MISSOURI | 1-6089 | 44-0607856 |
(State or other jurisdiction of | (Commission File Number) | (I.R.S. Employer |
incorporation or organization) | Identification No.) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
H&R BLOCK, INC. | |||
Date: | March 6, 2014 | By: | /s/ Scott W. Andreasen |
Scott W. Andreasen | |||
Vice President and Secretary |
▪ | Revenues decreased 58 percent2, or $272 million, to $200 million primarily due to $277 million of revenue related to tax returns prepared but not yet filed which will be recorded during the company's fiscal fourth quarter |
▪ | Adjusted net loss from continuing operations increased to $209 million, or $(0.77) per share, due almost entirely to the timing shift in revenues described above |
▪ | Company declares 206th consecutive quarterly dividend |
Actual | Adjusted | |||||||||||||||
(in millions, except EPS) | Fiscal Year 2014 | Fiscal Year 2013 | Fiscal Year 2014 | Fiscal Year 2013 | ||||||||||||
Revenue | $ | 200 | $ | 472 | $ | 200 | $ | 472 | ||||||||
EBITDA | $ | (302 | ) | $ | (52 | ) | $ | (301 | ) | $ | (47 | ) | ||||
Pretax Loss | $ | (348 | ) | $ | (96 | ) | $ | (347 | ) | $ | (91 | ) | ||||
Net Loss | $ | (213 | ) | $ | (17 | ) | $ | (209 | ) | $ | (57 | ) | ||||
Weighted-Avg. Shares - Diluted | 274.1 | 271.5 | 274.1 | 271.5 | ||||||||||||
EPS | $ | (0.78 | ) | $ | (0.06 | ) | $ | (0.77 | ) | $ | (0.21 | ) | ||||
▪ | Revenues decreased $271 million to $194 million, primarily due to a $277 million shift of revenue from the fiscal third quarter to the fiscal fourth quarter related to completed tax returns that were not filed by Jan. 31 |
▪ | Operating expenses decreased $13 million to $516 million |
▪ | Pretax loss increased to $322 million, primarily due to the timing shift in revenues mentioned above |
▪ | Total operating expenses decreased $8 million to $32 million, primarily due to lower interest expense and mortgage loan loss provisions |
▪ | Pretax loss decreased $6 million to $26 million |
▪ | Net loss of $2 million improved by $1 million from the prior year |
▪ | Sand Canyon Corporation (SCC), a separate legal entity of H&R Block, Inc., received new claims for alleged breaches of representations and warranties in the principal amount of $1 million |
▪ | SCC's accrual for contingent losses relating to representations and warranties remained unchanged at $159 million |
3 | EBITDA (earnings before interest, taxes, depreciation and amortization) is a non-GAAP financial measure, which the company finds relevant when measuring its performance. The company also reports adjusted financial performance, which it believes is a better indication of the company's recurring operations. See “About Non-GAAP Financial Measures” below for more information regarding financial measures not prepared in accordance with generally accepted accounting principles (GAAP). |
3 | EBITDA (earnings before interest, taxes, depreciation and amortization) is a non-GAAP financial measure, which the company finds relevant when measuring its performance. The company also reports adjusted financial performance, which it believes is a better indication of the company's recurring operations. See “About Non-GAAP Financial Measures” below for more information regarding financial measures not prepared in accordance with generally accepted accounting principles (GAAP). |
