Prepared by MERRILL CORPORATION
QuickLinks -- Click here to rapidly navigate through this document

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 8-K/A

CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(D) OF
THE SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): August 1, 2001

Beazer Homes USA, Inc.
(Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction
of incorporation)
  001-12822
(Commission File Number)
  58-2086934
(IRS Employer Identification No.)

5775 Peachtree Dunwoody Road, Suite B-200, Atlanta, Georgia 30342
(Address of Principal Executive Offices)

(404) 250-3420
(Registrant's telephone number, including area code)

Not Applicable
(Former name or former address, if changed since last report)





Item 7. Financial Statements and Exhibits.

(a)
Financial Statements of Business Acquired
(b)
Pro Forma Financial Information.
(c)
Exhibits

Exhibit Number
   
23.3   Consent of KPMG LLP, Independent Public Accountants

99.1

 

Combined financial statements of SHOC and April as of and for the year ended December 31, 2000 and the independent auditors' report thereon. Unaudited combined balance sheet of SHOC and April as of June 30, 2001 and the related unaudited statements of operations and cash flows for the six months ended June 30, 2001 and 2000.

99.2

 

Unaudited pro forma condensed combined balance sheet as June 30, 2001 and the unaudited pro forma condensed combined statement of operations for the nine months ended June 30, 2001. Unaudited pro forma condensed combined statement of operations for the year ended September 30, 2000.


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.

    Beazer Homes USA, Inc.

October 15, 2001

Date

 

By:

 

/s/ David S. Weiss

David S. Weiss,
Executive Vice President and
Chief Financial Officer



QuickLinks

SIGNATURES
Prepared by MERRILL CORPORATION
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 23.3


Consent of Independent Auditors

The Board of Directors
Beazer Homes USA, Inc.:

    We consent to the inclusion of our report dated March 23, 2001, except as to note 9, which is as of August 1, 2001, with respect to the combined balance sheet of April Corporation and Sanford Homes of Colorado, LLLP as of December 31, 2000, and the related combined statements of operations, owners' equity and comprehensive income, and cash flows for the year then ended, which report appears in the Form 8-K/A of Beazer Homes USA, Inc. dated August 1, 2001, as filed on October 15, 2001.

KPMG LLP

Denver, Colorado
October 12, 2001




QuickLinks

Consent of Independent Auditors
Prepared by MERRILL CORPORATION
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 99.1

APRIL CORPORATION AND
SANFORD HOMES OF COLORADO LLLP

Combined Financial Statements

December 31, 2000

(With Independent Auditors' Report Thereon)




Independent Auditors' Report

The Board of Directors
April Corporation, and

The Partners
Sanford Homes of Colorado LLLP:

    We have audited the accompanying combined balance sheet of April Corporation and Sanford Homes of Colorado LLLP as of December 31, 2000 and the related combined statements of operations, owners' equity and comprehensive income and cash flows for the year then ended. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audit.

    We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.

    In our opinion, the combined financial statements referred to above present fairly, in all material respects, the financial position of April Corporation and Sanford Homes of Colorado LLLP as of December 31, 2000 and the results of their operations and their cash flows for the year then ended, in conformity with accounting principles generally accepted in the United States of America.

KPMG LLP

Denver, Colorado
March 23, 2001, except as to
    note 9, which is as of
    August 1, 2001


APRIL CORPORATION AND
SANFORD HOMES OF COLORADO LLLP

Combined Balance Sheets

 
  December 31,
2000

  June 30,
2001

 
 
   
  (unaudited)

 
Assets            
Cash   $ 2,336,903   8,312,265  
Certificates of deposit (note 2)     51,943    
Accounts receivable     684,007   73,385  
Notes receivable—affiliate       1,651,482  
Prepaid expenses and deposits (note 3)     1,387,628   2,076,358  

Real estate for development and sale (notes 2 and 4):

 

 

 

 

 

 
  Homes under construction     33,629,513   35,666,238  
  Model homes     3,185,359   2,741,288  
  Finished lots     7,667,475   3,520,700  
  Land under development     1,801,051   8,374,350  
   
