BEIJING, July 31, 2024 /PRNewswire/ -- New Oriental Education & Technology Group Inc. (the "Company" or "New Oriental") (NYSE: EDU/ 9901.SEHK), a provider of private educational services in China, today announced its unaudited financial results for the fourth fiscal quarter and fiscal year ended May 31, 2024.
Financial Highlights for the Fourth Fiscal Quarter Ended May 31, 2024
Key Financial Results
(in thousands US$, except per ADS(1) data) |
4Q FY2024 |
4Q FY2023 |
% of change |
Net revenues |
1,136,679 |
860,571 |
32.1 % |
Operating income |
10,527 |
48,054 |
-78.1 % |
Non-GAAP operating income (2)(3) |
36,324 |
78,592 |
-53.8 % |
Net income attributable to New Oriental |
26,972 |
28,959 |
-6.9 % |
Non-GAAP net income attributable to New Oriental (2)(3) |
36,931 |
62,091 |
-40.5 % |
Net income per ADS attributable to New Oriental - basic |
0.16 |
0.18 |
-6.9 % |
Net income per ADS attributable to New Oriental - diluted |
0.16 |
0.17 |
-5.8 % |
Non-GAAP net income per ADS attributable to New Oriental – basic (2)(3)(4) |
0.22 |
0.38 |
-40.5 % |
Non-GAAP net income per ADS attributable to New Oriental – diluted (2)(3)(4) |
0.22 |
0.37 |
-40.5 % |
(in thousands US$, except per ADS(1) data) |
FY2024 |
FY2023 |
% of change |
Net revenues |
4,313,586 |
2,997,760 |
43.9 % |
Operating income |
350,425 |
190,046 |
84.4 % |
Non-GAAP operating income (2)(3) |
472,883 |
279,834 |
69.0 % |
Net income attributable to New Oriental |
309,591 |
177,341 |
74.6 % |
Non-GAAP net income attributable to New Oriental (2)(3) |
381,123 |
258,909 |
47.2 % |
Net income per ADS attributable to New Oriental - basic |
1.87 |
1.06 |
77.2 % |
Net income per ADS attributable to New Oriental - diluted |
1.85 |
1.03 |
79.3 % |
Non-GAAP net income per ADS attributable to New Oriental – basic (2)(3)(4) |
2.30 |
1.54 |
49.4 % |
Non-GAAP net income per ADS attributable to New Oriental – diluted (2)(3)(4) |
2.27 |
1.51 |
50.0 % |
(1) Each ADS represents ten common shares. The Hong Kong-listed shares are fully fungible with the ADSs listed on |
|||
(2) GAAP represents Generally Accepted Accounting Principles in the United States of America. |
|||
(3) New Oriental provides net income attributable to New Oriental, operating income and net income per ADS |
|||
(4) The Non-GAAP net income per ADS attributable to New Oriental is computed using Non-GAAP net income |
|||
Operating Highlights for the Fourth Fiscal Quarter Ended May 31, 2024
Michael Yu, New Oriental's Executive Chairman, commented, "We are pleased to conclude the final quarter of fiscal year 2024 with a healthy top line growth of 32.1%. Our overseas test preparation and overseas study consulting businesses increased by approximately 17.7% and 17.3% year over year, respectively. In addition, the domestic test preparation business targeting adults and university students recorded a growth of approximately 16.4% year over year. Furthermore, our new educational business initiatives have all sustained strong momentum in this fiscal quarter, with a 50.3% revenue growth year over year. Among these new educational business initiatives, our non-academic tutoring courses were offered in around 60 cities, attracting approximately 875,000 student enrollments in this fiscal quarter. Simultaneously, our intelligent learning system and devices were adopted in around 60 cities, with approximately 188,000 active paid users in this fiscal quarter. On top of the strong growth, it is also encouraging to see the continuous improvement in customer retention rate. We will keep on our effort in enhancing quality of our product offerings and services. We firmly believe in the bright future of these new business initiatives and our strength in capturing the new market opportunity."
