e6vk
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 UNDER
THE SECURITIES EXCHANGE ACT OF 1934
For the month of January 2011
Commission File Number: 001-34900
TAL EDUCATION GROUP
18/F, Hesheng Building
32 Zhongguancun Avenue, Haidian District
Beijing 100080
Peoples Republic of China
+86 (10) 5292 6669
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form
20-F or Form 40-F.
Form 20-F þ Form 40-F o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule 101(b)(1): o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule 101(b)(7): o
TABLE OF CONTENTS
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
|
|
|
|
TAL Education Group
|
|
|
By: |
/s/ Bangxin Zhang
|
|
|
|
Name: |
Bangxin Zhang |
|
|
|
Title: |
Chairman and Chief Executive Officer |
|
|
Date: January 25, 2011
Exhibit Index
Exhibit 99.1 Press Release
exv99w1
Exhibit 99.1
TAL Education Group Announces Unaudited Financial Results
for the Third Fiscal Quarter Ended November 30, 2010
|
|
Net Revenues Increased by 47.7% Year-Over-Year |
|
|
|
Net Income from Continuing Operations Increased by 7.9% Year-over-Year |
|
|
|
Non-GAAP Net Income Increased by 77.3% Year-Over-Year |
(Beijing January 25, 2011)TAL Education Group (NYSE: XRS) (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 2011 ended November 30, 2010.
Financial Highlights for the Third Fiscal Quarter Ended November 30, 2010
|
|
|
Net revenues increased by 47.7% year-over-year to US$24.1 million from US$16.3 million
in the same period of the prior fiscal year. |
|
|
|
|
Net income from continuing operations increased by 7.9% year-over-year to US$2.6
million from US$2.4 million in the same period of the prior fiscal year. |
|
|
|
|
Non-GAAP1 net income attributable to TAL, which excluded share-based
compensation expenses, increased by 77.3% year-over-year to US$4.3 million from US$2.4
million in the same period of the prior fiscal year. |
|
|
|
|
Basic and diluted net income per ADS were US$0.03 and US$0.03, respectively. Non-GAAP
basic and diluted net income per ADS, in each case excluding share-based compensation
expenses, were US$0.06 and US$0.06, respectively. Each ADS represents two Class A common
shares. |
|
|
|
|
Total student enrollments during the third quarter of fiscal year 2011 increased by
24.9% year-over-year to approximately 94,100. |
|
|
|
|
Expanded our physical network to 114 learning centers in six cities as of November 30,
2010. |
Nine Months Ended November 30, 2010 Financial Highlights
|
|
|
Net revenues increased by 56.7% year-over-year to US$76.9 million from US$49.1 million
in the same period of the prior fiscal year. |
|
|
|
|
Net income from continuing operations increased by 35.9% year-over-year to US$16.0
million from US$11.8 million in the same period of the prior fiscal year. |
|
|
|
|
Non-GAAP net income attributable to TAL, which excludes share-based compensation
expenses, increased by 55.8% year-over-year to US$18.4 million from US$11.8 million in the
same period of the prior fiscal year. |
|
|
|
1 |
|
As used in this press release, 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 are defined to exclude share-based
compensation expense from operating costs and expenses, cost of revenues,
selling and marketing expenses, general and administrative expenses, income
from operations, net income attributable to TAL and earnings per ADS,
respectively. See About Non-GAAP Financial Measures and Reconciliation of
Non-GAAP Measures To The Most Comparable GAAP Measures at the end of this
press release. |
|
|
|
Basic and diluted net income per ADS were US$0.24 and US$0.24, respectively. Non-GAAP
basic and diluted net income per ADS in each case, excluding share-based compensation
expenses, were US$0.29 and US$0.28, respectively. |
|
|
|
|
Total accumulated student enrollments during the nine months ended November 30, 2010,
increased by 31.9% year-over-year to approximately 331,000. |
We are very pleased to announce strong quarterly results as we report earnings for the first
time as a publicly traded company, said TALs Chairman and Chief Executive Officer, Mr. Bangxin
Zhang. Our total student enrollments grew by approximately 25% from the same period last year,
with each of our three business formats contributing to our overall enrollment growth.
