« Back

TAL Education Group Announces Unaudited Financial Results for the Third Fiscal Quarter Ended November 30, 2019

January 21, 2020

- Net Revenues up by 47.2% Year-Over-Year
- Income from Operations up by 9.9% Year-Over-Year
- Net income Attributable to TAL was US$28.2 million, compared to net income attributable to TAL of US$123.8 million in the same period of prior year
- Total Student Enrollments of normal priced long-term course up by 66.0% Year-Over-Year

BEIJING, Jan. 21, 2020 /PRNewswire/ -- TAL Education Group (NYSE: TAL) ("TAL" or the "Company"), a leading K-12 after-school tutoring services provider in China, today announced its unaudited financial results for the third quarter of fiscal year 2020 ended November 30, 2019.

Highlights for the Third Quarter of Fiscal Year 2020

  • Net revenues increased by 47.2% year-over-year to US$862.4 million from US$586.0 million in the same period of prior year.
  • Income from operations increased by 9.9% year-over-year to US$78.0 million, from US$71.0 million in the same period of prior year.
  • Non-GAAP income from operations, which excluded share-based compensation expenses, increased by 16.4% year-over-year to US$108.2 million, from US$92.9 million in the same period of prior year.
  • Net income attributable to TAL was US$28.2 million, compared to net income attributable to TAL of US$123.8 million in the same period of prior year.
  • Non-GAAP net income attributable to TAL, which excluded share-based compensation expenses, was US$58.3 million, compared to Non-GAAP net income attributable to TAL of US$145.8 million in the same period of prior year.
  • Basic and diluted net income per American Depositary Share ("ADS") were both US$0.05. Non-GAAP basic and diluted net income per ADS, which excluded share-based compensation expenses, were US$0.10 and US$0.09, respectively. Three ADSs represent one Class A common share.
  • Cash, cash equivalents and short-term investments totaled US$2,729.8 million as of November 30, 2019, compared to US$1,515.6 million as of February 28, 2019.
  • Total Student Enrollments of normal priced long-term course increased by 66.0% year-over-year to approximately 2,318,000 from approximately 1,396,620 in the same period of prior year.

Highlights for the Nine Months Ended November 30, 2019

  • Net revenues increased by 36.2% year-over-year to US$2,501.8 million from US$1,836.4 million in the same period of prior year.
  • Income from operations decreased by 9.5% to US$205.3 million from US$226.9 million in the same period of prior year.
  • Non-GAAP income from operations, which excluded share-based compensation expenses, increased by 3.0% to US$290.4 million from US$281.9 million in the same period of prior year.
  • Net income attributable to TAL was US$6.5 million, compared to net income attributable to TAL of US$267.6 million in the same period of prior year.
  • Non-GAAP net income attributable to TAL, which excluded share-based compensation expenses, was US$91.6 million, compared to Non-GAAP net income attributable to TAL of US$322.6 million in the same period of prior year.
  • Basic and diluted net income per ADS were both US$0.01. Non-GAAP basic and diluted net income per ADS, excluding share-based compensation expenses, were both US$0.15.
  • Average student enrollments of normal priced long-term course per quarter during fiscal year 2020 increased by 54.3% year-over-year to approximately 2,483,100 from approximately 1,609,000 in the same period of fiscal year 2019.
  • Total physical network increased from 676 learning centers in 56 cities in China as of February 28, 2019 to 794 learning centers in 70 cities as of November 30, 2019.