 
 
      46,283,398   50,302,576  
   
 
 
Property and equipment (note 2):            
  Model home furnishings and office furniture     341,906   358,858  
  Equipment and furnishings     1,043,718   1,091,503  
   
 
 
      1,385,624   1,450,361  
  Less accumulated depreciation and amortization     (1,017,660 ) (1,146,570 )
   
 
 
      367,964   303,791  
   
 
 
Equity investments     625,554   221,227  
Land held for investment       3,462,789  
Deferred tax asset (note 5)     98,378   232,336  
   
 
 
    $ 51,835,775   66,636,209  
   
 
 
Liabilities and Owners' Equity            
Liabilities:            
  Notes payable (note 4):            
    Secured by real estate for development and sale   $ 22,024,679   27,488,700  
    Secured by model homes     2,297,898   1,987,575  
    Other     283,156   2,281,219  
   
 
 
      24,605,733   31,757,494  
  Trade accounts payable     2,525,911   3,238,232  
  Accrued and other liabilities (note 8)     2,740,943   2,892,418  
  Customer deposits     602,757   621,695  
   
 
 
      Total liabilities     30,475,344   38,509,839  
   
 
 
Minority interest       254,304  

Owners' equity:

 

 

 

 

 

 
  Contributed capital     742,315   742,315  
  Retained earnings     20,416,007   27,129,751  
  Accumulated other comprehensive income     202,109    
   
 
 
      21,360,431   27,872,066  
Commitments and contingencies (notes 4 and 8)            
   
 
 
    $ 51,835,775   66,636,209  
   
 
 

See accompanying notes to the combined financial statements.

2


APRIL CORPORATION AND
SANFORD HOMES OF COLORADO LLLP

Combined Statements of Operations

 
  Year ended
December 31,
2000

  Six months
ended
June 30,
2001

  Six months
ended
June 30,
2000

 
 
   
  (unaudited)

  (unaudited)

 
Sales of homes   $ 138,161,077   63,215,783   63,375,853  
Cost of sales—homes     104,249,520   45,482,261   48,825,928  
   
 
 
 
      Gross profit     33,911,557   17,733,522   14,549,925  
   
 
 
 
Expenses:                
  Selling     7,762,897   3,537,012   3,364,987  
  General and administrative     7,106,177   2,507,448   2,914,244  
  Depreciation and amortization     404,200   139,195   181,825  
  Interest, loan fees and guarantee fees, net     1,492,973   742,943   820,608  
  Other     181,408   21,748   38,143  
   
 
 
 
      Total expenses     16,947,655   6,948,346   7,319,807  
   
 
 
 
      Income from operations     16,963,902   10,785,176   7,230,118  
   
 
 
 
Other income:                
  Interest and other income     237,105   502,201   79,763  
  Equity in loss of affiliates     (122,867 ) (18,740 ) (32,893 )
   
 
 
 
      Total other income     114,238   483,461   46,870  
   
 
 
 
      Income before tax expense     17,078,140   11,268,637   7,276,988  
Income tax expense (note 5)     1,179,391   989,203   544,401  
   
 
 
 
      Net income   $ 15,898,749   10,279,434   6,732,587  
   
 
 
 

See accompanying notes to combined financial statements.

3


APRIL CORPORATION AND
SANFORD HOMES OF COLORADO LLLP

Combined Statement of Owners' Equity and Comprehensive Income

Year ended December 31, 2000 and Six Months ended June 30, 2001

 
  Contributed
capital

  Retained
earnings

  Accumulated
other
comprehensive
income

  Total
   
Balances at January 1, 2000   $ 822,097   11,885,557     12,707,654      

Tax distributions to owners

 

 


 

(2,755,200

)


 

(2,755,200

)

 

 
Priority return       (771 )   (771 )    
Comprehensive income:                        
  Net income       6,732,587     6,732,587      
  Unrealized gain on securities, net of tax         114,743   114,743      
      Total comprehensive income           6,847,330      
   
 
 
 
 
