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 2017 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, 2018 H&R Block, Inc. Block Financial Other Eliminations Consolidated Total revenues $ — $ 192,353 $ 3,028,576 $ (60,998 ) $ 3,159,931 Cost of revenues — 81,746 1,696,719 (38,736 ) 1,739,729 Selling, general and administrative — 25,691 664,723 (22,262 ) 668,152 Total operating expenses — 107,437 2,361,442 (60,998 ) 2,407,881 Other income (expense), net 599,202 30,305 36,667 (660,120 ) 6,054 Interest expense on external borrowings — (89,068 ) (304 ) — (89,372 ) Income from continuing operations before income taxes (benefit) 599,202 26,153 703,497 (660,120 ) 668,732 Income taxes (benefit) (13,947 ) (5,203 ) 60,973 — 41,823 Net income from continuing operations 613,149 31,356 642,524 (660,120 ) 626,909 Net loss from discontinued operations — (13,755 ) (5 ) — (13,760 ) Net income 613,149 17,601 642,519 (660,120 ) 613,149 Other comprehensive income 996 — 996 (996 ) 996 Comprehensive income $ 614,145 $ 17,601 $ 643,515 $ (661,116 ) $ 614,145 Year ended April 30, 2017 H&R Block, Inc. Block Financial Other Eliminations Consolidated Total revenues $ — $ 186,659 $ 2,877,265 $ (27,610 ) $ 3,036,314 Cost of revenues — 71,661 1,580,425 (7,709 ) 1,644,377 Selling, general and administrative — 24,201 671,653 (19,901 ) 675,953 Total operating expenses — 95,862 2,252,078 (27,610 ) 2,320,330 Other income (expense), net 399,996 25,361 9,330 (428,433 ) 6,254 Interest expense on external borrowings — (92,263 ) (688 ) — (92,951 ) Income from continuing operations before income taxes (benefit) 399,996 23,895 633,829 (428,433 ) 629,287 Income taxes (benefit) (8,949 ) 6,472 210,847 — 208,370 Net income from continuing operations 408,945 17,423 422,982 (428,433 ) 420,917 Net income (loss) from discontinued operations — (12,705 ) 733 — (11,972 ) Net income 408,945 4,718 423,715 (428,433 ) 408,945 Other comprehensive loss (4,066 ) — (4,066 ) 4,066 (4,066 ) Comprehensive income $ 404,879 $ 4,718 $ 419,649 $ (424,367 ) $ 404,879 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 (expense), net 375,136 21,473 (9,965 ) (381,395 ) 5,249 Interest expense on external borrowings — (68,531 ) (431 ) — (68,962 ) Income from continuing operations before income taxes (benefit) 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 CONDENSED CONSOLIDATING BALANCE SHEETS (in 000s) As of April 30, 2018 H&R Block, Inc. Block Financial Other Eliminations Consolidated Cash & cash equivalents $ — $ 4,346 $ 1,540,598 $ — $ 1,544,944 Cash & cash equivalents - restricted — — 118,734 — 118,734 Receivables, net — 51,562 95,212 — 146,774 Income taxes receivable 2,801 — 12,310 (2,801 ) 12,310 Prepaid expenses and other current assets — 1,954 66,997 — 68,951 Total current assets 2,801 57,862 1,833,851 (2,801 ) 1,891,713 Property and equipment, net — 467 231,421 — 231,888 Intangible assets, net — — 373,981 — 373,981 Goodwill — — 507,871 — 507,871 Deferred tax assets and income taxes receivable 1,400 17,798 14,897 — 34,095 Investments in subsidiaries 2,801,808 — 131,315 (2,933,123 ) — Amounts due from affiliates — 1,541,954 2,400,938 (3,942,892 ) — Other noncurrent assets — 50,073 51,328 — 101,401 Total assets $ 