BEIJING, April 19, 2023 /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 third fiscal quarter ended February 28, 2023, which is the third quarter of New Oriental's fiscal year 2023.
Financial Highlights for the Third Fiscal Quarter Ended February 28, 2023
Key Financial Results
(in thousands US$, except per ADS(1) data) |
3Q FY2023 |
3Q FY2022 |
% of change |
Net revenues |
754,153 |
614,091 |
22.8 % |
Operating income/ (loss) |
66,491 |
(141,194) |
147.1 % |
Non-GAAP operating income/ (loss) (2)(3) |
87,895 |
(111,232) |
179.0 % |
Net income/ (loss) attributable to New Oriental |
81,648 |
(122,439) |
166.7 % |
Non-GAAP net income/ (loss) attributable to New Oriental (2)(3) |
95,362 |
(95,503) |
199.9 % |
Net income/ (loss) per ADS attributable to New Oriental - basic |
0.49 |
(0.72) |
167.8 % |
Net income/ (loss) per ADS attributable to New Oriental - |
0.48 |
(0.72) |
166.5 % |
Non-GAAP net income/ (loss) per ADS attributable to New |
0.57 |
(0.56) |
201.5 % |
Non-GAAP net income/ (loss) per ADS attributable to New |
0.56 |
(0.56) |
199.7 % |
(in thousands US$, except per ADS(1) data) |
9M FY2023 |
9M FY2022 |
%of change |
Net revenues |
2,137,189 |
2,581,223 |
-17.2 % |
Operating income/ (loss) |
141,992 |
(876,864) |
116.2 % |
Non-GAAP operating income/ (loss) (2)(3) |
201,242 |
(772,680) |
126.0 % |
Net income/ (loss) attributable to New Oriental |
148,382 |
(998,419) |
114.9 % |
Non-GAAP net income/ (loss) attributable to New Oriental (2)(3) |
196,818 |
(885,899) |
122.2 % |
Net income/ (loss) per ADS attributable to New Oriental - basic |
0.88 |
(5.89) |
114.9 % |
Net income/ (loss) per ADS attributable to New Oriental - |
0.86 |
(5.89) |
114.6 % |
Non-GAAP net income/ (loss) per ADS attributable to New |
1.17 |
(5.22) |
122.3 % |
Non-GAAP net income/ (loss) per ADS attributable to New |
1.14 |
(5.22) |
121.9 % |
(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 / (loss) attributable to New Oriental, operating income / (loss) and net income / |
|||
(4) The Non-GAAP net income / (loss) per ADS attributable to New Oriental is computed using Non-GAAP net income / |
|||
Operating Highlights for the Third Fiscal Quarter Ended February 28, 2023
Michael Yu, New Oriental's Executive Chairman, commented, "In the third fiscal quarter, we continued to make solid progress in all key business lines given a favorable environment of recovery as the pandemic subsides. Our overseas test preparation and overseas study consulting businesses increased by approximately 13% and 5% year-over-year, respectively. Simultaneously, our educational new business initiatives have sustained a strong momentum and generated meaningful profit in this fiscal quarter. As of February 28, 2023, our non-academic tutoring courses were offered in over 60 cities, with 218,000 student enrollments in this fiscal quarter, while the intelligent learning system and devices were adopted in around 60 cities, with 108,000 active paid users in this fiscal quarter. We are confident that these new businesses have a huge market potential, and we will leverage our brand advantage and rich educational resources to capture these new market opportunities."
Chenggang Zhou, New Oriental's Chief Executive Officer, added, "By the end of this fiscal quarter, the total number of schools and learning centers remained at 712. At the same time, our continued investment in maintaining the online-merge-offline teaching system has not only supported our high quality services amid the pandemic, but also helped us enhance operational efficiency as businesses gradually recover. East Buy(东方甄选) has made significant progress in its private label products and livestreaming e-commerce business, and has achieved breakthroughs in our business operations and financial performance. While East Buy has become a well-known platform for promoting healthy, top-quality and cost-effective products to the public, it continues to expand its product selection and SKUs through proactive cooperation with third parties, coupled with increased variety of our private label products. By focusing on improving product capabilities and developing diverse cultural content, East Buy has yielded millions of revenues and a loyal customer base in the first three quarters of this fiscal year. During the quarter, East Buy continued to devote substantial resources to invest in improving products, services and content."