During the quarter, we added a total of nine new learning centers, seven of which were in Shanghai
and the remaining two in Beijing. Over the past three quarters in Beijing we have concentrated on
improving classroom utilization in our existing facilities rather than rapidly increasing the
number of centers. We are encouraged by the progress we have seen in this regard since the Chinese
New Year term last year, and believe we are now ready to shift our focus back toward a new phase of
investment in learning centers over the coming quarters. By building out our capacity, we can
continue to meet the ongoing demand from parents and students in this essential market.
In addition to our ongoing focus on improving our center operations, we also further enhanced our
content offerings by kicking off two new exciting initiatives in the quarter. We signed with
McGraw-Hill Education a breakthrough agreement in which we will cooperate to co-develop and
co-brand English materials for junior high and high school students under our Le Jia Le English
offering. We also launched an innovative and proprietary classroom teaching solution called ICS,
which stands for Intelligent Classroom System, in November. ICS makes in-class learning more
interactive and stimulating by facilitating the broadcast of our own multimedia content using
projectors and whiteboards.
Our combination of outstanding teaching quality with proprietary content continues to drive strong
academic achievements by our students. I am confident that our ongoing ability to deliver these
exceptional learning experiences and outcomes will allow us to benefit from the immense growth
potential of the large and highly fragmented K-12 after-school tutoring market we serve.
Mr. Joseph Kauffman, Chief Financial Officer, continued, Our disciplined focus on serving the
unique needs of the K-12 after-school tutoring market continues to drive consistent and profitable
growth for our company. In our third fiscal quarter we delivered strong topline growth of 47.7%,
while at the same time growing non-GAAP net income by 77.3%. We are particularly encouraged by the
appeal of our strong K-12 brand, leading small class model, and active online education platform in
the new markets we have entered over the last two years. In the coming quarters, we will continue
to invest in the foundation for the future growth of our Company by further penetrating existing
markets with new learning centers,
expanding into new cities, and gradually rolling out our high-growth one-on-one business model to
markets outside Beijing.
Financial Results for the Third Fiscal Quarter Ended November 30, 2010
Net Revenues
For the third quarter of fiscal year 2011, TAL reported net revenues of US$24.1 million,
representing a 47.7% increase from US$16.3 million in the third quarter of fiscal year 2010. The
increase was primarily due to an increase in the number of total student enrollments and higher
average selling prices. Total student enrollments increased by 24.9% to approximately 94,100 from
approximately 75,300 in the same period one year ago.
Operating Costs and Expenses
Operating costs and expenses were US$21.6 million, a 56.7% increase from US$13.8 million in the
third quarter of fiscal year 2010. Non-GAAP operating costs and expenses, which excluded
share-based compensation expenses, were US$19.7 million, a 42.8% increase from US$13.8 million in
the third quarter of fiscal year 2010.
Cost of revenues increased by 54.7% to US$14.0 million, from US$9.1 million in the third quarter of
fiscal year 2010. Non-GAAP cost of revenues, which excluded share-based compensation expenses,
increased by 51.8% to US$13.8 million, from US$9.1 million in the third quarter of fiscal year
2010. The increase in cost of revenues was primarily due to the increased number of courses and
the greater number of learning centers in operation. The Company also incurred incremental costs to
support the rollout of ICS in the quarter.
Selling and marketing expenses increased by 65.9% to US$2.7 million, from US$1.6 million in the
third quarter of fiscal year 2010. Non-GAAP selling and marketing expenses, which excluded
share-based compensation expenses, increased by 47.0% to US$2.4 million, from US$1.6 million in the
third quarter of fiscal year 2010. The increase was primarily due to an increase in sales and
marketing staff to support our expanded program and service offerings.
