BEIJING, April 23, 2019 /PRNewswire/ -- New Oriental Education & Technology Group Inc. (the "Company" or "New Oriental") (NYSE: EDU), the largest provider of private educational services in China, today announced its unaudited financial results for the third fiscal quarter ended February 28, 2019, which is the third quarter of New Oriental's fiscal year 2019.
Financial Highlights for the Third Fiscal Quarter Ended February 28, 2019
Key Financial Results
(in thousands US$, except per ADS(1) data) |
3Q FY2019 |
3Q FY2018 |
% of change |
Net revenues |
796,722 |
618,081 |
28.9% |
Operating income |
95,780 |
58,367 |
64.1% |
Non-GAAP operating income (2)(3) |
113,769 |
81,156 |
40.2% |
Net income attributable to New Oriental |
97,411 |
68,376 |
42.5% |
Non-GAAP net income attributable to New Oriental (2)(3) |
108,873 |
91,165 |
19.4% |
Net income per ADS attributable to New Oriental - basic |
0.62 |
0.43 |
42.6% |
Net income per ADS attributable to New Oriental - diluted |
0.61 |
0.43 |
42.3% |
Non-GAAP net income per ADS attributable to New Oriental - |
0.69 |
0.58 |
19.6% |
Non-GAAP net income per ADS attributable to New Oriental - |
0.69 |
0.57 |
19.3% |
(in thousands US$, except per ADS(1) data) |
9M FY2019 |
9M FY2018 |
% of change |
Net revenues |
2,253,640 |
1,746,429 |
29.0% |
Operating income |
228,562 |
206,374 |
10.8% |
Non-GAAP operating income(2)(3) |
274,158 |
241,602 |
13.5% |
Net income attributable to New Oriental |
194,817 |
231,048 |
-15.7% |
Non-GAAP net income attributable to New Oriental(2)(3) |
316,005 |
266,276 |
18.7% |
Net income per ADS attributable to New Oriental - basic |
1.23 |
1.46 |
-15.9% |
Net income per ADS attributable to New Oriental - diluted |
1.23 |
1.46 |
-16.0% |
Non-GAAP net income per ADS attributable to New Oriental - |
1.99 |
1.68 |
18.4% |
Non-GAAP net income per ADS attributable to New Oriental - |
1.99 |
1.68 |
18.2% |
(1) Each ADS represents one common share.
(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 attributable to New Oriental on a non-GAAP basis that excludes share-based compensation expenses and gain / (loss) from fair value change of long-term investments to provide supplemental information regarding its operating performance. For more information on these non-GAAP financial measures, please see the section captioned "About Non-GAAP Financial Measures" and the tables captioned "Reconciliations of Non-GAAP Measures to the Most Comparable GAAP Measures" set forth at the end of this release.
(4) The Non-GAAP net income per ADS is computed using Non-GAAP net income and the same number of shares and ADSs used in GAAP basic and diluted EPS calculation.
Operating Highlights for the Third Fiscal Quarter Ended February 28, 2019
Michael Minhong Yu, New Oriental's Executive Chairman, commented, "We are pleased to see continued acceleration of growth momentum in the third quarter of fiscal year 2019 and to achieve a top line growth of 28.9%, or 36.1% if computed in Renminbi. Our key growth driver, the K-12 after-school tutoring business, achieved a year-over-year revenue growth of approximately 38%, or 46% if computed in Renminbi. Furthermore, our U-Can middle and high school all-subjects after-school tutoring business grew by approximately 37%, or 44% if computed in Renminbi, and our POP Kids program achieved a growth of approximately 41%, or 49% if computed in Renminbi. We are confident and well-placed to continue to expand our market share in the long term through our ceaseless efforts in improving teaching quality and enhancing learning experience for our students."
