BEIJING, Jan. 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 second fiscal quarter ended
November 30, 2023, which is the
second quarter of New Oriental's fiscal year 2024.
Financial Highlights for the Second Fiscal Quarter Ended
November 30, 2023
- Total net revenues increased by 36.3% year over year to
US$869.6 million for the second
fiscal quarter of 2024.
- Operating income was US$21.3
million for the second fiscal quarter of 2024, compared to a
loss of US$2.5 million in the same
period of the prior fiscal year.
- Net income attributable to New Oriental increased by 4,007.4%
year over year to US$30.1 million for
the second fiscal quarter of 2024.
Key Financial Results
(in thousands US$,
except per ADS(1) data)
|
2Q
FY2024
|
2Q
FY2023
|
% of
change
|
Net revenues
|
869,600
|
638,214
|
36.3 %
|
Operating income/
(loss)
|
21,342
|
(2,488)
|
957.8 %
|
Non-GAAP operating
income (2)(3)
|
50,902
|
16,303
|
212.2 %
|
Net income attributable
to New Oriental
|
30,066
|
732
|
4,007.4 %
|
Non-GAAP net income
attributable to New Oriental (2)(3)
|
50,158
|
17,750
|
182.6 %
|
Net income per ADS
attributable to New Oriental - basic
|
0.18
|
0.00
|
4,092.1 %
|
Net income per ADS
attributable to New Oriental - diluted
|
0.18
|
0.00
|
7,174.3 %
|
Non-GAAP net income per
ADS attributable to New Oriental - basic
(2)(3)(4)
|
0.30
|
0.11
|
188.4 %
|
Non-GAAP net income per
ADS attributable to New Oriental - diluted
(2)(3)(4)
|
0.29
|
0.10
|
201.1 %
|
|
|
|
|
(in thousands US$,
except per ADS(1) data)
|
1H
FY2024
|
1H
FY2023
|
% of
change
|
Net revenues
|
1,969,621
|
1,383,036
|
42.4 %
|
Operating
income
|
226,466
|
75,501
|
200.0 %
|
Non-GAAP operating
income (2)(3)
|
295,657
|
113,347
|
160.8 %
|
Net income attributable
to New Oriental
|
195,452
|
66,734
|
192.9 %
|
Non-GAAP net income
attributable to New Oriental (2)(3)
|
239,476
|
101,456
|
136.0 %
|
Net income per ADS
attributable to New Oriental - basic
|
1.18
|
0.39
|
200.3 %
|
Net income per ADS
attributable to New Oriental - diluted
|
1.17
|
0.38
|
206.6 %
|
Non-GAAP net income per
ADS attributable to New Oriental - basic
(2)(3)(4)
|
1.45
|
0.60
|
142.0 %
|
Non-GAAP net income per
ADS attributable to New Oriental - diluted
(2)(3)(4)
|
1.42
|
0.58
|
143.6 %
|
|
(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 (loss) / 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 Second Fiscal Quarter Ended
November 30, 2023
- The total number of schools and learning centers was 843 as of
November 30, 2023, an increase of 50
and 135 compared to 793 as of August 31,
2023 and 708 as of November 30,
2022, respectively. The total number of schools was 83 as of
November 30, 2023.
Michael Yu, New Oriental's
Executive Chairman, commented, "We are pleased to see results
surpassed our expectations for the second quarter, with a 36.3%
growth in revenue and improvement in operating margin year over
year. Our overseas test preparation and overseas study consulting
businesses maintained strong momentum with approximately 46.5% and
31.7% growth year over year, respectively. In addition, the
domestic test preparation business targeting adults and university
students recorded a growth of approximately 42.7% year over year.
Moreover, it is also encouraging that our new educational business
initiatives have sustained promising results in this fiscal
quarter, with 68.3% revenue growth year over year. Among these new
educational business initiatives, our non-academic tutoring courses
were offered in around 60 cities, attracting approximately 786,000
student enrollments in this fiscal quarter; simultaneously, our
intelligent learning system and devices were adopted in around 60
cities, with approximately 181,000 active paid users in this fiscal
quarter. The strong growth was fueled by increased student
satisfaction, as a result of our continued improvement in customer
retention rate and endless efforts in enhancing the quality of our
product offerings and services. We have confidence in our ability
and capability to seize lucrative market opportunities by
leveraging our brand advantage and rich educational resources."
Chenggang Zhou, New Oriental's
Chief Executive Officer, added, "In this fiscal quarter, we
continued to expand our capacity in some existing cities with
greater growth potential and higher utilization of facilities and
profitability in a moderate pace. By the end of this fiscal
quarter, our total number of schools and learning centers increased
to 843. Simultaneously, we committed continuous investment in
maintaining our online-merge-offline teaching system to support a
vigorous recovery of our remaining key businesses and rapid
development of new educational initiatives. We also invested
reasonable resources in the research and application of new
technologies into our educational and product offerings, with the
goal of uplifting our strengths in pursuit of higher quality
services and operating efficiency. In this fiscal quarter, East Buy
(东方甄选) achieved solid revenue
growth as it implemented a series of new initiatives to enhance the
development of its private label products. These initiatives
included a comprehensive and meticulous optimization of product
quality, through which East Buy has launched a total of 264 SKUs of
private label products as of November 30,
2023. Its dedicated selection of only the best manufacturers
in the industry for long term collaboration, coupled with stringent
adjustments in product design and quality control have also enabled
an excellent supply chain integration for East Buy."
