credit facility, maturing in August 2005, which serves as backup for commercial paper borrowings. As of December 31, 2002, there were no borrowings under this backup facility, and our $600 million commercial paper program had $144 million outstanding. We have not borrowed under this facility since its inception.
(2)	These committed facilities were entered into by Construction Products and have no recourse to Centex Corporation. The Senior Revolving Credit Facility matures in November 2003 and the Annually Renewable Commercial Paper Conduit matures in June 2003.
(3)	Centex Corporation, CTX Mortgage and Home Equity, on a joint and several basis, share in a $125 million uncommitted, unsecured credit facility.
(4)	CTX Mortgage and Home Equity share in $250 million of committed secured credit facilities to finance mortgage inventory. CTX Mortgage also maintains $155 million of committed secured mortgage warehouse facilities to finance mortgages not sold to HSF-I.
(5)	The amount of available capacity includes $100 million of uncommitted borrowings as of December 31, 2002. Although we believe that this capacity is currently available, there can be no assurance that the lenders under the applicable facilities would elect to make advances to Centex Corporation or its subsidiaries if and when requested to do so.

     CTX Mortgage finances its inventory of mortgage loans principally through sales of Jumbo “A” and conforming loans to HSF-I. HSF-I acquires mortgage loans from CTX Mortgage, holds them for a period averaging between 45 and 60 days and then resells them into the secondary market. HSF-I obtains the funds needed to purchase eligible mortgage loans from CTX Mortgage by issuing investment grade senior debt obligations and subordinated certificates. The purpose of this arrangement is to allow CTX Mortgage to reduce the cost of financing the mortgage loans originated by it and to improve its liquidity. For additional information regarding HSF-I, see “Certain Off-Balance-Sheet and Other Obligations.”

     Home Equity finances its inventory of mortgage loans through HSF-II, a wholly-owned, consolidated entity, under a revolving sales agreement that expires upon final payment of the senior and subordinated debt issued by HSF-II. This arrangement, where HSF-II has committed to finance all eligible loans, gives Home Equity daily access to HSF-II’s capacity of $1.0 billion. HSF-II obtains funds through the sale of five-year

-34-

subordinated notes that are rated BBB by Standard & Poor’s, or S&P, Baa2 by Moody’s Investors Service, or Moody’s, and BBB by Fitch Ratings, or Fitch, and short-term secured liquidity notes that are rated A1+ by S&P, P1 by Moody’s and F1+ by Fitch. Because HSF-II is a consolidated entity, the debt, interest income and interest expense of HSF-II are reflected in the financial statements of Financial Services.

     Under our debt covenants, we are required to maintain certain leverage and interest coverage ratios and a minimum tangible net worth. At December 31, 2002, we were in compliance with all of these covenants.

     As of December 31, 2002, our short-term debt was $957.1 million, approximately $789.7 million of which was applicable to Financial Services and $23.5 million of which was applicable to Construction Products. Excluding Financial Services and Construction Products, our short-term borrowings are generally financed at prevailing market interest rates from our commercial paper programs and from uncommitted bank facilities.

     Our outstanding debt as of December 31, 2002 was as follows (dollars in thousands)⁽¹⁾:

Non-Financial Services:
	Short-Term Notes Payable		$	167,361
	Senior Debt:
		Medium-Term Note Programs, 2.10% to 7.95%, due through 2007		286,000
		Long-Term Notes, 5.46% to 9.75%, due through 2012		1,208,063
		Other Indebtedness, 1.38% to 10.00%, due through 2027		123,534
	Subordinated Debt:
		Subordinated Debentures, 7.38%, due in 2006		99,882
		Subordinated Debentures, 8.75%, due in 2007		99,678
				1,984,518
Financial Services:
	Short-Term Debt:
		Short-Term Notes Payable		227,164
		Harwood Street Funding II, L.L.C. Secured Liquidity Notes		562,585
	Home Equity Loans Asset-Backed Certificates, 2.39% to 8.48%, due through 2032			3,659,554
	Harwood Street Funding II, L.L.C. Variable Rate Subordinated Notes, due through 2007			50,000
				4,499,303
Total			$	6,483,821

⁽¹⁾ Certain of the borrowings described in the table above vary on a seasonal basis and depend on the working capital needs of our operations.

-35-

     Maturities of Non-Financial Services and Financial Services long-term debt (in thousands) during the next five years ending March 31 are:

		Non-Financial		Financial
		Services		Services		Total
	2003	$	10,218	$	264,795	$	275,013
	2004		102,582		931,570		1,034,152
	2005		35,170		717,490		752,660
	2006		340,404		545,268		885,672
	2007		290,590		548,328		838,918
Thereafter			1,038,193		702,103		1,740,296
		$	1,817,157	$	3,709,554	$	5,526,711

     Financial Services debt related to securitized residential mortgage loans structured as collateralized borrowings (Home Equity Loans Asset-Backed Certificates) was $3.7 billion at December 31, 2002 and has no recourse to Home Equity or Centex Corporation. The principal and interest on these notes are paid using the cash flow from the underlying residential mortgage loans, which serve as collateral for the debt. Accordingly, the timing of the principal payments on these notes is dependent upon the payment received on the underlying residential mortgage loans. The expected maturities of this component of long-term debt are based on contractual maturities adjusted for projected repayments and prepayments of principal. As is common in these structures, Home Equity remains liable for customary loan representations.

CERTAIN OFF-BALANCE-SHEET AND OTHER OBLIGATIONS

     The following is a summary of certain off-balance-sheet arrangements and other obligations and their possible effects on our liquidity and capital resources.

Harwood Street Funding I, L.L.C.

     HSF-I is an unaffiliated entity established in July 1999 that is not consolidated with Financial Services or Centex Corporation. Since December 1999, CTX Mortgage has sold substantially all of the Jumbo “A” and conforming mortgage loans that it originates to HSF-I in accordance with the HSF-I Purchase Agreement. When HSF-I acquires these loans, it typically holds them for a period averaging between 45 and 60 days and then resells them into the secondary market. HSF-I obtains the funds needed to purchase eligible mortgage loans from CTX Mortgage by issuing (1) securitized medium-term debt that is currently rated AAA by S&P and Aaa by Moody’s, (2) short-term secured liquidity notes that are currently rated A1+ by S&P and P1 by Moody’s and (3) subordinated certificates maturing in September 2004 and November 2005, extendable for up to five years, that are rated BBB by S&P and Baa2 by Moody’s. This arrangement provides CTX Mortgage with reduced financing cost for eligible mortgage loans it originates and improves its liquidity.

     Under the terms of the HSF-I Purchase Agreement, CTX Mortgage may elect to sell to HSF-I, and HSF-I is obligated to purchase from CTX Mortgage, mortgage loans that satisfy certain eligibility criteria and portfolio requirements. The maximum amount of mortgage loans that HSF-I is allowed to carry in its inventory under the HSF-I Purchase Agreement is limited to $2.5 billion.

     HSF-I’s commitment to purchase eligible mortgage loans continues in effect until the occurrence of certain termination events described in the HSF-I Purchase Agreement. These termination events primarily

-36-

relate to events of default under, or other failure to comply with, the provisions, including loan portfolio limitations, of the agreements that govern the mortgage loan warehouse program but also include a downgrade in Centex Corporation’s credit ratings below BB+ by S&P or Ba1 by Moody’s. In the event CTX Mortgage was unable to sell loans to HSF-I, it would draw on existing credit facilities currently held in addition to HSF-I. In addition, it might need to make other customary financing arrangements to fund its mortgage loan origination activities. Although we believe that CTX Mortgage could arrange for alternative financing that is common for non-investment grade mortgage companies, there can be no assurance that such financing would be available on satisfactory terms, and any delay in obtaining such financing could adversely affect the results of operations of CTX Mortgage.

     In accordance with the HSF-I Purchase Agreement, CTX Mortgage acts as servicer of the loans owned by HSF-I and arranges for the sale of the eligible mortgage loans into the secondary market. In its capacity as servicer, CTX Mortgage must act in the best interests of HSF-I so as to maximize the proceeds of sales of eligible mortgage loans. The performance of obligations of CTX Mortgage, solely in its capacity as servicer, is guaranteed by Centex Corporation. These servicer obligations include the obligation of the servicer to repurchase a mortgage loan from HSF-I in the event of a breach of the servicer’s representations and warranties, which materially and adversely affects the value of the mortgage loan and is not cured within 60 days.

     HSF-I has entered into a swap arrangement with a bank, that we refer to as the Harwood Swap, under which the bank has agreed to make certain payments to HSF-I, and HSF-I has agreed to make certain payments to the bank, the net effect of which is that the bank has agreed to bear certain interest rate risks and non-credit related market risks related to the mortgage loans held by HSF-I. The purpose of this arrangement is to provide credit enhancement to HSF-I by permitting it to hedge these risks with a counterparty having a short-term credit rating of A1+ from S&P and P1 from Moody’s. Additionally, we have entered into a separate swap arrangement with the bank pursuant to which we have agreed to pay to the bank all amounts that the bank is required to pay to HSF-I pursuant to the Harwood Swap plus a monthly fee equal to a percentage of the notional amount of the Harwood Swap, and the bank is required to pay to us all amounts that the bank receives from HSF-I pursuant to the Harwood Swap. Accordingly, we effectively bear all interest rate risks and non-credit related market risks that are the subject of the Harwood Swap. We are also required to reimburse the bank for certain expenses, costs and damages that it may incur.