Chenggang Zhou, New Oriental's Chief Executive Officer, added, "During this fiscal quarter, we accelerated our capacity expansion in some existing cities with greater growth potential and higher facility utilization, thereby increasing profitability. As of the end of this fiscal year, the total number of schools and learning centers increased to 1,025. As our key educational businesses delivered sustainable growth, we continued to allocate resources to our online-merge-offline teaching system and apply new technologies to enhance the quality of our educational and product offerings. Upholding the customer-centric strategy, East Buy Holding Limited ("East Buy") consistently provides customers with healthy, delicious, and cost-effective products. Since the launch of its first private label product in April 2022, East Buy has developed and launched over 400 SKUs within just two years, expanding its product line from agriculture, food and beverage products to a variety of product categories, among which some of its hot-selling products have achieved excellent performance in the market with strong competitiveness."
Stephen Zhihui Yang, New Oriental's Executive President and Chief Financial Officer, commented, "Our GAAP operating margin for the quarter was 0.9% and Non-GAAP operating margin for the quarter was 3.2%. Our investment in accelerated capacity expansion and newly-integrated tourism-related business, as well as additional incentives to management and staff have led to the short-term impact on our operating margin in this quarter. We anticipate the pressure on margins for educational businesses will reduce in the next fiscal year as we continue to improve the utilization of facilities and operating efficiency. We will stick to our commitment on creating sustainable value for our customers and shareholders in the long term."
Recent Development
On November 21, 2023, as part of the Company's business line reorganization, the Company's wholly-owned subsidiary and variable interest entity (the "New Oriental Group Entities") entered into an agreement with East Buy and its subsidiaries and variable interest entity, pursuant to which the New Oriental Group Entities agreed to acquire East Buy's online education business at an aggregate consideration of RMB1.5 billion. The consideration was agreed by the parties after arm's length negotiations, with reference to an independent valuation. The acquisition was completed in this fiscal quarter. Upon completion, the online education business was deconsolidated from East Buy's consolidated financial statements and is now recorded by the Company under educational services.
Share Repurchase
The Company's board of directors approved a share repurchase program in July 2022, under which the Company is authorized to repurchase up to US$400 million of the Company's ADSs or common shares through the next twelve months. The Company's board of directors further approved to extend the effective time of the share repurchase program to May 31, 2025. As of July 30, 2024, the Company repurchased an aggregate of approximately 7.3 million ADSs for approximately US$296.1 million from the open market.
Financial Results for the Fourth Fiscal Quarter Ended May 31, 2024
Net Revenues
For the fourth fiscal quarter of 2024, New Oriental reported net revenues of US$1,136.7 million, representing a 32.1% increase year over year. The growth was mainly driven by the increase in net revenues from our educational new business initiatives and East Buy private label products and livestreaming e-commerce business.
Operating Costs and Expenses
Operating costs and expenses for the quarter were US$1,126.2 million, representing a 38.6% increase year over year. Non-GAAP operating costs and expenses for the quarter, which exclude share-based compensation expenses, were US$1,100.4 million, representing a 40.7% increase year over year. The increase was primarily due to the cost and expenses related to the substantial growth in East Buy private label products and livestreaming e-commerce business and accelerated capacity expansion for educational businesses.
Total share-based compensation expenses, which were allocated to related operating costs and expenses, decreased by 15.5% to US$25.8 million in the fourth fiscal quarter of 2024.
Operating Income and Operating Margin
Operating income was US$10.5 million, representing a 78.1% decrease year over year. Non-GAAP income from operations for the quarter was US$36.3 million, representing a 53.8% decrease year over year.
Operating margin for the quarter was 0.9%, compared to 5.6% in the same period of the prior fiscal year. Non-GAAP operating margin, which excludes share-based compensation expenses, for the quarter was 3.2%, compared to 9.1% in the same period of the prior fiscal year.
Net Income and Net Income per ADS
Net income attributable to New Oriental for the quarter was US$27.0 million, representing a 6.9% decrease year over year. Basic and diluted net income per ADS attributable to New Oriental were US$0.16 and US$0.16, respectively.