Balances at June 30, 2000     822,097   15,862,173   114,743   16,799,013      

Repurchase of ownership interest

 

 

(79,782

)

(642,547

)


 

(722,329

)

 

 
Tax distributions to owners       (3,969,000 )   (3,969,000 )    
Priority return       (781 )   (781 )    
Comprehensive income:                        
  Net income       9,166,162     9,166,162      
  Unrealized gain on securities, net of tax         87,366   87,366      
      Total comprehensive income           9,253,528      
   
 
 
 
 
Balances at December 31, 2000     742,315   20,416,007   202,109   21,360,431      

Comprehensive income—year ended December 31, 2000

 

 

 

 

 

 

 

 

 

 

$

16,100,858
                     

Repurchase of ownership interest (unaudited)

 

 


 

(172,898

)


 

(172,898

)

 

 
Tax distributions to owners (unaudited)       (3,392,000 )   (3,392,000 )    
Priority return (unaudited)       (792 )   (792 )    
Comprehensive income:                        
  Net income (unaudited)       10,279,434     10,279,434      
  Unrealized loss on securities, net of tax (unaudited)         (202,109 ) (202,109 )    
      Total comprehensive income (unaudited)           10,077,325      
   
 
 
 
 
Balances at June 30, 2001 (unaudited)   $ 742,315   27,129,751     27,872,066      
   
 
 
 
 

See accompanying notes to combined financial statements.

4


APRIL CORPORATION AND
SANFORD HOMES OF COLORADO LLLP

Combined Statements of Cash Flows

 
  Year ended
December 31,
2000

  Six months
ended
June 30,
2001

  Six months
ended
June 30,
2000

 
 
   
  (unaudited)

  (unaudited)

 
Cash flows from operating activities:                
  Net income   $ 15,898,749   10,279,434   6,732,587  
  Adjustments to reconcile net income to net cash provided by operating activities:                
    Depreciation and amortization     404,200   139,195   181,825  
    Equity in loss of affiliates     122,867   18,740   32,893  
    Deferred income tax benefit     (151,850 ) (14,976 ) (19,422 )
    Minority interest       254,304    
    Change in operating assets and liabilities:                
      Increase in accounts and notes receivable     (628,157 ) (1,030,946 ) (33,116 )
      Increase in prepaid expenses and deposits     (290,599 ) (688,730 ) (635,154 )
      Decrease (increase) in real estate for development and sale     2,569,015   (4,019,178 ) (3,866,960 )
      Increase in land held for investment       (3,265,623 )  
      Increase (decrease) in trade accounts payable     (584,809 ) 712,321   631,715  
      Increase (decrease) in accrued and other liabilities     911,557   (149,946 ) 228,938  
      Increase (decrease) in customer deposits     (273,050 ) 18,938   452,020  
      Increase (decrease) in income taxes payable     (61,732 ) 301,421   90,323  
   
 
 
 
        Net cash provided by operating activities     17,916,191   2,554,954   3,795,649  
   
 
 
 
Cash flows from investing activities:                
  Capital expenditures for property and equipment     (336,140 ) (75,022 ) (211,286 )
  Cash contributions to affiliates     (36,000 ) (142,586 ) (20,000 )
  Cash distributions from affiliates     20,047      
  Decrease (increase) in certificates of deposit     261,701   51,943   (253,374 )
   
 
 
 
        Net cash used in investing activities     (90,392 ) (165,665 ) (484,660 )
   
 
 
 
Cash flows from financing activities:                
  Purchase and retirement of common stock     (500,062 )    
  Borrowings on notes payable     65,386,275   46,952,918   33,600,711  
  Payments on notes payable     (77,678,869 ) (39,974,053 ) (37,621,540 )
  Priority return     (1,552 ) (792 ) (771 )
  Tax related distribution of equity to partners     (6,724,200 ) (3,392,000 ) (2,755,200 )
   
 
 
 
        Net cash provided by (used in) financing activities     (19,518,408 ) 3,586,073   (6,776,800 )
   
 
 
 
        Net increase (decrease) in cash     (1,692,609 ) 5,975,362   (3,465,811 )