General and administrative expenses increased by 57.6% to US$4.8 million, from US$3.1 million in
the third quarter of fiscal year 2010. Non-GAAP general and administrative expenses, which
excluded share-based compensation expenses, increased by 14.1% to US$3.5 million, from US$3.1
million in the third quarter of fiscal year 2010. The increase was mainly due to an increase in
staff and corresponding rental and other expenses associated with the expansion of the Companys
operations.
Total share-based compensation expenses that were allocated to related operating costs and expenses
amounted to US$1.9 million in the third fiscal quarter of fiscal year 2011. The Company did not
incur share-based compensation expenses in the same period of the previous year.
Gross Profit
Gross profit increased by 39.0% to US$10.0 million, from US$7.2 million in the third quarter of
fiscal year 2010.
Income from Operations
Income from operations decreased by 1.9% to US$2.4 million, from US$2.5 million in the third
quarter of fiscal year 2010. Non-GAAP income from operations, which excluded share-based
compensation expenses, increased by 74.9% to US$4.3 million, from US$2.5 million in the third
quarter of fiscal year 2010.
Income Tax Expense
Income tax expense was US$0.3 million in third quarter of fiscal year 2011, as compared to US$0.2
million in the third quarter of fiscal year 2010.
Net Income from Continuing Operations
Net income from continuing operations increased by 7.9% to US$2.6 million, from US$2.4 million in
the third quarter of fiscal year 2010.
Net Income Attributable to TAL Education Group
Net income attributable to TAL decreased 2.2% to US$2.3 million, from US$2.4 million in the third
quarter of fiscal year 2010. Non-GAAP net income attributable to TAL, which excluded share-based
compensation expenses, increased by 77.3% to US$4.3 million, from US$2.4million in the third
quarter of fiscal year 2010.
Basic and Diluted Net Income per ADS
Basic and diluted net income per ADS were US$0.03 and US$0.03, respectively, in the third quarter
of fiscal year 2011. Non-GAAP basic and diluted net income per ADS, which excluded share-based
compensation expenses, were US$0.06 and US$0.06, respectively.
Loss from Discontinued Operations
During the third quarter, the Company discontinued its operations in Qianjiang and Jianli in Hubei
province based on managements judgment that there will be more potential to focus on our
operations in the city of Wuhan. The operating results were reported as discontinued operations.
Loss from discontinued operations was US$0.2 million for the third quarter of fiscal year 2011.
Cash and Cash Equivalents
As of November 30, 2010, the Company had US$178.6 million of cash and cash equivalents, as compared
to US$81.5 million as of August 31, 2010. The increase in cash was mainly due to our successful
initial public offering and listing of its ADSs on the New York Stock Exchange on October 20, 2010.
Deferred Revenue
As of November 30, 2010, the Companys deferred revenue balance was US$38.0 million.
Recent Developments
Mr. Yundong Cao has resigned from his position as President and director effective April 1, 2011.
Over the next two months, Mr. Cao will transition his responsibilities to Mr. Bangxin Zhang,
Chairman and Chief Executive Officer, and Mr. Joseph Kauffman, Chief Financial Officer. The
Companys board of directors has also appointed Mr. Bangxin Zhang to replace Mr. Cao as a member of
its audit committee, effective April 1, 2011, until the first anniversary of the Companys IPO.
Mr. Cao, who co-founded the Company in 2003, has decided to resign for personal reasons.
Business Outlook
Based on the Companys current estimates, total revenues for the fourth quarter of fiscal year 2011
are expected to be between US$29.5 million and US$31.0 million, representing an increase of 46% to
53% on a year-over-year basis. This estimate reflects the Companys 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 ended November 30, 2010 at 8:00 am Eastern Standard Time on Tuesday, January
25, 2011 (9:00 pm Beijing time on Tuesday, January 25, 2011).