3 | EBITDA (earnings before interest, taxes, depreciation and amortization) is a non-GAAP financial measure, which the company finds relevant when measuring its performance. The company also reports adjusted financial performance, which it believes is a better indication of the company's recurring operations. See “About Non-GAAP Financial Measures” below for more information regarding financial measures not prepared in accordance with generally accepted accounting principles (GAAP). |
KEY OPERATING RESULTS | (unaudited, amounts in thousands, except per share data) | |||||||||||||||
Three months ended January 31, | ||||||||||||||||
Revenues | Income (loss) | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Tax Services | $ | 193,996 | $ | 464,634 | $ | (322,099 | ) | $ | (64,189 | ) | ||||||
Corporate and Eliminations | 5,774 | 7,345 | (25,726 | ) | (32,079 | ) | ||||||||||
$ | 199,770 | $ | 471,979 | (347,825 | ) | (96,268 | ) | |||||||||
Income tax benefit | (135,074 | ) | (79,353 | ) | ||||||||||||
Net loss from continuing operations | (212,751 | ) | (16,915 | ) | ||||||||||||
Net loss from discontinued operations | (1,960 | ) | (793 | ) | ||||||||||||
Net loss | $ | (214,711 | ) | $ | (17,708 | ) | ||||||||||
Basic and diluted loss per share: | ||||||||||||||||
Continuing operations | $ | (0.78 | ) | $ | (0.06 | ) | ||||||||||
Discontinued operations | — | (0.01 | ) | |||||||||||||
Consolidated | $ | (0.78 | ) | $ | (0.07 | ) | ||||||||||
Basic and diluted shares | 274,110 | 271,542 | ||||||||||||||
Nine months ended January 31, | ||||||||||||||||
Revenues | Income (loss) | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Tax Services | $ | 443,727 | $ | 684,706 | $ | (625,807 | ) | $ | (335,203 | ) | ||||||
Corporate and Eliminations | 17,578 | 21,025 | (85,874 | ) | (92,622 | ) | ||||||||||
$ | 461,305 | $ | 705,731 | (711,681 | ) | (427,825 | ) | |||||||||
Income tax benefit | (282,645 | ) | (204,061 | ) | ||||||||||||
Net loss from continuing operations | (429,036 | ) | (223,764 | ) | ||||||||||||
Net loss from discontinued operations | (5,805 | ) | (6,628 | ) | ||||||||||||
Net loss | $ | (434,841 | ) | $ | (230,392 | ) | ||||||||||
Basic and diluted loss per share: | ||||||||||||||||
Continuing operations | $ | (1.57 | ) | $ | (0.82 | ) | ||||||||||
Discontinued operations | (0.02 | ) | (0.02 | ) | ||||||||||||
Consolidated | $ | (1.59 | ) | $ | (0.84 | ) | ||||||||||
Basic and diluted shares | 273,699 | 273,281 | ||||||||||||||
CONSOLIDATED BALANCE SHEETS | (amounts in thousands, except per share data) | |||||||||||
As of | January 31, 2014 | January 31, 2013 | April 30, 2013 | |||||||||
(unaudited) | (unaudited) | |||||||||||
ASSETS | ||||||||||||
Cash and cash equivalents | $ | 437,404 | $ | 418,385 | $ | 1,747,584 | ||||||
Cash and cash equivalents — restricted | 44,855 | 37,958 | 117,837 | |||||||||
Receivables, net | 677,221 | 949,160 | 206,835 | |||||||||
Prepaid expenses and other current assets | 345,231 | 331,046 | 390,087 | |||||||||
Total current assets | 1,504,711 | 1,736,549 | 2,462,343 | |||||||||
Mortgage loans held for investment, net | 282,149 | 357,887 | 338,789 | |||||||||
Investments in available-for-sale securities | 443,770 | 396,312 | 486,876 | |||||||||
Property and equipment, net | 314,565 | 273,450 | 267,880 | |||||||||
Intangible assets, net | 318,719 | 288,238 | 284,439 | |||||||||
Goodwill | 437,386 | 435,256 | 434,782 | |||||||||
Other assets | 213,987 | 444,804 | 262,670 | |||||||||
Total assets | $ | 3,515,287 | $ | 3,932,496 | $ | 4,537,779 | ||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||
LIABILITIES: | ||||||||||||
Commercial paper borrowings | $ | 194,984 | $ | 424,967 | $ | — | ||||||
Customer banking deposits | 806,887 | 1,036,968 | 936,464 | |||||||||