Stephen Zhihui Yang, New Oriental's Executive President and Chief Financial Officer, commented, "We are pleased to deliver continued improvement in profitability in this quarter. Our GAAP operating margin and Non-GAAP operating margin for the quarter were 8.8% and 11.7% respectively. GAAP net margin and non-GAAP net margin for the quarter were 10.8% and 12.6% respectively. We recorded a positive operating cash flow of US$190.5 million and by the end of this fiscal quarter, our cash and cash equivalents, term deposits and short-term investments totaled approximately US$4.3 billion. We are determined in pursuing profitable growth for all business lines and maintaining a healthy growth with improving operational efficiency and service quality. We are confident in creating sustainable value for our customers and shareholders in the long term."
Share Repurchase
On July 26, 2022, the Company's board of directors authorized a share repurchase program, under which the Company may repurchase up to US$400 million of the Company's ADSs or common shares during the period from July 28, 2022 through May 31, 2023. As of April 18, 2023, the Company repurchased an aggregate of approximately 5.1 million ADSs for approximately US$157.6 million from the open market under the share repurchase program.
Financial Results for the Third Fiscal Quarter Ended February 28, 2023
Net Revenues
For the third fiscal quarter of 2023, New Oriental reported net revenues of US$754.2 million, representing a 22.8% increase year over year. The growth was mainly driven by the increase in 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$687.7 million, representing a 9.0% decrease year over year. Non-GAAP operating costs and expenses for the quarter, which exclude share-based compensation expenses, were US$666.3 million, representing an 8.1% decrease year over year. The decrease was primarily due to the reduction of facilities and number of staff as a result of the downsizing in fiscal year 2022.
Total share-based compensation expenses, which were allocated to related operating costs and expenses, decreased by 28.6% to US$21.4 million in the third fiscal quarter of 2023.
Operating Income and Operating Margin
Operating income was US$66.5 million, representing a 147.1% increase year over year. Non-GAAP income from operations for the quarter was US$87.9 million, representing a 179.0% increase year over year.
Operating margin for the quarter was 8.8%, compared to negative 23.0% in the same period of the prior fiscal year. Non-GAAP operating margin, which excludes share-based compensation expenses, for the quarter was 11.7%, compared to negative 18.1% 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$81.6 million, representing a 166.7% increase year over year. Basic and diluted net income per ADS attributable to New Oriental were US$0.49 and US$0.48, 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$95.4 million, representing a 199.9% increase year over year. Non-GAAP basic and diluted net income per ADS attributable to New Oriental were US$0.57 and US$0.56, respectively.
Cash Flow
Net operating cash inflow for the third fiscal quarter of 2023 was approximately US$190.5 million and capital expenditures for the quarter were US$49.2 million.
Balance Sheet
As of February 28, 2023, New Oriental had cash and cash equivalents of US$1,329.5 million. In addition, the Company had US$1,413.5 million in term deposits and US$1,568.1 million in short-term investments.
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 2023 was US$1,163.2 million, an increase of 19.8% as compared to US$971.3 million at the end of the third quarter of fiscal year 2022.
Financial Results for the Nine Months Ended February 28, 2023
For the first nine months of fiscal year 2023, New Oriental reported net revenues of US$2,137.2 million, representing a 17.2% decrease year over year.
Operating income for the first nine months of fiscal year 2023 was US$142.0 million, compared to a loss of US$876.9 million in the same period of the prior fiscal year. Non-GAAP operating income for the first nine months of fiscal year 2023 was US$201.2 million, compared to a loss of US$772.7 million in the same period of the prior fiscal year.
Operating margin for the first nine months of fiscal year 2023 was 6.6%, compared to negative 34.0% 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 2023, was 9.4%, compared to negative 29.9% for the same period of the prior fiscal year.
Net income attributable to New Oriental for the first nine months of fiscal year 2023 was US$148.4 million, compared to a loss of US$998.4 million in the same period of the prior fiscal year. Basic and diluted net income per ADS attributable to New Oriental for the first nine months of fiscal year 2023 amounted to US$0.88 and US$0.86, respectively.
Non-GAAP net income attributable to New Oriental for the first nine months of fiscal year 2023 was US$196.8 million, compared to a loss of US$885.9 million in the same period of the prior fiscal year. Non-GAAP basic and diluted net income per ADS attributable to New Oriental for the first nine months of fiscal year 2023 amounted to US$1.17 and US$1.14, respectively.
