BEIJING, April 24,
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 third fiscal quarter ended
February 29, 2024, which is the third quarter of New
Oriental's fiscal year 2024.
Financial Highlights for the Third Fiscal Quarter Ended
February 29, 2024
- Total net revenues increased by 60.1% year over year to
US$1,207.3 million for the third
fiscal quarter of 2024.
- Operating income increased by 70.6% year over year to
US$113.4 million for the third fiscal
quarter of 2024.
- Net income attributable to New Oriental increased by 6.8% year
over year to US$87.2 million for the
third fiscal quarter of 2024.
Key Financial Results
(in thousands US$,
except per ADS(1) data)
|
3Q
FY2024
|
3Q
FY2023
|
% of
change
|
|
Net revenues
|
1,207,286
|
754,153
|
60.1 %
|
|
Operating
income
|
113,432
|
66,491
|
70.6 %
|
|
Non-GAAP operating
income (2)(3)
|
140,902
|
87,895
|
60.3 %
|
|
Net income attributable
to New Oriental
|
87,167
|
81,648
|
6.8 %
|
|
Non-GAAP net income
attributable to New Oriental (2)(3)
|
104,716
|
95,362
|
9.8 %
|
|
Net income per ADS
attributable to New Oriental - basic
|
0.53
|
0.49
|
7.7 %
|
|
Net income per ADS
attributable to New Oriental - diluted
|
0.52
|
0.48
|
8.6 %
|
|
Non-GAAP net income per
ADS attributable to New Oriental – basic
(2)(3)(4)
|
0.63
|
0.57
|
10.8 %
|
|
Non-GAAP net income per
ADS attributable to New Oriental – diluted
(2)(3)(4)
|
0.63
|
0.56
|
11.6 %
|
|
|
|
|
|
|
(in thousands US$,
except per ADS(1) data)
|
9M
FY2024
|
9M
FY2023
|
% of
change
|
|
Net revenues
|
3,176,907
|
2,137,189
|
48.6 %
|
|
Operating
income
|
339,898
|
141,992
|
139.4 %
|
|
Non-GAAP operating
income (2)(3)
|
436,559
|
201,242
|
116.9 %
|
|
Net income attributable
to New Oriental
|
282,619
|
148,382
|
90.5 %
|
|
Non-GAAP net income
attributable to New Oriental (2)(3)
|
344,192
|
196,818
|
74.9 %
|
|
Net income per ADS
attributable to New Oriental - basic
|
1.71
|
0.88
|
94.3 %
|
|
Net income per ADS
attributable to New Oriental - diluted
|
1.69
|
0.86
|
96.5 %
|
|
Non-GAAP net income per
ADS attributable to New Oriental – basic (2)(3)(4)
|
2.08
|
1.17
|
78.4 %
|
|
Non-GAAP net income per
ADS attributable to New Oriental – diluted (2)(3)(4)
|
2.05
|
1.14
|
79.1 %
|
|
|
|
|
|
|
|
|
|
|
|
(1) Each ADS represents ten common shares. The
Hong Kong-listed shares are fully
fungible with the ADSs listed on NYSE.
(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 from fair value change of
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 attributable to New
Oriental is computed using Non-GAAP net income attributable to New
Oriental 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 29, 2024
- The total number of schools and learning centers was 911 as of
February 29, 2024, an increase of 68
and 199 compared to 843 as of November 30,
2023 and 712 as of February 28,
2023, respectively. The total number of schools was 81 as of
February 29, 2024.
Michael Yu, New Oriental's
Executive Chairman, commented, "We are pleased to see a continued
acceleration of our growth momentum that exceeded our expectation
in the third quarter of fiscal year 2024, characterized by a
remarkable top line growth of 60.1%. Our overseas test preparation
and overseas study consulting businesses maintained a strong upward
trajectory, exhibiting approximately 52.6% and 25.7% growth year
over year, respectively. In addition, the domestic test preparation
business targeting adults and university students recorded a growth
of approximately 53.2% year over year. Moreover, it is also
encouraging that our new educational business initiatives have all
achieved promising results in this fiscal quarter, with 72.7%
revenue growth year over year. Among these new educational business
initiatives, our non-academic tutoring courses were offered in
around 60 cities, attracting approximately 355,000 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. In
addition to our robust growth momentum, our unwavering commitment
to enhancing teaching quality and fostering an enriching learning
experience for our students is evidenced by our continuous
improvement in customer retention rate. I am confident to say New
Oriental is well-positioned in its capacity to capture current and
future market opportunities, leveraging its well-established brand
and abundant educational resources."