Stephen Zhihui Yang, New
Oriental's Executive President and Chief Financial Officer,
commented, "Despite the fact that the second quarter is
traditionally the slowest quarter of the year, we managed to
generate GAAP operating income of US$21.3
million and Non-GAAP operating income of US$50.9 million for the quarter. Our GAAP
operating margin for the quarter was 2.5%, representing an
improvement of 290 basis points year over year. Our Non-GAAP
operating margin for the quarter were 5.9%, representing an
improvement of 330 basis points year over year. We recorded a
positive operating cash flow of US$300.6
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 committed to maintaining a
healthy balance between our growth momentum and cost control, with
continued efforts to improve the utilization of our facilities and
teaching resources. We are confident in sustaining 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 January 23, 2024, the Company repurchased an
aggregate of approximately 6.0 million ADSs for approximately
US$194.2 million from the open market
under the share repurchase program.
Financial Results for the Second Fiscal Quarter Ended
November 30, 2023
Net Revenues
For the second fiscal quarter of 2024, New Oriental reported net
revenues of US$869.6 million,
representing a 36.3% 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$848.3 million, representing a 32.4%
increase year over year. Non-GAAP operating costs and expenses for
the quarter, which exclude share-based compensation expenses, were
US$818.7 million, representing a
31.6% 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 25.7% year over year to
US$422.6 million.
- Selling and marketing expenses increased by 62.2%
year over year to US$155.0
million.
- General and administrative expenses for the quarter
increased by 29.6% year over year to US$270.7 million. Non-GAAP general and
administrative expenses, which exclude share-based compensation
expenses, were US$256.1 million,
representing a 34.2% increase year over year.
Total share-based compensation expenses, which were allocated to
related operating costs and expenses, increased by 57.3% to
US$29.6 million in the second fiscal
quarter of 2024.
Operating Income and Operating Margin
Operating income was US$21.3
million, compared to a loss of US$2.5
million in the same period of the prior fiscal year.
Non-GAAP income from operations for the quarter was US$50.9 million, representing a 212.2% increase
year over year.
Operating margin for the quarter was 2.5%, compared to negative
0.4% in the same period of the prior fiscal year. Non-GAAP
operating margin, which excludes share-based compensation expenses,
for the quarter was 5.9%, compared to 2.6% 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$30.1 million, representing a
4,007.4% increase year over year. Basic and diluted net income
per ADS attributable to New Oriental were US$0.18 and US$0.18, 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$50.2 million, representing a
182.6% increase year over year. Non-GAAP basic and diluted net
income per ADS attributable to New Oriental were US$0.30 and US$0.29, respectively.
Cash Flow
Net operating cash inflow for the second fiscal quarter of 2024
was approximately US$300.6 million
and capital expenditures for the quarter were US$43.4 million.
Balance Sheet
As of November 30, 2023, New
Oriental had cash and cash equivalents of US$1,942.6 million. In addition, the Company had
US$1,324.1 million in term deposits
and US$1,571.2 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 second
quarter of fiscal year 2024 was US$1,645.0
million, an increase of 44.4% as compared to US$1,139.1 million at the end of the second
quarter of fiscal year 2023.
Financial Results for the Six Months Ended November 30, 2023
For the first six months of fiscal year 2024, New Oriental
reported net revenues of US$1,969.6
million, representing a 42.4% increase year over year.
Operating income was US$226.5
million, representing a 200.0% increase year over year.
Non-GAAP operating income for the first six months of fiscal year
2024 was US$295.7 million,
representing a 160.8% increase year over year.
Operating margin for the first six months of fiscal year 2024
was 11.5%, compared to 5.5% for the same period of the prior fiscal
year. Non-GAAP operating margin, which excludes share-based
compensation expenses for the first six months of fiscal year 2024,
was 15.0%, compared to 8.2% for the same period of the prior fiscal
year.
Net income attributable to New Oriental for the first six months
of fiscal year 2024 was US$195.5
million, representing a 192.9% increase year over year.
Basic and diluted net income per ADS attributable to New Oriental
for the first six months of fiscal year 2024 amounted to
US$1.18 and US$1.17, respectively.
Non-GAAP net income attributable to New Oriental for the first
six months of fiscal year 2024 was US$239.5
million, representing a 136.0% increase year over year.
Non-GAAP basic and diluted net income per ADS attributable to New
Oriental for the first six months of fiscal year 2024 amounted to
US$1.45 and US$1.42, respectively.