2,806,009 $ 1,668,154 $ 5,545,602 $ (6,878,816 ) $ 3,140,949 Accounts payable and accrued expenses $ 2,074 $ 16,628 $ 233,273 $ — $ 251,975 Accrued salaries, wages and payroll taxes — 1,161 140,338 — 141,499 Accrued income taxes and reserves for uncertain tax positions — 1,060 264,791 (2,801 ) 263,050 Current portion of long-term debt — — 1,026 — 1,026 Deferred revenue and other current liabilities — 22,172 163,929 — 186,101 Total current liabilities 2,074 41,021 803,357 (2,801 ) 843,651 Long-term debt — 1,490,007 4,602 — 1,494,609 Deferred tax liabilities and reserves for uncertain tax positions 9,286 4,963 215,181 — 229,430 Deferred revenue and other noncurrent liabilities — 848 178,700 — 179,548 Amounts due to affiliates 2,400,938 — 1,541,954 (3,942,892 ) — Total liabilities 2,412,298 1,536,839 2,743,794 (3,945,693 ) 2,747,238 Stockholders' equity 393,711 131,315 2,801,808 (2,933,123 ) 393,711 Total liabilities and stockholders' equity $ 2,806,009 $ 1,668,154 $ 5,545,602 $ (6,878,816 ) $ 3,140,949 As of April 30, 2017 H&R Block, Inc. Block Financial Other Eliminations Consolidated Cash & cash equivalents $ — $ 4,486 $ 1,006,845 $ — $ 1,011,331 Cash & cash equivalents - restricted — 8,060 98,148 — 106,208 Receivables, net — 61,250 101,525 — 162,775 Prepaid expenses and other current assets — 2,280 63,445 — 65,725 Total current assets — 76,076 1,269,963 — 1,346,039 Property and equipment, net — 78 263,749 — 263,827 Intangible assets, net — — 409,364 — 409,364 Goodwill — — 491,207 — 491,207 Deferred tax assets and income taxes receivable 5,587 30,743 47,398 — 83,728 Investments in subsidiaries 2,158,234 — 113,714 (2,271,948 ) — Amounts due from affiliates — 1,493,195 2,194,294 (3,687,489 ) — Other noncurrent assets — 51,829 48,114 — 99,943 Total assets $ 2,163,821 $ 1,651,921 $ 4,837,803 $ (5,959,437 ) $ 2,694,108 Accounts payable and accrued expenses $ 2,086 $ 14,218 $ 200,724 $ — $ 217,028 Accrued salaries, wages and payroll taxes — 851 183,005 — 183,856 Accrued income taxes and reserves for uncertain tax positions — — 348,199 — 348,199 Current portion of long-term debt — — 981 — 981 Deferred revenue and other current liabilities — 26,759 162,457 — 189,216 Total current liabilities 2,086 41,828 895,366 — 939,280 Long-term debt — 1,487,389 5,628 — 1,493,017 Deferred tax liabilities and reserves for uncertain tax positions 28,324 8,037 122,724 — 159,085 Deferred revenue and other noncurrent liabilities — 953 162,656 — 163,609 Amounts due to affiliates 2,194,294 — 1,493,195 (3,687,489 ) — Total liabilities 2,224,704 1,538,207 2,679,569 (3,687,489 ) 2,754,991 Stockholders' equity (deficiency) (60,883 ) 113,714 2,158,234 (2,271,948 ) (60,883 ) Total liabilities and stockholders' equity $ 2,163,821 $ 1,651,921 $ 4,837,803 $ (5,959,437 ) $ 2,694,108 Year ended April 30, 2017 H&R Block, Inc. Block Financial Other Eliminations Consolidated Net cash provided by (used in) operating activities: $ — $ (66,499 ) $ 618,696 $ — $ 552,197 Cash flows from investing: Sales, maturities and payments received on AFS securities — 144 1,000 — 1,144 Principal payments and sales of mortgage loans and real estate owned, net — 207,174 — — 207,174 Capital expenditures — (32 ) (89,223 ) — (89,255 ) Payments