Accounts payable, accrued expenses and other current liabilities | 520,121 | 479,660 | 523,921 | |||||||||
Accrued salaries, wages and payroll taxes | 108,583 | 103,538 | 134,970 | |||||||||
Accrued income taxes | 23,375 | 17,348 | 416,128 | |||||||||
Current portion of long-term debt | 400,570 | 713 | 722 | |||||||||
Total current liabilities | 2,054,520 | 2,063,194 | 2,012,205 | |||||||||
Long-term debt | 505,959 | 906,012 | 905,958 | |||||||||
Other noncurrent liabilities | 268,049 | 328,402 | 356,069 | |||||||||
Total liabilities | 2,828,528 | 3,297,608 | 3,274,232 | |||||||||
COMMITMENTS AND CONTINGENCIES | ||||||||||||
STOCKHOLDERS’ EQUITY: | ||||||||||||
Common stock, no par, stated value $.01 per share | 3,166 | 3,166 | 3,166 | |||||||||
Additional paid-in capital | 762,102 | 747,398 | 752,483 | |||||||||
Accumulated other comprehensive income (loss) | (4,776 | ) | 9,055 | 10,550 | ||||||||
Retained earnings | 734,233 | 723,676 | 1,333,445 | |||||||||
Less treasury shares, at cost | (807,966 | ) | (848,407 | ) | (836,097 | ) | ||||||
Total stockholders’ equity | 686,759 | 634,888 | 1,263,547 | |||||||||
Total liabilities and stockholders’ equity | $ | 3,515,287 | $ | 3,932,496 | $ | 4,537,779 | ||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | (unaudited, in 000s, except per share amounts) | |||||||||||||||
Three months ended | Nine months ended | |||||||||||||||
January 31, | January 31, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
REVENUES: | ||||||||||||||||
Service revenues | $ | 138,613 | $ | 362,194 | $ | 358,845 | $ | 558,528 | ||||||||
Product and other revenues | 23,788 | 71,485 | 43,268 | 89,171 | ||||||||||||
Interest income | 37,369 | 38,300 | 59,192 | 58,032 | ||||||||||||
199,770 | 471,979 | 461,305 | 705,731 | |||||||||||||
OPERATING EXPENSES: | ||||||||||||||||
Cost of revenues: | ||||||||||||||||
Compensation and benefits | 160,830 | 160,081 | 267,668 | 254,430 | ||||||||||||
Occupancy and equipment | 88,387 | 84,710 | 249,481 | 247,059 | ||||||||||||
Provision for bad debt and loan losses | 31,420 | 43,028 | 45,760 | 51,398 | ||||||||||||
Interest | 14,443 | 19,428 | 43,203 | 64,895 | ||||||||||||
Depreciation of property and equipment | 23,054 | 18,381 | 60,002 | 49,111 | ||||||||||||
Other | 45,403 | 51,990 | 128,340 | 116,160 | ||||||||||||
363,537 | 377,618 | 794,454 | 783,053 | |||||||||||||
Selling, general and administrative | 174,448 | 186,997 | 365,237 | 352,802 | ||||||||||||
537,985 | 564,615 | 1,159,691 | 1,135,855 | |||||||||||||
Operating loss | (338,215 | ) | (92,636 | ) | (698,386 | ) | (430,124 | ) | ||||||||
Other income (expense), net | (9,610 | ) | (3,632 | ) | (13,295 | ) | 2,299 | |||||||||
Loss from continuing operations before income tax benefit | (347,825 | ) | (96,268 | ) | (711,681 | ) | (427,825 | ) | ||||||||
Income tax benefit | (135,074 | ) | (79,353 | ) | (282,645 | ) | (204,061 | ) | ||||||||
Net loss from continuing operations | (212,751 | ) | (16,915 | ) | (429,036 | ) | (223,764 | ) | ||||||||
Net loss from discontinued operations | (1,960 | ) | (793 | ) | (5,805 | ) | (6,628 | ) | ||||||||
NET LOSS | $ | (214,711 | ) | $ | (17,708 | ) | $ | (434,841 | ) | $ | (230,392 | ) | ||||
BASIC AND DILUTED LOSS PER SHARE: | ||||||||||||||||
Continuing operations | $ | (0.78 | ) | $ | (0.06 | ) | $ | (1.57 | ) | $ | (0.82 | ) | ||||
Discontinued operations | — | (0.01 | ) | (0.02 | ) | (0.02 | ) | |||||||||
Consolidated | $ | (0.78 | ) | $ | (0.07 | ) | $ | (1.59 | ) | $ | (0.84 | ) | ||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | (unaudited, in 000s) | |||||||