East Buy's Financial Highlights for the Six Months Ended
November 30, 2023
New Oriental's subsidiary, East Buy Holding Limited ("East
Buy"), a well-known private label products and livestreaming
e-commerce platform in China
listed on the Hong Kong Stock Exchange, announced its financial
results under International Financial Reporting Standards ("IFRS")
for the first six months of fiscal year 2024. East Buy's financial
information in this section is presented in accordance with
IFRS.
For the first six months ended November
30, 2023, East Buy recorded the total revenue of
RMB2,795.0 million (US$386.3 million), a 34.4% increase from the
revenue of RMB2,080.1 million in the
same period of the prior fiscal year, and recorded a net profit of
RMB249.2 million (US$34.4 million), a 57.4% decrease from the net
profit of RMB585.3 million in the
same period of the prior fiscal year. East Buy's gross profit was
RMB1,094.1 million (US$151.2 million) and gross profit margin was
39.1% for the six months ended November 30,
2023.
The translations of RMB amounts into U.S. dollars in this
section are presented solely for the convenience of the readers.
The conversion of RMB into U.S. dollars is based on the exchange
rate set forth in the H.10 statistical release of the Board of
Governors of the Federal Reserve System as of November 30, 2023, which was RMB7.2362 to US$1.00. The percentages stated in this section
are calculated based on the RMB amounts.
Outlook for the Third Quarter of the Fiscal Year 2024
New Oriental expects total net revenues in the third quarter of
the fiscal year 2024 (December 1,
2023 to February 29, 2024) to
be in the range of US$1,070.9 million
to US$1,093.5 million, representing
year over year increase in the range of 42% to 45%.
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 January 24, 2024, U.S. Eastern Time (9 PM on January 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/BId34793ec6e7247f9a6b66a117f3a1b86.
It will automatically direct you to the registration page of "New
Oriental FY2024 Q2 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/mh5engkb first. The replay
will be available until January 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, and
overseas study consulting services. 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 third 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 (loss) /
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 (loss) / 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 (loss) / 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 (loss) / 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
November 30
|
|
As of May
31
|
2023
|
|
2023
|
(Unaudited)
|
|
(Audited)
|
|
USD
|
|
USD
|
ASSETS:
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
1,942,559
|
|
1,662,982
|
Restricted cash,
current
|
130,758
|
|
110,892
|
Term deposits,
current
|
932,760
|
|
855,784
|
Short-term
investments
|
1,571,163
|
|
1,477,843
|
Accounts receivable,
net
|
33,484
|
|
33,074
|
Inventory,
net
|
86,638
|
|
52,689
|
Prepaid expenses and
other current assets, net
|
272,239
|
|
211,240
|
Amounts due from
related parties, current
|
7,285
|
|
9,383
|
Total current
assets
|
4,976,886
|
|
4,413,887
|
|
|
|
|
Restricted cash,
non-current
|
47,429
|
|
31,553
|
Term deposits,
non-current
|
391,309
|
|
462,734
|
Property and
equipment, net
|
408,342
|
|
359,760
|
Land use rights,
net
|
3,268
|
|
3,321
|
Amounts due from
related parties, non-current
|
4,122
|
|
1,735
|
Long-term
deposits
|
29,088
|
|
26,492
|
Intangible assets,
net
|
21,870
|
|
25,179
|
Goodwill,
net
|
105,201
|
|
105,514
|
Long-term investments,
net
|
403,462
|
|
399,585
|
Deferred tax assets,
net
|
57,339
|
|
55,933
|
Right-of-use
assets
|
496,062
|
|
439,535
|
Other non-current
assets
|
187,116
|
|
67,230
|
Total
assets
|
7,131,494
|
|
6,392,458
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
Current
liabilities:
|
|
|
|
Accounts
payable
|
108,949
|
|
69,764
|
Accrued expenses and
other current liabilities
|
590,898
|
|
569,437
|
Income taxes
payable
|
153,389
|
|
118,049
|
Amounts due to related
parties
|
428
|
|
346
|
Deferred
revenue
|
1,644,991
|
|
1,337,630
|
Operating lease
liability, current
|
166,252
|
|
155,752
|
Total current
liabilities
|
2,664,907
|
|
2,250,978
|
|
|
|
|
Deferred tax
liabilities
|
26,359
|
|
23,849
|
Unsecured senior
notes
|
14,403
|
|
14,653
|
Operating lease
liabilities, non-current
|
330,018
|
|
288,190
|
Total long-term
liabilities
|
370,780
|
|
326,692
|
|
|
|
|
Total
liabilities
|
3,035,687
|
|
2,577,670
|
|
|
|
|
Equity
|
|
|
|
New Oriental