Chenggang Zhou, New Oriental's
Chief Executive Officer, added, "During this fiscal quarter, we
continued to expand our capacity in some existing cities with
greater growth potential and higher facility utilization, thereby
increasing profitability at a moderate pace. Our total number of
schools and learning centers increased to 911 by the end of this
fiscal quarter. To support the strong recovery of our remaining key
businesses and the rapid development of new educational
initiatives, 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.
Notably, we made substantial investments in East Buy (东方甄选),
enhancing the development of its private label products and its
presence in multiple channels to attract a larger customer base
with its premium products and innovative livestreaming content.
While East Buy continued to grow, it also implemented comprehensive
measures, including strengthening its supply chain management
system to better control food safety and product quality, expanding
product categories and increasing SKUs, to reaffirm its commitment
to delivering high-quality products with good value for money."
Stephen Zhihui Yang, New
Oriental's Executive President and Chief Financial Officer,
commented, "Our GAAP operating margin for the quarter was 9.4% and
Non-GAAP operating margin for the quarter was 11.7%. Following the
promising development in the previous quarters, our educational
businesses continued a significant year over year improvement in
operating margin in this quarter, driven by strong revenue growth
and enhanced utilization of facilities and teaching resources. We
recorded a positive operating cash flow of US$109.4 million for this quarter, and by the end
of this fiscal quarter, our cash and cash equivalents, term
deposits and short-term investments totaled approximately
US$4.8 billion. We are confident in
achieving healthy growth across all business lines while enhancing
operational efficiency and 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. The
Company's board of directors further authorized to extend such
share repurchase program by twelve months through May 31, 2024. As of April
23, 2024, the Company repurchased an aggregate of
approximately 6.0 million ADSs for approximately US$195.3 million from the open market under the
share repurchase program.
Financial Results for the Third Fiscal Quarter Ended
February 29, 2024
Net Revenues
For the third fiscal quarter of 2024, New Oriental reported net
revenues of US$1,207.3 million,
representing a 60.1% 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$1,093.9 million, representing a 59.1%
increase year over year. Non-GAAP operating costs and expenses for
the quarter, which exclude share-based compensation expenses, were
US$1,066.4 million, representing
a 60.1% 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.
- Cost of revenues increased by 74.5% year over year to
US$644.8 million.
- Selling and marketing expenses increased by 57.1%
year over year to US$161.3
million.
- General and administrative expenses for the quarter
increased by 33.6% year over year to US$287.8 million. Non-GAAP general and
administrative expenses, which exclude share-based compensation
expenses, were US$273.6 million,
representing a 40.7% increase year over year.
Total share-based compensation expenses, which were allocated to
related operating costs and expenses, increased by 28.3% to
US$27.5 million in the third fiscal
quarter of 2024.
Operating Income and Operating Margin
Operating income was US$113.4
million, representing a 70.6% increase year over year.
Non-GAAP income from operations for the quarter was US$140.9 million, representing a 60.3% increase
year over year.
Operating margin for the quarter was 9.4%, compared to 8.8% 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 11.7% 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$87.2 million, representing a 6.8%
increase year over year. Basic and diluted net income per ADS
attributable to New Oriental were US$0.53 and US$0.52, 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$104.7 million, representing a
9.8% increase year over year. Non-GAAP basic and diluted net
income per ADS attributable to New Oriental were US$0.63 and US$0.63, respectively.
Cash Flow
Net operating cash inflow for the third fiscal quarter of 2024
was approximately US$109.4 million
and capital expenditures for the quarter were US$80.1 million.
Balance Sheet
As of February 29, 2024, New
Oriental had cash and cash equivalents of US$2,013.6 million. In addition, the Company had
US$1,570.8 million in term deposits
and US$1,175.3 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 third
quarter of fiscal year 2024 was US$1,521.7
million, an increase of 30.8% as compared to US$1,163.2 million at the end of the third
quarter of fiscal year 2023.