     As of December 31, 2002, HSF-I owned $2.1 billion in securitized residential mortgage loans sold to it by CTX Mortgage and had $2.0 billion of outstanding securitized term debt and $114.0 million of outstanding subordinated certificates. We do not guarantee the payment of any debt or subordinated certificates of HSF-I, and we are not liable for credit losses relating to securitized residential mortgage loans sold to HSF-I. However, we do retain certain risks related to the portfolio of mortgage loans held by HSF-I. In particular, CTX Mortgage makes representations and warranties to HSF-I to the effect that each mortgage loan sold to HSF-I satisfies the eligibility criteria and portfolio requirements discussed above. CTX Mortgage may be required to repurchase mortgage loans sold to HSF-I if such mortgage loans are determined to be ineligible loans or there occur certain other breaches of representations and warranties of CTX Mortgage, as seller or servicer. Centex Corporation guarantees CTX Mortgage’s obligation to repurchase such loans. During the nine months ended December 31, 2002, CTX Mortgage sold $7.5 billion of mortgage loans to HSF-I.

-37-

3333 Holding Corporation, 3333 Development Corporation and Centex Development Company, L.P.

     3333 Holding Corporation, 3333 Development Corporation and the Partnership are entities that are neither affiliates of, nor consolidated with Centex Corporation. These entities were established in 1987 to broaden the range of business activities that may be conducted for the benefit of our stockholders to include general real estate development. We determined that this expansion would improve stockholder value through longer-term real estate investments, real estate developments and the benefits of the partnership form of business. Because the real estate development business generally requires a longer time horizon to maximize value than our core homebuilding operations and typically involves substantial acquisition and development indebtedness, we concluded that this new line of business could best be conducted through the Partnership, an independent, publicly-traded entity that is not consolidated with us. The Partnership is managed by its general partner, 3333 Development Corporation, a wholly-owned subsidiary of 3333 Holding Corporation. We generally are not liable for the obligations of 3333 Holding Corporation, 3333 Development Corporation or the Partnership. However, as of December 31, 2002, we guaranteed approximately $2.6 million of indebtedness of the Partnership. In addition, we enter into certain land purchase and other transactions with the Partnership. For additional information regarding these entities, see the financial statements of the Partnership, filed in tandem with this Report. In addition, for information regarding these entities and Centex Corporation, on an aggregate basis, see Note (G) of the Notes to Consolidated Financial Statements of Centex Corporation.

Joint Ventures

     We conduct a portion of our land acquisition, development and other activities through our participation in joint ventures in which we hold less than a majority interest. Our investment in these non-consolidated joint ventures was $94.4 million and $94.6 million at December 31, 2002 and March 31, 2002, respectively. These joint ventures had total outstanding secured construction debt of approximately $213.3 million at December 31, 2002 and $144.6 million at March 31, 2002. Our liability with respect to this debt, based on our ownership percentage of the related joint ventures, is limited to approximately $35.4 million and $27.9 million at December 31, 2002 and March 31, 2002, respectively. Under the structure of this debt, we become liable up to these amounts only to the extent that the construction debt exceeds a certain percentage of the value of the project. At December 31, 2002 and March 31, 2002, we were not liable for any of this debt.

Letters of Credit and Guarantees

     At December 31, 2002, we had outstanding letters of credit of $103.0 million that primarily relate to projects undertaken by Construction Services and development obligations of Home Building. We expect that the obligations secured by these letters of credit will generally be performed by our subsidiaries in the ordinary course of business and in accordance with the applicable contractual terms. To the extent that the underlying commercial obligations are performed by our subsidiaries, the related letters of credit will be released and we will not have any continuing obligations. We have no material third-party guarantees.

RECENT ACCOUNTING PRONOUNCEMENTS

     In August 2001, the Financial Accounting Standards Board, or FASB, issued Statement of Financial Accounting Standards No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets,” or SFAS No. 144. The statement is effective for financial statements issued for fiscal years beginning after December 15, 2001, and interim periods within those fiscal years. The implementation of SFAS No. 144 on April 1, 2002 did not have a material impact on our results of operations or financial position.

-38-

     In November 2002, the FASB issued Interpretation No. 45, “Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others,” or FIN 45, which requires certain guarantees to be recorded at fair value. FIN 45 also requires a guarantor to make certain disclosures about guarantees, including product warranties, even when the likelihood of making any payments under the guarantee is remote. The disclosure requirements of FIN 45 are effective for financial statements of interim or annual periods ending after December 15, 2002. The initial recognition and measurement provisions are applicable only for guarantees issued or modified after December 31, 2002. We do not expect the implementation of FIN 45 to have a material impact on our results of operations or financial position.

     In January 2003, the FASB issued Interpretation No. 46, “Consolidation of Variable Interest Entities,” or FIN 46, which clarifies the application of Accounting Research Bulletin No. 51, “Consolidated Financial Statements,” to certain entities in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. Certain disclosure requirements of FIN 46 are effective for financial statements of interim or annual periods issued after January 31, 2003. FIN 46 applies immediately to variable interest entities created, or in which an enterprise obtains an interest, after January 31, 2003. FIN 46 applies to interim or annual periods beginning after June 15, 2003, for variable interest entities in which an enterprise holds a variable interest that it acquired before February 1, 2003. We have interests in the Partnership, HSF-I and certain joint ventures that may be affected by this interpretation. The nature of these entities’ operations and our potential maximum exposure related to these entities are discussed in the financial statements of the Partnership, filed in tandem with this Report, and in Note (F), Note (G) and Note (H) of the Notes to Consolidated Financial Statements of Centex Corporation. We are in the process of assessing the impact, if any, FIN 46 will have on our financial statements.

     We have historically accounted for stock-based compensation in accordance with Accounting Principles Board Opinion No. 25, “Accounting for Stock Issued to Employees,” or APB No. 25, and related interpretations, as permitted by Statement of Financial Accounting Standards No. 123, “Accounting for Stock-Based Compensation,” or SFAS No. 123. On April 1, 2003, we will adopt the fair value measurement provisions of SFAS No. 123 under which we will recognize compensation expense of a stock-based award to an employee over the vesting period based on the fair value of the award on the grant date. In accordance with SFAS No. 123, the fair value method will be applied only to awards granted or modified after April 1, 2003, whereas awards granted prior to such date will continue to be accounted for under APB No. 25.

     In December 2002, the FASB issued Statement of Financial Accounting Standards No. 148, “Accounting for Stock Based Compensation-Transition and Disclosure” (“SFAS No. 148”), which provides for expanded disclosure concerning stock-based compensation, including disclosures in interim financial statements, and amends SFAS No. 123. SFAS No. 148’s transition guidance and provisions for annual disclosures are effective for fiscal years ending after December 15, 2002. As noted above, the Company will adopt the fair value measurement provisions of SFAS No. 123 effective April 1, 2003. SFAS No. 148 will become effective for the Company for its first interim period ending June 30, 2003.

OTHER DEVELOPMENTS

     On January 2, 2003, Centex Homes completed the previously announced acquisition of substantially all of the St. Louis and Indianapolis home building operations of The Jones Company, including approximately 5,000 controlled lots. For the twelve months ended December 31, 2002, The Jones Company delivered 733 homes at an average sales price of $260,000.

-39-

     On January 28, 2003, the Company issued $300.0 million of medium-term notes at 4.75%. The notes will mature on January 15, 2008. The proceeds from these notes were used to repay certain short-term borrowings and for general corporate purposes.

FORWARD-LOOKING STATEMENTS

     Various sections of this Report, including Management’s Discussion and Analysis of Financial Condition and Results of Operations, contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, Section 21E of the Securities Act of 1934, and the Private Securities Litigation Reform Act of 1995. Forward-looking statements may be identified by the context of the statement and generally arise when we are discussing our beliefs, estimates or expectations. These statements are not guarantees of future performance and involve a number of risks and uncertainties. Actual results and outcomes may differ materially from what we express or forecast in these forward-looking statements. In addition to the specific uncertainties discussed elsewhere in this Report, the following risks and uncertainties may affect our actual performance and results of operations:

• Our residential Home Building operations are somewhat cyclical and sensitive to changes in economic conditions, including levels of employment, consumer confidence and income, availability of financing, interest rate levels and changes in the economic condition of the local markets in which we operate.

• Our residential Home Building operations are also subject to other risks and uncertainties, including seasonal variations, adverse weather conditions, the availability of adequate land in desirable locations, the cost and availability of labor and construction materials, labor disputes, the general demand for housing and new construction and the resale market for existing homes.

• Our Construction Services operations are also somewhat cyclical and sensitive to changes in economic conditions, including overall capital spending trends in the economy, changes in federal and state appropriations for construction projects and competitive pressures on the availability and pricing of construction projects.

• Our Construction Services operations are also subject to other risks and uncertainties, including the timing of new awards and the funding of such awards; adverse weather conditions; cancellations of, or changes in the scope to, existing contracts; the cost and availability of labor and construction materials; labor disputes; the ability to meet performance or schedule guarantees and cost overruns.

• Virtually all of our homebuyers finance their home acquisitions through our Financial Services operations or third party lenders. In general, our Home Building operations can be adversely affected by increases in interest rates.