Koolearn's Change of Company Name, Short Stock Name and Company Logo
Koolearn Technology Holding Limited, a subsidiary of New Oriental, has announced the passing of the special resolution at the Extraordinary General Meeting held on January 31, 2023, approving the change of company name from "Koolearn Technology Holding Limited" ("新東方在綫科技控股有限公司") to "East Buy Holding Limited" ("東方甄選控股有限公司"). The changes of company name, short stock name and company logo will not affect the rights of shareholders or East Buy Holding Limited's operations and financial position.
Outlook for the Fourth Quarter of the Fiscal Year 2023
New Oriental expects total net revenues in the fourth quarter of the fiscal year 2023 (March 1, 2023 to May 31, 2023) to be in the range of US$801.8 million to US$822.7 million, representing year-over-year increase in the range of 53% to 57%.
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 19, 2023, U.S. Eastern Time (8 PM on April 19, 2023, 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/BIc19a4ce7fc9f482bb4e3179d7e2fbdee. It will automatically direct you to the registration page of "New Oriental FY 2023 Q3 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/pvkpyhab first. The replay will be available until April 19, 2024.
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, online education 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. 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 fourth quarter of fiscal year 2023, 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 increase 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 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 February 28 |
As of May 31 |
||
2023 |
2022 |
||
(Unaudited) |
(Audited) |
||
USD |
USD |
||
ASSETS: |
|||
Current assets: |
|||
Cash and cash equivalents |
1,329,453 |
1,148,637 |
|
Restricted cash, current |
70,373 |
- |
|
Term deposits |
1,413,541 |
1,140,066 |
|
Short-term investments |
1,568,065 |
1,902,254 |
|
Accounts receivable, net |
28,850 |
16,430 |
|
Inventory, net |
62,733 |
27,925 |
|
Prepaid expenses and other current assets, net |
219,193 |
215,402 |
|
Amounts due from related parties, current |
8,589 |
23,245 |
|
Total current assets |
4,700,797 |
4,473,959 |
|
Restricted cash, non-current |
31,175 |
45,890 |
|
Property and equipment, net |
371,397 |
402,690 |
|
Land use rights, net |
3,427 |
3,627 |
|
Amounts due from related parties, non-current |
1,805 |
3,365 |
|
Long-term deposits |
26,307 |
33,409 |
|
Intangible assets, net |
27,534 |
2,800 |
|
Goodwill, net |
107,717 |
70,803 |
|
Long-term investments, net |
429,225 |
437,919 |
|
Deferred tax assets, non-current, net |
31,531 |
20,038 |
|
Right-of-use assets |
414,941 |
531,102 |
|
Other non-current assets |
18,441 |
9,064 |
|
Total assets |
6,164,297 |
6,034,666 |
|
LIABILITIES AND EQUITY |
|||
Current liabilities: |
|||
Accounts payable |
89,534 |
22,289 |
|
Accrued expenses and other current liabilities |
447,201 |
510,264 |
|
Income taxes payable |
101,327 |
75,650 |
|
Amounts due to related parties |
524 |
226 |
|
Deferred revenue |
1,163,165 |
933,062 |
|
Operating lease liability,current |
152,563 |
168,623 |
|
Total current liabilities |
1,954,314 |
1,710,114 |
|
Deferred tax liabilities, non-current |
18,918 |
19,240 |
|
Unsecured senior notes |
14,853 |
65,394 |
|
Operating lease liabilities, non-current |
299,633 |
446,394 |
|
Total long-term liabilities |
333,404 |
531,028 |
|
Total liabilities |
2,287,718 |
2,241,142 |
|
Equity |
|||
New Oriental Education & Technology Group Inc. shareholders' equity |
3,725,495 |
3,705,506 |
|
Non-controlling interests |
151,084 |
88,018 |
|
Total equity |
3,876,579 |
3,793,524 |
|
Total liabilities and equity |
6,164,297 |
6,034,666 |
|
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 |
|||
2023 |
2022 |
||
(Unaudited) |
(Unaudited) |
||
USD |
USD |
||
Net revenues |
754,153 |
614,091 |
|
Operating cost and expenses (note 1) |
|||
Cost of revenues |
369,560 |
372,747 |
|