Education & Technology Group Inc. shareholders'
equity
|
3,829,619
|
|
3,604,348
|
Non-controlling
interests
|
266,188
|
|
210,440
|
Total
equity
|
4,095,807
|
|
3,814,788
|
|
|
|
|
Total liabilities
and equity
|
7,131,494
|
|
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 November 30
|
|
2023
|
|
2022
|
|
(Unaudited)
|
|
(Unaudited)
|
|
USD
|
|
USD
|
Net
revenues
|
869,600
|
|
638,214
|
|
|
|
|
Operating cost and
expenses (note 1)
|
|
|
|
Cost of
revenues
|
422,558
|
|
336,196
|
Selling and
marketing
|
154,965
|
|
95,525
|
General and
administrative
|
270,735
|
|
208,981
|
Total operating cost
and expenses
|
848,258
|
|
640,702
|
Operating
income/(loss)
|
21,342
|
|
(2,488)
|
(Loss)/Gain from fair
value change of investments
|
(180)
|
|
271
|
Other income,
net
|
37,002
|
|
26,320
|
Provision for income
taxes
|
(8,926)
|
|
(3,942)
|
Loss from equity method
investments
|
(14,506)
|
|
(3,575)
|
Net
income
|
34,732
|
|
16,586
|
|
|
|
|
Add: Net income
attributable to non-controlling interests
|
(4,666)
|
|
(15,854)
|
Net income
attributable to New Oriental Education &
Technology Group Inc.'s shareholders
|
30,066
|
|
732
|
|
|
|
|
|
|
|
|
Net income per share
attributable to New Oriental-Basic
(note 2)
|
0.02
|
|
0.00
|
|
|
|
|
Net income per share
attributable to New Oriental-Diluted
(note 2)
|
0.02
|
|
0.00
|
|
|
|
|
Net income per ADS
attributable to New Oriental-Basic
(note 2)
|
0.18
|
|
0.00
|
|
|
|
|
Net income per ADS
attributable to New Oriental-Diluted
(note 2)
|
0.18
|
|
0.00
|
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 November 30
|
|
|
2023
|
|
2022
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
USD
|
|
USD
|
|
|
|
|
|
|
General and
administrative expenses
|
270,735
|
|
208,981
|
|
Less: Share-based
compensation expenses in
general and administrative expenses
|
14,649
|
|
18,114
|
|
Non-GAAP general and
administrative expenses
|
256,086
|
|
190,867
|
|
|
|
|
|
|
Total operating cost
and expenses
|
848,258
|
|
640,702
|
|
Less: Share-based
compensation expenses
|
29,560
|
|
18,791
|
|
Non-GAAP operating cost
and expenses
|
818,698
|
|
621,911
|
|
|
|
|
|
|
Operating
income/(loss)
|
21,342
|
|
(2,488)
|
|
Add: Share-based
compensation expenses
|
29,560
|
|
18,791
|
|
Non-GAAP operating
income
|
50,902
|
|
16,303
|
|
|
|
|
|
|
Operating
margin
|
2.5 %
|
|
-0.4 %
|
|
Non-GAAP operating
margin
|
5.9 %
|
|
2.6 %
|
|
|
|
|
|
|
Net income attributable
to New Oriental
|
30,066
|
|
732
|
|
Add: Share-based
compensation expenses
|
19,912
|
|
17,289
|
|
Less: (Loss)/Gain from
fair value change of
investments
|
(180)
|
|
271
|
|
Non-GAAP net income
attributable to New Oriental
|
50,158
|
|
17,750
|
|
|
|
|
|
|
Net income per ADS
attributable to New Oriental-
Basic (note 2)
|
0.18
|
|
0.00
|
|
Net income per ADS
attributable to New Oriental-
Diluted (note 2)
|
0.18
|
|
0.00
|
|
|
|
|
|
|
Non-GAAP net income per
ADS attributable to New
Oriental - Basic (note 2)
|
0.30
|
|
0.11
|
|
Non-GAAP net income per
ADS attributable to New
Oriental - Diluted (note 2)
|
0.29
|
|
0.10
|
|
|
|
|
|
|
Weighted average shares
used in calculating basic
net income per ADS (note 2)
|
1,655,069,348
|
|
1,689,218,254
|
|
Weighted average shares
used in calculating
diluted net income per ADS (note 2)
|
1,669,692,046
|
|
1,689,994,459
|
|
|
|
|
|
|
Non-GAAP net income per
share - basic
|
0.03
|
|
0.01
|
|
Non-GAAP net income per
share - diluted
|
0.03
|
|
0.01
|
|
|
Notes:
|
Note 1: Share-based
compensation expenses (in thousands) are included in the operating
cost and expenses as
follows:
|
|
|
|
|
|
For the Three Months
Ended November 30
|
|
2023
|
|
2022
|
|
(Unaudited)
|
|
(Unaudited)
|
|
USD
|
|
USD
|
Cost of
revenues
|
6,600
|
|
116
|
Selling and
marketing
|
8,311
|
|
561
|
General and
administrative
|
14,649
|
|
18,114
|
Total
|
29,560
|
|
18,791
|
|
|
|
|
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 November 30
|
|
|
2023
|
|
2022
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
USD
|
|
USD
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
300,586
|
|
173,670
|
|
Net cash used in
investing activities
|
(93,031)
|
|
(54,203)
|
|
Net cash used in
financing activities
|
(4,725)
|
|
(97,758)
|
|
Effect of exchange rate
changes
|
27,195
|
|
(35,997)
|
|
|
|
|
|
|
Net change in cash,
cash equivalents and restricted cash
|
230,025
|
|
(14,288)
|
|
|
|
|
|
|
Cash, cash
equivalents and restricted cash at beginning
of period
|
1,890,721
|
|
1,137,112
|
|
|
|
|
|
|
Cash, cash
equivalents and restricted cash at end of
period
|
2,120,746
|
|
1,122,824
|
|
NEW ORIENTAL
EDUCATION & TECHNOLOGY GROUP INC.