• The results of operations of CTX Mortgage depend to a significant extent on the level of interest rates. Any significant increases in mortgage rates above currently prevailing levels could adversely affect the volume of loan originations. There can be no assurance that mortgage rates will remain at the current level in the future. Our mortgage loan operations are also dependent upon the securitization market for mortgage-backed securities and the availability of mortgage warehouse financing.

-40-

• Demand for the products that our Construction Products operations produce is directly related to activity in the homebuilding and construction industries and to general economic conditions. Our Construction Products operations are also concentrated in particular regional and local markets that may experience cyclical downturns at different times than the national economy. The price at which we sell our construction products, particularly gypsum wallboard, is highly sensitive to changes in supply and demand for such products, energy costs, raw material prices and competition from other domestic and foreign producers.

• All of our businesses operate in very competitive environments, which are characterized by competition from a number of other homebuilders, mortgage lenders, construction products producers and contractors in each of the markets in which we operate.

• We are subject to various federal, state and local statutes, rules and regulations that could affect our businesses, including those concerning zoning, construction, protecting the environment and health. In addition, our businesses could be affected by changes in federal income tax policy, federal mortgage loan financing programs and by other changes in regulation or policy.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

     We are exposed to market risks related to fluctuations in interest rates on our direct debt obligations, on mortgage loans receivable, residual interest in mortgage securitizations and securitizations classified as debt. We utilize derivative instruments, including interest rate swaps, in conjunction with our overall strategy to manage the debt outstanding that is subject to changes in interest rates. We utilize forward sale commitments to mitigate the risk associated with the majority of our mortgage loan portfolio. Other than the forward commitments and interest rate swaps discussed earlier, we do not utilize forward or option contracts on foreign currencies or commodities, or other types of derivative financial instruments.

     There have been no material changes in our market risk from March 31, 2002. For further information regarding our market risk, refer to our Annual Report on Form 10-K for the fiscal year ended March 31, 2002.

Item 4. Controls and Procedures

     An evaluation has been performed under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of December 31, 2002. Based on that evaluation, our management, including our Chief Executive Officer and Chief Financial Officer, concluded that our disclosure controls and procedures were effective as of December 31, 2002, for the purpose of ensuring that information required to be disclosed in this Report has been processed, summarized and reported in a timely manner. There have been no significant changes in our internal controls or in other factors that could significantly affect internal controls subsequent to December 31, 2002.

-41-

Part II. Other Information

Item 6. Exhibits and Reports on Form 8-K

(1)	Exhibits
	None
(2)	Reports on Form 8-K
	Current Report on Form 8-K of Centex Corporation dated October 22, 2002, announcing the Company’s financial results for the quarter ended September 30, 2002.
	Current Joint Report on Form 8-K of Centex Corporation, 3333 Holding Corporation and Centex Development Company, L.P. dated November 12, 2002, furnishing the certification of the Chief Executive Officer and the Chief Financial Officer of Centex Corporation pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
	Current Report on Form 8-K of Centex Corporation dated November 18, 2002, announcing that Centex Corporation was raising its earnings expectations for fiscal 2003 (its current fiscal year) and fiscal 2004.
	Current Report on Form 8-K of Centex Corporation dated November 19, 2002, announcing certain increases over prior periods during portions of the quarter ending December 31, 2002 in homebuilding unit sales.
	Current Report on Form 8-K of Centex Corporation dated November 20, 2002, filing certain exhibits in connection with the public offering of $35,000,000 aggregate principal amount of the Company’s 5.461% Senior Notes due 2007.

-42-

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.

	CENTEX CORPORATION
	Registrant
February 14, 2003	/s/ Leldon E. Echols
	Leldon E. Echols Executive Vice President and Chief Financial Officer (principal financial officer)

-43-

Certifications

I, Laurence E. Hirsch, certify that:

1.     I have reviewed this quarterly report on Form 10-Q of Centex Corporation;

2.     Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;

3.     Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;

4.     The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;

b) evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and

c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5.     The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent function):

a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and

6.     The registrant’s other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date: February 14, 2003

/s/ Laurence E. Hirsch
Laurence E. Hirsch
Chief Executive Officer

-44-

Certifications

I, Leldon E. Echols, certify that:

1.     I have reviewed this quarterly report on Form 10-Q of Centex Corporation;

2.     Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;

3.     Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;

4.     The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;

b) evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and

c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5.     The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent function):

a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and

6.     The registrant’s other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date: February 14, 2003

/s/ Leldon E. Echols
Leldon E. Echols
Chief Financial Officer

-45-

Part I. Financial Information

Item 1. Financial Statements

3333 Holding Corporation and Subsidiary
and Centex Development Company, L.P. and Subsidiaries
Condensed Combining Statements of Operations
(Dollars in thousands, except per unit/share data)
(unaudited)

		For the Three Months Ended December 31,
		2002						2001
				Centex						Centex
				Development						Development
				Company, L.P.		3333 Holding				Company, L.P.		3333 Holding
				and		Corporation				and		Corporation
		Combined		Subsidiaries		and Subsidiary		Combined		Subsidiaries		and Subsidiary
Revenues		$	106,212	$	106,162	$	87	$	95,038	$	94,213	$	838
Costs and Expenses			100,680		100,645		72		89,425		89,386		52
Earnings from Continuing Operations Before Income Taxes			5,532		5,517		15		5,613		4,827		786
Income Taxes			1,187		1,187		—		236		210		26
Net Earnings from Continuing Operations			4,345		4,330		15		5,377		4,617		760
Discontinued Operations:
	Earnings from Discontinued Operations (Including Gain on Sale of $9,315 for the Three Months Ended December 31, 2002)		8,771		8,771		—		161		161		—
Net Earnings		$	13,116	$	13,101	$	15	$	5,538	$	4,778	$	760
Net Earnings Allocable to Limited Partners				$	13,101					$	4,778
Earnings Per Unit/Share				$	54.45	$	15			$	20.84	$	760
Weighted-Average Units/Shares Outstanding					240,591		1,000				229,277		1,000

See Notes to Condensed Combining Financial Statements.

Transactions between Centex Development Company, L.P. and Subsidiaries and 3333 Holding Corporation and Subsidiary have been eliminated.

-46-

3333 Holding Corporation and Subsidiary
and Centex Development Company, L.P. and Subsidiaries
Condensed Combining Statements of Operations
(Dollars in thousands, except per unit/share data)
(unaudited)

		For the Nine Months Ended December 31,
		2002						2001
				Centex						Centex
				Development						Development
				Company, L.P.		3333 Holding				Company, L.P.		3333 Holding
				and		Corporation				and		Corporation
		Combined		Subsidiaries		and Subsidiary		Combined		Subsidiaries		and Subsidiary
Revenues		$	299,346	$	299,271	$	187	$	263,694	$	262,259	$	1,548
Costs and Expenses			290,634		290,618		128		251,086		250,976		223
Earnings from Continuing Operations Before Income Taxes			8,712		8,653		59		12,608		11,283		1,325
Income Taxes			1,496		1,496		—		945		919		26
Net Earnings from Continuing Operations			7,216		7,157		59		11,663		10,364		1,299
Discontinued Operations:
	Earnings from Discontinued Operations (Including Gain on Sale of $9,596 for the Nine Months Ended December 31, 2002)		9,204		9,204		—		332		332		—
Net Earnings		$	16,420	$	16,361	$	59	$	11,995	$	10,696	$	1,299
Net Earnings Allocable to Limited Partners				$	16,361					$	10,696
Earnings Per Unit/Share				$	68.00	$	59			$	48.50	$	1,299
Weighted-Average Units/Shares Outstanding					240,591		1,000				220,547		1,000

See Notes to Condensed Combining Financial Statements.

Transactions between Centex Development Company, L.P. and Subsidiaries and 3333 Holding Corporation and Subsidiary have been eliminated.

-47-

3333 Holding Corporation and Subsidiary
and Centex Development Company, L.P. and Subsidiaries
Condensed Combining Balance Sheets
(Dollars in thousands)

			December 31, 2002*							March 31, 2002**
					Centex							Centex
					Development		3333					Development		3333
					Company,		Holding					Company,		Holding
					L.P.		Corporation					L.P.		Corporation
					and		and					and		and
			Combined		Subsidiaries		Subsidiary			Combined		Subsidiaries		Subsidiary
Assets
Cash and Cash Equivalents			$	31,850	$	31,824	$	26		$	22,538	$	22,529	$	9
Accounts Receivable				9,204		13,318		185			7,232		11,529		71
Inventories				502,517		502,517		—			440,825		440,825		—
Investments-
	Commercial Properties, net			111,395		111,395		—			96,772		96,772		—
	Real Estate Joint Ventures			4,042		4,042		—			5,353		5,353		—
	Affiliate			—		—		1,191			—		—		1,191
Assets Held for Sale				—		—		—			43,907		43,907		—
Property and Equipment, net				3,419		3,419		—			3,212		3,212		—
Other Assets-
	Goodwill, net			31,273		31,273		—			27,799		27,799		—
	Deferred Charges and Other			25,592		23,821		1,771			20,798		19,027		1,771
			$	719,292	$	721,609	$	3,173		$	668,436	$	670,953	$	3,042
Liabilities, Stockholders’ Equity And Partners’ Capital
Accounts Payable and Accrued Liabilities			$	121,186	$	121,052	$	4,482		$	118,127	$	118,134	$	4,410
Liabilities Related to Assets Held for Sale				—		—		—			35,397		35,397		—
Notes Payable				296,812		296,812		—			252,765		252,765		—
		Total Liabilities		417,998		417,864		4,482			406,289		406,296		4,410
Stockholders’ Equity and Partners’ Capital				301,294		303,745		(1,309	)		262,147		264,657		(1,368	)
			$	719,292	$	721,609	$	3,173		$	668,436	$	670,953	$	3,042

* Unaudited
** Condensed from audited financial statements.