Nine months ended January 31, | 2014 | 2013 | ||||||
NET CASH USED IN OPERATING ACTIVITIES | $ | (1,120,322 | ) | $ | (1,311,926 | ) | ||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
Purchases of available-for-sale securities | (45,158 | ) | (108,351 | ) | ||||
Maturities of and payments received on available-for-sale securities | 72,502 | 86,808 | ||||||
Principal payments on mortgage loans held for investment, net | 35,320 | 31,205 | ||||||
Capital expenditures | (125,654 | ) | (96,063 | ) | ||||
Payments made for business acquisitions, net of cash acquired | (37,865 | ) | (20,662 | ) | ||||
Proceeds received on notes receivable | 64,865 | — | ||||||
Franchise loans: | ||||||||
Loans funded | (62,039 | ) | (68,874 | ) | ||||
Payments received | 17,893 | 9,594 | ||||||
Other, net | 12,227 | (13,973 | ) | |||||
Net cash used in investing activities | (67,909 | ) | (180,316 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
Repayments of commercial paper and other short-term borrowings | (80,930 | ) | (789,271 | ) | ||||
Proceeds from issuance of commercial paper and other short-term borrowings | 275,914 | 1,214,238 | ||||||
Repayments of long-term debt | — | (636,621 | ) | |||||
Proceeds from issuance of long-term debt | — | 497,185 | ||||||
Customer banking deposits, net | (124,947 | ) | 208,753 | |||||
Dividends paid | (164,134 | ) | (162,692 | ) | ||||
Repurchase of common stock, including shares surrendered | (6,047 | ) | (340,298 | ) | ||||
Proceeds from exercise of stock options | 28,083 | 11,529 | ||||||
Other, net | (29,872 | ) | (36,113 | ) | ||||
Net cash used in financing activities | (101,933 | ) | (33,290 | ) | ||||
Effects of exchange rate changes on cash | (20,016 | ) | (417 | ) | ||||
Net decrease in cash and cash equivalents | (1,310,180 | ) | (1,525,949 | ) | ||||
Cash and cash equivalents at beginning of the period | 1,747,584 | 1,944,334 | ||||||
Cash and cash equivalents at end of the period | $ | 437,404 | $ | 418,385 | ||||
SUPPLEMENTARY CASH FLOW DATA: | ||||||||
Income taxes paid, net of refunds received | $ | 87,672 | $ | 104,986 | ||||
Interest paid on borrowings | 43,297 | 62,160 | ||||||
Interest paid on deposits | 1,696 | 4,377 | ||||||
Transfers of foreclosed loans to other assets | 6,389 | 7,208 | ||||||
Accrued additions to property and equipment | 4,113 | 1,001 | ||||||
Transfer of mortgage loans held for investment to held for sale | 7,608 | — | ||||||
U.S. TAX OPERATING DATA | (in 000s) | |||||||||||||||||
Nine months ended | Ten months ended | |||||||||||||||||
January 31, | February 28, | |||||||||||||||||
2014 | 2013 | % Change | 2014 | 2013 | % Change | |||||||||||||
Tax Returns Prepared: (1,2) | ||||||||||||||||||
H&R Block Company-Owned Operations | 1,516 | 1,724 | (12.1 | )% | 4,689 | 5,287 | (11.3 | )% | ||||||||||
H&R Block Franchise Operations | 1,037 | 1,114 | (6.9 | )% | 3,131 | 3,313 | (5.5 | )% | ||||||||||
Total H&R Block Assisted Returns | 2,553 | 2,838 | (10.0 | )% | 7,820 | 8,600 | (9.1 | )% | ||||||||||
H&R Block Desktop (3) | 137 | 143 | (4.2 | )% | 833 | 824 | 1.1 | % | ||||||||||
H&R Block Online (3) | 654 | 865 | (24.4 | )% | 2,683 | 2,714 | (1.1 | )% | ||||||||||
Sub-Total (3) | 791 | 1,008 | (21.5 | )% | 3,516 | 3,538 | (0.6 | )% | ||||||||||
H&R Block Free File Alliance (3) | 64 | 65 | (1.5 | )% | 436 | 367 | 18.8 | % | ||||||||||
Total H&R Block Tax Software (3) | 855 | 1,073 | (20.3 | )% | 3,952 | 3,905 | 1.2 | % | ||||||||||
Total H&R Block U.S. Returns | 3,408 | 3,911 | (12.9 | )% | 11,772 | 12,505 | (5.9 | )% | ||||||||||
