Condensed Consolidating Financial Statements | Block Financial is a 100% owned subsidiary of the Company. Block Financial is the Issuer and the Company is the full and unconditional Guarantor of the Senior Notes, our 2015 CLOC and other indebtedness issued from time to time. These condensed consolidating financial statements have been prepared using the equity method of accounting. Earnings of subsidiaries are, therefore, reflected in the Company's investment in subsidiaries account. The elimination entries eliminate investments in subsidiaries, related stockholders' equity and other intercompany balances and transactions. CONDENSED CONSOLIDATING INCOME STATEMENTS (in 000s) Year ended April 30, 2016 H&R Block, Inc. Block Financial Other Eliminations Consolidated Total revenues $ — $ 192,698 $ 2,868,343 $ (22,888 ) $ 3,038,153 Cost of revenues — 102,707 1,588,450 (5,605 ) 1,685,552 Selling, general and administrative 2,537 30,780 703,375 (17,283 ) 719,409 Total operating expenses 2,537 133,487 2,291,825 (22,888 ) 2,404,961 Other income 381,670 25,420 11,569 (400,958 ) 17,701 Interest expense on external borrowings — (68,531 ) (431 ) — (68,962 ) Other expenses (6,534 ) (3,947 ) (21,534 ) 19,563 (12,452 ) Income from continuing operations before taxes 372,599 12,153 566,122 (381,395 ) 569,479 Income taxes (benefit) (1,668 ) 1,411 186,183 — 185,926 Net income from continuing operations 374,267 10,742 379,939 (381,395 ) 383,553 Net loss from discontinued operations — (9,286 ) — — (9,286 ) Net income 374,267 1,456 379,939 (381,395 ) 374,267 Other comprehensive loss (12,973 ) (8,444 ) (12,973 ) 21,417 (12,973 ) Comprehensive income (loss) $ 361,294 $ (6,988 ) $ 366,966 $ (359,978 ) $ 361,294 Year ended April 30, 2015 H&R Block, Inc. Block Financial Other Eliminations Consolidated Total revenues $ — $ 226,285 $ 2,858,474 $ (6,101 ) $ 3,078,658 Cost of revenues — 96,493 1,540,091 (6,094 ) 1,630,490 Selling, general and administrative — 19,053 634,456 (7 ) 653,502 Total operating expenses — 115,546 2,174,547 (6,101 ) 2,283,992 Other income 475,336 2,726 50,434 (527,182 ) 1,314 Interest expense on external borrowings — (44,884 ) (362 ) — (45,246 ) Other expenses — (953 ) (14,976 ) 8,000 (7,929 ) Income from continuing operations before taxes 475,336 67,628 719,023 (519,182 ) 742,805 Income taxes 1,673 2,602 251,786 — 256,061 Net income from continuing operations 473,663 65,026 467,237 (519,182 ) 486,744 Net income (loss) from discontinued operations — (16,725 ) 3,644 — (13,081 ) Net income 473,663 48,301 470,881 (519,182 ) 473,663 Other comprehensive income (loss) (3,437 ) 6,738 (3,437 ) (3,301 ) (3,437 ) Comprehensive income $ 470,226 $ 55,039 $ 467,444 $ (522,483 ) $ 470,226 Year ended April 30, 2014 H&R Block, Inc. Block Financial Other Eliminations Consolidated Total revenues $ — $ 235,075 $ 2,795,562 $ (6,342 ) $ 3,024,295 Cost of revenues — 124,887 1,453,832 (6,342 ) 1,572,377 Selling, general and administrative — 22,505 610,923 — 633,428 Total operating expenses — 147,392 2,064,755 (6,342 ) 2,205,805 Other income 478,866 20,925 5,580 (469,056 ) 36,315 Interest expense on external borrowings — (54,892 ) (387 ) — (55,279 ) Other expenses — (12,888 ) (19,522 ) — (32,410 ) Income from continuing operations before taxes 478,866 40,828 716,478 (469,056 ) 767,116 Income taxes 3,709 10,551 252,759 — 267,019 Net income from continuing operations 475,157 30,277 463,719 (469,056 ) 500,097 Net loss from discontinued operations — (23,771 ) (1,169 ) — (24,940 ) Net income 475,157 6,506 462,550 (469,056 ) 475,157 Other comprehensive loss (5,373 ) (2,012 ) (5,373 ) 7,385 (5,373 ) Comprehensive income $ 469,784 $ 