CONDENSED CONSOLIDATING FINANCIAL STATEMENTS | NOTE 12: CONDENSED CONSOLIDATING FINANCIAL STATEMENTS Block Financial LLC (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 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 STATEMENTS OF OPERATIONS (in 000s) Three months ended January 31, 2020 H&R Block, Inc. Block Financial Other Eliminations Consolidated Total revenues $ — $ 58,231 $ 478,704 $ (17,730 ) $ 519,205 Cost of revenues — 35,598 439,061 (12,138 ) 462,521 Selling, general and administrative 128 7,132 207,620 (5,592 ) 209,288 Total operating expenses 128 42,730 646,681 (17,730 ) 671,809 Other income (expense), net (137,783 ) 11,086 8,519 120,057 1,879 Interest expense on borrowings — (26,300 ) (5 ) — (26,305 ) Income (loss) from continuing operations befor e income tax benefit (137,911 ) 287 (159,463 ) 120,057 (177,030 ) Income tax benefit (8,228 ) (37 ) (40,739 ) — (49,004 ) Net income (loss) from continuing ope rations (129,683 ) 324 (118,724 ) 120,057 (128,026 ) Net loss from discontinued operations — (1,037 ) (620 ) — (1,657 ) Net loss (129,683 ) (713 ) (119,344 ) 120,057 (129,683 ) Other comprehensive loss (3,574 ) — (3,574 ) 3,574 (3,574 ) Comprehensive loss $ (133,257 ) $ (713 ) $ (122,918 ) $ 123,631 $ (133,257 ) (in 000s) Three months ended January 31, 2019 H&R Block, Inc. Block Financial Other Eliminations Consolidated Total revenues $ — $ 53,461 $ 433,144 $ (18,221 ) $ 468,384 Cost of revenues — 34,533 396,672 (10,179 ) 421,026 Selling, general and administrative — 10,347 183,153 (8,042 ) 185,458 Total operating expenses — 44,880 579,825 (18,221 ) 606,484 Other income (expense), net (134,984 ) 8,903 348 128,002 2,269 Interest expense on borrowings — (22,833 ) — — (22,833 ) Loss from continuing operations before income taxe s (benefit) (134,984 ) (5,349 ) (146,333 ) 128,002 (158,664 ) Income taxes (benefi t) (8,530 ) 75 (30,430 ) — (38,885 ) Net loss from continuing operations (126,454 ) (5,424 ) (115,903 ) 128,002 (119,779 ) Net loss from discontinued operations — (6,675 ) — — (6,675 ) Net loss (126,454 ) (12,099 ) (115,903 ) 128,002 (126,454 ) Other comprehensive inco me 1,238 — 1,238 (1,238 ) 1,238 Comprehensive loss $ (125,216 ) $ (12,099 ) $ (114,665 ) $ 126,764 $ (125,216 ) CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (in 000s) Nine months ended January 31, 2020 H&R Block, Inc. (Guarantor) Block Financial (Issuer) Other Subsidiaries Eliminations Consolidated H&R Block Total revenues $ — $ 86,515 $ 768,544 $ (24,691 ) $ 830,368 Cost of revenues — 45,680 912,272 (12,833 ) 945,119 Selling, general and administrative 1,666 15,319 470,631 (11,858 ) 475,758 Total operating expenses 1,666 60,999 1,382,903 (24,691 ) 1,420,877 Other income (expense), net (477,932 ) 31,578 23,596 436,499 13,741 Interest expense on borrowings — (68,656 ) (26 ) — (68,682 ) Loss from continuing operations before income tax benefit (479,598 ) (11,562 ) (590,789 ) 436,499 (645,450 ) Income tax benefit (11,669 ) (3,047 ) (173,430 ) — (188,146 ) Net loss from continuing operations (467,929 ) (8,515 ) (417,359 ) 436,499 (457,304 ) Net loss from discontinued operations — (10,005 ) (620 ) — (10,625 ) Net loss (467,929 ) (18,520 ) (417,979 ) 436,499 (467,929 ) Other comprehensive loss (4,975 ) — (4,975 ) 4,975 (4,975 ) Comprehensive loss $ (472,904 ) $ (18,520 ) $ (422,954 ) $ 441,474 $ (472,904 ) (in 000s) Nine months ended January 31, 2019 H&R Block, Inc. (Guarantor) Block Financial (Issuer) Other Subsidiaries Eliminations Consolidated H&R Block Total revenues $ — $ 81,751 $ 706,775 $ (26,088 ) $ 762,438 Cost of revenues — 46,580 859,759 (12,938 ) 893,401 Selling, general and administrative 1,476 16,444 399,747 (13,150 ) 404,517 Total operating expenses 1,476 63,024 1,259,506 (26,088 ) 1,297,918 Other income (expense), net (465,085 ) 27,748 6,498 442,114 11,275 Interest expense on borrowings — (65,082 ) (132 ) — (65,214 ) Loss from continuing operations before income tax benefit (466,561 ) (18,607 ) (546,365 ) 442,114 (589,419 ) Income tax benefit (11,161 ) (5,942 ) (132,803 ) — (149,906 ) Net loss from continuing operations (455,400 ) (12,665 ) (413,562 ) 442,114 (439,513 ) Net loss from discontinued operations — (15,887 ) — — (15,887 ) Net loss (455,400 ) (28,552 ) (413,562 ) 442,114 (455,400 ) Other comprehensive loss (3,339 ) — (3,339 ) 3,339 (3,339 ) Comprehensive loss $ (458,739 ) $ (28,552 ) $ (416,901 ) $ 445,453 $ (458,739 ) CONDENSED CONSOLIDATING BALANCE SHEETS (in 000s) As of January 31, 2020 H&R Block, Inc. Block Financial Other Eliminations Consolidated Cash & cash equivalents $ — $ 6,306 $ 186,034 $ — $ 192,340 Cash & cash equivalents - restricted — — 169,447 — 169,447 Receivables, net — 410,920 409,026 — 819,946 Prepaid expenses and other current assets 2,811 2,628 114,790 — 120,229 Total current assets 2,811 419,854 879,297 — 1,301,962 Property and equipment, net — 316 197,253 — 197,569 Operating lease right of use asset — 257 463,520 — 463,777 Intangible assets, net — — 433,074 — 433,074 Goodwill — — 838,830 — 838,830 Deferred tax assets and income taxes receivable 3,261 15,953 115,687 — 134,901 Investments in subsidiaries 2,955,158 — 119,213 (3,074,371 ) — Amounts due from affiliates — 2,212,575 3,253,034 (5,465,609 ) — Other noncurrent assets — 53,975 28,342 — 82,317 Total assets $ 2,961,230 $ 2,702,930 $ 6,328,250 $ (8,539,980 ) $ 3,452,430 Accounts payable and accrued expenses 1,952 14,407 140,407 — 156,766 Accrued salaries, wages and payroll taxes — 1,676 115,783 — 117,459 Accrued income taxes and reserves for uncertain tax positions — 1,060 35,182 — 36,242 Current portion of long-term debt — 649,022 — — 649,022 Operating lease liabilities — 153 187,737 — 187,890 Deferred revenue and other current liabilities — 30,695 159,547 — 190,242 Total current liabilities 1,952 697,013 638,656 — 1,337,621 Long-term debt and line of credit borrowings — 1,880,589 — — 1,880,589 Deferred tax liabilities and reserves for uncertain tax positions 24,623 1,486 146,845 — 172,954 Operating lease liabilities — 108 289,191 — 289,299 Deferred revenue and other noncurrent liabilities — 4,521 85,825 — 90,346 Amounts due to affiliates 3,253,034 — 2,212,575 (5,465,609 ) — Total liabilities 3,279,609 2,583,717 3,373,092 (5,465,609 ) 3,770,809 Stockholders' equity (deficiency) (318,379 ) 119,213 2,955,158 (3,074,371 ) (318,379 ) Total liabilities and stockholders' equity $ 2,961,230 $ 2,702,930 $ 6,328,250 $ (8,539,980 ) $ 3,452,430 CONDENSED CONSOLIDATING BALANCE SHEETS (in 000s) As of January 31, 2019 H&R Block, Inc. (Guarantor) Block Financial (Issuer) Other Subsidiaries Eliminations Consolidated H&R Block Cash & cash equivalents $ — $ 4,722 $ 198,504 $ — $ 203,226 Cash & cash