See Notes to Condensed Combining Financial Statements.

Transactions between Centex Development Company, L.P. and Subsidiaries and 3333 Holding Corporation and Subsidiary have been eliminated.

-48-

3333 Holding Corporation and Subsidiary
and Centex Development Company, L.P. and Subsidiaries
Condensed Combining Statements of Cash Flows
(Dollars in thousands)
(unaudited)

		For the Nine Months Ended December 31,
		2002									2001
					Centex									Centex
					Development			3333						Development			3333
					Company,			Holding						Company,			Holding
					L.P.			Corporation						L.P.			Corporation
					and			and						and			and
		Combined			Subsidiaries			Subsidiary			Combined			Subsidiaries			Subsidiary
Cash Flows — Operating Activities
Net Earnings		$	16,420		$	16,361		$	59		$	11,995		$	10,696		$	1,299
Adjustments:
	Depreciation and Amortization		4,321			4,321			—			2,957			2,957			—
	Equity in Earnings from Joint Ventures		(600	)		(600	)		—			(145	)		(145	)		—
Decrease (Increase) in Receivables			803			917			(114	)		4,812			4,962			(150	)
Increase in Restricted Cash			—			—			—			(5,000	)		(5,000	)		—
Decrease in Notes Receivable			—			—			—			14			14			—
(Increase) Decrease in Inventories			(15,504	)		(15,504	)		—			(103,342	)		(104,565	)		1,223
Decrease (Increase) in Commercial Properties			17,766			17,766			—			(22,884	)		(22,884	)		—
Increase in Other Assets			(3,058	)		(3,058	)		—			(8,282	)		(6,611	)		(1,671	)
(Decrease) Increase in Payables and Accruals			(10,178	)		(10,250	)		72			25,236			25,995			(759	)
			9,970			9,953			17			(94,639	)		(94,581	)		(58	)
Cash Flows — Investing Activities
Decrease (Increase) in Advances to Joint Ventures and Investment in Affiliate			1,911			1,911			—			(3,569	)		(3,569	)		—
(Additions) Disposals of Property and Equipment, net			(211	)		(211	)		—			(83	)		(144	)		61
			1,700			1,700			—			(3,652	)		(3,713	)		61
Cash Flows — Financing Activities
(Decrease) Increase in Notes Payable			(4,682	)		(4,682	)		—			76,446			76,446			—
Issuance of Class C Units			—			—			—			19,400			19,400			—
			(4,682	)		(4,682	)		—			95,846			95,846			—
Effect of Exchange Rate Changes on Cash			2,324			2,324			—			(346	)		(346	)		—
Net Increase (Decrease) in Cash			9,312			9,295			17			(2,791	)		(2,794	)		3
Cash at Beginning of Period			22,538			22,529			9			3,034			3,029			5
Cash at End of Period		$	31,850		$	31,824		$	26		$	243		$	235		$	8

See Notes to Condensed Combining Financial Statements.

Transactions between Centex Development Company, L.P. and Subsidiaries and 3333 Holding Corporation and Subsidiary have been eliminated.

-49-

3333 Holding Corporation and Subsidiary
and Centex Development Company, L.P. and Subsidiaries
Notes to Condensed Combining Financial Statements
December 31, 2002
(Dollars in thousands, except per share data)
(unaudited)

(A)  BASIS OF PRESENTATION

     The condensed combining interim financial statements include the accounts of 3333 Holding Corporation (“Holding”) and subsidiary and Centex Development Company, L.P. (the “Partnership”) and subsidiaries (collectively, the “Companies”) after elimination of all significant intercompany balances and transactions. These statements have been prepared, without audit, in accordance with accounting principles generally accepted in the United States for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or omitted.

     In the opinion of the Companies, all adjustments (consisting of normal, recurring accruals) necessary to present fairly the information in the condensed combining financial statements of the Companies have been included. The results of operations for such interim periods are not necessarily indicative of the results for the full year. The Companies suggest that these condensed combining financial statements be read in conjunction with the financial statements and the notes thereto included in the Companies’ latest Annual Report on Form 10-K.

(B) ORGANIZATION

     The Partnership is a master limited partnership formed by Centex Corporation and subsidiaries (“Centex”) in March 1987 to broaden the range of business activities that may be conducted for the benefit of Centex’s stockholders to include general real estate development. Centex believed that this expansion would improve stockholder value through longer-term real estate investments, real estate developments and the benefits of the partnership form of business. Because the real estate development business generally requires a longer time horizon to maximize value than Centex’s core homebuilding operations and typically involves substantial acquisition and development indebtedness, Centex concluded that this new line of business could best be conducted through the Partnership, an independent, publicly-traded entity that is not consolidated with Centex for financial reporting purposes.

     The Partnership is authorized to issue three classes of limited partnership interest. Centex Corporation indirectly holds 100% of the Partnership’s Class A and Class C limited partnership units (“Class A Units” and “Class C Units,” respectively), which are collectively convertible into 20% of the Partnership’s Class B limited partnership units (“Class B Units”). The Partnership may issue additional Class C Units in connection with the acquisition of real property and other assets. No Class B Units have been issued. However, the stockholders of Centex hold warrants to purchase approximately 80% of the Class B Units. The warrants are held through a nominee arrangement and trade in tandem with the common stock of Centex.

     As holder of the Class A and Class C Units, Centex is entitled to a cumulative preferred return of 9% per annum on the average outstanding balance of its capital contributions to the Partnership, adjusted for cash and other distributions representing return of capital. As of December 31, 2002, these adjusted capital

-50-

contributions, or Unrecovered Capital, were $241.1 million and preference payments in arrears totaled $57.7 million. The Partnership has made no preference payments since fiscal 1998.

     The Partnership is managed by its general partner, 3333 Development Corporation, a wholly-owned subsidiary of Holding. The common stock of Holding is held by the stockholders of Centex through a nominee arrangement and trades in tandem with the common stock of Centex. The stockholders of Centex elect the four-person board of directors of Holding, three of whom are independent outside directors who are not directors, affiliates or employees of Centex. Thus, through Holding, the stockholders of Centex control the general partner of the Partnership. The general partner, through its independent board and the independent board of Holding, including its non-executive Chairman, oversees the Partnership’s activities, including the acquisition, development, maintenance, operation and sale of properties. Consent of the limited partners for the activities of the Partnership is not required, and the limited partners cannot remove the general partner. As a result, Centex accounts for its limited partnership interest in the Partnership using the equity method of accounting for investments.

     See Note (G) to the consolidated financial statements of Centex included elsewhere in this Report for supplementary condensed combined financial statements for Centex and subsidiaries, Holding and subsidiary, and the Partnership and subsidiaries.

(C) STATEMENTS OF COMBINING CASH FLOWS — SUPPLEMENTAL DISCLOSURES

	For the Three Months				For the Nine Months
	Ended December 31,				Ended December 31,
	2002		2001		2002		2001
Cash Paid for Interest	$	4,550	$	3,611	$	13,673	$	10,740
Net Cash Paid for Taxes	$	692	$	1,570	$	1,740	$	2,137
Issuance of Class C Units in Exchange for Assets	$	—	$	—	$	—	$	757

	For the Three Months						For the Nine Months
	Ended December 31,						Ended December 31,
	2002			2001			2002			2001
Total Interest Incurred	$	5,103		$	3,785		$	13,933		$	10,865
Interest Capitalized		(1,791	)		(1,406	)		(4,406	)		(4,252	)
Interest Expense	$	3,312		$	2,379		$	9,527		$	6,613

(D) RELATED PARTY TRANSACTIONS

     At December 31, 2002 and March 31, 2002, Centex Homes had $11.4 million and $9.1 million deposited with the Partnership as option deposits for the purchase of land. Centex Homes also entered into agreements to reimburse the Partnership for certain costs and fees incurred by the Partnership in the purchase and ownership of these tracts of land. During the nine months ended December 31, 2002, Centex Homes paid

-51-

$2.6 million to the Partnership in fees and reimbursements pursuant to these agreements and $27.4 million for the purchase of residential lots. Centex Homes expects to pay an additional $32.9 million to the Partnership to complete the purchase of these tracts of land over the next three years.

     In the last two years, Construction Services has executed contracts with the Partnership for the construction of two industrial facilities. At December 31, 2002, all contracts were completed. At March 31, 2002, the total value of such contracts was $15.0 million, of which $5.3 million was unpaid. During the nine months ended December 31, 2002 and 2001, the Partnership paid $5.3 million and $3.3 million, respectively, to Construction Services pursuant to these contracts.