 

Financial and Operating Data -- Third Quarter and First Nine Months of Fiscal Year 2020

(In US$ thousands, except per ADS data, student enrollments and percentages)



Three Months Ended


November 30,


2018

2019

Pct. Change

Net revenues

585,991

862,357

47.2%

Operating income

70,996

78,036

9.9%

Non-GAAP operating income

92,931

108,175

16.4%

Net income attributable to TAL

123,834

28,177

(77.2%)

Non-GAAP net income attributable to
TAL

145,769

58,316

(60.0%)

Net income per ADS attributable to
TAL – basic

0.22

0.05

(78.2%)

Net income per ADS attributable to
TAL – diluted

0.21

0.05

(78.1%)

Non-GAAP net income per ADS
attributable to TAL – basic

0.26

0.10

(61.7%)

Non-GAAP net income per ADS
attributable to TAL – diluted

0.24

0.09

(61.4%)

Total Student Enrollments of normal
priced long-term course

1,396,620

2,318,000

66.0%




Nine Months Ended


November 30,


2018

2019

Pct. Change

Net revenues

1,836,423

2,501,753

36.2%

Operating income

226,876

205,293

(9.5%)

Non-GAAP operating income

281,878

290,372

3.0%

Net income attributable to TAL

267,624

6,473

(97.6%)

Non-GAAP net income attributable to
TAL

322,626

91,552

(71.6%)

Net income per ADS attributable to
TAL – basic

0.47

0.01

(97.7%)

Net income per ADS attributable to
TAL – diluted

0.45

0.01

(97.7%)

Non-GAAP net income per ADS
attributable to TAL – basic

0.57

0.15

(72.8%)

Non-GAAP net income per ADS
attributable to TAL – diluted

0.54

0.15

(72.5%)

Average Student Enrollments of normal
priced long-term course

1,609,000

2,483,100

54.3%

"This quarter's results reflect the progress in our efforts to build a healthy and sustainable business model based on product development, technology, customer satisfaction and operational efficiencies," said Mr. Rong Luo, TAL's Chief Financial Officer.

"We expect the growth momentum of our overall business to continue as we further develop our offline network at a suitable speed and scale our online offerings," Mr. Luo continued. "We will keep up the progress to make our various offline and online tutoring services more widely available in larger geographies by leveraging our offline and online advantages and new technology resources," Mr. Luo added.

Financial Results for the Third Quarter of Fiscal Year 2020

Net Revenues

In the third quarter of fiscal year 2020, TAL reported net revenues of US$862.4 million, representing a 47.2% increase from US$586.0 million in the third quarter of fiscal year 2019. The increase was mainly driven by an increase in total student enrollments of normal priced long-term course, which increased by 66.0% to approximately 2,318,000 from approximately 1,396,620 in the same period of prior year. The increase in total Student Enrollments of normal priced long-term course was primarily driven by the growth of enrollments in the small class offerings and online courses.

Operating Costs and Expenses

In the third quarter of fiscal year 2020, operating costs and expenses were US$785.6 million, representing a 52.4% increase from US$515.4 million in the third quarter of fiscal year 2019. Non-GAAP operating costs and expenses, which excluded share-based compensation expenses, were US$755.4 million, a 53.1% increase from US$493.5 million in the third quarter of fiscal year 2019.

Cost of revenues increased by 43.9% to US$385.1 million from US$267.6 million in the third quarter of fiscal year 2019. The increase in cost of revenues was mainly due to an increase in teacher compensation, rental costs and learning materials. Non-GAAP cost of revenues, which excluded share-based compensation expenses, increased by 43.9% to US$384.9 million, from US$267.5 million in the third quarter of fiscal year 2019.

Selling and marketing expenses increased by 87.9% to US$190.9 million from US$101.6 million in the third quarter of fiscal year 2019. Non-GAAP selling and marketing expenses, which excluded share-based compensation expenses, increased by 89.2% to US$186.4 million, from US$98.5 million in the third quarter of fiscal year 2019. The increase of selling and marketing expenses in the third quarter of fiscal year 2020 was primarily a result of more marketing promotion activities to expand our customer base and brand enhancement, as well as a rise in the compensation to sales and marketing staff to support a greater number of programs and service offerings compared to the same period in the prior year.