Financial Results for the Nine Months Ended February 29, 2024
For the first nine months of fiscal year 2024, New Oriental
reported net revenues of $3,176.9
million, representing a 48.6% increase year over year.
Operating income was US$339.9
million, representing a 139.4% increase year over year.
Non-GAAP income from operations for the first nine months of fiscal
year 2024 was US$436.6 million,
representing a 116.9% increase year over year.
Operating margin for the first nine months of fiscal year 2024
was 10.7%, compared to 6.6% 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
2024, was 13.7%, compared to 9.4% for the same period of the
prior fiscal year.
Net income attributable to New Oriental for the first nine
months of fiscal year 2024 was US$282.6
million, representing a 90.5% increase year over year. Basic
and diluted net income per ADS attributable to New Oriental for the
first nine months of fiscal year 2024 amounted to US$1.71 and US$1.69, respectively.
Non-GAAP net income attributable to New Oriental for the first
nine months of fiscal year 2024 was US$344.2
million, representing a 74.9% 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 2024 amounted to
US$2.08 and US$2.05, respectively.
Outlook for the Fourth Quarter of the Fiscal Year
2024
New Oriental expects total net revenues in the fourth quarter of
the fiscal year 2024 (March 1, 2024
to May 31, 2024) to be in the range
of US$1,101.5 million to US$1,127.3 million, representing year over year
increase in the range of 28% to 31%.
The projected increase of revenue in our functional currency
Renminbi is expected to be in the range of 34% to 37% for the
fourth quarter of the fiscal year 2024.
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 24, 2024, U.S. Eastern Time (8 PM on April 24,
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/BI0b65461f12d9499caeb6af9d65a36784.
It will automatically direct you to the registration page of "New
Oriental FY2024 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/bv5iumbf first. The replay
will be available until April 24,
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 fourth quarter of fiscal year 2024, 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 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 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 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 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
29
|
|
As of May
31
|
2024
|
|
2023
|
(Unaudited)
|
|
(Audited)
|
|
USD
|
|
USD
|
ASSETS:
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
2,013,627
|
|
1,662,982
|
Restricted cash,
current
|
149,733
|
|
110,892
|
Term deposits,
current
|
1,376,533
|
|
855,784
|
Short-term
investments
|
1,175,306
|
|
1,477,843
|
Accounts receivable,
net
|
30,565
|
|
33,074
|
Inventory,
net
|
96,519
|
|
52,689
|
Prepaid expenses and
other current assets, net
|
275,346
|
|
211,240
|
Amounts due from
related parties, current
|
9,466
|
|
9,383
|
Total current
assets
|
5,127,095
|
|
4,413,887
|
|
|
|
|
Restricted cash,
non-current
|
25,714
|
|
31,553
|
Term deposits,
non-current
|
194,248
|
|
462,734
|
Property and
equipment, net
|
468,024
|
|
359,760
|
Land use rights,
net
|
3,220
|
|
3,321
|
Amounts due from
related parties, non-current
|
2,937
|
|
1,735
|
Long-term
deposits
|
30,830
|
|
26,492
|
Intangible assets,
net
|
20,234
|
|
25,179
|
Goodwill,
net
|
104,466
|
|
105,514
|
Long-term investments,
