H&R Block Announces Fiscal 2007 Second Quarter Results

Nov 30, 2006
Tax Services Prepared for Solid Upcoming Season; Weakness in Mortgage Industry Drives Larger Loss

KANSAS CITY, Mo., Nov 30, 2006 (BUSINESS WIRE) -- H&R Block Inc. (NYSE: HRB) today reported a net loss of $156.5 million, or 49 cents per basic and diluted share, for the fiscal 2007 second quarter ended Oct. 31, compared with a loss of $81.2 million, or 25 cents per share, in the year-ago quarter. Due to the seasonality of its Tax Services business segment, the company normally reports an operating loss for its fiscal first and second quarters. Revenues in the quarter were $563.2 million versus $605.0 million in the prior-year period.

"Our largest business, Tax Services, performed in line with expectations. Pre-season results in November were encouraging, and we believe H&R Block is solidly positioned for a successful tax season," said Mark A. Ernst, chairman and chief executive officer. "In Business Services, RSM McGladrey reported strong top-line revenue growth, and Consumer Financial Services moved closer to our profitability targets.

"The issue for us in the second quarter was ongoing weakness in the mortgage industry," Ernst continued. Option One Mortgage was affected by the industrywide trend of reduced origination volumes, reduced gain on sale margins and increased provisions for loan losses.

"As we consider strategic alternatives for Option One, we remain focused on maintaining its position as a leading non-prime originator," Ernst said, citing a recently announced restructuring to further align capacity and costs with lower volumes. H&R Block announced Nov. 6 that it was evaluating strategic alternatives for Option One, including sale or a public market transaction.

"We expect to determine our course of action during the first quarter of calendar 2007," Ernst said.

For the six months ended Oct. 31, 2006, H&R Block reported a net loss of $287.8 million, or 89 cents per share, compared with a loss of $109.2 million, or 33 cents per share, for the same period of fiscal 2006. Six-month revenues were $1.1 billion in fiscal 2007 versus $1.2 billion last year.

Tax Services

Second quarter 2007 revenues edged up 2 percent to $82.1 million from $80.8 million in the prior-year period. A pretax loss of $167.4 million in the fiscal 2007 quarter compared with a $142.9 million loss posted last year, and was primarily due to added costs associated with offices that opened early in November, initiatives to ensure systemwide operational readiness for the upcoming tax season, and the incremental off-season costs of a larger number of offices. The company's office network is on track to grow by 300 to 400 locations for the coming tax season to about 12,500 across the United States, after adding approximately 1,000 offices in fiscal 2006.

"We are pleased with the execution of our strategy to open some offices earlier and with the success of our pre-tax season loan product," Ernst said. In early November, H&R Block announced plans to strengthen its competitive leadership in the early season by offering an Instant Money Advance Loan that can save clients up to 50 percent on fees versus competitive offerings and can link with a low-cost bank account.

For the first six months of fiscal 2007, revenues of $148.1 million were up 7 percent from $138.0 million last year. The pretax loss of $320.6 million compares with a loss of $287.4 million in the year-ago period.

Mortgage Services

Mortgage Services revenues decreased to $140.6 million in the fiscal 2007 second quarter from $235.8 million last year. The decrease was driven by lower originations and by a decrease in gains on sale due to lower than expected loan sale premiums and higher provisions for loan losses. The business posted a pretax loss of $39.0 million versus pretax income of $48.8 million a year ago.

Non-prime loan origination volume was $6.6 billion versus a record $12.2 billion in the year-ago quarter and $7.8 billion in the first quarter of fiscal 2007, as softness in the U.S. housing market and tightened loan underwriting continued to suppress loan volume.

Net gain on sale-gross margin for Mortgage Services was 37 basis points compared with 81 basis points in the fiscal year's first quarter, reflecting losses on derivatives and lower loan sale premiums.

Loan loss provisions totaled 69 basis points in the second quarter due to continued high default rates and greater loss severity. As a result of changes in loss severity estimates, the second quarter provision includes approximately 19 basis points related to production in prior periods.