Chenggang Zhou, New Oriental's Chief Executive Officer, added, "As we continued to execute our well-proven 'Optimize the Market strategy', we witnessed steady progress in our capacity expansion plan in this quarter. We added a net of 36 learning centers in existing cities, and opened a new offline training school in the city of Xining, as well as two dual-teacher model schools in the cities of Mianyang and Xinxiang. Altogether, this increased the total square meters of classroom area by approximately 27% year-over-year and 6% quarter-over-quarter by the end of this quarter. We consistently focused on maintaining our service quality while we continued to deepen our penetration into existing markets through capacity expansion. It is very encouraging to see that our student retention for the K-12 business continued to improve this quarter, which demonstrates the success of our pilot teacher training program, using standardized content and methodology, initiated in the beginning of this fiscal year. We will continue to enhance and leverage our online and offline integrated standardized teaching system for the K-12 business as well as overseas test preparation business. We also continued to make strategic investments in our dual-teacher model classes and new initiatives for K-12 tutoring in our pure online education platform, Koolearn.com, for which the demand in cities of lower tiers and in remote areas is expected to increase."
Stephen Zhihui Yang, New Oriental's Chief Financial Officer, commented, "We are deeply encouraged not only by our strong top line performance, but also the improvement in our operating margin during the third quarter. Non-GAAP operating income increased by 40.2% year over year to approximately US$113.8 million, and non-GAAP operating margin rose by 120 basis points to 14.3% from 13.1% a year ago. The robust financial performance of this quarter was driven by better utilization of facilities and enhanced cost and expenses efficiency amid our steady expansion. We will continue to revamp all business lines with a standardized, modular and systematic approach, which will enable us to capture new growth opportunities and scale our business at higher efficiency. With these strategies in place, we are poised to continue to deliver sustainable and long-term value for our shareholders."
Recent Updates
New Oriental's subsidiary, Koolearn Technology Holding Limited ("Koolearn"), a leading online extracurricular education service provider in China, has completed its global offering of ordinary shares (the "Global Offering"), comprising an international offering and a Hong Kong public offering. Koolearn commenced trading of its shares on the Main Board of The Stock Exchange of Hong Kong Limited on March 28, 2019 (Hong Kong time) under the stock code "1797".
The net proceeds from the Global Offering were approximately HK$1,777.6 million (US$226.5 million), after deducting underwriting fees and commissions and expenses related to the Global Offering, including the exercise of the over-allotment option. The net proceeds will be used for the following purposes:
Moving forward, Koolearn will disclose its periodical financial results under International Financial Reporting Standards. After the listing, its financial results will continue to be consolidated into New Oriental's financial records.
Financial Results for the Third Fiscal Quarter Ended February 28, 2019
Net Revenues
For the third fiscal quarter of 2019, New Oriental reported net revenues of US$796.7 million, representing a 28.9% increase year-over-year. Net revenues from educational programs and services for the third fiscal quarter were US$727.1 million, representing a 28.7% increase year-over-year. The growth was mainly driven by increases in student enrollments in K-12 after-school tutoring courses.
Total student enrollments in academic subjects tutoring and test preparation courses in the third fiscal quarter of 2019 increased by 82.3% year-over-year to approximately 1,570,600. The significant increase in the number of student enrollments is primarily due to the division of the spring semester into two parts. Under this method, student enrollments in the spring semester are recorded separately for each part and the student enrollments for each part fall into separate quarters. This practice was adopted in November 2018 to comply with the latest regulatory requirements.
Operating Costs and Expenses
Operating costs and expenses for the quarter were US$700.9 million, representing a 25.2% increase year-over-year. Non-GAAP operating costs and expenses for the quarter, which exclude share-based compensation expenses, were US$683.0 million, representing a 27.2% increase year-over-year.
Total share-based compensation expenses, which were allocated to related operating costs and expenses, decreased by 21.1% to US$18.0 million in the third fiscal quarter of 2019.
Operating Income and Operating Margin
Operating income for the quarter was US$95.8 million, representing a 64.1% increase year-over-year. Non-GAAP operating income was US$113.8 million, representing a 40.2% increase year-over-year.
Operating margin for the quarter was 12.0%, compared to 9.4% in the same period of the prior fiscal year. Non-GAAP operating margin, which excludes share-based compensation expenses, for the quarter was 14.3%, compared to 13.1% in the same period of the prior fiscal year.
Gain from Fair Value Change of Long-Term Investments
Gain from fair value changes of long term investments for the quarter was US$6.5 million.