4,494 $ 457,177 $ (461,671 ) $ 469,784 CONDENSED CONSOLIDATING BALANCE SHEETS (in 000s) As of April 30, 2016 H&R Block, Inc. Block Financial Other Eliminations Consolidated Cash & cash equivalents $ — $ 9,025 $ 887,776 $ — $ 896,801 Cash & cash equivalents - restricted — 29,004 75,106 — 104,110 Receivables, net — 71,882 81,234 — 153,116 Prepaid expenses and other current assets — 8,622 58,516 — 67,138 Investments in available-for-sale securities — — 1,133 — 1,133 Total current assets — 118,533 1,103,765 — 1,222,298 Mortgage loans held for investment, net — 202,385 — — 202,385 Property and equipment, net — 136 293,429 — 293,565 Intangible assets, net — — 433,885 — 433,885 Goodwill — — 470,757 — 470,757 Deferred tax assets and income taxes receivable 5,917 77,270 36,936 — 120,123 Investments in subsidiaries 1,738,643 — 108,995 (1,847,638 ) — Amounts due from affiliates — 1,307,612 1,714,009 (3,021,621 ) — Other noncurrent assets — 71,659 43,103 — 114,762 Total assets $ 1,744,560 $ 1,777,595 $ 4,204,879 $ (4,869,259 ) $ 2,857,775 Accounts payable and accrued expenses $ 1,531 $ 18,596 $ 239,459 $ — $ 259,586 Accrued salaries, wages and payroll taxes — 1,766 160,020 — 161,786 Accrued income taxes — 52,976 320,778 — 373,754 Current portion of long-term debt — — 826 — 826 Deferred revenue and other current liabilities — 87,982 155,671 — 243,653 Total current liabilities 1,531 161,320 876,754 — 1,039,605 Long-term debt — 1,495,316 6,609 — 1,501,925 Deferred tax liabilities and reserves for uncertain tax positions 5,917 10,786 116,257 — 132,960 Deferred revenue and other noncurrent liabilities — 1,178 159,004 — 160,182 Amounts due to affiliates 1,714,009 — 1,307,612 (3,021,621 ) — Total liabilities 1,721,457 1,668,600 2,466,236 (3,021,621 ) 2,834,672 Stockholders' equity 23,103 108,995 1,738,643 (1,847,638 ) 23,103 Total liabilities and stockholders' equity $ 1,744,560 $ 1,777,595 $ 4,204,879 $ (4,869,259 ) $ 2,857,775 As of April 30, 2015 H&R Block, Inc. Block Financial Other Eliminations Consolidated Cash & cash equivalents $ — $ 478,077 $ 1,529,553 $ (440 ) $ 2,007,190 Cash & cash equivalents - restricted — 45,098 46,874 — 91,972 Receivables, net — 80,332 87,632 — 167,964 Deferred tax assets and income taxes receivable — 77,418 96,849 — 174,267 Prepaid expenses and other current assets — 7,771 62,512 — 70,283 Investments in available-for-sale securities — 434,924 4,701 — 439,625 Total current assets — 1,123,620 1,828,121 (440 ) 2,951,301 Mortgage loans held for investment, net — 239,338 — — 239,338 Property and equipment, net — 218 311,169 — 311,387 Intangible assets, net — — 432,142 — 432,142 Goodwill — — 441,831 — 441,831 Deferred tax assets and income taxes receivable — 44,788 — (31,327 ) 13,461 Investments in subsidiaries 1,371,677 — 116,870 (1,488,547 ) — Amounts due from affiliates 463,434 134,094 1,058 (598,586 ) — Other noncurrent assets — 81,075 44,885 — 125,960 Total assets $ 1,835,111 $ 1,623,133 $ 3,176,076 $ (2,118,900 ) $ 4,515,420 Customer banking deposits $ — $ 744,681 $ — $ (440 ) $ 744,241 Accounts payable and accrued expenses 1,104 7,672 222,546 — 231,322 Accrued salaries, wages and payroll taxes — 1,946 142,798 — 144,744 Accrued income taxes — 49,529 385,155 — 434,684 Current portion of long-term debt — — 790 — 790 Deferred revenue and other current liabilities — 177,063 145,445 — 322,508 Total current liabilities 1,104 980,891 896,734 (440 ) 1,878,289 Long-term debt — 497,893 7,405 — 505,298 Deferred tax liabilities and reserves for uncertain tax positions — 25,696 148,217 (31,327 ) 142,586 Deferred revenue and other noncurrent liabilities — 1,783 154,515 — 156,298 Amounts due to