"We believe changes we've made to our operations, products and pricing will improve loan performance and profitability as underwriting changes make their way through our loan pipeline," Ernst stated.

Non-prime loan origination costs were 1.59 percent of origination volume in the second quarter of 2007 versus 1.41 percent in the year's first quarter and 1.29 percent a year ago, reflecting declines in origination volumes without a fully corresponding ability to reduce fixed costs.

"We should see benefits in the future from our work to implement further improvements in the origination process along with staffing and technology changes," Ernst added.

Option One's mortgage servicing portfolio was $73.0 billion at the end of the quarter, down approximately $2 billion from the first quarter of fiscal 2007. Compared with the first quarter, servicing revenue rose to $113.7 million from $109.0 million, while pretax income declined 2 percent to $20.7 million.

The company incurred $12.2 million in residual asset impairments, which were recorded as a reduction in gains on sale of mortgage assets in the income statement. The company also realized a net write-up to residuals of $7.6 million in the second quarter, which was recorded in other comprehensive income, net of deferred taxes.

For the first six months of fiscal 2007, revenues decreased to $310.3 million from $540.8 million in the prior year period, and a pretax loss of $44.0 million compared with pretax income of $179.5 million last year.

Business Services

Business Services revenues rose 37 percent to $229.1 million in the 2007 second quarter from $166.8 million a year earlier. The majority of the increase was due to the addition of American Express Tax and Business Services (Amex TBS), which was acquired effective Oct. 1, 2005. RSM McGladrey's legacy tax, accounting and consulting operations also achieved solid double-digit growth.

The segment's pretax loss of $18.7 million versus $2.1 million a year ago primarily reflects higher off-season costs associated with the addition of Amex TBS, incremental spending to build brand awareness, and higher losses in certain of its extended businesses.

Six-month segment revenues were $434.2 million, up 48 percent from $293.7 million in last year's period. The fiscal year-to-date pretax loss was $33.3 million versus a loss of $8.9 million in the prior year period.

Consumer Financial Services

Consumer Financial Services became a new segment effective May 1, 2006, and comprises H&R Block Financial Advisors, H&R Block Mortgage and H&R Block Bank (which began operations May 1). Second quarter revenues for the segment were $112.4 million versus $121.7 million last year, while the pretax loss decreased to $6.6 million from $10.5 million last year.

"Our new segment is moving toward profitability," Ernst said. "The financial advisory and retail mortgage businesses will continue to build on strong relationships with our tax professionals to provide clients with integrated financial advice and products, and we're excited about the opportunities our new bank brings."

H&R Block Financial Advisors again improved its results over prior year. Financial advisor productivity rose 4 percent over last year's quarter. The company continued to be successful in recruiting top producers in a highly competitive market.

H&R Block Mortgage Corp. originated $769.3 million in loans during the second quarter, selling $471.2 million of non-prime loans to Option One and the remaining prime production to a third party.

Total assets for H&R Block Bank grew to $762.1 million at the end of the second quarter from $566.8 million three months earlier. "The Bank continues to build its deposit base and the investment side of its balance sheet, moving its performance metrics closer to planned levels for its initial year of operation," Ernst said.

For the first six months of fiscal 2007, segment revenues were $220.7 million versus $246.1 million, and pretax loss was $14.4 million versus $14.2 million last year.

Dividend Approved

H&R Block's board of directors yesterday approved a quarterly cash dividend of 13.5 cents per share, payable Jan. 2, 2007, to shareholders of record Dec. 12, 2006. The payment will be the company's 177th consecutive quarterly dividend.

Other

Intersegment activities, which primarily involve sales of mortgage loans from Option One to H&R Block Bank, and from H&R Block Mortgage to Option One, are included in segment results but eliminated in consolidation. Intersegment gains of $4.1 million for the quarter and $14.4 million for the six-month period on loan sales from Option One to H&R Block Bank were eliminated in consolidation.

During the six months, the company reacquired 8.4 million shares of its common stock at a total cost of $186.6 million, or an average purchase price of $22.26 per share.