Non-GAAP Net Income and Non-GAAP Net Income per ADS
Non-GAAP net income attributable to New Oriental for the quarter was US$36.9 million, representing a 40.5% decrease year over year. Non-GAAP basic and diluted net income per ADS attributable to New Oriental were US$0.22 and US$0.22, respectively.
Cash Flow
Net operating cash inflow for the fourth fiscal quarter of 2024 was approximately US$376.8 million and capital expenditures for the quarter were US$27.4 million.
Balance Sheet
As of May 31, 2024, New Oriental had cash and cash equivalents of US$1,389.4 million. In addition, the Company had US$1,489.4 million in term deposits and US$2,065.6 million in short-term investment.
New Oriental's deferred revenue, which represents cash collected upfront from customers and related revenue that will be recognized as the services or goods are delivered, at the end of the fourth quarter of fiscal year 2024 was US$1,780.1 million, an increase of 33.1% as compared to US$1,337.6 million at the end of the fourth quarter of fiscal year 2023.
Financial Results for the Fiscal Year Ended May 31, 2024
For the fiscal year 2024 ended May 31, 2024, New Oriental reported net revenues of $4,313.6 million, representing a 43.9% increase year over year.
Operating income from operations for the fiscal year 2024 was US$350.4 million, representing a 84.4% increase year over year. Non-GAAP operating income for the fiscal year 2024 was US$472.9 million, representing a 69.0% increase year over year.
Operating margin for the fiscal year 2024 was 8.1%, compared to 6.3% for the prior fiscal year. Non-GAAP operating margin, which excludes share-based compensation expenses for the fiscal year 2024, was 11.0%, compared to 9.3% for the prior fiscal year.
Net income attributable to New Oriental for the fiscal year 2024 was US$309.6 million, representing a 74.6% increase year over year. Basic and diluted net income per ADS attributable to New Oriental for the fiscal year 2024 amounted to US$1.87 and US$1.85, respectively.
Non-GAAP net income attributable to New Oriental for the fiscal year 2024 was US$381.1 million, representing a 47.2% increase year over year. Non-GAAP basic and diluted net income per ADS attributable to New Oriental for the fiscal year 2024 amounted to US$2.30 and US$2.27, respectively.
Outlook for the First Quarter of the Fiscal Year 2025
New Oriental expects total net revenues, excluding revenues generated from East Buy private label products and livestreaming business, in the first quarter of the fiscal year 2025 (June 1, 2024 to August 31, 2024) to be in the range of US$1,254.7 million to US$1,283.5 million, representing year over year increase in the range of 31% to 34%.
This forecast reflects New Oriental's current and preliminary view, which is subject to change.
Conference Call Information
New Oriental's management will host an earnings conference call at 8 AM on July 31, 2024, U.S. Eastern Time (8 PM on July 31, 2024, Beijing/Hong Kong Time).
Please register in advance of the conference, using the link provided below. Upon registering, you will be provided with participant dial-in numbers, and unique personal PIN.
Conference call registration link: https://register.vevent.com/register/BIc2dde5e6a20144cfb19927a1c9cff6d0. It will automatically direct you to the registration page of "New Oriental FY2024 Q4 Earnings Conference Call" where you may fill in your details for RSVP.
In the 10 minutes prior to the call start time, you may use the conference access information (including dial in number(s) and personal PIN) provided in the confirmation email received at the point of registering.
Joining the conference call via a live webcast:
Additionally, a live and archived webcast of the conference call will be available at http://investor.neworiental.org.
Listening to the conference call replay:
A replay of the conference call may be accessed via the webcast on-demand by registering at https://edge.media-server.com/mmc/p/o6s9tzw6/ first. The replay will be available until July 31, 2025.
About New Oriental
New Oriental is a provider of private educational services in China offering a wide range of educational programs, services and products to a varied student population throughout China. New Oriental's program, service and product offerings mainly consist of educational services and test preparation courses, private label products and livestreaming e-commerce and other services, overseas study consulting services, and educational materials and distribution. New Oriental is listed on NYSE (NYSE: EDU) and SEHK (9901.SEHK), respectively. New Oriental's ADSs, each of which represents ten common shares, are listed and traded on the NYSE. The Hong Kong-listed shares are fully fungible with the ADSs listed on NYSE.