Cash:

 

 

 

 

 

 

 

 
  Beginning of period     4,029,512   2,336,903   4,029,512  
   
 
 
 
  End of period   $ 2,336,903   8,312,265   563,701  
   
 
 
 
Supplemental disclosures of cash flow information:                
  Cash paid for interest   $ 2,619,060   1,181,242   1,424,303  
   
 
 
 
  Cash paid for taxes   $ 1,432,884   640,000   473,500  
   
 
 
 
  Noncash note for repurchase of partner capital balance   $ 222,267   172,898    
   
 
 
 

See accompanying notes to combined financial statements.

5


APRIL CORPORATION AND
SANFORD HOMES OF COLORADO LLLP

Combined Financial Statements

December 31, 2000
(Information as of and for the Six Months ended June 30, 2001 and 2000 is Unaudited)

(1) Organization and Basis of Presentation

(2) Summary of Significant Accounting Policies

6


7


8


(3) Prepaid Expenses and Deposits

9


(4) Notes Payable

    Notes payable of the Companies are summarized as follows:

 
  December 31,
2000

  June 30,
2001

 
   
  (unaudited)

Notes payable to bank under a revolving line of credit secured by real estate, land under development and a personal guarantee of an owner, with interest at 30-day LIBOR rate plus 250 basis points (rate at December 31, 2000 was 9.12%), due through December 31, 2001.   $ 13,221,643   15,447,915
Notes payable to bank under a revolving line of credit secured by real estate, land under development and a personal guarantee of an owner, with interest at prime plus .25% (rate at December 31, 2000 was 9.75%), due through December 5, 2001.     5,129,116   5,179,668
Notes payable to bank under a revolving line of credit secured by real estate, land under development and a personal guarantee of an owner, with interest at 30-day LIBOR rate plus 250 basis points (rate at December 31, 2000 was 9.12%), due through December 28, 2001.     3,565,077   7,575,929
Notes payable to bank secured by real estate, land under development and a personal guarantee of an owner, with interest at 30-day LIBOR rate plus 250 basis points (rate at December 31, 2000 was 9.12%), due through December 31, 2001.     643,272  
Notes payable to bank secured by real estate, land under development and a personal guarantee of an owner, with interest at prime plus .75% (rate at December 31, 2000 was 10.25%), due through December 5, 2001.     1,763,469   1,272,763
Note payable secured by investment in land with interest at 9.00% due through April 3, 2006.       1,925,000
Other     283,156   356,219
   
 
    $ 24,605,733   31,757,494
   
 

10


Year ending December 31:      
  2001   $ 24,422,410
  2002     41,523
  2003     44,271
  2004     47,192
  2005     50,337
   
    $ 24,605,733
   

(5) Income Taxes

    The provision for April's income tax expense consists of:

 
  Year ended
December 31,
2000

 
Current:        
  U.S. federal   $ 1,164,907  
  State and local     166,334  
   
 
      1,331,241  
   
 
Deferred:        
  U.S. federal     (132,877 )
  State and local     (18,973 )
   
 
      (151,850 )
   
 
      Total income tax expense   $ 1,179,391  
   
 
 
  Year ended
December 31,
2000

April's computed statutory income tax expense   $ 1,045,339
Increase in income taxes resulting from:      
  State income taxes, net of federal income tax benefit     97,257
  Nondeductible expenses, principally officers' life insurance     36,795
   
      Total income tax expense   $ 1,179,391
   

11


 
  December 31,
2000

  June 30,
2001

 
 
   
  (unaudited)

 
Deferred tax assets:            
  Net taxable income in excess of financial income relating to April's share of the LLC's taxable income   $ 111,412   126,592  
  Other accruals     101,904   101,904  
  Warranties, principally due to accrual for financial statement purposes     4,331   4,126  
   
 
 
      Total gross deferred tax assets     217,647   232,622  
   
 
 
Deferred tax liabilities:            
  Tax effect of unrealized gain on available-for-sale securities     (118,983 )  
  Depreciation     (286 ) (286 )
   