The company continues to expect fiscal 2007 earnings to be $1.20 to $1.45 per share, a lowered range announced Nov. 6 reflecting less favorable conditions in the mortgage market. The volatility within the earnings range will continue to be a function of the changing mortgage market and the company's ability to effectively manage its mortgage business under those conditions during its assessment of strategic alternatives for Option One.

Conference Call

H&R Block will host a conference call for analysts, institutional investors and shareholders at 5 p.m. EST (4 p.m. CST) on Thursday, Nov. 30. Mark Ernst and Bill Trubeck, executive vice president and chief financial officer, will discuss second quarter results and future expectations as well as respond to analysts' questions. To access the call, please dial the number below approximately five to 10 minutes prior to the scheduled starting time:

U.S./Canada (800) 706-7741 - Access Code: 90610612

International (617) 614-3471 - Access Code: 90610612

The call will be webcast in a listen-only format for the media and public. The link to the webcast can be obtained at www.hrblock.com. A supporting slide presentation will be available in connection with the webcast and can be accessed directly on H&R Block's Investor Relations Web site, at www.hrblock.com, by clicking on Our Company, then Block Investors.

A replay of the call will be available beginning at 6 p.m. EST Nov. 30 and continuing until 12:00 p.m. EST Jan. 14, 2007, by dialing (888) 286-8010 (U.S./Canada) or (617) 801-6888 (International). The replay access code is 83225731. A replay of the webcast will also be available on the company's Web site at www.hrblock.com.

Forward-Looking Statement

The information contained in this press release may contain forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934. Such statements are based upon current information and management's expectations regarding the company, speak only as of the date on which they are made, are not guarantees of future performance, and involve certain risks, uncertainties and assumptions that are difficult to predict. Therefore, actual outcomes and results could materially differ from what is expressed, implied or forecast in such forward-looking statements.

Such differences could be caused by a number of factors including, but not limited to, the uncertainty of the entry by the company into an agreement regarding any sale or public market alternative involving the separation of Option One Mortgage Corp.; the uncertainty regarding the completion of any such transaction; the uncertainty that the company will achieve or exceed its revenue, earnings, and earnings-per-share growth goals or expectations for fiscal year 2007; the uncertainty of the company's ability to purchase shares of its common stock pursuant to the board of directors' authorization; the uncertainty of the impact and effect of changes in the non-prime mortgage market, including changes in interest rates, loan origination volume and levels of early payment defaults and resulting loan repurchases; changes in the company's effective income tax rate; litigation involving the company and its subsidiaries; changes in market, economic, political or regulatory environments; changes in management and strategies; and risks described from time to time in reports and statements filed by the company and its subsidiaries with the Securities and Exchange Commission.

About H&R Block

H&R Block Inc. (NYSE: HRB) is a leading provider of tax, financial, mortgage, accounting and business consulting services and products. H&R Block is the world's largest tax services provider, having prepared more than 400 million tax returns since 1955. The company and its subsidiaries generated revenues of $4.9 billion and net income of $490 million in fiscal year 2006. The company operates in four principal business segments: Tax Services (income tax preparation and advice via in-office, online and software solutions); Mortgage Services (non-prime mortgage originations and loan servicing); Business Services (tax, accounting and consulting services for midsized businesses); and Consumer Financial Services (investment and financial advisory services, retail mortgage loans and banking services). Headquartered in Kansas City, Mo., H&R Block markets its services and products under three leading brands - H&R Block, Option One and RSM McGladrey. For more information visit our Online Press Center at www.hrblock.com. Tables follow

H&R BLOCK
KEY OPERATING RESULTS
Unaudited, amounts in thousands, except per share data

                               Three months ended October 31,
                       -----------------------------------------------
                              Revenues              Income (loss)
                       ----------------------- -----------------------
                          2006        2005        2006        2005
                       -----------------------------------------------