Selling and marketing |
102,631 |
93,706 |
|
General and administrative |
215,471 |
288,832 |
|
Total operating cost and expenses |
687,662 |
755,285 |
|
Operating income/(loss) |
66,491 |
(141,194) |
|
Gain from fair value change of investments |
6,752 |
1,072 |
|
Other income, net |
29,778 |
35,702 |
|
Provision for income taxes |
(19,339) |
(16,863) |
|
Gain/(Loss) from equity method investments |
10,598 |
(4,366) |
|
Net income/(loss) |
94,280 |
(125,649) |
|
Add: Net (gain)/loss attributable to non-controlling interests |
(12,632) |
3,210 |
|
Net income/(loss) attributable to New Oriental Education & |
81,648 |
(122,439) |
|
Net income/(loss) per share attributable to New Oriental-Basic |
0.05 |
(0.07) |
|
Net income/(loss) per share attributable to New Oriental-Diluted |
0.05 |
(0.07) |
|
Net income/(loss) per ADS attributable to New Oriental-Basic |
0.49 |
(0.72) |
|
Net income/(loss) per ADS attributable to New Oriental-Diluted |
0.48 |
(0.72) |
|
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 February 28 |
|||
2023 |
2022 |
||
(Unaudited) |
(Unaudited) |
||
USD |
USD |
||
General and administrative expenses |
215,471 |
288,832 |
|
Less: Share-based compensation expenses in general |
21,003 |
29,222 |
|
Non-GAAP general and administrative expenses |
194,468 |
259,610 |
|
Total operating cost and expenses |
687,662 |
755,285 |
|
Less: Share-based compensation expenses |
21,404 |
29,962 |
|
Non-GAAP operating cost and expenses |
666,258 |
725,323 |
|
Operating income/(loss) |
66,491 |
(141,194) |
|
Add: Share-based compensation expenses |
21,404 |
29,962 |
|
Non-GAAP operating income/(loss) |
87,895 |
(111,232) |
|
Operating margin |
8.8 % |
-23.0 % |
|
Non-GAAP operating margin |
11.7 % |
-18.1 % |
|
Net income/(loss) attributable to New Oriental |
81,648 |
(122,439) |
|
Add: Share-based compensation expenses |
20,466 |
28,008 |
|
Less: Gain from fair value change of investments |
6,752 |
1,072 |
|
Non-GAAP net income/(loss) attributable to New Oriental |
95,362 |
(95,503) |
|
Net income/(loss) per ADS attributable to New |
0.49 |
(0.72) |
|
Net income/(loss) per ADS attributable to New |
0.48 |
(0.72) |
|
Non-GAAP net income/(loss) per ADS attributable to |
0.57 |
(0.56) |
|
Non-GAAP net income/(loss) per ADS attributable to |
0.56 |
(0.56) |
|
Weighted average shares used in calculating basic net |
1,669,887,093 |
1,696,966,183 |
|
Weighted average shares used in calculating diluted net |
1,681,414,233 |
1,696,966,183 |
|
Non-GAAP net income/(loss) per share - basic |
0.06 |
(0.06) |
|
Non-GAAP net income/(loss) per share - diluted |
0.06 |
(0.06) |
|
Notes: |
|||
Note 1: Share-based compensation expenses (in thousands) are included in the operating cost and expenses as |
|||
For the Three Months Ended February 28 |
|||
2023 |
2022 |
||
(Unaudited) |
(Unaudited) |
||
USD |
USD |
||
Cost of revenues |
- |
48 |
|
Selling and marketing |
401 |
692 |
|
General and administrative |
21,003 |
29,222 |
|
Total |
21,404 |
29,962 |
|
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC. |
||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||
(In thousands) |
||||
For the Three Months Ended February 28 |
||||
2023 |
2022 |
|||
(Unaudited) |
(Unaudited) |
|||
USD |
USD |
|||
Net cash provided by/ (used in) operating activities |
190,482 |
(234,965) |
||
Net cash provided by investing activities |
147,149 |
753,586 |
||
Net cash used in financing activities |
(52,594) |
(66,727) |
||
Effect of exchange rate changes |
23,140 |
9,218 |
||
Net change in cash, cash equivalents and restricted cash |
308,177 |
461,112 |
||
Cash, cash equivalents and restricted cash at beginning of |
1,122,824 |
1,050,130 |
||
Cash, cash equivalents and restricted cash at end of period |
1,431,001 |
1,511,242 |
||
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 February 28 |
|||
2023 |
2022 |
||
(Unaudited) |
(Unaudited) |
||
USD |
USD |
||
Net revenues |
2,137,189 |
2,581,223 |
|
Operating costs and expenses (note 1): |
|||
Cost of revenues |