Net Income and EPS
Net income attributable to New Oriental for the quarter was US$97.4 million, representing a 42.5% increase from the same period of the prior fiscal year. Basic and diluted earnings per ADS attributable to New Oriental were US$0.62 and US$0.61, respectively.
Non-GAAP Net Income and Non-GAAP EPS
Non-GAAP net income attributable to New Oriental for the quarter was US$108.9 million, representing a 19.4% increase from the same period of the prior fiscal year. Non-GAAP basic and diluted earnings per ADS attributable to New Oriental were US$0.69 and US$0.69, respectively.
Cash Flow
Net operating cash flow for the third fiscal quarter of 2019 was approximately US$114.1 million. Capital expenditures for the quarter were US$83.6 million, which were primarily attributable to the opening of 59 facilities and renovations at existing learning centers.
Balance Sheet
As of February 28, 2019, New Oriental had cash and cash equivalents of US$844.9 million, as compared to US$983.3 million as of May 31, 2018. In addition, the Company had US$96.7 million in term deposits, and US$1,792.7 million in short-term investment.
New Oriental's deferred revenue balance, which is cash collected from registered students for courses and recognized proportionally as revenue as the instructions are delivered, at the end of the third quarter of fiscal year 2019 was US$1,191.8 million, an increase of 10.0% from US$1,083.8 million at the end of the third quarter of fiscal year 2018. The Company adopted Revenue from Contracts with Customers ("Topic 606") starting June 1, 2018, and as a result, as of February 28, 2019, US$72.6million of deferred revenue was reclassified to accrued expenses and other current liabilities, representing estimated amounts of tuition collected that may be refunded in the future if students withdraw from a course while there are remaining classes. In addition, the lower than usual increase was due to the change of tuition fees collection schedule for K-12 after-school tutoring courses to comply with the latest regulatory requirements.
Financial Results for the Nine Months Ended February 28, 2019
For the first nine months of fiscal year 2019, New Oriental reported net revenues of US$2,253.6 million, representing a 29.0% increase year-over-year.
Total student enrollments in academic subjects tutoring and test preparation courses in the first nine months of fiscal year 2019 increased by 31.7% to approximately 5,626,700.
Income from operations for the first nine months of fiscal year 2019 was US$228.6 million, representing a 10.8% increase year-over-year. Non-GAAP income from operations for the first nine months of fiscal year 2019 was US$274.2 million, representing a 13.5% increase year-over-year.
Operating margin for the first nine months of fiscal year 2019 was 10.1%, compared to 11.8% for the same period of the prior fiscal year. Non-GAAP operating margin, which excludes share-based compensation expenses for the first nine months of fiscal year 2019, was 12.2%, compared to 13.8% for the same period of the prior fiscal year.
Net income attributable to New Oriental for the first nine months of fiscal year 2019 was US$194.8 million, representing a 15.7% decrease year-over-year. Basic and diluted net income per ADS attributable to New Oriental for the first nine months of fiscal year 2019 amounted to US$1.23 and US$1.23, respectively.
Non-GAAP net income attributable to New Oriental for the first nine months of fiscal year 2019 was US$316.0 million, representing a 18.7% increase year-over-year. Non-GAAP basic and diluted net income per ADS attributable to New Oriental for the first nine months of fiscal year 2019 amounted to US$1.99 and US$1.99 respectively.
Outlook for Fourth Quarter of Fiscal Year 2019
New Oriental expects total net revenues in the fourth quarter of fiscal year 2019 (March 1, 2019 to May 31, 2019) to be in the range of US$820.6 million to US$840.6 million, representing year-over-year growth in the range of 17% to 20%. This forecast takes into account factors including the industry seasonality and practices in compliance with the latest regulatory requirements.
The projected growth rate of revenue in our functional currency Renminbi is expected to be in the range of 23% to 26% for the fourth quarter of fiscal year 2019. The exchange rate used to calculate expected revenues for the fourth quarter of fiscal 2019 is 6.65. The historical exchange rate used to calculate revenues for the fourth quarter of fiscal 2018 was 6.33.