equivalents - restricted — — 101,903 — 101,903 Receivables, net — 392,257 365,960 — 758,217 Prepaid expenses and other current assets 2,811 2,637 165,858 — 171,306 Total current assets 2,811 399,616 832,225 — 1,234,652 Property and equipment, net — 466 220,039 — 220,505 Intangible assets, net — — 356,952 — 356,952 Goodwill — — 520,005 — 520,005 Deferred tax assets and income taxes receivable 1,794 17,941 121,631 — 141,366 Investments in subsidiaries 2,485,857 — 102,763 (2,588,620 ) — Amounts due from affiliates — 1,559,416 2,679,945 (4,239,361 ) — Other noncurrent assets — 57,230 38,096 — 95,326 Total assets $ 2,490,462 $ 2,034,669 $ 4,871,656 $ (6,827,981 ) $ 2,568,806 Accounts payable and accrued expenses $ 14,823 $ 18,475 $ 168,803 $ — $ 202,101 Accrued salaries, wages and payroll taxes — 1,333 139,569 — 140,902 Accrued income taxes and reserves for uncertain tax positions — 1,060 47,949 — 49,009 Deferred revenue and other current liabilities — 28,441 167,193 — 195,634 Total current liabilities 14,823 49,309 523,514 — 587,646 Long-term debt and line of credit borrowings — 1,876,989 — — 1,876,989 Deferred tax liabilities and reserves for uncertain tax positions 9,285 3,989 200,943 — 214,217 Deferred revenue and other noncurrent liabilities — 1,619 101,926 — 103,545 Amounts due to affiliates 2,679,945 — 1,559,416 (4,239,361 ) — Total liabilities 2,704,053 1,931,906 2,385,799 (4,239,361 ) 2,782,397 Stockholders' equity (deficiency) (213,591 ) 102,763 2,485,857 (2,588,620 ) (213,591 ) Total liabilities and stockholders' equity $ 2,490,462 $ 2,034,669 $ 4,871,656 $ (6,827,981 ) $ 2,568,806 CONDENSED CONSOLIDATING BALANCE SHEETS (in 000s) As of April 30, 2019 H&R Block, Inc. (Guarantor) Block Financial (Issuer) Other Subsidiaries Eliminations Consolidated H&R Block Cash & cash equivalents $ — $ 4,109 $ 1,568,041 $ — $ 1,572,150 Cash & cash equivalents - restricted — — 135,577 — 135,577 Receivables, net — 35,901 103,064 — 138,965 Prepaid expenses and other current assets 2,812 1,695 142,160 — 146,667 Total current assets 2,812 41,705 1,948,842 — 1,993,359 Property and equipment, net — 552 211,540 — 212,092 Intangible assets, net — — 342,493 — 342,493 Goodwill — — 519,937 — 519,937 Deferred tax assets and income taxes receivable 3,218 15,953 122,808 — 141,979 Investments in subsidiaries 3,378,009 — 137,733 (3,515,742 ) — Amounts due from affiliates — 1,562,958 2,815,617 (4,378,575 ) — Other noncurrent assets — 54,976 35,109 — 90,085 Total assets $ 3,384,039 $ 1,676,144 $ 6,134,079 $ (7,894,317 ) $ 3,299,945 Accounts payable and accrued expenses $ 2,272 $ 19,735 $ 227,518 $ — $ 249,525 Accrued salaries, wages and payroll taxes — 1,564 194,963 — 196,527 Accrued income taxes and reserves for uncertain tax positions — 1,060 270,913 — 271,973 Deferred revenue and other current liabilities — 21,144 183,832 — 204,976 Total current liabilities 2,272 43,503 877,226 — 923,001 Long-term debt — 1,492,629 — — 1,492,629 Deferred tax liabilities and reserves for uncertain tax positions 24,623 1,486 171,797 — 197,906 Deferred revenue and other noncurrent liabilities — 793 144,089 — 144,882 Amounts due to affiliates 2,815,617 — 1,562,958 (4,378,575 ) — Total liabilities 2,842,512 1,538,411 2,756,070 (4,378,575 ) 2,758,418 Stockholders' equity 541,527 137,733 3,378,009 (3,515,742 ) 541,527 Total liabilities