 
 
      Total gross deferred tax liabilities     (119,269 ) (286 )
   
 
 
      Net deferred tax asset   $ 98,378   232,336  
   
 
 

(6) Profit Sharing Plan

(7) Related Party Transactions

12


(8) Commitments and Contingencies

13


Year ending December 31:      
  2001   $ 238,798
  2002     208,719
  2003     4,384
  2004     2,689
  2005     2,689
   
    $ 457,279
   

(9) Subsequent Events

14




QuickLinks

APRIL CORPORATION AND SANFORD HOMES OF COLORADO LLLP Combined Financial Statements December 31, 2000
Independent Auditors' Report
APRIL CORPORATION AND SANFORD HOMES OF COLORADO LLLP Combined Balance Sheets
APRIL CORPORATION AND SANFORD HOMES OF COLORADO LLLP Combined Statements of Operations
APRIL CORPORATION AND SANFORD HOMES OF COLORADO LLLP Combined Statement of Owners' Equity and Comprehensive Income Year ended December 31, 2000 and Six Months ended June 30, 2001
APRIL CORPORATION AND SANFORD HOMES OF COLORADO LLLP Combined Statements of Cash Flows
APRIL CORPORATION AND SANFORD HOMES OF COLORADO LLLP Combined Financial Statements December 31, 2000
Prepared by MERRILL CORPORATION
QuickLinks -- Click here to rapidly navigate through this document


EXHIBIT 99.2

    The following unaudited pro forma condensed combined financial information as of and for the nine months ended June 30, 2001 and for the year ended September 30, 2000 have been prepared to reflect Beazer Homes USA, Inc.'s (Beazer) purchase of the residential homebuilding operations of Sanford Homes of Colorado LLLP (SHOC) and April Corporation (April) on August 1, 2001, as if this acquisition had occurred on June 30, 2001 for purposes of the pro forma condensed combined balance sheet, and on October 1, 1999 for purposes of the pro forma condensed combined statements of operations. The purchase price was approximately $72 million, of which $65 million was paid in cash and approximately $7 million of accounts payable and accrued expenses were assumed by Beazer. The acquisition has been accounted for as a purchase and, accordingly, the purchase price has been tentatively allocated to reflect the fair value of assets and liabilities acquired. Such allocation resulted principally in an increase to inventory to reflect the fair value of assets acquired and an increase to other assets to recognize the goodwill associated with the transaction. Pro forma adjustments have been made in the accompanying statements to reflect the impact of purchase accounting and other items that Beazer management believes reasonable under the circumstances.

    The unaudited pro forma condensed combined financial information is provided for comparative purposes only and does not purport to be indicative of the results that would actually have been obtained had the acquisition been effected on October 1, 1999 or of the results which may be obtained in the future. The unaudited pro forma condensed combined financial information should be read in conjunction with the historical financial statements and notes thereto of Beazer, which are incorporated by reference in Beazer's Annual Report on Form 10-K for the year ended September 30, 2000, Beazer's Quarterly Report on Form 10-Q for the nine months ended June 30, 2001 and the historical combined financial statements of SHOC and April included herein.


BEAZER HOMES USA, INC.
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
June 30, 2001
(in thousands, except share data)

 
  Beazer
Historical

  SHOC &
April
Combined
Historical (1)

  Pro Forma
Adjustments

  Beazer
Pro Forma
Combined

 
ASSETS                          
Cash and cash equivalents   $ 11,911   $ 8,312   $ (20,223 )(2) $  
Accounts receivable     24,146     1,725     (1,682 )(3)   24,189  
Inventory     785,234     50,302     5,800  (4)   841,336  
Property, plant and equipment, net     11,786     304         12,090  
Goodwill, net     6,649         4,364  (5)   11,013  
Other assets     31,020     5,993     (1,692 )(6)   35,321  
   
 
 
 
 
  Total assets   $ 870,746   $ 66,636   $ (13,433 ) $ 923,949  
   
 
 