net
|
414,460
|
|
399,585
|
Deferred tax assets,
net
|
63,666
|
|
55,933
|
Right-of-use
assets
|
553,057
|
|
439,535
|
Other non-current
assets
|
181,592
|
|
67,230
|
Total
assets
|
7,189,543
|
|
6,392,458
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
Current
liabilities:
|
|
|
|
Accounts
payable
|
138,458
|
|
69,764
|
Accrued expenses and
other current liabilities
|
623,548
|
|
569,437
|
Income taxes
payable
|
165,624
|
|
118,049
|
Amounts due to related
parties
|
262
|
|
346
|
Deferred
revenue
|
1,521,733
|
|
1,337,630
|
Operating lease
liability, current
|
178,263
|
|
155,752
|
Total current
liabilities
|
2,627,888
|
|
2,250,978
|
|
|
|
|
Deferred tax
liabilities
|
25,828
|
|
23,849
|
Unsecured senior
notes
|
14,403
|
|
14,653
|
Operating lease
liabilities, non-current
|
371,341
|
|
288,190
|
Total long-term
liabilities
|
411,572
|
|
326,692
|
|
|
|
|
Total
liabilities
|
3,039,460
|
|
2,577,670
|
|
|
|
|
Equity
|
|
|
|
New Oriental
Education & Technology Group Inc. shareholders'
equity
|
3,873,873
|
|
3,604,348
|
Non-controlling
interests
|
276,210
|
|
210,440
|
Total
equity
|
4,150,083
|
|
3,814,788
|
|
|
|
|
Total liabilities
and equity
|
7,189,543
|
|
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
February 29
|
|
For the Three
Months Ended
February 28
|
|
2024
|
|
2023
|
|
(Unaudited)
|
|
(Unaudited)
|
|
USD
|
|
USD
|
Net
revenues
|
1,207,286
|
|
754,153
|
|
|
|
|
Operating cost and
expenses (note 1)
|
|
|
|
Cost of
revenues
|
644,786
|
|
369,560
|
Selling and
marketing
|
161,259
|
|
102,631
|
General and
administrative
|
287,809
|
|
215,471
|
Total operating cost
and expenses
|
1,093,854
|
|
687,662
|
Operating
income
|
113,432
|
|
66,491
|
Gain from fair value
change of investments
|
1,545
|
|
6,752
|
Other income,
net
|
16,841
|
|
29,778
|
Provision for income
taxes
|
(32,703)
|
|
(19,339)
|
(Loss)/Gain from equity
method investments
|
(13,325)
|
|
10,598
|
Net
income
|
85,790
|
|
94,280
|
|
|
|
|
Add: Net loss/(income)
attributable to non-controlling interests
|
1,377
|
|
(12,632)
|
Net income
attributable to New Oriental Education & Technology Group
Inc.'s shareholders
|
87,167
|
|
81,648
|
|
|
|
|
|
|
|
|
Net income per share
attributable to New Oriental-Basic (note 2)
|
0.05
|
|
0.05
|
|
|
|
|
Net income per share
attributable to New Oriental-Diluted (note 2)
|
0.05
|
|
0.05
|
|
|
|
|
Net income per ADS
attributable to New Oriental-Basic (note 2)
|
0.53
|
|
0.49
|
|
|
|
|
Net income per ADS
attributable to New Oriental-Diluted (note 2)
|
0.52
|
|
0.48
|
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 29
|
|
For the Three
Months Ended
February 28
|
|
2024
|
|
2023
|
|
(Unaudited)
|
|
(Unaudited)
|
|
USD
|
|
USD
|
|
|
|
|
General and
administrative expenses
|
287,809
|
|
215,471
|
Less: Share-based
compensation expenses in general and administrative
expenses
|
14,226
|
|
21,003
|
Non-GAAP general and
administrative expenses
|
273,583
|
|
194,468
|
|
|
|
|
Total operating cost
and expenses
|
1,093,854
|
|
687,662
|
Less: Share-based
compensation expenses
|
27,470
|
|
21,404
|
Non-GAAP operating cost
and expenses
|
1,066,384
|
|
666,258
|
|
|
|
|
Operating
income
|
113,432
|
|
66,491
|
Add: Share-based
compensation expenses
|
27,470
|
|
21,404
|
Non-GAAP operating
income
|
140,902
|
|
87,895
|
|
|
|
|
Operating
margin
|
9.4 %
|
|
8.8 %
|
Non-GAAP operating
margin
|
11.7 %
|
|
11.7 %
|
|
|
|
|
Net income attributable
to New Oriental