affiliates 1,058 — 597,528 (598,586 ) — Total liabilities 2,162 1,506,263 1,804,399 (630,353 ) 2,682,471 Stockholders' equity 1,832,949 116,870 1,371,677 (1,488,547 ) 1,832,949 Total liabilities and stockholders' equity $ 1,835,111 $ 1,623,133 $ 3,176,076 $ (2,118,900 ) $ 4,515,420 Year ended April 30, 2015 H&R Block, Inc. Block Financial Other Eliminations Consolidated Net cash provided by operating activities: $ — $ 15,456 $ 611,152 $ — $ 626,608 Cash flows from investing: Purchases of AFS securities — (90,381 ) (200 ) — (90,581 ) Sales, maturities and payments received on AFS securities — 87,922 3,956 — 91,878 Mortgage loans held for investment, net — 23,886 — — 23,886 Capital expenditures — (224 ) (122,934 ) — (123,158 ) Payments for business acquisitions, net — — (113,252 ) — (113,252 ) Franchise loans funded — (49,220 ) (475 ) — (49,695 ) Payments received on franchise loans — 90,199 437 — 90,636 Intercompany borrowings (payments) — 134,094 (285,049 ) 150,955 — Other, net — 12,011 9,343 — 21,354 Net cash provided by (used in) investing activities — 208,287 (508,174 ) 150,955 (148,932 ) Cash flows from financing: Repayments of short-term borrowings — (1,049,136 ) — — (1,049,136 ) Proceeds from short-term borrowings — 1,049,136 — — 1,049,136 Repayments of long-term debt — (400,000 ) — — (400,000 ) Customer banking deposits, net — (29,204 ) — 660 (28,544 ) Dividends paid (219,960 ) — — — (219,960 ) Repurchase of common stock (10,449 ) — — — (10,449 ) Proceeds from exercise of stock options 16,522 — — — 16,522 Intercompany borrowings (payments) 213,887 71,162 (134,094 ) (150,955 ) — Other, net — — (3,376 ) — (3,376 ) Net cash used in financing activities — (358,042 ) (137,470 ) (150,295 ) (645,807 ) Effects of exchange rate changes on cash — — (9,986 ) — (9,986 ) Net decrease in cash — (134,299 ) (44,478 ) 660 (178,117 ) Cash - beginning of the year — 612,376 1,574,031 (1,100 ) 2,185,307 Cash - end of the year $ — $ 478,077 $ 1,529,553 $ (440 ) $ 2,007,190 Year ended April 30, 2014 H&R Block, Inc. Block Financial Other Eliminations Consolidated Net cash provided by operating activities: $ — $ 35,034 $ 774,547 $ — $ 809,581 Cash flows from investing: Purchases of AFS securities — (45,158 ) — — (45,158 ) Sales, maturities and payments received on AFS securities — 106,873 228 — 107,101 Mortgage loans held for investment, net — 46,664 — — 46,664 Capital expenditures — (75 ) (146,936 ) — (147,011 ) Payments for business acquisitions, net — — (68,428 ) — (68,428 ) Proceeds from notes receivable — — 64,865 — 64,865 Franchise loans funded — (63,960 ) — — (63,960 ) Payments received on franchise loans — 87,220 — — 87,220 Intercompany borrowings (payments) — 33,497 (196,840 ) 163,343 — Other, net — 19,746 9,651 — 29,397 Net cash provided by (used in) investing activities — 184,807 (337,460 ) 163,343 10,690 Cash flows from financing: Repayments of short-term borrowings — (316,000 ) — — (316,000 ) Proceeds from short-term borrowings — 316,000 — — 316,000 Customer banking deposits, net — (165,575 ) — 1,623 (163,952 ) Dividends paid (218,980 ) — — — (218,980 ) Repurchase of common stock (6,106 ) — — — (6,106 ) Proceeds from exercise of stock options 28,246 — — — 28,246 Intercompany borrowings (payments) 196,840 — (33,497 ) (163,343 ) — Other, net — — (4,138 ) — (4,138 ) Net cash used in financing activities — (165,575 ) (37,635 ) (161,720 ) (364,930 ) Effects of exchange rate changes on cash — — (17,618 ) — (17,618 ) Net increase in cash — 54,266 381,834 1,623 437,723 Cash - beginning of the year — 558,110 1,192,197 (2,723 ) 1,747,584 Cash - end of the year $ — $ 612,376 $ 1,574,031 $ (1,100 ) $ 2,185,307 |