Tax Services              $82,097     $80,813   $(167,442)  $(142,864)
Mortgage Services         140,576     235,751     (39,041)     48,800
Business Services         229,103     166,805     (18,744)     (2,143)
Consumer Financial
 Services                 112,444     121,690      (6,640)    (10,467)
Corporate                   6,725       4,383     (27,851)    (26,695)
Eliminations               (7,704)     (4,399)     (3,074)        240
                       ----------------------- -----------------------
                         $563,241    $605,043    (262,792)   (133,129)
                       =======================
Income tax benefit                               (106,332)    (51,880)
                                               -----------------------
Net loss                                        $(156,460)   $(81,249)
                                               =======================

Basic and diluted loss
 per share                                         $(0.49)     $(0.25)
                                               =======================

Basic and diluted
 shares outstanding                               321,742     326,047


                                Six months ended October 31,
                       -----------------------------------------------
                              Revenues              Income (loss)
                       ----------------------- -----------------------
                          2006        2005        2006        2005
                       -----------------------------------------------

Tax Services             $148,132    $138,004   $(320,590)  $(287,370)
Mortgage Services         310,252     540,798     (43,965)    179,464
Business Services         434,234     293,651     (33,309)     (8,908)
Consumer Financial
 Services                 220,742     246,070     (14,420)    (14,215)
Corporate                  12,283       9,387     (56,363)    (48,457)
Eliminations              (21,623)     (7,874)    (12,804)        488
                       ----------------------- -----------------------
                       $1,104,020  $1,220,036    (481,451)   (178,998)
                       =======================
Income tax benefit                               (193,614)    (69,755)
                                               -----------------------
Net loss                                        $(287,837)  $(109,243)
                                               =======================

Basic and diluted loss
 per share                                         $(0.89)     $(0.33)
                                               =======================

Basic and diluted
 shares outstanding                               322,706     328,381


NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
----------------------------------------------------------------------
Basic earnings per share is based on the weighted average number of
 shares outstanding. The dilutive effect of potential common shares is
 included in diluted earnings per share except in those periods with a
 loss.
Certain reclassifications have been made to prior year amounts to
 conform to the current period presentation.  These reclassifications
 had no effect on the consolidated results of operations or
 stockholders' equity as previously reported.
In March 2006, the Office of Thrift Supervision approved the charter
 of H&R Block Bank. The bank commenced operations on May 1, 2006, at
 which time we realigned our segments to reflect a new management
 reporting structure. The previously reported Investment Services
 segment, H&R Block Mortgage Corporation (which was previously
 included in the Mortgage Services segment), and H&R Block Bank are
 now being reported in the Consumer Financial Services segment.

H&R BLOCK
CONDENSED CONSOLIDATED BALANCE SHEETS
Amounts in thousands, except share data

                                             ------------ ------------
                                             October 31,   April 30,
                                                2006         2006
                                             ------------ ------------
                   ASSETS                    (Unaudited)
Current assets:
  Cash and cash equivalents                     $442,273     $694,358
  Cash and cash equivalents - restricted         416,855      394,069
  Marketable securities - trading                 76,286       16,141
  Receivables from customers, brokers,
   dealers and clearing
    organizations, net                           413,237      496,577
  Receivables, net                               413,320      467,677
  Mortgage loans held for sale                   432,064      236,399
  Prepaid expenses and other current assets      574,538      483,215
                                             ------------ ------------
     Total current assets                      2,768,573    2,788,436
                                             ------------ ------------

  Residual interests in securitizations -
   available-for-sale                            148,966      159,058
  Beneficial interest in Trusts - trading        123,278      188,014
  Mortgage servicing rights                      269,679      272,472
  Mortgage loans held for investment             683,839      407,538
  Property and equipment, net                    467,543      443,785
  Intangible assets, net                         196,444      219,494
  Goodwill, net                                1,134,576    1,100,452
  Other assets                                   413,993      409,886
                                             ------------ ------------
Total assets                                  $6,206,891   $5,989,135
                                             ============ ============

    LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Commercial paper                            $1,040,429           $-
  Current portion of long-term debt              509,021      506,992
  Accounts payable to customers, brokers and
   dealers                                       700,673      781,303
  Customer deposits                              595,769            -
  Accounts payable, accrued expenses and
   other                                         651,156      768,505
  Accrued salaries, wages and payroll taxes      146,589      330,946
  Accrued income taxes                           172,834      505,690
                                             ------------ ------------
     Total current liabilities                 3,816,471    2,893,436
                                             ------------ ------------