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
(In thousands except
for per share and per ADS amounts)
|
|
|
|
|
For the Six Months
Ended November 30
|
|
2023
|
|
2022
|
|
(Unaudited)
|
|
(Unaudited)
|
|
USD
|
|
USD
|
Net
revenues
|
1,969,621
|
|
1,383,036
|
|
|
|
|
Operating cost and
expenses (note 1):
|
|
|
|
Cost of
revenues
|
863,776
|
|
648,263
|
Selling and
marketing
|
291,086
|
|
194,269
|
General and
administrative
|
588,293
|
|
465,003
|
Total operating cost
and expenses
|
1,743,155
|
|
1,307,535
|
Operating
income
|
226,466
|
|
75,501
|
Gain/(Loss) from fair
value change of investments
|
7,068
|
|
(47)
|
Other income,
net
|
71,730
|
|
58,218
|
Provision for income
taxes
|
(71,456)
|
|
(27,285)
|
Loss from equity method
investments
|
(23,002)
|
|
(5,220)
|
Net
income
|
210,806
|
|
101,167
|
|
|
|
|
Add: Net income
attributable to non-controlling interests
|
(15,354)
|
|
(34,433)
|
Net income
attributable to New Oriental Education &
Technology Group Inc.'s shareholders
|
195,452
|
|
66,734
|
|
|
|
|
|
|
|
|
Net income per share
attributable to New Oriental-Basic
(note 2)
|
0.12
|
|
0.04
|
|
|
|
|
Net income per share
attributable to New Oriental-
Diluted (note 2)
|
0.12
|
|
0.04
|
|
|
|
|
Net income per ADS
attributable to New Oriental-Basic
(note 2)
|
1.18
|
|
0.39
|
|
|
|
|
Net income per ADS
attributable to New Oriental-Diluted
(note 2)
|
1.17
|
|
0.38
|
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 Six Months
Ended November 30
|
|
2023
|
|
2022
|
|
(Unaudited)
|
|
(Unaudited)
|
|
USD
|
|
USD
|
|
|
|
|
General and
administrative expenses
|
588,293
|
|
465,003
|
Less: Share-based
compensation expenses in general
and administrative expenses
|
41,881
|
|
36,699
|
Non-GAAP general and
administrative expenses
|
546,412
|
|
428,304
|
|
|
|
|
Total operating cost
and expenses
|
1,743,155
|
|
1,307,535
|
Less: Share-based
compensation expenses
|
69,191
|
|
37,846
|
Non-GAAP operating cost
and expenses
|
1,673,964
|
|
1,269,689
|
|
|
|
|
Operating
income
|
226,466
|
|
75,501
|
Add: Share-based
compensation expenses
|
69,191
|
|
37,846
|
Non-GAAP operating
income
|
295,657
|
|
113,347
|
|
|
|
|
Operating
margin
|
11.5 %
|
|
5.5 %
|
Non-GAAP operating
margin
|
15.0 %
|
|
8.2 %
|
|
|
|
|
Net income attributable
to New Oriental
|
195,452
|
|
66,734
|
Add: Share-based
compensation expenses
|
51,092
|
|
34,675
|
Less: Gain/(Loss) from
fair value change of investments
|
7,068
|
|
(47)
|
Non-GAAP net income
attributable to New Oriental
|
239,476
|
|
101,456
|
|
|
|
|
Net income per ADS
attributable to New Oriental-
Basic (note 2)
|
1.18
|
|
0.39
|
Net income per ADS
attributable to New Oriental-
Diluted (note 2)
|
1.17
|
|
0.38
|
|
|
|
|
Non-GAAP net income per
ADS attributable to New
Oriental - Basic (note 2)
|
1.45
|
|
0.60
|
Non-GAAP net income per
ADS attributable to New
Oriental - Diluted (note 2)
|
1.42
|
|
0.58
|
|
|
|
|
Weighted average shares
used in calculating basic net
income per ADS (note 2)
|
1,653,126,055
|
|
1,695,055,767
|
Weighted average shares
used in calculating diluted
net income per ADS (note 2)
|
1,667,494,807
|
|
1,696,196,397
|
|
|
|
|
Non-GAAP net income per
share - basic
|
0.14
|
|
0.06
|
Non-GAAP net income per
share - diluted
|
0.14
|
|
0.06
|
|
|
|
|
Notes:
|
|
|
|
Note 1: Share-based
compensation expenses (in thousands) are included in the operating
costs and expenses as
follows:
|
|
|
|
|
|
For the Six Months
Ended November 30
|
|
2023
|
|
2022
|
|
(Unaudited)
|
|
(Unaudited)
|
|
USD
|
|
USD
|
Cost of
revenues
|
11,572
|
|
6
|
Selling and
marketing
|
15,738
|
|
1,141
|
General and
administrative
|
41,881
|
|
36,699
|
Total
|
69,191
|
|
37,846
|
|
|
|
|
Note 2: Each ADS
represents ten common shares.