General and administrative expenses increased by 43.3% to US$209.5 million from US$146.2 million in the third quarter of fiscal year 2019. The increase in general and administrative expenses was mainly due to an increase of the number of our general and administrative personnel compared to the same period in the prior year and a rise in compensation to our general and administrative personnel. Non-GAAP general and administrative expenses, which excluded share-based compensation expenses, increased by 44.5% to US$184.2 million, from US$127.5 million in the third quarter of fiscal year 2019.

Total share-based compensation expenses allocated to the related operating costs and expenses increased by 37.4% to US$30.1 million in the third quarter of fiscal year 2020 from US$21.9 million in the same period of fiscal year 2019.

Gross Profit                                                                                                                                 

Gross profit increased by 49.9% to US$477.2 million from US$318.4 million in the third quarter of fiscal year 2019.

Income from Operations

Income from operations increased by 9.9% to US$78.0 million from US$71.0 million in the third quarter of fiscal year 2019. Non-GAAP income from operations, which excluded share-based compensation expenses, increased by 16.4% to US$108.2 million from US$92.9 million in the third quarter of fiscal year 2019.

Other Income/(Expense)

Other expense was US$3.7 million for the third quarter of fiscal year 2020, compared to other income of US$98.7 million in the third quarter of fiscal year 2019. Other income in the third quarter of fiscal year 2019 was substantially all from the fair value changes of a long-term investment. The fair value changes of such long-term investment were transferred from accumulated other comprehensive income to other income as the investment was reclassified from available-for-sale investment to equity security with readily determinable fair value upon listing on the Hong Kong Exchange in November 2018.

Impairment Loss on Long-term Investments

Impairment loss on long-term investments was US$46.4 million for the third quarter of fiscal year 2020, compared to US$41.1 million for the third quarter of fiscal year 2019. Impairment loss on long-term investments was mainly due to other-than temporary declines in the value of long-term investments in several investees.

Income Tax Expense

Income tax expense was US$16.6 million in the third quarter of fiscal year 2020, compared to US$10.4 million of income tax expense in the third quarter of fiscal year 2019.

Net Income Attributable to TAL Education Group

Net income attributable to TAL was US$28.2 million in the third quarter of fiscal year 2020, compared to net income attributable to TAL of US$123.8 million in the third quarter of fiscal year 2019. Non-GAAP net income attributable to TAL, which excluded share-based compensation expenses, decreased by 60.0% to US$58.3 million, from US$145.8 million in the third quarter of fiscal year 2019.

Basic and Diluted Net Income per ADS

Basic and diluted net income per ADS were both US$0.05 in the third quarter of fiscal year 2020. Non-GAAP basic and diluted net income per ADS, which excluded share-based compensation expenses, were US$0.10 and US$0.09, respectively.

Capital Expenditures

Capital expenditures for the third quarter of fiscal year 2020 were US$40.1 million, compared to US$73.0 million of capital expenditures for the third quarter of fiscal year 2019.

Cash, Cash Equivalents, and Short-Term Investments

As of November 30, 2019, the Company had US$2,357.4 million of cash and cash equivalents and US$372.4 million of short-term investments, compared to US$1,247.1 million of cash and cash equivalents and US$268.4 million of short-term investments as of February 28, 2019.

Deferred Revenue

As of November 30, 2019, the Company's deferred revenue balance was US$1,241.2 million, compared to US$866.3 million as of November 30, 2018, representing a year-over-year increase of 43.3%. Deferred revenue primarily consisted of the tuition collected in advance of Xueersi Peiyou small classes, as well as deferred revenue related to other businesses.

Financial Results for the First Nine Months of Fiscal Year 2020

Net Revenues

For the first nine months of fiscal year 2020, TAL reported net revenues of US$2,501.8 million, representing a 36.2% increase from US$1,836.4 million in the first nine months of fiscal year 2019. The increase was mainly driven by the growth in average student enrollments of normal priced long-term course, which increased by 54.3% to approximately 2,483,100 from approximately 1,609,000 in the same period of prior year. The increase in average student enrollments of normal priced long-term course was driven primarily by the growth of enrollments in the small class offerings and online courses.