 
 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 
Trade accounts payable   $ 56,922   $ 3,238   $   $ 60,160  
Other payables and accrued liabilities     105,561     3,514         109,075  
Other notes payable     99     31,758     (31,758 )(7)   99  
Revolving credit facility             46,451  (2)   46,451  
Term loan     90,000             90,000  
Senior notes (net of discount of $4,906)     295,094             295,094  
   
 
 
 
 
  Total liabilities     547,676     38,510     14,693     600,879  

Minority Interest

 

 


 

 

254

 

 

(254

)(3)

 


 

Stockholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 
Preferred stock (par value $.01 per share, 5,000,000 shares authorized, no shares issued)                  
Common stock (par value $.01 per share, 30,000,000 shares authorized, 12,358,725 issued, 8,559,721 outstanding)     124             124  
Paid in capital     196,882             196,882  
Owners' equity         742     (742 )(8)    
Retained earnings     192,125     27,130     (27,130 )(8)   192,125  
Unearned restricted stock     (3,665 )           (3,665 )
Treasury stock (3,799,004 shares)     (61,510 )           (61,510 )
Accumulated other comprehensive loss     (886 )           (886 )
   
 
 
 
 
Total stockholders' equity     323,070     27,872     (27,872 )   323,070  
   
 
 
 
 
  Total liabilities and stockholders' equity   $ 870,746   $ 66,636   $ (13,433 ) $ 923,949  
   
 
 
 
 

Pro Forma Adjustments:

(1)
Represents the unaudited June 30, 2001 historical combined financial statements of SHOC and April.
(2)
To reflect the funding of the purchase price of the acquisition including pay off of SHOC & April debt and additional debt incurred by Beazer.
(3)
Represents certain assets and liabilities of SHOC and April which were excluded from the business combination.
(4)
To increase combined acquired inventory by $9.0 million to values approximating estimated selling price less: (a) costs of completion and disposal and (b) a reasonable profit allowance; and to decrease inventory by $3.2 million to account for certain model homes not acquired by Beazer.
(5)
Represents tentative excess of the purchase price over identifiable tangible and intangible net assets of the acquired companies.
(6)
To increase other assets by $1.0 million for the fair value of a non-compete agreement in connection with the business combination and to decrease other assets $2.7 million related to item (3) above.
(7)
Represents a $29.3 million adjustment related to item (2) above and a $2.5 million adjustment related to item (3) above.
(8)
To eliminate SHOC and April combined historical owners' equity.

BEAZER HOMES USA, INC.
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
NINE MONTHS ENDED JUNE 30, 2001
(in thousands, except per share data)

 
  Beazer
Historical (1)

  SHOC & April
Combined
Historical (1)

  Pro
Forma
Adjustments

  Beazer
Pro
Forma
Combined

 
Total revenue   $ 1,188,172   $ 95,584   $   $ 1,283,756  
Costs and expenses:                          
  Home construction and land sales     948,764     69,243     1,500  (2)   1,019,507  
  Selling, general and administrative     132,742     10,072     593  (3)   143,407  
  Interest     22,715     1,053     2,014  (4)   25,782  
   
 
 
 
 
Operating income     83,951     15,216     (4,107 )   95,060  
Other (expense)/income, net     909     506         1,415  
   
 
 
 
 
Income before income taxes and extraordinary item     84,860     15,722     (4,107 )   96,475  
Provision for income taxes     33,096     1,203     3,326  (5)   37,625  
   
 
 
 
 
Net income before extraordinary item     51,764     14,519     (7,433 )   58,850  
Extraordinary item—loss on early extinguishment of debt (net of taxes of $469)     (733 )           (733 )
   
 
 
 
 
Net income   $ 51,031   $ 14,519   $ (7,433 ) $ 58,117  
   
 
 
 
 
Weighted average number of shares:                          
  Basic     8,149                 8,149  
  Diluted     9,124                 9,124  

Basic

 

 

 

 

 

 

 

 

 

 

 

 

 
  Net income before extraordinary item   $ 6.35               $ 7.22  
  Extraordinary item     0.09                 0.09  
   
             
 
  Net income per common share   $ 6.26               $ 7.13  
   
             
 

Diluted

 

 

 

 

 

 

 

 

 

 

 

 

 
  Net income before extraordinary item   $ 5.67               $ 6.45  
  Extraordinary item     0.08                 0.08  
   
             
 
  Net income per common share   $ 5.59               $ 6.37  
   
             
 

Pro Forma Adjustments:

The above unaudited pro forma condensed combined statement of operations was prepared to reflect Beazer's purchase of the residential homebuilding operations of SHOC and April as if the acquisition had occurred on October 1, 1999.