|
NEW ORIENTAL
EDUCATION & TECHNOLOGY GROUP INC.
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(In
thousands)
|
|
|
|
|
|
For the Six Months
Ended November 30
|
|
|
2023
|
|
2022
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
USD
|
|
USD
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
636,372
|
|
358,917
|
|
Net cash used in
investing activities
|
(301,197)
|
|
(249,499)
|
|
Net cash used in
financing activities
|
(17,716)
|
|
(117,751)
|
|
Effect of exchange rate
changes
|
(2,140)
|
|
(63,370)
|
|
|
|
|
|
|
Net change in cash,
cash equivalents and restricted cash
|
315,319
|
|
(71,703)
|
|
|
|
|
|
|
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
|
2,120,746
|
|
1,122,824
|
|
Reconciliation between US GAAP and International Financial
Reporting Standards
Deloitte Touche Tohmatsu was engaged by the company to conduct
limited assurance engagement in accordance with Hong Kong Standard
on Assurance Engagements 3000 (Revised) "Assurance Engagements
Other Than Audits or Reviews of Historical Financial Information"
("HKSAE 3000 (Revised)") issued by the Hong Kong Institute of
Certified Public Accountants (the "HKICPA") on the reconciliation
of the condensed consolidated statement of operations for the six
months ended November 30, 2023 and
the condensed consolidated balance sheet as of November 30, 2023 of the company and its
subsidiaries (collectively referred to as the "Group") between the
accounting policies adopted by the Group of the relevant period in
accordance with the accounting principles generally accepted in
the United States of America (the
"US GAAP") and the International Financial Reporting Standards (the
"IFRSs") issued by the International Accounting Standards Board
(together, the "Reconciliation").
The limited assurance engagement undertaken in accordance with
HKSAE 3000 (Revised) involves performing procedures to obtain
sufficient appropriate evidence about whether:
- the related adjustments and reclassifications give appropriate
effect to those criteria; and
- the Reconciliation reflects the proper application of the
adjustments and reclassifications to the differences between the
Group's accounting policies in accordance with the US GAAP and the
IFRSs.
The procedures performed by Deloitte Touche Tohmatsu were based
on their professional judgment, having regard to their
understanding of the management's process on preparing the
Reconciliation, nature, business performance and financial position
of the Group. Given the circumstances of the engagement, the
procedures performed included:
(i) Comparing the
"Amounts as reported under US GAAP" for the six months ended
November 30, 2023 in the Reconciliation as set out in the Appendix
with the financial results for the six months ended November 30,
2023 prepared in accordance with the US GAAP;
|
(ii) Evaluating the
assessment made by the board of directors in identifying the
differences between the accounting policies in accordance with the
US GAAP and the IFRSs, and the evidence supporting the adjustments
and reclassifications made in the Reconciliation in arriving at the
"Amounts as reported under IFRSs" in the Reconciliation as set out
in the Appendix; and
|
(iii) Checking the
arithmetic accuracy of the computation of the Reconciliation as set
out in the Appendix.
|
The procedures performed by Deloitte Touche Tohmatsu in this
limited assurance engagement vary in nature and timing from, and
are less in extent than for, a reasonable assurance engagement.
Consequently, the level of assurance obtained in a limited
assurance engagement is substantially lower than the assurance that
would have been obtained had a reasonable assurance engagement been
performed. Accordingly, Deloitte Touche Tohmatsu do not express a
reasonable assurance opinion.