(E) COMPREHENSIVE INCOME

     A summary of comprehensive income for the three and nine months ended December 31, 2002 and 2001 is presented below:

		For the Three Months					For the Nine Months
		Ended December 31,					Ended December 31,
		2002		2001			2002			2001
Net Earnings		$	13,116	$	5,538		$	16,420		$	11,995
Other Comprehensive Income (Loss):
	Foreign Currency Translation Adjustments		5,829		(2,973	)		23,462			5,031
	Unrealized Gain (Loss) on Hedging Instruments		91		378			(735	)		378
Comprehensive Income		$	19,036	$	2,943		$	39,147		$	17,404

(F) STOCKHOLDERS’ EQUITY

     A summary of changes in stockholders’ equity is presented below:

					Centex Development Company							3333 Holding Corporation
					L.P. and Subsidiaries							and Subsidiary
					Class B		General		Limited					Capital in		Retained
					Unit		Partner's		Partner's			Stock		Excess of		Earnings
		Combined			Warrants		Capital		Capital			Warrants		Par Value		(Deficit)
Balance at March 31, 2002		$	262,147		$	500	$	1,142	$	263,015		$	1	$	800	$	(2,169	)
Net Earnings			16,420			—		—		16,361			—		—		59
Accumulated Other Comprehensive Income:
	Foreign Currency Translation Adjustments		23,462			—		—		23,462			—		—		—
	Unrealized Loss on Hedging Instruments		(735	)		—		—		(735	)		—		—		—
Balance at December 31, 2002		$	301,294		$	500	$	1,142	$	302,103		$	1	$	800	$	(2,110	)

-52-

(G) BUSINESS SEGMENTS

     The Companies operate in four principal business segments: International Home Building, Commercial Development, Multi-Family Communities and Corporate-Other. All of the segments, except for International Home Building, operate in the United States. International Home Building’s accounting policies are the same as those described in the summary of significant accounting policies in the Companies’ latest Annual Report on Form 10-K.

     International Home Building acquires and develops residential properties and constructs single and multi-family housing units in the United Kingdom. Commercial Development develops office, industrial, retail and mixed-use projects, for sale and for investment. Multi-Family Communities develops multi-family projects, which it markets for sale during the development period. Corporate-Other is involved in the acquisition and disposition of land and other assets of the Partnership not identified with another specific business segment.

	For the Three Months Ended December 31, 2002
	Int'l Home			Commercial			Multi-Family			Corporate-
	Building			Development			Communities			Other			Total
Revenues	$	95,348		$	5,743		$	796		$	4,325		$	106,212
Cost of Sales		(80,526	)		(879	)		—			(3,298	)		(84,703	)
Selling, General & Administrative Expenses		(8,634	)		(2,990	)		(624	)		(952	)		(13,200	)
Interest Expense		(631	)		(1,509	)		—			(637	)		(2,777	)
Earnings (Loss) from Continuing Operations Before Income Taxes		5,557			365			172			(562	)		5,532
Earnings from Discontinued Operations Before Income Taxes		—			8,771			—			—			8,771
Earnings (Loss) Before Income Taxes	$	5,557		$	9,136		$	172		$	(562	)	$	14,303

	For the Three Months Ended December 31, 2001
	Int'l Home			Commercial			Multi-Family			Corporate-
	Building			Development			Communities			Other			Total
Revenues	$	61,591		$	4,237		$	28,957		$	253		$	95,038
Cost of Sales		(52,659	)		(13	)		(25,150	)		—			(77,822	)
Selling, General & Administrative Expenses		(6,077	)		(2,142	)		(785	)		(698	)		(9,702	)
Interest Expense		(489	)		(1,412	)		—			—			(1,901	)
Earnings (Loss) from Continuing Operations Before Income Taxes		2,366			670			3,022			(445	)		5,613
Earnings from Discontinued Operations Before Income Taxes		—			161			—			—			161
Earnings (Loss) Before Income Taxes	$	2,366		$	831		$	3,022		$	(445	)	$	5,774

-53-

	For the Nine Months Ended December 31, 2002
	Int'l Home			Commercial			Multi-Family			Corporate-
	Building			Development			Communities			Other			Total
Revenues	$	250,774		$	17,211		$	1,254		$	30,107		$	299,346
Cost of Sales		(216,270	)		(2,012	)		(78	)		(27,398	)		(245,758	)
Selling, General & Administrative Expenses		(23,337	)		(8,899	)		(1,915	)		(2,863	)		(37,014	)
Interest Expense		(1,808	)		(4,465	)		—			(1,589	)		(7,862	)
Earnings (Loss) from Continuing Operations Before Income Taxes		9,359			1,835			(739)			(1,743	)		8,712
Earnings from Discontinued Operations Before Income Taxes		—			9,204			—			—			9,204
Earnings (Loss) Before Income Taxes	$	9,359		$	11,039		$	(739	)	$	(1,743	)	$	17,916

	For the Nine Months Ended December 31, 2001
	Int'l Home			Commercial			Multi-Family			Corporate-
	Building			Development			Communities			Other			Total
Revenues	$	186,130		$	23,962		$	52,578		$	1,024		$	263,694
Cost of Sales		(159,238	)		(11,190	)		(46,832	)		(707	)		(217,967	)
Selling, General & Administrative Expenses		(17,482	)		(6,398	)		(1,989	)		(1,700	)		(27,569	)
Interest Expense		(1,460	)		(4,090	)		—			—			(5,550	)
Earnings (Loss) from Continuing Operations Before Income Taxes		7,950			2,284			3,757			(1,383	)		12,608
Earnings from Discontinued Operations Before Income Taxes		—			332			—			—			332
Earnings (Loss) Before Income Taxes	$	7,950		$	2,616		$	3,757		$	(1,383	)	$	12,940

(H) GOODWILL

     The Partnership’s International Home Building segment carries all of the Partnership’s goodwill, which arose from the April 15, 1999 acquisition of all of the voting shares of Fairclough Homes Group Limited, a British homebuilder (“Fairclough”). The carrying amount of goodwill was $31.3 million and $27.8 million at December 31, 2002 and March 31, 2002, respectively. The increase during the nine months ended December 31, 2002 reflects the impact of foreign currency translation adjustments.

(I) DERIVATIVES AND HEDGING

     The Partnership is exposed to the risk of interest rate fluctuations on its debt obligations. As part of its strategy to manage the obligations that are subject to changes in interest rates, the Partnership has entered into an interest rate swap agreement, designated as a cash flow hedge, on a portion of its debt. The swap agreement is recorded at its fair value in Other Assets or Accrued Liabilities in the condensed combining balance sheets. To the extent the hedging relationship is effective, fluctuations in the fair value of the derivative are deferred as a component of Accumulated Other Comprehensive Income. Fluctuations in the fair value of the ineffective portion of the derivative would be reflected in the current period earnings. During the three and nine months ended December 31, 2002 there was no hedge ineffectiveness related to this derivative.

     This swap expires in March 2004. Amounts to be received or paid as a result of the swap agreement are recognized as adjustments to interest incurred on the related debt instrument. As of December 31, 2002, the Accumulated Other Comprehensive Loss was $496 thousand ($347 thousand net of tax).

-54-

(J) RECENT ACCOUNTING PRONOUNCEMENTS

     In August 2001, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 144 (“SFAS 144”), “Accounting for the Impairment or Disposal of Long-Lived Assets,” which addresses financial accounting and reporting for the impairment or disposal of long-lived assets. The statement was effective for the Companies beginning April 1, 2002.

     Due to the adoption of SFAS 144, the Companies now report assets identified subsequent to March 31, 2002 as held for sale (as defined by SFAS 144), if any, and any such assets sold in the current period, as discontinued operations. All results of these discontinued operations, less applicable income taxes, are included as discontinued operations in the statements of operations. Land assets are reported in continuing operations.

     In November 2002, the Financial Accounting Standards Board issued Interpretation No. 45, “Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others” (“FIN 45”), which requires certain guarantees to be recorded at fair value. FIN 45 also requires a guarantor to make certain disclosures about guarantees, including product warranties, even when the likelihood of making any payments under the guarantee is remote. The disclosure requirements of FIN 45 are effective for financial statements of interim or annual periods ending after December 15, 2002. The initial recognition and measurement provisions are applicable only for guarantees issued or modified after December 31, 2002. The Companies do not expect the implementation of FIN 45 to have a material impact on their financial statements.

     In January 2003, the Financial Accounting Standards Board issued Interpretation No. 46, “Consolidation of Variable Interest Entities” (“FIN 46”), which clarifies the application of Accounting Research Bulletin No. 51, “Consolidated Financial Statements,” to certain entities in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. Certain disclosure requirements of FIN 46 are effective for financial statements of interim or annual periods issued after January 31, 2003. FIN 46 applies immediately to variable interest entities created, or in which an enterprise obtains an interest, after January 31, 2003. For variable interest entities in which an enterprise holds a variable interest that it acquired before February 1, 2003, FIN 46 applies to interim or annual periods beginning after June 15, 2003. As discussed above in Note (B), Centex indirectly holds 100% of the Partnership’s Class A and Class C Units. The manner in which Centex reports its interest in the Partnership may be affected by this interpretation. As discussed in Note (K) below, the Partnership also has interests in certain joint ventures that may be affected by this interpretation. Centex and the Companies are in the process of assessing the impact FIN 46 will have on their respective financial statements. See Note (N) to the consolidated financial statements of Centex included elsewhere in this Report for further discussion regarding this interpretation.