and stockholders' equity $ 3,384,039 $ 1,676,144 $ 6,134,079 $ (7,894,317 ) $ 3,299,945 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (in 000s) Nine months ended January 31, 2020 H&R Block, Inc. (Guarantor) Block Financial (Issuer) Other Subsidiaries Eliminations Consolidated H&R Block Net cash used in operating activities $ — $ (354,155 ) $ (1,113,636 ) $ — $ (1,467,791 ) Cash flows from investing: Capital expenditures — (12 ) (66,498 ) — (66,510 ) Payments made for business acquisitions, net of cash acquired — — (450,282 ) — (450,282 ) Franchise loans funded — (32,676 ) (214 ) — (32,890 ) Payments from franchisees — 14,135 469 — 14,604 Intercompany borrowings (payments) — (649,617 ) (408,952 ) 1,058,569 — Other, net — (10,478 ) 55,854 — 45,376 Net cash used in investing activities — (678,648 ) (869,623 ) 1,058,569 (489,702 ) Cash flows from financing: Repayments of line of credit borrowings — (285,000 ) — — (285,000 ) Proceeds from line of credit borrowings — 1,320,000 — — 1,320,000 Dividends paid (154,827 ) — — — (154,827 ) Repurchase of common stock, including shares surrendered (256,199 ) — — — (256,199 ) Proceeds from exercise of stock options 2,074 — — — 2,074 Intercompany borrowings (payments) 408,952 — 649,617 (1,058,569 ) — Other, net — — (14,136 ) — (14,136 ) Net cash provided by financing activities — 1,035,000 635,481 (1,058,569 ) 611,912 Effects of exchange rates on cash — — (359 ) — (359 ) Net increase (decrease) in cash, including restricted bala nces — 2,197 (1,348,137 ) — (1,345,940 ) Cash, cash equivalents and restricted cash, beginning of period — 4,109 1,703,618 — 1,707,727 Cash, cash equivalents and restricted cash, end of period $ — $ 6,306 $ 355,481 $ — $ 361,787 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (in 000s) Nine months ended January 31, 2019 H&R Block, Inc. (Guarantor) Block Financial (Issuer) Other Subsidiaries Eliminations Consolidated H&R Block Net cash used in operating activities $ — $ (359,101 ) $ (988,355 ) $ — $ (1,347,456 ) Cash flows from investing: Capital expenditures — (166 ) (79,816 ) — (79,982 ) Payments made for business acquisitions, net of cash acquired — — (42,428 ) — (42,428 ) Franchise loans funded — (16,198 ) (677 ) — (16,875 ) Payments from franchisees — 14,834 315 — 15,149 Intercompany borrowings (payments) — (18,579 ) (254,491 ) 273,070 — Other, net — (4,746 ) 9,623 — 4,877 Net cash used in investing activities — (24,855 ) (367,474 ) 273,070 (119,259 ) Cash flows from financing: Repayments of line of credit borrowings — (230,000 ) — — (230,000 ) Proceeds from line of credit borrowings — 615,000 — — 615,000 Dividends paid (154,866 ) — — — (154,866 ) Repurchase of common stock, including shares surrendered (102,152 ) — — — (102,152 ) Proceeds from exercise of stock options 2,527 — — — 2,527 Intercompany borrowings (payments) 254,491 — 18,579 (273,070 ) — Other, net — (668 ) (19,458 ) — (20,126 ) Net cash provided by (used in) financ ing activities — 384,332 (879 ) (273,070 ) 110,383 Effects of exchange rates on cash — — (2,217 ) — (2,217 ) Net increase (decrease) in cash, including restricted bala nces — 376 (1,358,925 ) — (1,358,549 ) Cash, cash equivalents and restricted cash, beginning of period — 4,346 1,659,332 — 1,663,678 Cash, cash equivalents and restricted cash, end of period $ — $ 4,722 $ 300,407 $ — $ 305,129 |