Based on the procedures performed and evidence obtained,
Deloitte Touche Tohmatsu have concluded that nothing has come to
their attention that causes them to believe that:
(i) The "Amounts as
reported under US GAAP" for the six months ended November 30, 2023
in the Reconciliation as set out in the Appendix is not in
agreement with the financial results for the six months ended
November 30, 2023 prepared in accordance with the US
GAAP;
|
(ii) The adjustments
and reclassifications made in the Reconciliation in arriving at the
"Amounts as reported under IFRSs" in the Reconciliation as set
out in the Appendix, do not reflect, in all material respects, the
different accounting treatments according to the Group's accounting
policies in accordance with the US GAAP and the IFRSs of the
relevant period; and
|
(iii) The computation
of the Reconciliation as set out in the Appendix is not
arithmetically accurate.
|
Appendix
|
|
|
|
|
|
|
|
|
|
The consolidated
financial statements are prepared in accordance with US GAAP, which
differ in certain respects
from IFRSs. The effects of material differences between the
consolidated financial statements of the Group
prepared under US GAAP and IFRSs are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
For the six months
ended November 30, 2022
|
IFRSs
adjustments
|
|
Amounts
as
|
|
Investments
measured at
fair value
|
|
Share-based
compensation
|
|
Lease
accounting
|
|
Amounts
as
|
reported
under
|
|
|
|
|
reported
under
|
US
GAAP
|
|
|
|
|
IFRSs
|
|
|
Note i
|
|
Note ii
|
|
Note iii
|
|
|
(US$ in
thousand)
|
Cost of
revenues
|
(648,263)
|
|
-
|
|
(19)
|
|
10,108
|
|
(638,174)
|
Selling and
marketing
|
(194,269)
|
|
-
|
|
772
|
|
1,196
|
|
(192,301)
|
General and
administrative
|
(465,003)
|
|
-
|
|
3,630
|
|
2,748
|
|
(458,625)
|
Operating
income
|
75,501
|
|
-
|
|
4,383
|
|
14,052
|
|
93,936
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
(498)
|
|
-
|
|
-
|
|
(9,276)
|
|
(9,774)
|
Loss from fair
value
change of investments
|
(47)
|
|
(1,492)
|
|
-
|
|
-
|
|
(1,539)
|
Income before
income
taxes and loss from
equity method
investments
|
133,672
|
|
(1,492)
|
|
4,383
|
|
4,776
|
|
141,339
|
|
|
|
|
|
|
|
|
|
|
Provision for
income
taxes
|
(27,285)
|
|
373
|
|
-
|
|
-
|
|
(26,912)
|
Net
income
|
101,167
|
|
(1,119)
|
|
4,383
|
|
4,776
|
|
109,207
|
Net income
attributable
to New Oriental
Education &
Technology Group
Inc.'s shareholders
|
66,734
|
|
(1,119)
|
|
4,383
|
|
4,776
|
|
74,774
|
|
For the six months
ended November 30, 2023
|
IFRSs
adjustments
|
|
Amounts
as
|
|
Investments
measured at
fair value
|
|
Share-based
compensation
|
|
Lease
accounting
|
|
Amounts
as
|
reported
under
|
|
|
|
|
reported
under
|
US
GAAP
|
|
|
|
|
IFRSs
|
|
|
Note i
|
|
Note ii
|
|
Note iii
|
|
|
(US$ in
thousand)
|
Cost of
revenues
|
(863,776)
|
|
-
|
|
2,176
|
|
1,189
|
|
(860,411)
|
Selling and
marketing
|
(291,086)
|
|
-
|
|
2,356
|
|
130
|
|
(288,600)
|
General and
administrative
|
(588,293)
|
|
-
|
|
(618)
|
|
290
|
|
(588,621)
|
Operating
income
|
226,466
|
|
-
|
|
3,914
|
|
1,609
|
|
231,989
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
(144)
|
|
-
|
|
-
|
|
(9,786)
|
|
(9,930)
|
Gain from fair
value
change of investments
|
7,068
|
|
11,098
|
|
-
|
|
-
|
|
18,166
|
Income before
income
taxes and loss from
equity method
investments
|
305,264
|
|
11,098
|
|
3,914
|
|
(8,177)
|
|
312,099
|
|
|
|
|
|
|
|
|
|
|
Provision for
income
taxes
|
(71,456)
|
|
(2,775)
|
|
-
|
|
-
|
|
(74,231)
|
Net
income
|
210,806
|
|
8,323
|
|
3,914
|
|
(8,177)
|
|
214,866
|
Net income
attributable
to New Oriental
Education &
Technology Group
Inc.'s shareholders
|
195,452
|
|
8,323
|
|
3,914
|
|
(8,177)
|
|
199,512
|
|
|
|
|
|
|
|
|
|
|
|
As of May 31,
2023
|
IFRSs
adjustments
|
|
Amounts
as
|
|
Investments
measured at fair
value
|
|
Share-based
compensation
|
|
Lease
accounting
|
|
Amounts
as
|
reported
under
|
|
|
|
|
reported
under
|
US
GAAP
|
|
|
|
|
IFRSs
|
|
|
|
Note i
|
|
Note ii
|
|
Note iii
|
|
|
|
(US$ in
thousand)
|
ASSETS
|
|
|
|
|
|
|
|
|
|
Long-term investments,
net
|
399,585
|
|
(204,014)
|
|
-
|
|
-
|
|
195,571
|
Financial assets at
fair
value through profit or loss
|
-
|
|
207,927
|
|
-
|
|
-
|
|
207,927
|
Right-of-use
assets
|
439,535
|
|