|
87,167
|
|
81,648
|
Add: Share-based
compensation expenses
|
19,094
|
|
20,466
|
Less: Gain from fair
value change of investments
|
1,545
|
|
6,752
|
Non-GAAP net income
attributable to New Oriental
|
104,716
|
|
95,362
|
|
|
|
|
Net income per ADS
attributable to New Oriental- Basic (note 2)
|
0.53
|
|
0.49
|
Net income per ADS
attributable to New Oriental- Diluted (note 2)
|
0.52
|
|
0.48
|
|
|
|
|
Non-GAAP net income per
ADS attributable to New Oriental - Basic (note 2)
|
0.63
|
|
0.57
|
Non-GAAP net income per
ADS attributable to New Oriental - Diluted (note 2)
|
0.63
|
|
0.56
|
|
|
|
|
Weighted average shares
used in calculating basic net income per ADS (note 2)
|
1,654,982,205
|
|
1,669,887,093
|
Weighted average shares
used in calculating diluted net income per ADS (note 2)
|
1,671,727,365
|
|
1,681,414,233
|
|
|
|
|
Non-GAAP net income per
share - basic
|
0.06
|
|
0.06
|
Non-GAAP net income 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 follows:
|
|
|
|
|
|
For the Three
Months
Ended February 29
|
|
For the Three
Months
Ended February 28
|
|
2024
|
|
2023
|
|
(Unaudited)
|
|
(Unaudited)
|
|
USD
|
|
USD
|
Cost of
revenues
|
7,405
|
|
-
|
Selling and
marketing
|
5,839
|
|
401
|
General and
administrative
|
14,226
|
|
21,003
|
Total
|
27,470
|
|
21,404
|
|
|
|
|
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
February 29
|
|
For the Three
Months Ended
February 28
|
|
|
2024
|
|
2023
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
USD
|
|
USD
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
109,436
|
|
190,482
|
|
Net cash provided by
investing activities
|
11,285
|
|
147,149
|
|
Net cash used in
financing activities
|
(33,492)
|
|
(52,594)
|
|
Effect of exchange rate
changes
|
(18,901)
|
|
23,140
|
|
|
|
|
|
|
Net change in cash,
cash equivalents and restricted cash
|
68,328
|
|
308,177
|
|
|
|
|
|
|
Cash, cash
equivalents and restricted cash at beginning of
period
|
2,120,746
|
|
1,122,824
|
|
|
|
|
|
|
Cash, cash
equivalents and restricted cash at end of period
|
2,189,074
|
|
1,431,001
|
|
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 29
|
|
For the Nine
Months
Ended February 28
|
|
2024
|
|
2023
|
|
(Unaudited)
|
|
(Unaudited)
|
|
USD
|
|
USD
|
Net
revenues
|
3,176,907
|
|
2,137,189
|
|
|
|
|
Operating cost and
expenses (note 1):
|
|
|
|
Cost of
revenues
|
1,508,562
|
|
1,017,823
|
Selling and
marketing
|
452,345
|
|
296,900
|
General and
administrative
|
876,102
|
|
680,474
|
Total operating cost
and expenses
|
2,837,009
|
|
1,995,197
|
Operating
income
|
339,898
|
|
141,992
|
Gain from fair value
change of investments
|
8,613
|
|
6,705
|
Other income,
net
|
88,571
|
|
87,996
|
Provision for income
taxes
|
(104,159)
|
|
(46,624)
|
(Loss)/Gain from equity
method investments
|
(36,327)
|
|
5,378
|
Net
income
|
296,596
|
|
195,447
|
|
|
|
|
Add: Net income
attributable to non-controlling interests
|
(13,977)
|
|
(47,065)
|
Net income
attributable to New Oriental Education & Technology Group
Inc.'s shareholders
|
282,619
|
|
148,382
|
|
|
|
|
|
|
|
|
Net income per share
attributable to New Oriental-Basic (note 2)
|
0.17
|
|
0.09
|
|
|
|
|
Net income per share
attributable to New Oriental-Diluted (note 2)
|
0.17
|
|
0.09
|
|
|
|
|
Net income per ADS
attributable to New Oriental-Basic (note 2)
|
1.71
|
|
0.88
|
|
|
|
|
Net income per ADS
attributable to New Oriental-Diluted (note 2)
|
1.69
|
|
0.86
|