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 April 23, 2019, U.S. Eastern Time (8 PM on April 23, 2019, Beijing/Hong Kong Time).
Dial-in details for the earnings conference call are as follows:
US: |
+1-845-675-0437 |
|
Hong Kong: |
+852-3018-6771 |
|
UK: |
+44-20-3621-4779 |
Please dial in 10 minutes before the call is scheduled to begin and provide the passcode to join the call. The passcode is "4846628".
A replay of the conference call may be accessed by phone at the following number until May 1, 2019:
International: |
+61 2 8199 0299 |
Passcode: |
4846628 |
Additionally, a live and archived webcast of the conference call will be available at http://investor.neworiental.org.
About New Oriental
New Oriental is the largest provider of private educational services in China based on the number of program offerings, total student enrollments and geographic presence. New Oriental offers a wide range of educational programs, services and products consisting primarily of language training and test preparation, primary and secondary school education, online education, content development and distribution, overseas study consulting services, pre-school education and study tour. New Oriental's ADSs, each of which represents one common share, currently trade on the New York Stock Exchange under the symbol "EDU."
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 fourth quarter of fiscal year 2019, 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 attract students without a significant decrease in course fees; our ability to continue to hire, train and retain qualified teachers; our ability to maintain and enhance our "New Oriental" brand; our ability to effectively and efficiently manage the expansion of our school network and successfully execute our growth strategy; 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 in China; changes in our revenues and certain cost or expense items as a percentage of our revenues; the expected growth of the Chinese private education market; Chinese governmental policies relating to private educational services and providers of such services; 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 long-term 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 long-term 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 long-term 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 long-term 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. Joyce Wu
FTI Consulting
Tel: +852-3768-4548
Email: NewOriental@fticonsulting.com
Ms. Sisi Zhao
New Oriental Education & Technology Group Inc.
Tel: +86-10-6260-5568
Email: zhaosisi@xdf.cn
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC. |
|||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||
(In thousands) |
|||
As of February 28 |
As of May 31 |
||
2019 |
2018 |
||
(Unaudited) |
(Audited) |
||
USD |
USD |
||
ASSETS: |
|||
Current assets: |
|||
Cash and cash equivalents |
844,901 |
983,319 |
|
Restricted cash |
43 |
47 |
|
Term deposits |
96,655 |
107,741 |
|
Short-term investments |
1,792,729 |
1,623,763 |
|
Accounts receivable, net |
4,137 |
3,179 |
|
Inventory, net |
34,144 |
40,175 |
|
Prepaid expenses and other current assets, net |
225,894 |
182,095 |
|
Amounts due from related parties, current |
21,678 |
1,595 |
|
Total current assets |
3,020,181 |
2,941,914 |
|
Restricted cash, non-current |
4,176 |
3,399 |
|
Property and equipment, net |
524,569 |
449,592 |
|
Land use rights, net |
16,480 |
3,785 |
|
Amounts due from related parties, non-current |
1,472 |
2,226 |
|
Long-term deposits |
48,063 |
40,099 |
|
Long-term prepaid rents |
568 |
191 |
|
Intangible assets, net |
15,407 |
8,544 |
|
Goodwill, net |
81,404 |
31,729 |
|
Long-term investments, net |
424,804 |
433,333 |
|
Deferred tax assets, non-current, net |