Operating Costs and Expenses

In the first nine months of fiscal year 2020, operating costs and expenses were US$2,305.5 million, a 42.7% increase from US$1,616.2 million in the first nine months of fiscal year 2019. Non-GAAP operating costs and expenses, which excluded share-based compensation expenses, were US$2,220.5 million, a 42.2% increase from US$1,561.2 million in the first nine months of fiscal year 2019.

Cost of revenues grew by 30.6% to US$1,120.8 million from US$858.3 million in the first nine months of fiscal year 2019. The increase in cost of revenues was mainly due to increase in teacher compensation, rental costs and learning materials. Non-GAAP cost of revenues, which excluded share-based compensation expenses, increased by 30.6% to US$1,120.0 million from US$857.8 million in the first nine months of fiscal year 2019.

Selling and marketing expenses increased by 75.3% to US$609.6 million from US$347.8 million in the first nine months of fiscal year 2019. Non-GAAP selling and marketing expenses, which excluded share-based compensation expenses, increased by 75.1% to US$596.7 million from US$340.7 million in the first nine months of fiscal year 2019. The increase of selling and marketing expenses in the first nine months of fiscal year 2020 was primarily a result of more marketing promotion activities to expand our customer base and brand enhancement, as well as a rise in the compensation to sales and marketing staff to support a greater number of programs and service offerings compared to the same period in the prior year.

General and administrative expenses increased by 40.2% to US$575.1 million from US$410.1 million in the first nine months of fiscal year 2019. The increase in general and administrative expenses was mainly due to an increase of the number of our general and administrative personnel compared to the same period in the prior year and a rise in compensation to our general and administrative personnel. Non-GAAP general and administrative expenses, which excluded share-based compensation expenses, increased by 38.9% to US$503.8 million from US$362.7 million in the first nine months of fiscal year 2019.

Total share-based compensation expenses allocated to the related operating costs and expenses increased by 54.7% to US$85.1 million in the first nine months of fiscal year 2020 from US$55.0 million in the same period of fiscal year 2019.

Gross Profit

Gross profit grew by 41.2% to US$1,381.0 million from US$978.1 million in the first nine months of fiscal year 2019.

Income from Operations

Income from operations decreased by 9.5% to US$205.3 million from US$226.9 million in the first nine months of fiscal year 2019. Non-GAAP income from operations, which excluded share-based compensation expenses, increased by 3.0% to US$290.4 million from US$281.9 million in the first nine months of fiscal year 2019.

Other Income/(Expense)

Other expense was US$90.6 million for the first nine months of fiscal year 2020, compared to other income of US$107.0 million in the third quarter of fiscal year 2019. Other expense in the first nine months of fiscal year 2020 was mainly related to the fair value changes of a long-term investment.

Impairment Loss on Long-term Investments

Impairment loss on long-term investments was US$151.2 million for the first nine months of fiscal year 2020, compared to US$50.8 million for the first nine months of fiscal year 2019. Impairment loss on long-term investments was mainly due to other-than temporary declines in the value of long-term investments in several investees.

Income Tax Expense

Income tax expense was US$5.7 million in the first nine months of fiscal year 2020, compared to US$43.3 million of income tax expense in the first nine months of fiscal year 2019.

Net Income Attributable to TAL Education Group

Net income attributable to TAL was US$6.5 million in the first nine months of fiscal year 2020, compared to net income attributable to TAL of US$267.6 million in the first nine months of fiscal year 2019. Non-GAAP net income attributable to TAL, which excluded share-based compensation expenses, decreased by 71.6% to US$91.6 million from US$322.6 million in the first nine months of fiscal year 2019.

Basic and Diluted Net Income per ADS

Basic and diluted net income per ADS were both US$0.01 in the first nine months of fiscal year 2020. Non-GAAP basic and Non-GAAP diluted net income per ADS, which excluded share-based compensation expenses, were both US$0.15.