For more information about New Oriental, please visit http://www.neworiental.org/english/.
Safe Harbor Statement
This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates" and similar statements. Among other things, the outlook for the first quarter of fiscal year 2025, quotations from management in this announcement, as well as New Oriental's strategic and operational plans, contain forward-looking statements. New Oriental may also make written or oral forward-looking statements in its reports filed or furnished to the U.S. Securities and Exchange Commission, in its annual reports to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about New Oriental's beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: our ability to effectively and efficiently manage changes of our existing business and new business; our ability to execute our business strategies; uncertainties in relation to the interpretation and implementation of or proposed changes to, the PRC laws, regulations and policies regarding the private education industry; our ability to attract students without a significant increase in course fees; our ability to maintain and enhance our "New Oriental" brand; our ability to maintain consistent teaching quality throughout our school network, or service quality throughout our brand; our ability to achieve the benefits we expect from recent and future acquisitions; the outcome of ongoing, or any future, litigation or arbitration, including those relating to copyright and other intellectual property rights; competition in the private education sector and livestreaming e-commerce business in China; the continuing efforts of our senior management team and other key personnel, health epidemics and other outbreaks in China; and general economic conditions in China. Further information regarding these and other risks is included in our annual report on Form 20-F and other documents filed with the Securities and Exchange Commission. New Oriental does not undertake any obligation to update any forward-looking statement, except as required under applicable law. All information provided in this press release and in the attachments is as of the date of this press release, and New Oriental undertakes no duty to update such information, except as required under applicable law.
About Non-GAAP Financial Measures
To supplement New Oriental's consolidated financial results presented in accordance with GAAP, New Oriental uses the following measures defined as non-GAAP financial measures by the SEC: net income excluding share-based compensation expenses and gain (loss) from fair value change of investments, operating income excluding share-based compensation expenses, operating cost and expenses excluding share-based compensation expenses, general and administrative expenses excluding share-based compensation expenses, operating margin excluding share-based compensation expenses, and basic and diluted net income per ADS and per share excluding share-based compensation expenses and gain (loss) from fair value change of investments. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP. For more information on these non-GAAP financial measures, please see the tables captioned "Reconciliations of non-GAAP measures to the most comparable GAAP measures" set forth at the end of this release.
New Oriental believes that these non-GAAP financial measures provide meaningful supplemental information regarding its performance and liquidity by excluding share-based compensation expenses and gain (loss) from fair value change of investments that may not be indicative of its operating performance from a cash perspective. New Oriental believes that both management and investors benefit from referring to these non-GAAP financial measures in assessing its performance and when planning and forecasting future periods. These non-GAAP financial measures also facilitate management's internal comparisons to New Oriental's historical performance and liquidity. New Oriental believes these non-GAAP financial measures are useful to investors in allowing for greater transparency with respect to supplemental information used by management in its financial and operational decision making. A limitation of using these non-GAAP measures is that they exclude share-based compensation charge and gain (loss) from fair value change of investments that has been and will continue to be for the foreseeable future a significant recurring expense in our business. Management compensates for these limitations by providing specific information regarding the GAAP amounts excluded from each non-GAAP measure. The accompanying tables have more details on the reconciliations between GAAP financial measures that are most directly comparable to non-GAAP financial measures.
Contacts
For investor and media inquiries, please contact:
Ms. Rita Fong Ms. Sisi Zhao
FTI Consulting New Oriental Education & Technology Group Inc.