Long-term debt                                   411,705      417,539
Other noncurrent liabilities                     350,086      530,361
                                             ------------ ------------
     Total liabilities                         4,578,262    3,841,336
                                             ------------ ------------

Stockholders' equity:
  Common stock, no par, stated value $.01
   per share                                       4,359        4,359
  Additional paid-in capital                     658,920      653,053
  Accumulated other comprehensive income          21,593       21,948
  Retained earnings                            3,119,997    3,492,059
  Less cost of 113,975,390 and 107,377,858
   shares of common stock in treasury         (2,176,240)  (2,023,620)
                                             ------------ ------------
     Total stockholders' equity                1,628,629    2,147,799
                                             ------------ ------------
Total liabilities and stockholders' equity    $6,206,891   $5,989,135
                                             ============ ============

H&R BLOCK
CONDENSED CONSOLIDATED INCOME STATEMENTS
Unaudited, amounts in thousands, except per share data


                           --------------------- ---------------------
                            Three Months Ended     Six Months Ended
                                October 31,           October 31,
                           --------------------- ---------------------
                             2006       2005       2006       2005
                           ---------- ---------- ---------- ----------
Revenues:
  Service revenues          $462,828   $384,263   $884,527   $699,391
  Other revenues:
    Gains on sales of
     mortgage assets, net     38,601    147,267    102,514    383,698
    Interest income           44,599     55,010     85,609    104,263
    Product and other
     revenues                 17,213     18,503     31,370     32,684
                           ---------- ---------- ---------- ----------
                             563,241    605,043  1,104,020  1,220,036
                           ---------- ---------- ---------- ----------

Operating expenses:
  Cost of services           492,861    398,064    948,359    748,990
  Cost of other revenues      97,236    134,864    189,250    258,221
  Selling, general and
   administrative            229,116    195,702    435,705    377,246
                           ---------- ---------- ---------- ----------
                             819,213    728,630  1,573,314  1,384,457
                           ---------- ---------- ---------- ----------

Operating loss              (255,972)  (123,587)  (469,294)  (164,421)
Interest expense             (12,091)   (12,385)   (24,226)   (24,820)
Other income, net              5,271      2,843     12,069     10,243
                           ---------- ---------- ---------- ----------

Loss before tax benefit     (262,792)  (133,129)  (481,451)  (178,998)
Income tax benefit          (106,332)   (51,880)  (193,614)   (69,755)
                           ---------- ---------- ---------- ----------

Net loss                   $(156,460)  $(81,249) $(287,837) $(109,243)
                           ========== ========== ========== ==========

Basic and diluted loss per
 share                        $(0.49)    $(0.25)    $(0.89)    $(0.33)
                           ========== ========== ========== ==========

  Basic and diluted shares
   outstanding               321,742    326,047    322,706    328,381

H&R BLOCK
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Unaudited, amounts in thousands

                                               -----------------------
                                                  Six Months Ended
                                                     October 31,
                                               -----------------------
                                                  2006        2005
                                               ----------- -----------
Cash flows from operating activities:
 Net loss                                       $(287,837)  $(109,243)
 Adjustments to reconcile net loss to net cash
  used in operating activities:
   Depreciation and amortization                   96,384      90,173
   Accretion of residual interests in
    securitizations                               (26,387)    (64,341)
   Impairment of available-for-sale residual
    interests in securitizations                   29,502      20,613
   Additions to trading residual interests in
    securitizations                              (111,405)   (185,645)
   Proceeds from net interest margin
    transactions, net                              52,580      85,472
   Realized gain on sale of available-for-sale
    residual interests                                  -     (28,675)
   Additions to mortgage servicing rights         (92,914)   (136,294)
   Amortization and impairment of mortgage
    servicing rights                               95,707      56,980
   Tax benefits from stock-based compensation       8,888      14,129
   Excess tax benefits from stock-based
    compensation                                   (1,567)          -
   Other net changes in working capital, net
    of acquisitions                              (953,243)   (448,028)
                                               ----------- -----------
   Net cash used in operating activities       (1,190,292)   (704,859)
                                               ----------- -----------