(1) | Prior year numbers have been reclassified between company-owned and franchise operations for offices which were refranchised during either year. |
(2) | Amounts shown include 1.8 million and 0.2 million returns at January 31, 2014 and 2013, respectively, which were completed as of January 31, but not yet electronically filed. |
(3) | Previously reported tax software return counts for fiscal year 2013 has been restated to primarily reflect accepted e-files. No changes were made to previously reported assisted return counts. |
HISTORICAL FULL YEAR U.S. TAX OPERATING DATA (REVISED) | (in 000s) | ||||||||
Fiscal Year | |||||||||
2013 | 2012 | 2011 | |||||||
Tax Returns Prepared: | |||||||||
H&R Block Company-Owned Operations | 8,907 | 9,207 | 9,168 | ||||||
H&R Block Franchise Operations | 5,598 | 5,693 | 5,588 | ||||||
Total H&R Block Assisted Returns | 14,505 | 14,900 | 14,756 | ||||||
H&R Block Desktop (1) | 2,055 | 2,124 | 2,013 | ||||||
H&R Block Online (1) | 4,356 | 3,932 | 3,314 | ||||||
Sub-Total (1) | 6,411 | 6,056 | 5,327 | ||||||
H&R Block Free File Alliance (1) | 663 | 721 | 659 | ||||||
Total H&R Block Tax Software (1) | 7,074 | 6,777 | 5,986 | ||||||
Total H&R Block U.S. Returns | 21,579 | 21,677 | 20,742 | ||||||
(1) | Previously reported tax software return counts for fiscal years 2013 and prior have been restated to primarily reflect accepted e-files. No changes were made to previously reported assisted return counts. |
TAX SERVICES – FINANCIAL RESULTS | (unaudited, amounts in 000s) | |||||||||||||||
Three months ended | Nine months ended | |||||||||||||||
January 31, | January 31, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Tax preparation fees: | ||||||||||||||||
U.S. | $ | 72,108 | $ | 254,225 | $ | 123,145 | $ | 296,865 | ||||||||
International | 9,253 | 19,960 | 82,915 | 85,543 | ||||||||||||
81,361 | 274,185 | 206,060 | 382,408 | |||||||||||||
Royalties | 15,061 | 56,211 | 31,150 | 71,692 | ||||||||||||
Fees from refund anticipation checks | 15,542 | 44,706 | 21,282 | 49,176 | ||||||||||||
Fees from Emerald Card | 12,689 | 11,379 | 37,299 | 31,716 | ||||||||||||
Fees from Peace of Mind® guarantees | 12,684 | 11,950 | 59,661 | 57,505 | ||||||||||||
Interest and fee income on Emerald Advance | 27,656 | 28,399 | 28,602 | 30,074 | ||||||||||||
Other | 29,003 | 37,804 | 59,673 | 62,135 | ||||||||||||
Total revenues | 193,996 | 464,634 | 443,727 | 684,706 | ||||||||||||
Compensation and benefits: | ||||||||||||||||
Field wages | 136,885 | 136,532 | 226,320 | 214,230 | ||||||||||||
Other wages | 41,629 | 37,039 | 112,029 | 105,998 | ||||||||||||
Benefits and other compensation | 34,696 | 32,369 | 72,811 | 65,908 | ||||||||||||
213,210 | 205,940 | 411,160 | 386,136 | |||||||||||||
Occupancy and equipment | 88,148 | 84,631 | 250,332 | 246,749 | ||||||||||||
Marketing and advertising | 77,852 | 99,262 | 97,435 | 118,100 | ||||||||||||
Depreciation and amortization | 31,819 | 24,557 | 81,253 | 68,421 | ||||||||||||
Bad debt | 31,420 | 39,528 | 38,535 | 41,148 | ||||||||||||
Supplies | 7,387 | 8,724 | 14,355 | 15,155 | ||||||||||||
Other | 66,259 | 66,181 | 176,464 | 144,200 | ||||||||||||
Total expenses | 516,095 | 528,823 | 1,069,534 | 1,019,909 | ||||||||||||
Pretax loss | $ | (322,099 | ) | $ | (64,189 | ) | $ | (625,807 | ) | $ | (335,203 | ) | ||||
NON-GAAP FINANCIAL MEASURES | (unaudited, amounts in thousands, except per share amounts) | |||||||||||||||||||||||
Three months ended January 31, 2014 | ||||||||||||||||||||||||
Revenues | Expenses | EBITDA | Pretax income (loss) | Net income (loss) | EPS | |||||||||||||||||||