(K) INVESTMENTS IN CERTAIN JOINT VENTURES

     The Partnership conducts certain operations through its participation in joint ventures in which the Partnership holds less than a majority interest. These non-consolidated joint ventures had total debt outstanding of approximately $31.7 million as of December 31, 2002 and $16.1 million as of March 31, 2002. The Partnership’s liability for the obligations of these non-consolidated joint ventures is limited to approximately $6.1 million as of December 31, 2002.

-55-

(L) COMMITMENTS AND CONTINGENCIES

     As of December 31, 2002, the Partnership had remaining commitments of approximately $11.6 million on construction contracts.

     To obtain construction financing for projects being developed by its subsidiaries, the Partnership is often required to guarantee, for the benefit of the construction lender, the completion of the project. To further guarantee the completion of the project and the payment of the construction loan obligations, the Partnership, in some instances, also has issued demand notes made payable to its subsidiaries of up to 20% of the construction loan commitment amount. The subsidiaries then pledge the demand notes to the lenders as a form of additional collateral on the construction loans. The demand notes are payable only in the event of default on the construction loans. As of December 31, 2002, the Partnership had issued demand notes totaling $1.6 million. In some instances, the Partnership has also executed partial recourse payment guarantees. At December 31, 2002, our subsidiaries had outstanding letters of credit of $0.5 million that primarily relate to development obligations of Multi-Family Communities.

     Subsidiaries of the Partnership have also obtained demand notes or letters of credit from Centex for up to 10% of the construction loan commitment amount. These demand notes or letters of credit have been pledged or endorsed to the lenders as additional collateral on the construction loans, and may be called only in the event of an uncured default by the Partnership. This additional collateral totals approximately $2.6 million as of December 31, 2002.

     In the normal course of its business, the Partnership issues certain representations, warranties and guarantees related to its home sales, land sales and building sales that may be affected by the Financial Accounting Standards Board’s recent issuance of FIN 45. Based on historical evidence, the Company does not believe that any of these representations, warranties or guarantees would result in a material effect on our consolidated financial condition or operations. See further discussion on our warranty liability below. See further discussion of FIN 45 in Note (J), “Recent Accounting Pronouncements.”

     International Home Building offers a ten-year limited warranty for most homes constructed and sold in the United Kingdom. The warranty covers defects in materials or workmanship in various components of the home for the first two years and designated structural elements of the home in the third through tenth years. International Home Building estimates the costs that may be incurred under its warranty program for which it will be responsible and records a liability at the time each home is closed. Factors that affect International Home Building’s warranty liability include the number of homes closed, historical and anticipated rates of warranty claims and cost per claim. International Home Building periodically assesses the adequacy of its recorded warranty liability and adjusts the amounts as necessary.

-56-

     Changes in International Home Building’s contractual warranty liability during the period are as follows:

Balance as of March 31, 2002	$	2,279
Warranties Issued		4,259
Settlements Made		(2,894	)
Balance as of December 31, 2002	$	3,644

(M) RECLASSIFICATIONS

     Certain prior year balances have been reclassified to be consistent with the December 31, 2002 presentation.

-57-

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

     On a combined basis, our revenues were $106.2 million for the three months ended December 31, 2002, an 11.8% increase over our revenues of $95.0 million for the same period last year. On a combined basis, our revenues were $299.3 million for the nine months ended December 31, 2002, a 13.5% increase over our revenues of $263.7 million for the same period last year. The revenue increase is primarily related to Corporate-Other’s sale of residential lots to Centex Homes and an increase in International Home Building’s unit closings, average unit sales price and revenues from the sale of certain land positions. However, the revenue increase was offset by a decline in Commercial Development’s and Multi-Family Communities’ sales revenues. Revenues from residential lot sales, multi-family project sales and commercial project and land sales can vary significantly from period to period.

     Our operating earnings from continuing operations for the three months ended December 31, 2002 were $5.5 million compared to operating earnings from continuing operations of $5.6 million for the same period last year. Our net earnings from continuing operations for the three months ended December 31, 2002 were $4.3 million compared to net earnings from continuing operations of $5.4 million for the same period last year. Our operating earnings from continuing operations for the nine months ended December 31, 2002 were $8.7 million compared to operating earnings from continuing operations of $12.6 million for the same period last year. Our net earnings from continuing operations for the nine months ended December 31, 2002 were $7.2 million compared to net earnings from continuing operations of $11.7 million for the same period last year. The decrease in operating earnings and net earnings from continuing operations for the three and nine months ended December 31, 2002 is primarily related to a decline in Multi-Family Communities’ earnings from property sales, offset by increased earnings from International Home Building’s sale of certain land positions.

     Our net earnings from discontinued operations for the three and nine months ended December 31, 2002 were $8.8 million and $9.2 million, respectively. In accordance with Statement of Financial Accounting Standards No. 144, or SFAS 144, “Accounting for the Impairment or Disposal of Long-Lived Assets,” effective for us beginning April 1, 2002, we now report assets as discontinued operations if such assets are held for sale (as defined by SFAS 144), or if such assets are sold in the current period. We sold five of these properties during the three months ended December 31, 2002, and sold one property during the prior three months. Land assets are reported in continuing operations.

     Any reference herein to we, us or our includes 3333 Holding Corporation and subsidiary and Centex Development Company, L.P. and subsidiaries.

-58-

INTERNATIONAL HOME BUILDING

     The following summarizes International Home Building’s results for the three and nine months ended December 31, 2002 compared to the same periods last year (dollars in thousands, except per unit data):

	For the Three Months Ended December 31,
	2002						2001
Revenues — Home Building	$	77,484			81.3	%	$	61,471			99.8	%
Revenues — Land Sales & Other		17,864			18.7	%		120			0.2	%
Cost of Sales — Home Building		(68,109	)		(71.4	%)		(52,549	)		(85.3	%)
Cost of Sales — Land Sales		(12,417	)		(13.0	%)		(110	)		(0.2	%)
General and Administrative Expenses		(8,634	)		(9.1	%)		(6,077	)		(9.9	%)
Operating Earnings		6,188			6.5	%		2,855			4.6	%
Interest		(631	)		(0.7	%)		(489	)		(0.8	%)
Earnings Before Income Taxes	$	5,557			5.8	%	$	2,366			3.8	%
				% Change						% Change
Units Closed		324			2.2	%		317			30.5	%
Unit Sales Price	$	239,148			23.3	%	$	193,915			(5.4	%)
Operating Earnings Per Unit	$	19,099			112.1	%	$	9,006			329.9	%
Backlog Units		475			105.6	%		231			24.9	%

	For the Nine Months Ended December 31,
	2002						2001
Revenues — Home Building	$	229,041			91.3	%	$	182,212			97.9	%
Revenues — Land Sales & Other		21,733			8.7	%		3,918			2.1	%
Cost of Sales — Home Building		(200,033	)		(79.8	%)		(156,108	)		(83.9	%)
Cost of Sales — Land Sales		(16,237	)		(6.5	%)		(3,130	)		(1.7	%)
General and Administrative Expenses		(23,337	)		(9.3	%)		(17,482	)		(9.4	%)
Operating Earnings		11,167			4.4	%		9,410			5.0	%
Interest		(1,808	)		(0.7	%)		(1,460	)		(0.8	%)
Earnings Before Income Taxes	$	9,359			3.7	%	$	7,950			4.2	%
				% Change						% Change
Units Closed		976			4.8	%		931			10.7	%
Unit Sales Price	$	234,673			19.9	%	$	195,716			(5.2	%)
Operating Earnings Per Unit	$	11,442			13.2	%	$	10,107			170.1	%
Backlog Units		475			105.6	%		231			24.9	%

-59-

     International Home Building’s revenues for the three months ended December 31, 2002 increased by $33.8 million from revenues for the same period last year. This increase is comprised of $14.4 million from an increase in the average unit sales price, $1.7 million from an increase in the number of units closed and $17.7 million from increased sales of certain land positions. Home sales totaled 324 units during the three months ended December 31, 2002, compared to 317 units during the same period in the preceding year, representing a 2.2% increase. International Home Building’s revenues for the nine months ended December 31, 2002 increased by $64.6 million from revenues for the same period last year. This increase is comprised of $36.3 million from an increase in the average unit sales price, $10.6 million from an increase in the number of units closed and $17.7 million from increased sales of certain land positions. Home sales totaled 976 units during the nine months ended December 31, 2002, compared to 931 units during the same period in the preceding year, representing a 4.8% increase.

     International Home Building’s gross homebuilding margins decreased for the three months ended December 31, 2002 to 12.1% from 14.5% in the same period last year, and decreased for the nine months ended December 31, 2002 to 12.7% from 14.3% in the same period last year. These declines in gross margins were primarily due to liquidation of remaining units in completed neighborhoods at discounted prices, which resulted in lower margins, and increases in labor costs caused by a shortage of skilled labor.

     International Home Building’s general and administrative expenses, as a percentage of revenues, decreased 0.8% and 0.1%, respectively, for the three and nine months ended December 31, 2002 compared to the same periods last year, primarily due to increased revenues, offset by the addition of personnel.