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 29
|
|
For the Nine
Months
Ended February 28
|
|
2024
|
|
2023
|
|
(Unaudited)
|
|
(Unaudited)
|
|
USD
|
|
USD
|
|
|
|
|
General and
administrative expenses
|
876,102
|
|
680,474
|
Less: Share-based
compensation expenses in general and administrative
expenses
|
56,107
|
|
57,702
|
Non-GAAP general and
administrative expenses
|
819,995
|
|
622,772
|
|
|
|
|
Total operating cost
and expenses
|
2,837,009
|
|
1,995,197
|
Less: Share-based
compensation expenses
|
96,661
|
|
59,250
|
Non-GAAP operating cost
and expenses
|
2,740,348
|
|
1,935,947
|
|
|
|
|
Operating
income
|
339,898
|
|
141,992
|
Add: Share-based
compensation expenses
|
96,661
|
|
59,250
|
Non-GAAP operating
income
|
436,559
|
|
201,242
|
|
|
|
|
Operating
margin
|
10.7 %
|
|
6.6 %
|
Non-GAAP operating
margin
|
13.7 %
|
|
9.4 %
|
|
|
|
|
Net income attributable
to New Oriental
|
282,619
|
|
148,382
|
Add: Share-based
compensation expenses
|
70,186
|
|
55,141
|
Less: Gain from fair
value change of investments
|
8,613
|
|
6,705
|
Non-GAAP net income
attributable to New Oriental
|
344,192
|
|
196,818
|
|
|
|
|
Net income per ADS
attributable to New Oriental- Basic (note 2)
|
1.71
|
|
0.88
|
Net income per ADS
attributable to New Oriental- Diluted (note 2)
|
1.69
|
|
0.86
|
|
|
|
|
Non-GAAP net income per
ADS attributable to New Oriental - Basic (note 2)
|
2.08
|
|
1.17
|
Non-GAAP net income per
ADS attributable to New Oriental - Diluted (note 2)
|
2.05
|
|
1.14
|
|
|
|
|
Weighted average shares
used in calculating basic net income per ADS (note 2)
|
1,653,742,514
|
|
1,686,758,402
|
Weighted average shares
used in calculating diluted net income per ADS (note 2)
|
1,668,903,402
|
|
1,691,361,202
|
|
|
|
|
Non-GAAP net income per
share - basic
|
0.21
|
|
0.12
|
Non-GAAP net income per
share - diluted
|
0.20
|
|
0.11
|
Notes:
|
|
|
|
|
|
|
|
Note 1: Share-based
compensation expenses (in thousands) are included in the operating
costs and expenses as follows:
|
|
|
|
|
|
For the Nine Months
Ended
February 29
|
|
For the Nine Months
Ended
February 28
|
|
2024
|
|
2023
|
|
(Unaudited)
|
|
(Unaudited)
|
|
USD
|
|
USD
|
Cost of
revenues
|
18,977
|
|
6
|
Selling and
marketing
|
21,577
|
|
1,542
|
General and
administrative
|
56,107
|
|
57,702
|
Total
|
96,661
|
|
59,250
|
|
|
|
|
Note 2: Each ADS
represents ten common shares.
|
NEW ORIENTAL
EDUCATION & TECHNOLOGY GROUP INC.
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(In
thousands)
|
|
|
|
|
|
For the Nine
Months Ended
February 29
|
|
For the Nine
Months Ended
February 28
|
|
|
2024
|
|
2023
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
USD
|
|
USD
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
745,808
|
|
549,399
|
|
Net cash used in
investing activities
|
(289,912)
|
|
(102,350)
|
|
Net cash used in
financing activities
|
(51,208)
|
|
(170,345)
|
|
Effect of exchange rate
changes
|
(21,041)
|
|
(40,230)
|
|
|
|
|
|
|
Net change in cash,
cash equivalents and restricted cash
|
383,647
|
|
236,474
|
|
|
|
|
|
|
Cash, cash
equivalents and restricted cash at beginning of
period
|
1,805,427
|
|
1,194,527
|
|
|
|
|
|
|
Cash, cash
equivalents and restricted cash at end of period
|
2,189,074
|
|
1,431,001
|
|
View original
content:https://www.prnewswire.com/news-releases/new-oriental-announces-results-for-the-third-fiscal-quarter-ended-february-29-2024-302125899.html
SOURCE New Oriental Education and Technology Group Inc.