Capital Expenditures

Capital expenditures for the first nine months of fiscal year 2020 were US$125.2 million, compared to US$144.2 million of capital expenditures for the first nine months of fiscal year 2019.

Business Outlook

Based on our current estimates, total net revenues for the fourth quarter of fiscal year 2020 are expected to be between US$959.1 million and US$980.9 million, representing an increase of 32% to 35% on a year-over-year basis.

If not taking into consideration the impact of potential change in exchange rate between Renminbi and the U.S. Dollar, the projected revenue growth rate is expected to be in the range of 35% to 38% for the fourth quarter of fiscal year 2020.

These estimates reflect the Company's current expectation, which is subject to change.

Conference Call

The Company will host a conference call and live webcast to discuss its financial results for the third fiscal quarter of fiscal year 2020 ended November 30, 2019 at 8:00 a.m. Eastern Time on January 21, 2020 (9:00 p.m. Beijing time on January 21, 2020).

The dial-in details for the live conference call are as follows:

- U.S. toll free:

+1-866-519-4004

- Hong Kong toll free: 

800-906-601

- International toll: 

+65-6713-5090

Conference ID:

2999454

A live and archived webcast of the conference call will be available on the Investor Relations section of TAL's website at https://ir.100tal.com/.

A telephone replay of the conference call will be available through 7:59 a.m. U.S. Eastern time, January 29, 2020 (8:59 p.m. Beijing time, January 29, 2020).

The dial-in details for the replay are as follows:

- U.S. toll free:

+1-855-452-5696

- Hong Kong toll free: 

800-963-117

- International toll:

+61-2-8199-0299

Conference ID: 

2999454

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 2020, quotations from management in this announcement, as well as TAL Education Group's strategic and operational plans, contain forward-looking statements. The Company may also make written or oral forward-looking statements in its reports filed with, 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 the Company'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: the Company's ability to continue to attract students to enroll in its courses; the Company's ability to continue to recruit, train and retain qualified teachers; the Company's ability to improve the content of its existing course offerings and to develop new courses; the Company's ability to maintain and enhance its brand; the Company's ability to maintain and continue to improve its teaching results; and the Company's ability to compete effectively against its competitors. Further information regarding these and other risks is included in the Company's reports filed with, or furnished to the U.S. Securities and Exchange Commission. All information provided in this press release and in the attachments is as of the date of this press release, and TAL Education Group undertakes no duty to update such information or any forward-looking statement, except as required under applicable law.

About TAL Education Group

TAL Education Group is a leading K-12 after-school tutoring services provider in China. The acronym "TAL" stands for "Tomorrow Advancing Life", which reflects our vision to promote top learning opportunities for Chinese students through both high-quality teaching and content, as well as leading edge application of technology in the education experience. TAL Education Group offers comprehensive tutoring services to students from pre-school to the twelfth grade through three flexible class formats: small classes, personalized premium services, and online courses. Our tutoring services cover the core academic subjects in China's school curriculum as well as competence oriented programs. The Company's learning center network currently covers 70 cities.

We also operate www.jzb.com, a leading online education platform in China. Our ADSs trade on the New York Stock Exchange under the symbol "TAL".

About Non-GAAP Financial Measures

In evaluating its business, TAL considers and uses the following measures defined as non-GAAP financial measures by the SEC as supplemental metrics to review and assess its operating performance: non-GAAP operating costs and expenses, non-GAAP cost of revenues, non-GAAP selling and marketing expenses, non-GAAP general and administrative expenses, non-GAAP income from operations, non-GAAP net income attributable to TAL, non-GAAP basic and non-GAAP diluted net income per ADS. To present each of these non-GAAP measures, the Company excludes share-based compensation expenses. 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 table captioned "Reconciliations of non-GAAP measures to the most comparable GAAP measures" set forth at the end of this release.