The dial-in details for the live conference call are as follows:
|
|
|
U.S. Toll Free Number: |
|
1-800-706-7741 |
International Dial-in Number: |
|
1-617-614-3471 |
Mainland China Toll Free Number (North): |
|
10-800-852-1490 |
Mainland China Toll Free Number (South): |
|
10-800-130-0399 |
Hong Kong Toll Free Number: |
|
###-##-#### |
U.K. Toll Free Number: |
|
080-8234-7616 |
Conference ID: XRS |
|
|
A live and archived webcast of the conference call will be available on the Investor Relations
section of TALs website at en.xueersi.org
A telephone replay of the call will be available after the conclusion of the conference call
through February 1, 2011.
The dial-in details for the replay are as follows:
|
|
|
U.S. Toll Free Number |
|
1-888-286-8010 |
International Dial-in Number |
|
1-617-801-6888 |
Conference ID: 16280346 |
|
|
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 2011 and quotations from management
in this announcement, as well as TAL Education Groups 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 Companys 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: its ability to continue to attract students to enroll
in its courses; its ability to continue to recruit, train and retain qualified teachers; its
ability to improve the content of its existing course offerings and to develop new courses; its
ability to maintain and enhance its brand; its ability to maintain and continue to improve its
teaching results; and its ability to compete effectively against its competitors. Further
information regarding these and other risks is included in the Companys reports filed with, or
furnished to the Securities and Exchange Commission. TAL Education Group 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 TAL Education Group undertakes no duty to update such information, except as required
under applicable law.
About TAL Education Group
TAL Education Group, which operates under the brand Xueersi, is a leading K-12 after-school
tutoring service provider in China associated with high teaching quality and outstanding student
academic performance. Its tutoring services cover the core subjects in Chinas school curriculum,
including mathematics, English, Chinese, physics, chemistry and biology, and are delivered through
three formats: small class, one-on-one, and online courses. The Companys network includes 114
physical learning centers as of November 30, 2010, located in six key cities in China: Beijing,
Shanghai, Guangzhou, Shenzhen, Tianjin and Wuhan. It also operates www.eduu.com, a leading online
education platform in China. The Companys ADSs trade on the New York Stock Exchange under the
symbol XRS.
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
managements internal comparisons to TALs 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 charge that has been and will continue to
be for the foreseeable future a significant recurring expense in the Companys 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:
Roger Hu
Investor Relations Manager
TAL Education Group
Tel: +86-10-5292-6658
Email: rogerhu@xueersi.com
TAL Education Group
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(In U.S. dollars)
|
|
|
|
|
|
|
|
|
|
|
As of |
|
|
As of |
|
|
|
February 28, |
|
|
November 30, |
|
|
|
2010 |
|
|
2010 |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
50,752,481 |
|
|
$ |
178,561,614 |
|
Available-for-sale securities |
|
|
1,918,156 |
|
|
|
464,599 |
|
Amounts due from related parties |
|
|
|
|
|
|
8,100 |
|
Inventory |
|
|
121,819 |
|
|
|
192,211 |
|
Deferred tax assets-current |
|
|
831,297 |
|
|
|
1,152,469 |
|
Prepaid expenses and other current assets |
|
|
2,280,941 |
|
|
|
4,526,832 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
55,904,694 |