As reported - from continuing operations | $ | 199,770 | $ | 537,985 | $ | (301,571 | ) | $ | (347,825 | ) | $ | (212,751 | ) | $ | (0.78 | ) | ||||||||
Adjustments: | ||||||||||||||||||||||||
Loss contingencies - litigation | — | 346 | 346 | 346 | 207 | — | ||||||||||||||||||
Impairment of goodwill and intangible assets | — | 11 | 11 | 11 | 7 | — | ||||||||||||||||||
Severance | — | 1,092 | 1,092 | 1,092 | 648 | — | ||||||||||||||||||
Professional fees related to HRB Bank transaction | — | 171 | 171 | 171 | 95 | — | ||||||||||||||||||
Gain on sales of tax offices | — | (616 | ) | (616 | ) | (616 | ) | (372 | ) | — | ||||||||||||||
Discrete tax items | — | — | — | — | 3,238 | 0.01 | ||||||||||||||||||
— | 1,004 | 1,004 | 1,004 | 3,823 | 0.01 | |||||||||||||||||||
As adjusted - from continuing operations | $ | 199,770 | $ | 536,981 | $ | (300,567 | ) | $ | (346,821 | ) | $ | (208,928 | ) | $ | (0.77 | ) | ||||||||
Three months ended January 31, 2013 | ||||||||||||||||||||||||
Revenues | Expenses | EBITDA | Pretax income (loss) | Net income (loss) | EPS | |||||||||||||||||||
As reported - from continuing operations | $ | 471,979 | $ | 564,615 | $ | (52,202 | ) | $ | (96,268 | ) | $ | (16,915 | ) | $ | (0.06 | ) | ||||||||
Adjustments: | ||||||||||||||||||||||||
Loss contingencies - litigation | — | (190 | ) | (190 | ) | (190 | ) | (126 | ) | — | ||||||||||||||
Impairment of goodwill and intangible assets | — | — | — | — | 3 | — | ||||||||||||||||||
Severance | — | (582 | ) | (582 | ) | (582 | ) | (355 | ) | — | ||||||||||||||
Professional fees related to HRB Bank transaction | — | 383 | 383 | 383 | 235 | — | ||||||||||||||||||
Loss on extinguishment of debt | — | 5,790 | 5,790 | 5,790 | 3,552 | — | ||||||||||||||||||
Gain on sales of tax offices | — | (352 | ) | (352 | ) | (352 | ) | (217 | ) | 0.01 | ||||||||||||||
Discrete tax items | — | — | — | — | (42,852 | ) | (0.16 | ) | ||||||||||||||||
— | 5,049 | 5,049 | 5,049 | (39,760 | ) | (0.15 | ) | |||||||||||||||||
As adjusted - from continuing operations | $ | 471,979 | $ | 559,566 | $ | (47,153 | ) | $ | (91,219 | ) | $ | (56,675 | ) | $ | (0.21 | ) | ||||||||
NON-GAAP FINANCIAL MEASURES | (unaudited, amounts in thousands, except per share amounts) | |||||||||||||||||||||||
Nine months ended January 31, 2014 | ||||||||||||||||||||||||
Revenues | Expenses | EBITDA | Pretax income (loss) | Net income (loss) | EPS | |||||||||||||||||||
As reported - from continuing operations | $ | 461,305 | $ | 1,159,691 | $ | (587,125 | ) | $ | (711,681 | ) | $ | (429,036 | ) | $ | (1.57 | ) | ||||||||
Adjustments: | ||||||||||||||||||||||||
Loss contingencies - litigation | — | 1,069 | 1,069 | 1,069 | 650 | — | ||||||||||||||||||
Impairment of goodwill and intangible assets | — | 11 | 11 | 11 | 7 | — | ||||||||||||||||||
Severance | — | 4,025 | 4,025 | 4,025 | 2,447 | 0.01 | ||||||||||||||||||
Professional fees related to HRB Bank transaction | — | 1,978 | 1,978 | 1,978 | 1,203 | — | ||||||||||||||||||
Gain on sales of tax offices | — | (1,215 | ) | (1,215 | ) | (1,215 | ) | (739 | ) | — | ||||||||||||||
Discrete tax items | — | — | — | — | (3,666 | ) | (0.01 | ) | ||||||||||||||||
— | 5,868 | 5,868 | 5,868 | (98 | ) | — | ||||||||||||||||||
As adjusted - from continuing operations | $ | 461,305 | $ | 1,153,823 | $ | (581,257 | ) | $ | (705,813 | ) | $ | (429,134 | ) | $ | (1.57 | ) | ||||||||
Nine months ended January 31, 2013 | ||||||||||||||||||||||||
Revenues | Expenses | EBITDA | Pretax income (loss) | Net income (loss) | EPS | |||||||||||||||||||