TAL believes that these non-GAAP financial measures provide meaningful supplemental information regarding its performance and liquidity by excluding share-based expenses that may not be indicative of its operating performance from a cash perspective. TAL believes that both management and investors benefit from 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 TAL's historical performance and liquidity. TAL computes its non-GAAP financial measures using the same consistent method from quarter to quarter and from period to period. TAL 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 non-GAAP measures is that these non-GAAP measures exclude share-based compensation charges that have been and will continue to be for the foreseeable future a significant recurring expense in the Company's 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.

For further information, please contact:

Echo Yan
Investor Relations
TAL Education Group
Tel: +86 10 5292 6658
Email: ir@100tal.com

Caroline Straathof
IR Inside
Tel: +31 6 5462 4301
Email: info@irinside.com

TAL EDUCATION GROUP

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands of U.S. dollars)



As of


As of


February 28,


November 30,


2019


2019

ASSETS








Current assets




  Cash and cash equivalents

$1,247,140


$2,357,357

  Restricted cash-current

9,227


5,348

  Short-term investments

268,424


372,430

  Inventory

7,750


21,288

  Amounts due from related parties-current

3,341


5,812

  Income tax receivables

7,204


28

  Prepaid expenses and other current assets

202,630


244,873

Total current assets

1,745,716


3,007,136

  Restricted cash-non-current

7,334


9,162

  Amounts due from related parties-non-current

1,747


1,422

  Property and equipment, net

287,877


328,446

  Deferred tax assets-non-current

29,179


75,726

  Rental deposits

56,135


65,319

  Intangible assets, net

74,776


61,055

  Land use right, net

-


204,721

  Goodwill

414,228


406,439

  Long-term investments

850,695


583,158

  Long-term prepayments and other non-current assets

267,404


71,208

  Operating lease right-of-use assets

-


1,124,903

Total assets

$3,735,091


$5,938,695





LIABILITIES AND EQUITY








Current liabilities




Accounts payable (including accounts payable of the
     consolidated VIEs without recourse to TAL Education
     Group of 98,436 and 138,872 as of February 28, 2019 and
     November 30, 2019, respectively) 

$106,493


$148,393

Deferred revenue-current (including deferred revenue-current
     of the consolidated VIEs without recourse to TAL
     Education Group of 401,027 and 1,163,866 as of February
     28, 2019 and November 30, 2019, respectively)

433,610


1,240,318

Amounts due to related parties-current (including amounts due
     to related parties-current of the consolidated VIEs without
     recourse to TAL Education Group of 18,504 and 3,085 as of
     February 28, 2019 and November 30, 2019, respectively)

24,375


9,075

Accrued expenses and other current liabilities (including
     accrued expenses and other current liabilities of the
     consolidated VIEs without recourse to TAL Education
     Group of 291,728 and 416,653 as of February 28, 2019 and
     November 30, 2019, respectively)

365,195


503,781

Income tax payable (including income tax payable of the
     consolidated VIEs without recourse to TAL Education
     Group of 36,670 and 52,617 as of February 28, 2019 and
     November 30, 2019, respectively)

38,743


7,935

Short-term debt and current portion of long-term debt
     (including short-term debt and current portion of long-term
     debt of the consolidated VIEs without recourse to TAL
     Education Group of nil and nil as of February 28, 2019 and

     November 30, 2019, respectively)

210,027


-

Bond payable, current portion (including bond payable, current
     portion of the consolidated VIEs without recourse to TAL
     Education Group of nil and nil as of February 28, 2019 and
     November 30, 2019, respectively)

5,275


-

Operating lease liabilities, current portion (including 
     operating lease liabilities, current portion of the consolidated
     VIEs without recourse to TAL Education Group of nil and
     246,233 as of February 28, 2019 and November 30, 2019,
     respectively)

-


278,389

Total current liabilities

1,183,718


2,187,891

Deferred revenue-non-current (including deferred
     revenue-non-current of the consolidated VIEs without
     recourse to TAL Education Group of 2,497 and 918 as of
     February 28, 2019 and November 30, 2019, respectively)