(1)
For purposes of this pro forma condensed combined statement of operations, the statement of operations of SHOC and April for the nine months ended June 30, 2001 has been combined with Beazer's statement of operations for the nine months ended June 30, 2001.
(2)
To adjust cost of home construction and land sales for the amortization of purchase price adjustments resulting from the acquisition of SHOC and April.
(3)
To recognize the amortization of goodwill of $0.2 million and the non compete agreement of $0.4 million.
(4)
To impute interest of $2.6 million on the aggregate purchase price, to adjust the acquired operations' interest expense to Beazer's average borrowing rate for the nine months ended June 30, 2001 (7.98%), and to eliminate loan guarantee fees paid to an affiliate of $0.6 million.
(5)
To impute income tax expense based on Beazer's effective income tax rate (39%).

BEAZER HOMES USA, INC.
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
YEAR ENDED SEPTEMBER 30, 2000
(in thousands, except per share data)

 
  Beazer
Historical (1)

  SHOC &
April
Combined
Historical (1)

  Pro
Forma
Adjustments

  Beazer
Pro
Forma
Combined

 
Total revenue   $ 1,527,865   $ 138,161   $   $ 1,666,026  

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 
  Home construction and land sales     1,255,918     104,249     7,500  (2)   1,367,667  
  Selling, general and administrative     168,620     15,455     791  (3)   184,866  
  Interest     27,704     1,493     2,472  (4)   31,669  
   
 
 
 
 
Operating income     75,623     16,964     (10,763 )   81,824  
Other (expense)/income, net     (4,138 )   114         (4,024 )
   
 
 
 
 
Income before income taxes     71,485     17,078     (10,763 )   77,800  
Provision for income taxes     27,879     1,179     1,284  (5)   30,342  
   
 
 
 
 
Net income   $ 43,606   $ 15,899   $ (12,047 ) $ 47,458  
   
 
 
 
 

Weighted average number of shares:

 

 

 

 

 

 

 

 

 

 

 

 

 
  Basic     8,254                 8,254  
  Diluted     8,630                 8,630  

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 
  Basic   $ 5.28               $ 5.75  
   
             
 
  Diluted   $ 5.05               $ 5.50  
   
             
 

Pro Forma Adjustments:

The above unaudited pro forma condensed combined statement of operations was prepared to reflect Beazer's purchase of the residential homebuilding operations of SHOC and April as if the acquisition had occurred on October 1, 1999.

(1)
For purposes of this pro forma condensed combined statement of operations, the statement of operations of SHOC and April for the year ended December 31, 2000 has been combined with Beazer's statement of operations for the year ended September 30, 2000.
(2)
To adjust cost of home construction and land sales for the amortization of purchase price adjustments resulting from the acquisition of SHOC and April.
(3)
To recognize the amortization of goodwill of $0.3 million and the non compete agreement of $0.5 million.
(4)
To impute interest of $3.3 million on the aggregate purchase price, to adjust the acquired operations' interest expense to Beazer's average borrowing rate for fiscal 2000 (7.98%), and to eliminate loan guarantee fees paid to an affiliate of $0.8 million.
(5)
To impute income tax expense based on Beazer's effective income tax rate (39%).



QuickLinks

BEAZER HOMES USA, INC. UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET June 30, 2001
BEAZER HOMES USA, INC. UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS NINE MONTHS ENDED JUNE 30, 2001
BEAZER HOMES USA, INC. UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS YEAR ENDED SEPTEMBER 30, 2000