58,087 |
43,323 |
|
Other non-current assets |
23,740 |
19,577 |
|
Total assets |
4,218,951 |
3,977,712 |
|
LIABILITIES, MEZZANINE EQUITY AND EQUITY |
|||
Current liabilities: |
|||
Accounts payable (including accounts payable of the consolidated |
36,952 |
39,889 |
|
Accrued expenses and other current liabilities (including accrued |
537,693 |
373,537 |
|
Income taxes payable (including income tax payable of the |
86,694 |
67,233 |
|
Amounts due to related parties (including amounts due to related |
945 |
30 |
|
Deferred revenue (including deferred revenue of the consolidated |
1,191,753 |
1,270,195 |
|
Total current liabilities |
1,854,037 |
1,750,884 |
|
Deferred tax liabilities, non-current (including deferred tax liabilities |
18,697 |
12,133 |
|
Long term loan (includingLong term loan of the consolidated |
51,099 |
- |
|
Total long-term liabilities |
69,796 |
12,133 |
|
Total liabilities |
1,923,833 |
1,763,017 |
|
Mezzanine equity |
|||
Redeemable non-controlling interests |
206,624 |
206,624 |
|
Equity |
|||
New Oriental Education & Technology Group Inc. shareholders' |
2,073,494 |
1,991,589 |
|
Non-controlling interests |
15,000 |
16,482 |
|
Total equity |
2,088,494 |
2,008,071 |
|
Total liabilities, mezzanine equity and equity |
4,218,951 |
3,977,712 |
|
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 February 28 |
|||
2019 |
2018 |
||
(Unaudited) |
(Unaudited) |
||
USD |
USD |
||
Net revenues |
796,722 |
618,081 |
|
Operating cost and expenses (note 1) |
|||
Cost of revenues |
337,524 |
268,823 |
|
Selling and marketing |
87,458 |
77,209 |
|
General and administrative |
275,960 |
213,682 |
|
Total operating cost and expenses |
700,942 |
559,714 |
|
Operating Income |
95,780 |
58,367 |
|
Gain from fair value change of long-term investments |
6,527 |
- |
|
Other income, net |
24,124 |
21,902 |
|
Provision for income taxes |
(29,464) |
(13,409) |
|
Loss from equity method investments |
(1,734) |
(258) |
|
Net income |
95,233 |
66,602 |
|
Add: Net loss attributable to non-controlling interests |
2,178 |
1,774 |
|
Net income attributable to New Oriental Education & |
97,411 |
68,376 |
|
Net income per common share |
|||
- Basic |
0.62 |
0.43 |
|
- Diluted |
0.61 |
0.43 |
|
Net income per ADS (note 2) |
|||
- Basic |
0.62 |
0.43 |
|
- Diluted |
0.61 |
0.43 |
|
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 Three Months Ended February 28 |
|||
2019 |
2018 |
||
(Unaudited) |
(Unaudited) |
||
USD |
USD |
||
General and administrative expenses |
275,960 |
213,682 |
|
Less: Share-based compensation expenses |
17,989 |
22,789 |
|
Non-GAAP general and administrative |
257,971 |
190,893 |
|
Total operating cost and expenses |
700,942 |
559,714 |
|
Less: Share-based compensation expenses |
17,989 |
22,789 |
|
Non-GAAP operating cost and expenses |
682,953 |
536,925 |
|
Operating income |
95,780 |
58,367 |
|
Add: Share-based compensation expenses |
17,989 |
22,789 |
|
Non-GAAP operating income |
113,769 |
81,156 |
|
Operating margin |
12.0% |
9.4% |
|
Non-GAAP operating margin |
14.3% |
13.1% |
|
Net income attributable to New Oriental |
97,411 |
68,376 |
|
Add: Share-based compensation expenses |
17,989 |
22,789 |
|
Less: Gain from fair value change of long-term |
6,527 |
- |
|
Non-GAAP net income attributable to New |
108,873 |
91,165 |
|
Net income per ADS attributable to New |
0.62 |
0.43 |
|
Net income per ADS attributable to New |
0.61 |
0.43 |
|
Non-GAAP net income per ADS attributable |
0.69 |
0.58 |
|
Non-GAAP net income per ADS attributable |
0.69 |
0.57 |
|
Weighted average shares used in calculating |
158,060,274 |
158,253,243 |
|
Weighted average shares used in calculating |
158,865,345 |
158,736,059 |
|
Non-GAAP income per share - basic |
0.69 |
0.58 |
|
Non-GAAP income per share - diluted |