1,017,823 |
1,506,464 |
|
Selling and marketing |
296,900 |
371,109 |
|
General and administrative |
680,474 |
1,580,514 |
|
Total operating costs and expenses |
1,995,197 |
3,458,087 |
|
Operating income/(loss) |
141,992 |
(876,864) |
|
Gain/(Loss) from fair value change of investments |
6,705 |
(13,251) |
|
Other income, net |
87,996 |
33,344 |
|
Provision for income taxes |
(46,624) |
(130,694) |
|
Gain/(Loss) from equity method investments |
5,378 |
(46,144) |
|
Net income/(loss) |
195,447 |
(1,033,609) |
|
Add: Net (gain)/loss attributable to non-controlling interests |
(47,065) |
35,190 |
|
Net income/(loss) attributable to New Oriental Education & |
148,382 |
(998,419) |
|
Net income/(loss) per share attributable to New Oriental- |
0.09 |
(0.59) |
|
Net income/(loss) per share attributable to New Oriental- |
0.09 |
(0.59) |
|
Net income/(loss) per ADS attributable to New Oriental-Basic |
0.88 |
(5.89) |
|
Net income/(loss) per ADS attributable to New Oriental- |
0.86 |
(5.89) |
|
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 February 28 |
|||
2023 |
2022 |
||
(Unaudited) |
(Unaudited) |
||
USD |
USD |
||
General and administrative expenses |
680,474 |
1,580,514 |
|
Less: Share-based compensation expenses in general and |
57,702 |
106,698 |
|
Non-GAAP general and administrative expenses |
622,772 |
1,473,816 |
|
Total operating costs and expenses |
1,995,197 |
3,458,087 |
|
Less: Share-based compensation expenses |
59,250 |
104,184 |
|
Non-GAAP operating costs and expenses |
1,935,947 |
3,353,903 |
|
Operating income/(loss) |
141,992 |
(876,864) |
|
Add: Share-based compensation expenses |
59,250 |
104,184 |
|
Non-GAAP operating income/(loss) |
201,242 |
(772,680) |
|
Operating margin |
6.6 % |
-34.0 % |
|
Non-GAAP operating margin |
9.4 % |
-29.9 % |
|
Net income/(loss) attributable to New Oriental |
148,382 |
(998,419) |
|
Add: Share-based compensation expenses |
55,141 |
99,269 |
|
Less: Gain/(Loss) from fair value change of investments |
6,705 |
(13,251) |
|
Non-GAAP net income/(loss) attributable to New |
196,818 |
(885,899) |
|
Net income/(loss) per ADS attributable to New Oriental- |
0.88 |
(5.89) |
|
Net income/(loss) per ADS attributable to New Oriental- |
0.86 |
(5.89) |
|
Non-GAAP net income/(loss) per ADS attributable to |
1.17 |
(5.22) |
|
Non-GAAP net income/(loss) per ADS attributable to |
1.14 |
(5.22) |
|
Weighted average shares used in calculating basic net |
1,686,758,402 |
1,696,234,912 |
|
Weighted average shares used in calculating diluted net |
1,691,361,202 |
1,696,234,912 |
|
Non-GAAP net income/(loss) per share - basic |
0.12 |
(0.52) |
|
Non-GAAP net income/(loss) per share - diluted |
0.11 |
(0.52) |
|
Notes: |
|||
Note 1: Share-based compensation expenses (in thousands) are included in the operating costs and expenses as |
|||
For the Nine Months Ended February 28 |
|||
2023 |
2022 |
||
(Unaudited) |
(Unaudited) |
||
USD |
USD |
||
Cost of revenues |
6 |
(157) |
|
Selling and marketing |
1,542 |
(2,357) |
|
General and administrative |
57,702 |
106,698 |
|
Total |
59,250 |
104,184 |
|
Note 2: Each ADS represents ten common shares. For the three and nine months ended February 28, 2022, |
|||
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC. |
||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||
(In thousands) |
||||
For the Nine Months Ended February 28 |
||||
2023 |
2022 |
|||
(Unaudited) |
(Unaudited) |
|||
USD |
USD |
|||
Net cash provided by/ (used in) operating activities |
549,399 |
(1,309,800) |
||
Net cash (used in )/ provided by investing activities |
(102,350) |
1,406,960 |
||
Net cash used in financing activities |
(170,345) |
(179,986) |
||
Effect of exchange rate changes |
(40,230) |
(38,059) |
||
Net change in cash, cash equivalents and restricted cash |
236,474 |
(120,885) |
||
Cash, cash equivalents and restricted cash at beginning of |
1,194,527 |
1,632,127 |
||
Cash, cash equivalents and restricted cash at end of period |
1,431,001 |
1,511,242 |
||