Cash flows from investing activities:
 Cash received from residual interests in
  securitizations                                   6,422      64,377
 Cash received from sale of residual interests
  in securitizations                                    -      30,497
 Mortgage loans originated for investment, net   (278,003)          -
 Purchases of property and equipment              (94,787)    (77,635)
 Payments made for business acquisitions, net
  of cash acquired                                (13,609)   (200,309)
 Other, net                                         8,088      13,151
                                               ----------- -----------
   Net cash used in investing activities         (371,889)   (169,919)
                                               ----------- -----------

Cash flows from financing activities:
 Repayments of commercial paper                (2,295,573) (1,101,729)
 Proceeds from issuance of commercial paper     3,336,002   1,599,904
 Customer deposits                                595,769           -
 Dividends paid                                   (84,225)    (77,381)
 Acquisition of treasury shares                  (186,560)   (259,745)
 Excess tax benefits from stock-based
  compensation                                      1,567           -
 Proceeds from exercise of stock options           10,640      42,663
 Other, net                                       (67,524)    (36,657)
                                               ----------- -----------
   Net cash provided by financing activities    1,310,096     167,055
                                               ----------- -----------

Net decrease in cash and cash equivalents        (252,085)   (707,723)
Cash and cash equivalents at beginning of the
 period                                           694,358   1,100,213
                                               ----------- -----------
Cash and cash equivalents at end of the period   $442,273    $392,490
                                               =========== ===========

Supplementary cash flow data:
 Income taxes paid                               $313,016    $169,223
 Interest paid                                     49,575      50,098

H&R BLOCK
SELECTED OPERATING DATA
Unaudited

                  ----------------------------------------------------
Mortgage Services                  Three months ended
                  ----------------------------------------------------
                  10/31/2006  10/31/2005 % change  7/31/2006 % change
                  ----------------------------------------------------

Volume of loans
 originated and
 purchased
 (thousands):
  Third-party
   brokers        $6,149,293 $11,078,960  -44.5%  $7,207,631    -14.7%
  Intersegment
   (HRBMC)           471,182   1,111,924  -57.6%     584,426    -19.4%
                  -----------------------         -----------
                  $6,620,475 $12,190,884  -45.7%  $7,792,057    -15.0%
                  =======================         ===========

Loan charac-
 teristics:
  Average loan
   size
   (thousands)          $202        $189   6.9%         $205     -1.5%
  Weighted
   average
   interest rate
   (WAC)                8.75%       7.48%  1.27%        8.68%    0.07%
  Weighted
   average FICO
   score                 611         629                 614

Loan sales
 (thousands):
  Third-party
   buyers         $6,228,161 $12,067,658  -48.4%  $7,654,445    -18.6%
  Intersegment
   (HRB Bank)        169,622           -        -    553,502    -69.4%
                  -----------------------         -----------
                  $6,397,783 $12,067,658  -47.0%  $8,207,947    -22.1%
                  =======================         ===========

Servicing
 portfolio:
  Number of loans
   serviced          427,590     500,935  -14.6%     439,707     -2.8%
  Servicing
   portfolio
   (billions)          $73.0       $82.4  -11.4%       $74.5     -2.0%


                  ----------------------------------------------------
Consumer
 Financial                         Three months ended
 Services
                  ----------------------------------------------------
                  10/31/2006  10/31/2005 % change  7/31/2006 % change
                  ----------------------------------------------------

Broker-dealer:
  Traditional
   brokerage
   accounts (1)      402,278     428,543   -6.1%     409,147     -1.7%
  Average assets
   per
   traditional
   brokerage
   account           $80,089     $68,837   16.3%     $75,311      6.3%
  Ending balance
   of assets
   under
   administration
   (billions)          $32.5       $29.8   9.1%        $31.1      4.5%
  Average
   customer
   margin
   balances
   (millions)           $404        $560  -27.9%        $451    -10.5%
  Average
   payables to
   customers
   (millions)           $601        $794  -24.3%        $647     -7.1%
  Advisors               919         995   -7.6%         938     -2.0%