Tel: +852 3768 4548 Tel: +86-10-6260-5568
Email: rita.fong@fticonsulting.com Email: zhaosisi@xdf.cn
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC. |
|||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||
(In thousands) |
|||
As of May 31 |
As of May 31 |
||
2024 |
2023 |
||
(Unaudited) |
(Audited) |
||
USD |
USD |
||
ASSETS: |
|||
Current assets: |
|||
Cash and cash equivalents |
1,389,359 |
1,662,982 |
|
Restricted cash, current |
177,411 |
110,892 |
|
Term deposits, current |
1,320,167 |
855,784 |
|
Short-term investments |
2,065,579 |
1,477,843 |
|
Accounts receivable, net |
29,689 |
33,074 |
|
Inventory, net |
92,806 |
52,689 |
|
Prepaid expenses and other current assets, net |
309,464 |
211,240 |
|
Amounts due from related parties, current |
4,403 |
9,383 |
|
Total current assets |
5,388,878 |
4,413,887 |
|
Restricted cash, non-current |
22,334 |
31,553 |
|
Term deposits, non-current |
169,203 |
462,734 |
|
Property and equipment, net |
507,981 |
359,760 |
|
Land use rights, net |
4,450 |
3,321 |
|
Amounts due from related parties, non-current |
7,273 |
1,735 |
|
Long-term deposits |
38,161 |
26,492 |
|
Intangible assets, net |
18,672 |
25,179 |
|
Goodwill, net |
103,958 |
105,514 |
|
Long-term investments, net |
355,812 |
399,585 |
|
Deferred tax assets, net |
72,727 |
55,933 |
|
Right-of-use assets |
653,905 |
439,535 |
|
Other non-current assets |
188,319 |
67,230 |
|
Total assets |
7,531,673 |
6,392,458 |
|
LIABILITIES AND EQUITY |
|||
Current liabilities: |
|||
Accounts payable |
105,681 |
69,764 |
|
Accrued expenses and other current liabilities |
774,805 |
569,437 |
|
Income taxes payable |
139,822 |
118,049 |
|
Amounts due to related parties |
551 |
346 |
|
Deferred revenue |
1,780,063 |
1,337,630 |
|
Operating lease liability, current |
199,933 |
155,752 |
|
Total current liabilities |
3,000,855 |
2,250,978 |
|
Deferred tax liabilities |
19,407 |
23,849 |
|
Unsecured senior notes |
14,403 |
14,653 |
|
Operating lease liabilities, non-current |
447,994 |
288,190 |
|
Total long-term liabilities |
481,804 |
326,692 |
|
Total liabilities |
3,482,659 |
2,577,670 |
|
Equity |
|||
New Oriental Education & Technology Group Inc. shareholders' equity |
3,775,934 |
3,604,348 |
|
Non-controlling interests |
273,080 |
210,440 |
|
Total equity |
4,049,014 |
3,814,788 |
|
Total liabilities and equity |
7,531,673 |
6,392,458 |
|
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC. |
|||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||
(In thousands except for per share and per ADS amounts) |
|||
For the Three Months Ended May 31 |
|||
2024 |
2023 |
||
(Unaudited) |
(Unaudited) |
||
USD |
USD |
||
Net revenues |
1,136,679 |
860,571 |
|
Operating cost and expenses (note 1) |
|||
Cost of revenues |
542,398 |
391,615 |
|
Selling and marketing |
208,241 |
147,793 |
|
General and administrative |
375,513 |
273,109 |
|
Total operating cost and expenses |
1,126,152 |
812,517 |
|
Operating income |
10,527 |
48,054 |
|
Gain/(Loss) from fair value change of investments |
10,412 |
(7,565) |
|
Other income, net |
35,820 |
31,349 |
|
Provision for income taxes |
(5,531) |
(19,442) |
|
Loss from equity method investments |
(22,606) |
(12,480) |
|
Net income |
28,622 |
39,916 |
|
Add: Net income attributable to non-controlling interests |
(1,650) |
(10,957) |
|
Net income attributable to New Oriental Education & |
26,972 |
28,959 |
|
Net income per share attributable to New Oriental-Basic |
0.02 |
0.02 |
|
Net income per share attributable to New Oriental-Diluted |
0.02 |
0.02 |
|
Net income per ADS attributable to New Oriental-Basic |
0.16 |
0.18 |
|