2,497


918

Amounts due to related parties-non-current (including amounts
     due to related parties-non-current of the consolidated VIEs
     without recourse to TAL Education Group of 106 and 5 as of
     February 28, 2019 and November 30, 2019, respectively)

196


5

Deferred tax liabilities-non-current (including deferred tax
     liabilities-non-current of the consolidated VIEs without
     recourse to TAL Education Group of 16,951 and 7,169 as of
     February 28, 2019 and November 30, 2019, respectively)

17,738


7,766

Other non-current liabilities (including other non-current
     liabilities of the consolidated VIEs without recourse to TAL
     Education Group of 465 and nil as of February 28, 2019 and
     November 30, 2019, respectively)

465


-

Long-term debt (including long-term debt of the consolidated
     VIEs without recourse to TAL Education Group of nil and
     nil as of February 28, 2019, and November 30, 2019,
     respectively)

-


260,900

Operating lease liabilities, non-current portion (including
     operating lease liabilities, non-current portion of the c
     onsolidated VIEs without recourse to TAL Education
     Group of nil and 778,634 as of February 28, 2019 and
     November 30, 2019, respectively)

-


850,392

Total liabilities

1,204,614


3,307,872









Equity




Class A common shares

127


132

Class B common shares

71


67

Class A common shares issuable

1,977


-

Additional paid-in capital

1,485,521


1,642,850

Statutory reserve

58,690


58,690

Retained earnings

920,314


926,787

Accumulated other comprehensive income/(loss)

17,047


(34,400)

Total TAL Education Group's equity

2,483,747


2,594,126

Noncontrolling interest

46,730


36,697

Total equity

2,530,477


2,630,823

Total liabilities and equity

$3,735,091


$5,938,695

 

 

TAL EDUCATION GROUP

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands of U.S. dollars, except share, ADS, per share and per ADS data) 



For the Three Months Ended
November 30,


For the Nine Months Ended

November 30,


2018


2019


2018


2019

 

Net revenues

 

$ 585,991


 

$ 862,357


 

$ 1,836,423


 

$ 2,501,753

Cost of revenues (note 1)

267,633


385,122


858,280


1,120,800

Gross profit

318,358


477,235


978,143


1,380,953

Operating expenses (note 1)








  Selling and marketing

101,597


190,947


347,804


609,604

  General and administrative

146,170


209,491


410,119


575,132

Total operating expenses

247,767


400,438


757,923


1,184,736

Government subsidies

405


1,239


6,656


9,076

Income from operations

70,996


78,036


226,876


205,293

Interest income

13,507


19,691


49,329


53,561

Interest expense

(4,059)


(2,735)


(11,881)


(7,963)

Other income/(expense)

98,690


(3,732)


107,021


(90,618)

Impairment loss on long-term
     investments

(41,131)


(46,408)


(50,844)


(151,196)

Income before provision for
     income tax and loss from
     equity method investments

138,003


44,852


320,501


9,077

Income tax expense

(10,404)


(16,611)


(43,268)


(5,736)

Loss from equity method
     investments

(3,934)


(3,206)


(11,072)


(5,895)

Net income/(loss)

123,665


25,035


266,161


(2,554)

Add: Net loss attributable to

     noncontrolling interest

169


3,142


1,463


9,027

Total net income attributable
to TAL Education Group

$ 123,834


$ 28,177


$ 267,624


$ 6,473

Net income per common share








  Basic

$ 0.65


$ 0.14


$ 1.41


$ 0.03

  Diluted

0.62


0.14


1.34


0.03

Net income per ADS (note 2)








Basic

$ 0.22


$ 0.05


$ 0.47


$ 0.01

Diluted

0.21


0.05


0.45


0.01









Weighted average shares used in
     calculating net income per
     common share








Basic

190,312,127


198,555,124


189,601,790


197,882,722

Diluted

199,636,171


207,120,564


200,186,601


206,627,034










Note1: Share-based compensation expenses are included in the operating costs and expenses as follows:



For the Three Months


For the Nine Months


Ended November 30,


Ended November 30,


2018


2019


2018


2019

Cost of revenues

$ 158


$ 267


$ 506


$ 832

Selling and marketing expenses

3,090


4,534


7,123


12,951

General and administrative expenses

18,687


25,338


47,373


71,296

Total

$ 21,935


$ 30,139


$ 55,002


$ 85,079


Note 2: Three ADSs represent one Class A common Share.