As reported - from continuing operations | $ | 705,731 | $ | 1,135,855 | $ | (295,688 | ) | $ | (427,825 | ) | $ | (223,764 | ) | $ | (0.82 | ) | ||||||||
Adjustments: | ||||||||||||||||||||||||
Loss contingencies - litigation | — | (4,943 | ) | (4,943 | ) | (4,943 | ) | (3,032 | ) | (0.01 | ) | |||||||||||||
Impairment of goodwill and intangible assets | — | 1,421 | 1,421 | 1,421 | 872 | — | ||||||||||||||||||
Severance | — | 475 | 475 | 475 | 291 | — | ||||||||||||||||||
Professional fees related to HRB Bank transaction | — | 430 | 430 | 430 | 264 | — | ||||||||||||||||||
Loss on extinguishment of debt | — | 5,790 | 5,790 | 5,790 | 3,552 | — | ||||||||||||||||||
Gain on sales of tax offices | — | (876 | ) | (876 | ) | (876 | ) | (537 | ) | 0.01 | ||||||||||||||
Discrete tax items | — | — | — | — | (38,679 | ) | (0.14 | ) | ||||||||||||||||
— | 2,297 | 2,297 | 2,297 | (37,269 | ) | (0.14 | ) | |||||||||||||||||
As adjusted - from continuing operations | $ | 705,731 | $ | 1,133,558 | $ | (293,391 | ) | $ | (425,528 | ) | $ | (261,033 | ) | $ | (0.96 | ) | ||||||||
Three months ended | Nine months ended | |||||||||||||||||||||||
January 31, | January 31, | |||||||||||||||||||||||
EBITDA | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||
Net loss from continuing operations - as reported | $ | (212,751 | ) | $ | (16,915 | ) | $ | (429,036 | ) | $ | (223,764 | ) | ||||||||||||
Add back : | ||||||||||||||||||||||||
Income taxes | (135,074 | ) | (79,353 | ) | (282,645 | ) | (204,061 | ) | ||||||||||||||||
Interest expense | 14,443 | 19,428 | 43,203 | 64,895 | ||||||||||||||||||||
Depreciation and amortization | 31,811 | 24,638 | 81,353 | 67,242 | ||||||||||||||||||||
(88,820 | ) | (35,287 | ) | (158,089 | ) | (71,924 | ) | |||||||||||||||||
EBITDA from continuing operations | $ | (301,571 | ) | $ | (52,202 | ) | $ | (587,125 | ) | $ | (295,688 | ) | ||||||||||||
NON-GAAP FINANCIAL MEASURES | (unaudited, amounts in thousands, except per share amounts) | |||||||||||||||||||||||
Three months ended | Nine months ended | |||||||||||||||||||||||
January 31, | January 31, | |||||||||||||||||||||||
Supplemental Information | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||
Stock-based compensation expense: | ||||||||||||||||||||||||
Pretax | $ | 4,715 | $ | 3,677 | $ | 15,477 | $ | 11,414 | ||||||||||||||||
After-tax | 2,809 | 2,271 | 9,410 | 7,001 | ||||||||||||||||||||
Amortization of intangible assets: | ||||||||||||||||||||||||
Pretax | $ | 8,757 | $ | 6,256 | $ | 21,351 | $ | 18,130 | ||||||||||||||||
After-tax | 5,256 | 3,862 | 12,981 | 11,121 |
▪ | We exclude from our non-GAAP financial measures litigation charges we incur and favorable reserve adjustments. This does not include legal defense costs. |
▪ | We exclude from our non-GAAP financial measures non-cash charges to adjust the carrying values of goodwill, intangible assets, other long-lived assets and investments to their estimated fair values. |
▪ | We exclude from our non-GAAP financial measures severance and other restructuring charges in connection with the termination of personnel, closure of offices and related costs. |
▪ | We exclude from our non-GAAP financial measures the gains and losses on business dispositions, including investment banking, legal and accounting fees. |
▪ | We exclude from our non-GAAP financial measures the gains and losses on extinguishment of debt. |
▪ | We exclude from our non-GAAP financial measures the effects of discrete income tax reserve and related adjustments recorded in a specific quarter. |