|
|
|
184,905,825 |
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
4,991,490 |
|
|
|
6,595,296 |
|
Deferred tax assets-non-current |
|
|
283,968 |
|
|
|
719,695 |
|
Rental deposit |
|
|
2,170,548 |
|
|
|
2,603,269 |
|
Intangible assets, net |
|
|
1,389,160 |
|
|
|
814,403 |
|
Goodwill |
|
|
763,802 |
|
|
|
653,072 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
65,503,662 |
|
|
$ |
196,291,560 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
Accounts payable (including accounts
payable of the consolidated VIEs without
recourse to TAL Education Group of
915,408 and 490,117 as of February 28,
2010, and November 30, 2010,
respectively) |
|
$ |
987,742 |
|
|
$ |
749,696 |
|
Deferred revenue (including deferred
revenue of the consolidated VIEs without
recourse to TAL Education Group of
24,631,648 and 23,909,154 as of February
28, 2010 and November 30, 2010,
respectively) |
|
|
29,407,994 |
|
|
|
38,007,019 |
|
Amounts due to related parties (including
amounts due to related parties of the
consolidated VIEs without recourse to TAL
Education Group of 108,204 and 110,781 as
of February 28, 2010 and November 30,
2010, respectively) |
|
|
108,204 |
|
|
|
110,781 |
|
Accrued expenses and other current
liabilities (including accrued expenses
and other current liabilities without
recourse to TAL Education Group of
6,588,552 and 6,955,516 as of February
28, 2010 and November 30, 2010,
respectively) |
|
|
6,817,816 |
|
|
|
10,957,524 |
|
|
|
|
|
|
|
|
|
|
|
|
As of |
|
|
As of |
|
|
|
February 28, |
|
|
November 30, |
|
|
|
2010 |
|
|
2010 |
|
Income tax payable (including income tax
payable of the consolidated VIEs without
recourse to TAL Education Group of
2,653,324 and 2,695,667 as of February
28, 2010, and November 30, 2010,
respectively) |
|
|
580,225 |
|
|
|
2,966,692 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
37,901,981 |
|
|
|
52,791,712 |
|
|
|
|
|
|
|
|
Convertible loan |
|
|
500,000 |
|
|
|
|
|
Deferred tax liabilities-non-current |
|
|
175,610 |
|
|
|
124,005 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
38,577,591 |
|
|
|
52,915,717 |
|
|
|
|
|
|
|
|
Total TAL Education Groups equity |
|
|
17,926,071 |
|
|
|
143,375,843 |
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
$ |
65,503,662 |
|
|
$ |
196,291,560 |
|
|
|
|
|
|
|
|
TAL Education Group
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In U.S. dollars, except shares, ADSs, and per share, per ADS data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
|
|
November 30, |
|
November 30, |
|
|
2009 |
|
2010 |
|
2009 |
|
2010 |
Net revenues |
|
|
16,285,665 |
|
|
|
24,060,601 |
|
|
|
49,106,997 |
|
|
|
76,934,766 |
|
Cost of revenues |
|
|
9,079,193 |
|
|
|
14,045,222 |
|
|
|
25,034,568 |
|
|
|
39,978,545 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
7,206,472 |
|
|
|
10,015,379 |
|
|
|
24,072,429 |
|
|
|
36,956,221 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses (note 1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and marketing |
|
|
1,646,800 |
|
|
|
2,731,220 |
|
|
|
3,596,081 |
|
|
|
6,901,772 |
|
General and administrative |
|
|
3,073,467 |
|
|
|
4,844,194 |
|
|
|
7,664,653 |
|
|
|
12,641,780 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
4,720,267 |
|
|
|
7,575,414 |
|
|
|
11,260,734 |
|
|
|
19,543,552 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
2,486,205 |
|
|
|
2,439,965 |
|
|
|
12,811,695 |
|
|
|
17,412,669 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
126,627 |
|
|
|
367,513 |
|
|
|
229,406 |
|
|
|
572,692 |
|
Interest expense |
|
|
|
|
|
|
(15,512 |
) |
|
|
|
|
|
|
(58,942 |
) |
Other expenses, net |
|
|
(5,908 |
) |
|
|
66,017 |
|
|
|
(124,638 |
) |
|
|
45,073 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax provision |
|
|