     International Home Building’s financial statements are affected by fluctuations in exchange rates. International Home Building, whose functional currency is the British pound sterling, translates its financial statements into U.S. dollars. Income statement accounts are translated using the average exchange rate for the period, except for significant, non-recurring transactions that are translated at the rate in effect as of the date of the transaction. For the three months ended December 31, 2002 and 2001, respectively, the average exchange rate used for translation was 1.57 and 1.44, representing an increase of 8.9%. For the nine months ended December 31, 2002 and 2001, respectively, the average exchange rate used for translation was 1.53 and 1.44, representing an increase of 6.5% over the prior year.

     The backlog of homes sold but not closed at December 31, 2002 was 475 units, 105.6% more than the 231 units at the same point in the preceding year.

-60-

COMMERCIAL DEVELOPMENT

     The following summarizes Commercial Development’s results for the three and nine months ended December 31, 2002, compared to the same periods last year (dollars and square feet in thousands):

	For the Three Months						For the Nine Months
	Ended December 31,						Ended December 31,
	2002			2001			2002			2001
Sales Revenues	$	1,900		$	95		$	4,235		$	12,597
Rental Income and Other Revenues		3,843			4,142			12,976			11,365
Cost of Sales		(879	)		(13	)		(2,012	)		(11,190	)
Selling, General and Administrative Expense		(2,175	)		(1,418	)		(6,099	)		(4,336	)
Interest		(1,509	)		(1,412	)		(4,465	)		(4,090	)
Operating Earnings Before Depreciation		1,180			1,394			4,635			4,346
Depreciation		(815	)		(724	)		(2,800	)		(2,062	)
Operating Earnings		365			670			1,835			2,284
Earnings from Discontinued Operations		8,771			161			9,204			332
Earnings Before Income Taxes	$	9,136		$	831		$	11,039		$	2,616
Operating Square Footage at December 31		2,370			1,933			2,370			1,933

Commercial Development’s operations during the nine months ended December 31, 2002 included:

• sale of five pad sites at the Vista Ridge retail project in Lewisville, Texas;

• completion of shell construction for a 228,000 square foot industrial building in Grand Prairie, Texas;

• completion of shell construction for a 58,000 square foot retail center in Lewisville, Texas;

• completion of a 40,000 square foot office project in Lewisville, Texas; and

• completion of a 45,000 square foot industrial project in Oxnard, California.

Commercial Development’s discontinued operations during the nine months ended December 31, 2002 included:

• sale of a 40,000 square foot industrial building in Oxnard, California, which was sold during the three months ended September 30, 2002;

• sale of a 40,000 square foot office project in Lewisville, Texas, which was sold during the three months ended December 31, 2002;

• sale of a 283,000 square foot industrial project in Tolleson, Arizona, which was sold during the three months ended December 31, 2002;

• sale of two office buildings totaling 219,000 square feet in Plantation, Florida, which were sold during the three months ended December 31, 2002; and

• sale of a 45,000 square foot industrial project in Oxnard, California, which was sold during the three months ended December 31, 2002.

     Sales revenues and cost of sales for fiscal 2003 reflect the sale of the pad sites referred to above. Sales revenues and cost of sales for fiscal 2002 reflect the sale of two industrial projects and approximately two acres of land. Rental income and other revenues; selling, general and administrative expenses; interest

-61-

expense and depreciation increased for the three and nine months ended December 31, 2002 compared to the same periods in the preceding year as a result of the increase in the square footage of our operating properties since December 31, 2001.

	December 31, 2002					December 31, 2001
	(000's)		Weighted			(000's)		Weighted
	Rentable		Average			Rentable		Average
	Sq. Ft.		Occupancy			Sq. Ft.		Occupancy
Operating Properties
Industrial		1,969		79.7	%		1,394		88.6	%
Office/Medical		343		71.6	%		539		83.2	%
Retail		58		74.8	%		—		—
		2,370		78.3	%		1,933		87.1	%

	(000's)		(000's)
	Rentable		Rentable
	Sq. Ft.		Sq. Ft.
Projects Under Construction
Industrial		155		969
Office/Medical		—		62
Retail		136		194
		291		1,225

MULTI-FAMILY COMMUNITIES

     The following summarizes the results of Multi-Family Communities for the three and nine months ended December 31, 2002, compared to the same periods last year (dollars in thousands):

	For the Three Months						For the Nine Months
	Ended December 31,						Ended December 31,
	2002			2001			2002			2001
Revenues	$	796		$	28,957		$	1,254		$	52,578
Cost of Sales		—			(25,150	)		(78	)		(46,832	)
Selling, General and Administrative Expenses		(624	)		(785	)		(1,915	)		(1,989	)
Operating Earnings (Loss)	$	172		$	3,022		$	(739	)	$	3,757

     During the nine months ended December 31, 2002, Multi-Family Communities’ revenues consisted of development and related fees on various development projects and an earn-out payment related to the prior sale of a 382-unit rental apartment complex in St. Petersburg, Florida. During the nine months ended December 31, 2001, Multi-Family Communities closed on the sale of a 400-unit apartment complex in Grand Prairie, Texas and a 382-unit apartment complex in St. Petersburg, Florida.

-62-

     As of December 31, 2002, Multi-Family Communities owns 984 rental apartment units under construction in Florida and Texas and is developing an additional 336 rental apartment units in Texas for unaffiliated owners. Multi-Family Communities is also redeveloping a 21-acre site in downtown Saint Paul, Minnesota, into a mixed-use project containing “for sale” and “for rent” housing units and related retail.

CORPORATE-OTHER

     The following summarizes the results of Corporate-Other for the three and nine months ended December 31, 2002, compared to the same periods last year (dollars in thousands):

	For the Three Months						For the Nine Months
	Ended December 31,						Ended December 31,
	2002			2001			2002			2001
Revenues	$	4,325		$	253		$	30,107		$	1,024
Cost of Sales		(3,298	)		—			(27,398	)		(707	)
Selling, General and Administrative Expenses		(952	)		(698	)		(2,863	)		(1,700	)
Interest Expense		(637	)		—			(1,589	)		—
Operating Loss	$	(562	)	$	(445	)	$	(1,743	)	$	(1,383	)

     Our Corporate-Other segment acquires and disposes of land and other assets that are not identified with another specific business segment. Revenues and cost of sales for the three and nine months ended December 31, 2002 relate primarily to the sale of residential lots to Centex Homes. Revenues and cost of sales for the three and nine months ended December 31, 2001 also relate primarily to sales of residential lots to Centex Homes and an unaffiliated third party.

     Selling, general and administrative expenses increased 36.4% and 68.4% for the three and nine months ended December 31, 2002 compared to the same periods last year, primarily due to the addition of internal legal and marketing personnel and increased real estate taxes related to Corporate-Other’s real estate holdings. Interest expense for the three and nine months ended December 31, 2002 relates primarily to debt incurred to finance the purchase of these residential lots.

LIQUIDITY AND CAPITAL RESOURCES

     We finance land acquisition and development activities primarily from financial institution borrowings, equity contributions from third-party investors in project-specific joint ventures, seller financing, issuance of Class C limited partnership units to Centex affiliates and cash flow from operations, which is comprised largely of proceeds from the sale of real estate and operating projects.

     We typically finance properties under development through short-term variable and fixed-rate secured construction loans, and to a limited extent depending on the timing of the project construction, cash flow from operations. Construction loans totaled $93.5 million at December 31, 2002. As properties are completed, we either sell the properties or refinance the properties with long-term fixed-rate debt. The proceeds from a sale or refinancing are used to repay the construction financing. Under the terms of various construction loan agreements, we are required to maintain certain minimum liquidity and net worth levels. At December 31, 2002, we were in compliance with these covenants.

-63-

     Permanent commercial project loans outstanding at December 31, 2002 totaled $51.2 million compared to $74.4 million at December 31, 2001. The project loans are collateralized by completed commercial properties and have original terms ranging from ten to twenty-two years with fixed interest rates ranging from 7.20% to 8.72%.

     No new seller-financed land loans were obtained during the quarters ended December 31, 2002 and 2001. Outstanding balances on seller-financed loans at December 31, 2002 totaled $33.3 million, with terms of up to three years and fixed interest rates ranging from 8.00% to 9.50%.

     The International Home Building segment has secured a revolving bank credit facility of 100 million in British pounds sterling. This facility expires in March 2004. Advances under this facility totaled £74.0 million, or $118.7 million, at December 31, 2002. Under the terms of this facility, the International Home Building segment is required to maintain certain leverage and interest coverage ratios and a minimum tangible net worth. At December 31, 2002 the International Home Building segment was in compliance with all of these covenants.

     No new Class C units were issued during the quarter ended December 31, 2002.

     We believe that the revenues, earnings, and liquidity from the sale of single-family homes, land sales, the sale and permanent financing of development projects and issuance of Class C units will be sufficient to provide the necessary funding for our current and future needs.

CERTAIN OFF-BALANCE-SHEET AND OTHER OBLIGATIONS

     The following is a summary of certain off-balance-sheet arrangements and other obligations and their possible effects on our liquidity and capital resources.

Joint Ventures

     We conduct certain operations through our participation in joint ventures in which we hold less than a majority interest. These non-consolidated joint ventures had total debt outstanding of approximately $31.7 million as of December 31, 2002 and $16.1 million as of March 31, 2002. Our liability for the obligations of these non-consolidated joint ventures is limited to approximately $6.1 million as of December 31, 2002.