for business acquisitions, net of cash acquired — — (54,816 ) — (54,816 ) Franchise loans funded — (34,136 ) (337 ) — (34,473 ) Payments received on franchise loans — 61,102 335 — 61,437 Intercompany borrowings (payments) — (194,782 ) (507,594 ) 702,376 — Other, net — 1,546 6,562 — 8,108 Net cash provided by (used in) investing activities — 41,016 (644,073 ) 702,376 99,319 Cash flows from financing: Repayments of line of credit borrowings — (1,700,000 ) — — (1,700,000 ) Proceeds from line of credit borrowings — 1,700,000 — — 1,700,000 Dividends paid (187,115 ) — — — (187,115 ) Repurchase of common stock, including shares surrendered (322,850 ) — — — (322,850 ) Proceeds from exercise of stock options 2,371 — — — 2,371 Intercompany borrowings (payments) 507,594 — 194,782 (702,376 ) — Other, net — — (22,830 ) — (22,830 ) Net cash provided by (used in) financing activities — — 171,952 (702,376 ) (530,424 ) Effects of exchange rate changes on cash — — (4,464 ) — (4,464 ) Net increase (decrease) in cash, cash equivalents and restricted cash — (25,483 ) 142,111 — 116,628 Cash, cash equivalents and restricted cash - beginning of the year — 38,029 962,882 — 1,000,911 Cash, cash equivalents and restricted cash - end of the year $ — $ 12,546 $ 1,104,993 $ — $ 1,117,539 Year ended April 30, 2016 H&R Block, Inc. Block Financial Other Eliminations Consolidated Net cash provided by (used in) operating activities: $ — $ (71,783 ) $ 616,336 $ — $ 544,553 Cash flows from investing: Sales, maturities and payments received on AFS securities — 430,460 6,011 — 436,471 Principal payments and sales of mortgage loans and real estate owned, net — 38,481 — — 38,481 Capital expenditures — (21 ) (99,902 ) — (99,923 ) Payments for business acquisitions, net of cash acquired — — (88,776 ) — (88,776 ) Franchise loans funded — (22,479 ) (341 ) — (22,820 ) Payments received on franchise loans — 54,613 394 — 55,007 Intercompany borrowings (payments) — (1,147,985 ) (2,197,954 ) 3,345,939 — Other, net — 2,192 8,883 — 11,075 Net cash provided by (used in) investing activities — (644,739 ) (2,371,685 ) 3,345,939 329,515 Cash flows from financing: Repayments of short-term borrowings — (1,465,000 ) — — (1,465,000 ) Proceeds from short-term borrowings — 1,465,000 — — 1,465,000 Proceeds from long-term debt — 996,831 — — 996,831 Transfer of HRB Bank deposits — (419,028 ) — — (419,028 ) Customer banking deposits, net — (327,145 ) — 440 (326,705 ) Dividends paid (201,688 ) — — — (201,688 ) Repurchase of common stock, including shares surrendered (2,018,338 ) — — — (2,018,338 ) Proceeds from exercise of stock options 25,775 — — — 25,775 Intercompany borrowings (payments) 2,197,954 — 1,147,985 (3,345,939 ) — Other, net (3,703 ) (19,282 ) 4,409 — (18,576 ) Net cash provided by (used in) financing activities — 231,376 1,152,394 (3,345,499 ) (1,961,729 ) Effects of exchange rate changes on cash — — (10,590 ) — (10,590 ) Net decrease in cash, cash equivalents and restricted cash — (485,146 ) (613,545 ) 440 (1,098,251 ) Cash, cash equivalents and restricted cash - beginning of the year — 523,175 1,576,427 (440 ) 2,099,162 Cash, cash equivalents and restricted cash - end of the year $ — $ 38,029 $ 962,882 $ — $ 1,000,911 |