2,606,924 |
|
|
|
2,857,983 |
|
|
|
12,916,463 |
|
|
|
17,971,492 |
|
Provision for income tax |
|
|
232,187 |
|
|
|
296,275 |
|
|
|
1,144,455 |
|
|
|
1,971,545 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations |
|
|
2,374,737 |
|
|
|
2,561,708 |
|
|
|
11,772,008 |
|
|
|
15,999,947 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss) from discontinued
operations, net of tax |
|
|
25,953 |
|
|
|
(212,671 |
) |
|
|
55,793 |
|
|
|
(405,069 |
) |
Net income attributable to TAL Education
Group |
|
|
2,400,690 |
|
|
|
2,349,037 |
|
|
|
11,827,801 |
|
|
|
15,594,878 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common
shareholders of TAL Education Group |
|
|
2,400,690 |
|
|
|
2,349,037 |
|
|
|
11,827,801 |
|
|
|
15,594,878 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TAL Education Group
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In U.S. dollars, except shares, ADSs, and per share, per ADS data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
|
|
November 30, |
|
November 30, |
|
|
2009 |
|
2010 |
|
2009 |
|
2010 |
Net income per common share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic from continuing operations |
|
|
0.02 |
|
|
|
0.02 |
|
|
|
0.09 |
|
|
|
0.12 |
|
Basic from discontinued operations |
|
|
0.00 |
|
|
|
(0.00 |
) |
|
|
0.00 |
|
|
|
(0.00 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
0.02 |
|
|
|
0.02 |
|
|
|
0.09 |
|
|
|
0.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted from continuing operations |
|
|
0.02 |
|
|
|
0.02 |
|
|
|
0.09 |
|
|
|
0.12 |
|
Diluted from discontinued operations |
|
|
0.00 |
|
|
|
(0.00 |
) |
|
|
0.00 |
|
|
|
(0.00 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
0.02 |
|
|
|
0.02 |
|
|
|
0.09 |
|
|
|
0.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per ADS (note 2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic from continuing operations |
|
|
0.04 |
|
|
|
0.04 |
|
|
|
0.19 |
|
|
|
0.25 |
|
Basic from discontinued operations |
|
|
0.00 |
|
|
|
(0.01 |
) |
|
|
0.00 |
|
|
|
(0.01 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
0.04 |
|
|
|
0.03 |
|
|
|
0.19 |
|
|
|
0.24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted from continuing operations |
|
|
0.04 |
|
|
|
0.04 |
|
|
|
0.19 |
|
|
|
0.25 |
|
Diluted from discontinued operations |
|
|
0.00 |
|
|
|
(0.01 |
) |
|
|
0.00 |
|
|
|
(0.01 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
0.04 |
|
|
|
0.03 |
|
|
|
0.19 |
|
|
|
0.24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per Series A convertible
redeemable preferred share-Basic |
|
|
0.02 |
|
|
|
0.02 |
|
|
|
0.09 |
|
|
|
0.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in calculating
net income per common share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
120,000,000 |
|
|
|
135,046,154 |
|
|
|
120,000,000 |
|
|
|
125,015,385 |
|
Diluted |
|
|
125,000,000 |
|
|
|
140,320,667 |
|
|
|
125,000,000 |
|
|
|
130,235,796 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in calculating
net income per Series A convertible redeemable preferred share-basic |
|
|
5,000,000 |
|
|
|
2,747,253 |
|
|
|
5,000,000 |
|
|
|
4,254,545 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes:
Note 1: 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 |
|
|
2009 |
|
2010 |
|
2009 |
|
2010 |
|
|
US$ |
|
US$ |
|
US$ |
|
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
|
|
|
|
|
260,878 |
|
|
|
|
|
|
|
370,291 |
|
Selling and marketing |
|
|
|
|
|
|
309,977 |
|
|
|
|
|
|
|
472,975 |
|
General and administrative |
|
|
|
|
|
|
1,337,561 |
|
|
|
|
|
|
|
1,985,012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
1,908,416 |
|
|
|
|
|
|
|
2,828,278 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 2: Each ADS represents two Class A common shares.