Letters of Credit, Guarantees and Leases

     At December 31, 2002, we had outstanding performance bonds and bank guarantees of $32.1 million that relate to projects undertaken by International Home Building and development obligations of International Home Building.

     To obtain construction financing for commercial and multi-family projects being developed by our subsidiaries, we are often required to guarantee, for the benefit of the construction lender, the completion of the project. To further guarantee the completion of the project and the payment of the construction loan obligations, we, in some instances, also have issued demand notes made payable to our subsidiaries of up to 20% of the construction loan commitment amount. Our subsidiaries then pledge the demand notes to the lenders as a form of additional collateral on the construction loans. The demand notes are payable only in the event of default on the construction loans. As of December 31, 2002, we had issued demand notes totaling

-64-

$1.6 million. In some instances, we have also executed partial recourse payment guarantees. At December 31, 2002, our subsidiaries had outstanding letters of credit of $0.5 million that primarily relate to development obligations of Multi-Family Communities.

     We expect that our subsidiaries will satisfy their loan and other contractual obligations in the ordinary course of business and in accordance with applicable contractual terms. As that occurs, our liability exposure will be decreased and, eventually, we will not have any continuing obligations with respect to these projects.

     We have no material capital or operating leases.

RECENT ACCOUNTING PRONOUNCEMENTS

     In August 2001, the Financial Accounting Standards Board issued SFAS 144, “Accounting for the Impairment or Disposal of Long-Lived Assets,” which addresses financial accounting and reporting for the impairment or disposal of long-lived assets. The statement was effective for us beginning April 1, 2002.

     Due to the adoption of SFAS 144, we now report assets identified subsequent to March 31, 2002 as held for sale (as defined by SFAS 144), if any, and any such assets sold in the current period, as discontinued operations. All results of these discontinued operations, less applicable income taxes, are included as discontinued operations in the statements of operations. Land assets are reported in continuing operations.

     In November 2002, the Financial Accounting Standards Board issued Interpretation No. 45, “Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others,” or FIN 45, which requires certain guarantees to be recorded at fair value. FIN 45 also requires a guarantor to make certain disclosures about guarantees, including product warranties, even when the likelihood of making any payments under the guarantee is remote. The disclosure requirements of FIN 45 are effective for financial statements of interim or annual periods ending after December 15, 2002. The initial recognition and measurement provisions are applicable only for guarantees issued or modified after December 31, 2002. We do not expect the implementation of FIN 45 to have a material impact on our results of operations or financial position.

     In January 2003, the Financial Accounting Standards Board issued Interpretation No. 46, “Consolidation of Variable Interest Entities,” or FIN 46, which clarifies the application of Accounting Research Bulletin No. 51, “Consolidated Financial Statements,” to certain entities in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. Certain disclosure requirements of FIN 46 are effective for financial statements of interim or annual periods issued after January 31, 2003. FIN 46 applies immediately to variable interest entities created, or in which an enterprise obtains an interest, after January 31, 2003. For variable interest entities in which an enterprise holds a variable interest that it acquired before February 1, 2003, FIN 46 applies to interim or annual periods beginning after June 15, 2003. As discussed in Note (B) of our Notes to Condensed Combining Financial Statements, Centex indirectly holds 100% of the Partnership’s Class A and Class C Units. The manner in which Centex reports its interest in the Partnership may be affected by this interpretation. As discussed in Note (K) of our Notes to Condensed Combining Financial Statements, we have interests in certain joint ventures that may be affected by this interpretation. Centex and the Companies are in the process of assessing the impact FIN 46 will have on their respective financial statements. See Note (N) to the consolidated financial statements of Centex included elsewhere in this Report for further discussion regarding this interpretation.

-65-

FORWARD-LOOKING STATEMENTS

     Various sections of this Report, including Management’s Discussion and Analysis of Financial Condition and Results of Operations, contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, Section 21E of the Securities Exchange Act of 1934, and the Private Securities Litigation Reform Act of 1995. Forward-looking statements may be identified by the context of the statement and generally arise when we are discussing our beliefs, estimates or expectations. These statements are not guarantees of future performance and involve a number of risks and uncertainties. Actual results and outcomes may differ materially from what is expressed or forecasted in these forward-looking statements. In addition to the specific uncertainties discussed elsewhere in this Report, the following risks and uncertainties may affect the actual performance and results of operations of the Companies:

• Our homebuilding, commercial, multi-family and land sales operations are somewhat cyclical and sensitive to changes in economic conditions, including levels of employment, consumer confidence and income, availability of financing, interest rate levels and changes in the economic condition of the local markets in which we operate.

• Our homebuilding, commercial, multi-family and land sales operations are also subject to other risks and uncertainties, including seasonal variations, adverse weather conditions, the availability of adequate land in desirable locations, the cost and availability of labor and construction materials, labor disputes, the general demand for housing and new construction and the resale market for existing homes.

• All of our businesses operate in very competitive environments, which are characterized by competition from a number of other homebuilders, developers and landowners in each of the markets in which we operate.

• We are subject to various federal, state and local statutes, rules and regulations that could affect our businesses, including those concerning zoning, construction, protecting the environment and health. In addition, our businesses could be affected by changes in federal income tax policy, federal mortgage loan financing programs and by other changes in regulation or policy.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

     There have been no material changes in the Companies’ market risk from March 31, 2002. For further information regarding the Companies’ market risk, refer to the Companies’ Annual Report on Form 10-K for the fiscal year ended March 31, 2002.

Item 4. Controls and Procedures

     An evaluation has been performed under the supervision and with the participation of the management of 3333 Holding Corporation and of Centex Development Company, L.P. (through its general partner, 3333 Holding Corporation), including the Chief Executive Officer and Chief Financial Officer of both 3333 Holding Corporation and 3333 Development Corporation, of the effectiveness of the design and operation of our disclosure controls and procedures as of December 31, 2002. Based on that evaluation, the management of 3333 Holding Corporation and of Centex Development Company, L.P. (through its general partner, 3333 Holding Corporation), including the Chief Executive Officer and Chief Financial Officer of both 3333 Holding Corporation and 3333 Development Corporation, concluded that our disclosure controls and

-66-

procedures were effective as of December 31, 2002. There have been no significant changes in our internal controls or in other factors that could significantly affect internal controls subsequent to December 31, 2002.

Part II. Other Information

Item 6. Exhibits and Reports on Form 8-K

(3)	Exhibits
	None
(4)	Reports on Form 8-K
	Current Joint Report on Form 8-K of Centex Corporation, 3333 Holding Corporation and Centex Development Company, L.P. dated November 12, 2002, furnishing the certification of the Chief Executive Officer and the Chief Financial Officer of 3333 Holding Corporation and the certification of the Chief Executive Officer and the Chief Financial Officer of 3333 Development Corporation, as the general partner of Centex Development Company, L.P., pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

-67-

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.

	3333 HOLDING CORPORATION Registrant
February 14, 2003	/s/ Todd D. Newman Todd D. Newman Senior Vice President, Chief Financial Officer and Treasurer (principal financial officer and principal accounting officer)

-68-

Signatures

     Pursuant to the requirements of the Securities Exchange Act of 1934, 3333 Development Corporation, as general partner of, and on behalf of the registrant, has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	CENTEX DEVELOPMENT COMPANY, L.P. Registrant By 3333 Development Corporation General Partner
February 14, 2003	/s/ Todd D. Newman Todd D. Newman Senior Vice President, Chief Financial Officer and Treasurer (principal financial officer and principal accounting officer)

-69-

Certifications

I, Stephen M. Weinberg, certify that:

1.     I have reviewed this quarterly report on Form 10-Q of 3333 Holding Corporation;

2.     Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;

3.     Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;

4.     The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;

b) evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and

c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5.     The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent function):

a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and

6.     The registrant’s other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date: February 14, 2003

/s/ Stephen M. Weinberg
Stephen M. Weinberg
Chief Executive Officer

-70-

Certifications

I, Todd D. Newman, certify that:

1.     I have reviewed this quarterly report on Form 10-Q of 3333 Holding Corporation;

2.     Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;

3.     Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;

4.     The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;

b) evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and

c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5.     The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent function):

a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and

6.     The registrant’s other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date: February 14, 2003

/s/ Todd D. Newman
Todd D. Newman
Chief Financial Officer

-71-

Certifications

I, Stephen M. Weinberg, certify that:

1.     I have reviewed this quarterly report on Form 10-Q of Centex Development Company, L.P.;

2.     Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;

3.     Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;

4.     The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;

b) evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and

c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5.     The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent function):

a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and

6.     The registrant’s other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date: February 14, 2003

/s/ Stephen M. Weinberg
Stephen M. Weinberg
Chief Executive Officer of 3333 Development Corporation,
General Partner of Centex Development Company, L.P.

-72-

Certifications

I, Todd D. Newman, certify that:

1.     I have reviewed this quarterly report on Form 10-Q of Centex Development Company, L.P.;

2.     Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;

3.     Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;

4.     The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;

b) evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and

c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5.     The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent function):

a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and

6.     The registrant’s other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date: February 14, 2003

/s/ Todd D. Newman
Todd D. Newman
Chief Financial Officer of 3333 Development Corporation,
General Partner of Centex Development Company, L.P.

-73-