Banking:
  Efficiency
   ratio (2)              40%        n/a                  35%     5.0%
  Annualized net
   interest
   margin (3)           2.68%        n/a                3.65%    -1.0%
  Annualized
   return on
   average assets
   (4)                  1.48%        n/a                1.15%     0.3%
  Total ending
   assets
   (thousands)      $762,075         n/a            $566,792     34.5%

Retail mortgage
 activities:
  Volume of loans
   originated
   (thousands):
     Total          $769,344  $1,541,848  -50.1%    $844,314     -8.9%
     To retail
      tax clients   $123,405    $220,056  -43.9%    $140,243    -12.0%
  Average loan
   size
   (thousands)          $171        $152   12.5%        $175     -2.3%

(1) Includes only accounts with a positive period-end balance.
(2) Non-interest expenses divided by total revenue less interest
 expense. See reconciliation of non-GAAP financial measures.
(3) Annualized net interest revenue divided by average assets. See
 reconciliation of non-GAAP financial measures.
(4) Annualized pretax banking income divided by average assets. See
 reconciliation of non-GAAP financial measures.

H&R BLOCK
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
Unaudited, dollars in thousands

                                --------------------------------------
                                          Three Months Ended
                                --------------------------------------
                                October 31,  October 31,   July 31,
                                    2006         2005         2006
                                ------------ ------------ ------------
Origination Margin:
 Total Mortgage Services
  expenses                         $179,617     $186,951     $174,600
 Add: Costs netted against gain
  on sale                            60,786      161,028       74,594
 Less:
   Cost of services                 (79,625)     (67,811)     (78,688)
   Cost of acquisition              (34,543)    (107,366)     (40,688)
   Allocated support
    departments and other           (21,220)     (15,881)     (19,676)
                                ------------ ------------ ------------
 Net costs to originate            $105,015     $156,921     $110,142
                                ============ ============ ============

 Origination volume              $6,620,475  $12,190,884   $7,792,057
                                ============ ============ ============

 Total cost of origination             1.59%        1.29%        1.41%
                                ============ ============ ============

Efficiency Ratio:
 Total Consumer Financial
  Services expenses                $119,084                  $116,078
 Less: Interest and non-banking
  expenses                         (117,244)                 (114,744)
                                ------------              ------------
 Non-interest banking expenses       $1,840                    $1,334
                                ============              ============

 Total Consumer Financial
  Services revenues                $112,444                  $108,298
 Less: Non-banking revenues and
  interest expense                 (107,820)                 (104,457)
                                ------------              ------------
 Banking revenue net of
  interest expense                   $4,624                    $3,841
                                ============              ============

                                         40%                       35%
                                ============              ============

Net Interest Margin:
 Net interest revenue - banking      $4,392                    $3,729

 Net interest revenue - banking
  (annualized)                      $17,568                   $14,916
                                ============              ============

 Divided by average assets         $656,024                  $408,117
                                ============              ============

                                       2.68%                     3.65%
                                ============              ============

Return on Average Assets:
 Total Consumer Financial
  Services pretax                   $(6,640)                  $(7,780)
 Less: Non-banking pretax loss       (9,060)                   (8,949)
                                ------------              ------------
 Pretax banking income               $2,420                    $1,169
                                ============              ============

 Pretax banking income -
  annualized                         $9,680                    $4,676
                                ============              ============

 Divided by average assets         $656,024                  $408,117
                                ============              ============

                                       1.48%                     1.15%
                                ============              ============

SOURCE: H&R Block Inc.

H&R Block Inc.
Media Relations:
Nick Iammartino, 816-854-4556
nick.iammartino@hrblock.com
or
Investor Relations:
Scott Dudley, 816-854-4505
scott.dudley@hrblock.com