TAL Education Group
Reconciliation of Non-GAAP Measures To The Most Comparable GAAP Measures
(In U.S. dollar, except share, ADS, and per share, per ADS data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Nine Months Ended |
|
|
|
November 30, |
|
|
November 30, |
|
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
|
US$ |
|
|
US$ |
|
|
US$ |
|
|
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
|
9,079,193 |
|
|
|
14,045,222 |
|
|
|
25,034,568 |
|
|
|
39,978,545 |
|
Share-based compensation expense
in cost of revenues |
|
|
|
|
|
|
260,878 |
|
|
|
|
|
|
|
370,291 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP cost of revenues |
|
|
9,079,193 |
|
|
|
13,784,344 |
|
|
|
25,034,568 |
|
|
|
39,608,254 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and marketing expenses |
|
|
1,646,800 |
|
|
|
2,731,220 |
|
|
|
3,596,081 |
|
|
|
6,901,772 |
|
Share-based compensation expense
in selling and marketing expenses |
|
|
|
|
|
|
309,977 |
|
|
|
|
|
|
|
472,975 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP selling and marketing
expenses |
|
|
1,646,800 |
|
|
|
2,421,243 |
|
|
|
3,596,081 |
|
|
|
6,428,797 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses |
|
|
3,073,467 |
|
|
|
4,844,194 |
|
|
|
7,664,653 |
|
|
|
12,641,780 |
|
Share-based compensation expense
in general and administrative
expenses |
|
|
|
|
|
|
1,337,561 |
|
|
|
|
|
|
|
1,985,012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP general and
administrative expenses |
|
|
3,073,467 |
|
|
|
3,506,633 |
|
|
|
7,664,653 |
|
|
|
10,656,768 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses |
|
|
13,799,460 |
|
|
|
21,620,636 |
|
|
|
36,295,302 |
|
|
|
59,522,097 |
|
Share-based compensation expense
in operating costs and expenses |
|
|
|
|
|
|
1,908,416 |
|
|
|
|
|
|
|
2,828,278 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating costs and
expenses |
|
|
13,799,460 |
|
|
|
19,712,220 |
|
|
|
36,295,302 |
|
|
|
56,693,819 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
2,486,205 |
|
|
|
2,439,965 |
|
|
|
12,811,695 |
|
|
|
17,412,669 |
|
Share based compensation charge |
|
|
|
|
|
|
1,908,416 |
|
|
|
|
|
|
|
2,828,278 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income from operations |
|
|
2,486,205 |
|
|
|
4,348,381 |
|
|
|
12,811,695 |
|
|
|
20,240,947 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Nine Months Ended |
|
|
|
November 30, |
|
|
November 30, |
|
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
|
US$ |
|
|
US$ |
|
|
US$ |
|
|
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income attributable to
TAL Education Group |
|
|
2,400,690 |
|
|
|
2,349,037 |
|
|
|
11,827,801 |
|
|
|
15,594,878 |
|
Share based compensation charge |
|
|
|
|
|
|
1,908,416 |
|
|
|
|
|
|
|
2,828,278 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income attributable
to TAL Education Group |
|
|
2,400,690 |
|
|
|
4,257,453 |
|
|
|
11,827,801 |
|
|
|
18,423,156 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per ADS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic |
|
|
0.04 |
|
|
|
0.03 |
|
|
|
0.19 |
|
|
|
0.24 |
|
- Diluted |
|
|
0.04 |
|
|
|
0.03 |
|
|
|
0.19 |
|
|
|
0.24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income per ADS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic |
|
|
0.04 |
|
|
|
0.06 |
|
|
|
0.19 |
|
|
|
0.29 |
|
- Diluted |
|
|
0.04 |
|
|
|
0.06 |
|
|
|
0.19 |
|
|
|
0.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADSs used in calculating net
income per ADS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic |
|
|
60,000,000 |
|
|
|
67,523,077 |
|
|
|
60,000,000 |
|
|
|
62,507,693 |
|
- Diluted |
|
|
62,500,000 |
|
|
|
70,160,334 |
|
|
|
62,500,000 |
|
|
|
65,117,898 |
|
Note:
|
|
|
(1) |
|
The Non-GAAP adjusted net income per share and per ADS are computed using Non-GAAP
adjusted net income and the same number of shares and ADSs used in GAAP basic and diluted EPS
calculation. |