0.69 |
0.57 |
|
Notes: |
|||||
Note 1: Share-based compensation expenses (in thousands) are included in the operating cost |
|||||
For the Three Months Ended February 28 |
|||||
2019 |
2018 |
||||
(Unaudited) |
(Unaudited) |
||||
USD |
USD |
||||
General and administrative expenses |
17,989 |
22,789 |
|||
Total |
17,989 |
22,789 |
|||
Note 2: Each ADS represents one common share. |
|||||
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC. |
|||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||
(In thousands except for per share and per ADS amounts) |
|||
For the Nine Months Ended Feburary 28 |
|||
2019 |
2018 |
||
(Unaudited) |
(Unaudited) |
||
USD |
USD |
||
Net revenues |
2,253,640 |
1,746,429 |
|
Operating costs and expenses (note 1): |
|||
Cost of revenues |
1,005,028 |
766,275 |
|
Selling and marketing |
278,356 |
223,203 |
|
General and administrative |
745,269 |
550,577 |
|
Total operating costs and expenses |
2,028,653 |
1,540,055 |
|
Gain on disposal of a subsidiary |
3,575 |
- |
|
Operating income |
228,562 |
206,374 |
|
Loss from fair value change of long-term investments |
(75,592) |
- |
|
Other income, net |
93,416 |
70,413 |
|
Provision for income taxes |
(55,159) |
(43,260) |
|
Loss from equity method investments |
(1,212) |
(9) |
|
Net income |
190,015 |
233,518 |
|
Add: Net loss (income) attributable to non-controlling |
4,802 |
(2,470) |
|
Net income attributable to New Oriental Education & |
194,817 |
231,048 |
|
Net income per share attributable to New Oriental-Basic |
1.23 |
1.46 |
|
Net income per share attributable to New Oriental-Diluted |
1.23 |
1.46 |
|
Net income per ADS attributable to New Oriental-Basic |
1.23 |
1.46 |
|
Net income per ADS attributable to New Oriental-Diluted |
1.23 |
1.46 |
|
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 Nine Months Ended Feburary 28 |
|||
2019 |
2018 |
||
(Unaudited) |
(Unaudited) |
||
USD |
USD |
||
General and administrative expenses |
745,269 |
550,577 |
|
Less: Share-based compensation expenses in |
45,596 |
35,228 |
|
Non-GAAP general and administrative |
699,673 |
515,349 |
|
Total operating costs and expenses |
2,028,653 |
1,540,055 |
|
Less: Share-based compensation expenses |
45,596 |
35,228 |
|
Non-GAAP operating costs and expenses |
1,983,057 |
1,504,827 |
|
Operating income |
228,562 |
206,374 |
|
Add: Share-based compensation expenses |
45,596 |
35,228 |
|
Non-GAAP operating income |
274,158 |
241,602 |
|
Operating margin |
10.1% |
11.8% |
|
Non-GAAP operating margin |
12.2% |
13.8% |
|
Net income attributable to New Oriental |
194,817 |
231,048 |
|
Add: Share-based compensation expenses |
45,596 |
35,228 |
|
Add: Loss from fair value change of long-term |
75,592 |
- |
|
Non-GAAP net income to New Oriental |
316,005 |
266,276 |
|
Net income per ADS attributable to New |
1.23 |
1.46 |
|
Net income per ADS attributable to New |
1.23 |
1.46 |
|
Non-GAAP net income per ADS attributable |
1.99 |
1.68 |
|
Non-GAAP net income per ADS attributable |
1.99 |
1.68 |
|
Weighted average shares used in calculating |
158,443,487 |
158,117,868 |
|
Weighted average shares used in calculating |
159,031,798 |
158,429,934 |
|
Non-GAAP income per share - basic |
1.99 |
1.68 |
|
Non-GAAP income per share - diluted |
1.99 |
1.68 |
|
Notes: |
|||||
Note 1: Share-based compensation expenses (in thousands) are included in the operating |
|||||
For the Nine Months Ended Feburary 28 |
|||||
2019 |
2018 |
||||
(Unaudited) |
(Unaudited) |
||||
USD |
USD |
||||
General and administrative expense |
45,596 |
35,228 |
|||
Total |
45,596 |
35,228 |
|||
Note 2: Each ADS represents one common share. |
|||||
View original content:http://www.prnewswire.com/news-releases/new-oriental-announces-results-for-the-third-fiscal-quarter-ended-february-28-2019-300836230.html