 

 

TAL EDUCATION GROUP

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF
COMPREHENSIVE INCOME/(LOSS)

(In thousands of U.S. dollars)



For the Three Months Ended

November 30,


For the Nine Months Ended

November 30,


2018


2019


2018


2019









Net income/(loss)

$ 123,665


$ 25,035


$ 266,161


$ (2,554)

Other comprehensive (loss)
     /income, net of tax

(213,073)


22,202


(169,744)


(53,505)

Comprehensive (loss)/
     income

(89,408)


47,237


96,417


(56,059)

Add: Comprehensive loss
     attributable to noncontrolling
     interest

441


2,537


2,987


11,085

Comprehensive (loss)/
     income attributable to
     TAL Education Group

$ (88,967)


$ 49,774


$ 99,404


$ (44,974)

 

 

TAL EDUCATION GROUP

Reconciliation of Non-GAAP Measures to the Most Comparable GAAP Measures

(In thousands of U.S. dollars, except share, ADS, per share and per ADS data) 



For the Three Months

Ended November 30,


For the Nine Months
Ended November 30,


2018


2019


2018


2019









Cost of revenues

$ 267,633


$ 385,122


$ 858,280


$ 1,120,800

Share-based compensation expense
     in cost of revenues

158


267


506


832

Non-GAAP cost of revenues

267,475


384,855


857,774


1,119,968









Selling and marketing expenses

101,597


190,947


347,804


609,604

Share-based compensation expense
     in selling and marketing expenses

3,090


4,534


7,123


12,951

Non-GAAP selling and marketing
expenses

98,507


186,413


340,681


596,653









General and administrative
expenses

146,170


209,491


410,119


575,132

Share-based compensation expense
     in general and administrative
     expenses

18,687


25,338


47,373


71,296

Non-GAAP general and
administrative expenses

127,483


184,153


362,746


503,836









Operating costs and expenses

515,400


785,560


1,616,203


2,305,536

Share-based compensation expense
     in operating costs and expenses

21,935


30,139


55,002


85,079

Non-GAAP operating costs and
expenses

493,465


755,421


1,561,201


2,220,457









Income from operations

70,996


78,036


226,876


205,293

Share based compensation expenses

21,935


30,139


55,002


85,079

Non-GAAP income from
operations

92,931


108,175


281,878


290,372









Net income attributable to TAL
Education Group

123,834


28,177


267,624


6,473

Share based compensation expenses

21,935


30,139


55,002


85,079

Non-GAAP net income
attributable to TAL Education
Group

$ 145,769


$ 58,316


$ 322,626


$ 91,552

Net income per ADS


Basic

$ 0.22


$ 0.05


$ 0.47


$ 0.01

Diluted

0.21


0.05


0.45


0.01

Non-GAAP Net income per ADS








Basic

$ 0.26


$ 0.10


$ 0.57


$ 0.15

Diluted

0.24


0.09


0.54


0.15

ADSs used in calculating net
income per ADS








Basic

570,936,381


595,665,372


568,805,370


593,648,166

Diluted

598,908,513


621,361,692


600,559,803


619,881,102

ADSs used in calculating

Non-GAAP net income per ADS








Basic

570,936,381


595,665,372


568,805,370


593,648,166

Diluted

598,908,513


621,361,692


600,559,803


620,250,195


 

Cision View original content:http://www.prnewswire.com/news-releases/tal-education-group-announces-unaudited-financial-results-for-the-third-fiscal-quarter-ended-november-30-2019-300990075.html

SOURCE TAL Education Group

Print Page
RSS Feeds