Net income per ADS attributable to New Oriental-Diluted |
0.16 |
0.17 |
|
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC. |
|||
RECONCILIATIONS OF NON-GAAP MEASURES TO THE MOST COMPARABLE GAAP MEASURES |
|||
(In thousands except for per share and per ADS amounts) |
|||
For the Three Months Ended May 31 |
|||
2024 |
2023 |
||
(Unaudited) |
(Unaudited) |
||
USD |
USD |
||
General and administrative expenses |
375,513 |
273,109 |
|
Less: Share-based compensation expenses in |
20,332 |
23,587 |
|
Non-GAAP general and administrative expenses |
355,181 |
249,522 |
|
Total operating cost and expenses |
1,126,152 |
812,517 |
|
Less: Share-based compensation expenses |
25,797 |
30,538 |
|
Non-GAAP operating cost and expenses |
1,100,355 |
781,979 |
|
Operating income |
10,527 |
48,054 |
|
Add: Share-based compensation expenses |
25,797 |
30,538 |
|
Non-GAAP operating income |
36,324 |
78,592 |
|
Operating margin |
0.9 % |
5.6 % |
|
Non-GAAP operating margin |
3.2 % |
9.1 % |
|
Net income attributable to New Oriental |
26,972 |
28,959 |
|
Add: Share-based compensation expenses |
20,371 |
25,567 |
|
Less: Gain/(Loss) from fair value change of |
10,412 |
(7,565) |
|
Non-GAAP net income attributable to New Oriental |
36,931 |
62,091 |
|
Net income per ADS attributable to New Oriental- |
0.16 |
0.18 |
|
Net income per ADS attributable to New Oriental- |
0.16 |
0.17 |
|
Non-GAAP net income per ADS attributable to New |
0.22 |
0.38 |
|
Non-GAAP net income per ADS attributable to New |
0.22 |
0.37 |
|
Weighted average shares used in calculating basic |
1,653,165,343 |
1,653,059,954 |
|
Weighted average shares used in calculating |
1,671,292,756 |
1,668,721,317 |
|
Non-GAAP net income per share - basic |
0.02 |
0.04 |
|
Non-GAAP net income per share - diluted |
0.02 |
0.04 |
|
Notes: |
|||
Note 1: Share-based compensation expenses (in thousands) are included in the operating cost and expenses as follows: |
|||
For the Three Months Ended May 31 |
|||
2024 |
2023 |
||
(Unaudited) |
(Unaudited) |
||
USD |
USD |
||
Cost of revenues |
990 |
2,743 |
|
Selling and marketing |
4,475 |
4,208 |
|
General and administrative |
20,332 |
23,587 |
|
Total |
25,797 |
30,538 |
|
Note 2: Each ADS represents ten common shares. |
|||
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC. |
||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||
(In thousands) |
||||
For the Three Months Ended May 31 |
||||
2024 |
2023 |
|||
(Unaudited) |
(Unaudited) |
|||
USD |
USD |
|||
Net cash provided by operating activities |
376,835 |
421,609 |
||
Net cash (used in)/provided by investing activities |
(864,010) |
64,939 |
||
Net cash used in financing activities |
(109,230) |
(76,522) |
||
Effect of exchange rate changes |
(3,565) |
(35,600) |
||
Net change in cash, cash equivalents and restricted cash |
(599,970) |
374,426 |
||
Cash, cash equivalents and restricted cash at beginning of |
2,189,074 |
1,431,001 |
||
Cash, cash equivalents and restricted cash at end of |
1,589,104 |
1,805,427 |
||
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC. |
|||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||
(In thousands except for per share and per ADS amounts) |
|||
For the Year Ended May 31 |
|||
2024 |
2023 |
||
(Unaudited) |
(Unaudited) |
||
USD |
USD |
||
Net revenues |
4,313,586 |
2,997,760 |
|
Operating cost and expenses (note 1): |
|||
Cost of revenues |
2,050,960 |
1,409,438 |
|
Selling and marketing |
660,586 |
444,693 |
|
General and administrative |
1,251,615 |
953,583 |
|
Total operating cost and expenses |
3,963,161 |
2,807,714 |
|
Operating income |
350,425 |
190,046 |
|