-
|
|
-
|
|
(16,068)
|
|
423,467
|
Total
assets
|
6,392,458
|
|
3,913
|
|
-
|
|
(16,068)
|
|
6,380,303
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
Deferred tax
liabilities
|
23,849
|
|
708
|
|
-
|
|
-
|
|
24,557
|
Total
liabilities
|
2,577,670
|
|
708
|
|
-
|
|
-
|
|
2,578,378
|
|
|
|
|
|
|
|
|
|
|
Total New
Oriental
Education & Technology
Group Inc. shareholders'
equity
|
3,604,348
|
|
3,205
|
|
-
|
|
(16,068)
|
|
3,591,485
|
Total
equity
|
3,814,788
|
|
3,205
|
|
-
|
|
(16,068)
|
|
3,801,925
|
Total liabilities
and equity
|
6,392,458
|
|
3,913
|
|
-
|
|
(16,068)
|
|
6,380,303
|
|
|
|
|
|
|
|
|
|
|
|
As of November 30,
2023
|
IFRSs
adjustments
|
|
Amounts
as
|
|
Investments
measured at
fair value
|
|
Share-based
compensation
|
|
Lease
accounting
|
|
Amounts
as
|
reported
under
|
|
|
|
|
reported
under
|
US
GAAP
|
|
|
|
|
IFRSs
|
|
|
|
Note i
|
|
Note ii
|
|
Note iii
|
|
|
|
(US$ in
thousand)
|
ASSETS
|
|
|
|
|
|
|
|
|
|
Long-term investments,
net
|
403,462
|
|
(237,908)
|
|
-
|
|
-
|
|
165,554
|
Financial assets at
fair value
through profit or loss
|
-
|
|
242,118
|
|
-
|
|
-
|
|
242,118
|
Right-of-use
assets
|
496,062
|
|
-
|
|
-
|
|
(24,245)
|
|
471,817
|
Total
assets
|
7,131,494
|
|
4,210
|
|
-
|
|
(24,245)
|
|
7,111,459
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
Deferred tax
liabilities
|
26,359
|
|
782
|
|
-
|
|
-
|
|
27,141
|
Total
liabilities
|
3,035,687
|
|
782
|
|
-
|
|
-
|
|
3,036,469
|
|
|
|
|
|
|
|
|
|
|
Total New Oriental
Education
& Technology Group Inc.
shareholders' equity
|
3,829,619
|
|
3,428
|
|
-
|
|
(24,245)
|
|
3,808,802
|
Total
equity
|
4,095,807
|
|
3,428
|
|
-
|
|
(24,245)
|
|
4,074,990
|
Total liabilities
and equity
|
7,131,494
|
|
4,210
|
|
-
|
|
(24,245)
|
|
7,111,459
|
Notes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(i) Investments
measured at fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Under US GAAP, the
Group elects measurement alternative to the fair value measurement
for the equity securities
without readily determinable fair values, under which these
investments are measured at cost, less impairment, plus
or minus observable price changes of an identical or similar
investment of the same issuer with the fair value
change recorded in the consolidated statements of
operations.
|
|
|
|
|
|
|
|
|
|
|
|
For investments in
investee's shares which are determined to be debt securities, the
Group accounts for them as
available-for-sale investments when they are not classified as
either trading or held-to-maturity
investments. Available-for-sale investments are reported at fair
value, with unrealized gains and losses, net of taxes recorded
in
accumulated other comprehensive income or loss. Realized gains or
losses on the sales of these securities are
recognized in the consolidated statements of operations.
|
|
|
|
|
|
|
|
|
|
|
|
Under IFRSs, the
aforementioned investments are classified as financial assets at
fair value through profit or loss
and measured at fair value. Fair value changes of these long-term
investments are recognized in profit or loss.
|
|
|
|
|
|
|
|
|
|
|
|
(ii) Share-based
compensation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Under US GAAP, the
Group recognized as compensation expenses net of forfeitures as
they occur using graded
vesting method over the requisite service period.
|
|
|
|
|
|
|
|
|
|
|
|
Under IFRSs, the
compensation expenses are recognized net of estimated forfeitures
using graded vesting method
over the requisite service period.
|
|
|
|
|
|
|
|
|
|
|
|
(iii) Lease
accounting
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Under US GAAP, the
amortization of the right-of-use assets and interest expense
related to the lease liabilities are
recorded together as lease expense to produce a straight-line
recognition effect in profit or loss.
|
|
|
|
|
|
|
|
|
|
|
|
Under IFRSs, the
amortization of the right-of-use asset is on a straight-line basis
while the interest expense related
to the lease liabilities are measured at amortized cost.
|
View original
content:https://www.prnewswire.com/news-releases/new-oriental-announces-results-for-the-second-fiscal-quarter-ended-november-30-2023-302043235.html
SOURCE New Oriental Education and Technology Group Inc.