Gain/(Loss) from fair value change of investments |
19,025 |
(860) |
|
Other income, net |
124,391 |
119,345 |
|
Provision for income taxes |
(109,690) |
(66,066) |
|
Loss from equity method investments |
(58,933) |
(7,102) |
|
Net income |
325,218 |
235,363 |
|
Add: Net income attributable to non-controlling interests |
(15,627) |
(58,022) |
|
Net income attributable to New Oriental Education & |
309,591 |
177,341 |
|
Net income per share attributable to New Oriental-Basic |
0.19 |
0.11 |
|
Net income per share attributable to New Oriental- |
0.18 |
0.10 |
|
Net income per ADS attributable to New Oriental-Basic |
1.87 |
1.06 |
|
Net income per ADS attributable to New Oriental- |
1.85 |
1.03 |
|
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC. |
|||
RECONCILIATION OF NON-GAAP MEASURES TO THE MOST COMPARABLE GAAP MEASURES |
|||
(In thousands except for per share and per ADS amounts) |
|||
For the Year Ended May 31 |
|||
2024 |
2023 |
||
(Unaudited) |
(Unaudited) |
||
USD |
USD |
||
General and administrative expenses |
1,251,615 |
953,583 |
|
Less: Share-based compensation expenses in general |
76,439 |
81,289 |
|
Non-GAAP general and administrative expenses |
1,175,176 |
872,294 |
|
Total operating cost and expenses |
3,963,161 |
2,807,714 |
|
Less: Share-based compensation expenses |
122,458 |
89,788 |
|
Non-GAAP operating cost and expenses |
3,840,703 |
2,717,926 |
|
Operating income |
350,425 |
190,046 |
|
Add: Share-based compensation expenses |
122,458 |
89,788 |
|
Non-GAAP operating income |
472,883 |
279,834 |
|
Operating margin |
8.1 % |
6.3 % |
|
Non-GAAP operating margin |
11.0 % |
9.3 % |
|
Net income attributable to New Oriental |
309,591 |
177,341 |
|
Add: Share-based compensation expenses |
90,557 |
80,708 |
|
Less: Gain/(Loss) from fair value change of |
19,025 |
(860) |
|
Non-GAAP net income attributable to New Oriental |
381,123 |
258,909 |
|
Net income per ADS attributable to New Oriental- |
1.87 |
1.06 |
|
Net income per ADS attributable to New Oriental- |
1.85 |
1.03 |
|
Non-GAAP net income per ADS attributable to New |
2.30 |
1.54 |
|
Non-GAAP net income per ADS attributable to New |
2.27 |
1.51 |
|
Weighted average shares used in calculating basic net |
1,653,597,432 |
1,678,264,547 |
|
Weighted average shares used in calculating diluted |
1,669,499,952 |
1,685,631,987 |
|
Non-GAAP net income per share - basic |
0.23 |
0.15 |
|
Non-GAAP net income per share - diluted |
0.23 |
0.15 |
|
Notes: |
|||
Note 1: Share-based compensation expenses (in thousands) are included in the operating costs and expenses as follows: |
|||
For the Year Ended May 31 |
|||
2024 |
2023 |
||
(Unaudited) |
(Unaudited) |
||
USD |
USD |
||
Cost of revenues |
19,967 |
2,749 |
|
Selling and marketing |
26,052 |
5,750 |
|
General and administrative |
76,439 |
81,289 |
|
Total |
122,458 |
89,788 |
|
Note 2: Each ADS represents ten common shares. |
|||
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC. |
||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||
(In thousands) |
||||
For the Year Ended May 31 |
||||
2024 |
2023 |
|||
(Unaudited) |
(Unaudited) |
|||
USD |
USD |
|||
Net cash provided by operating activities |
1,122,643 |
971,008 |
||
Net cash used in investing activities |
(1,153,922) |
(37,411) |
||
Net cash used in financing activities |
(160,438) |
(246,867) |
||
Effect of exchange rate changes |
(24,606) |
(75,830) |
||
Net change in cash, cash equivalents and restricted cash |
(216,323) |
610,900 |
||
Cash, cash equivalents and restricted cash at beginning of |
1,805,427 |
1,194,527 |
||
Cash, cash equivalents and restricted cash at end of |
1,589,104 |
1,805,427 |
||
