Close

TAL Education Group Announces Unaudited Financial Results for the Third Fiscal Quarter Ended November 30, 2016

January 19, 2017 3:00 AM EST

BEIJING, Jan. 19, 2017 /PRNewswire/ --

-Quarterly Net Revenues up by 83.3% Year-Over-Year-Quarterly Income from Operations Increased by 129.8% Year-Over-Year-Quarterly Non-GAAP Income from Operations Increased by 93.1% Year-Over-Year-Quarterly Total Student Enrollments up by 74.6% Year-Over-Year-Company Changed NYSE Ticker Symbol to 'TAL' From December 1, 2016

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 2017 ended November 30, 2016.

Highlights for the Third Quarter of Fiscal Year 2017

  • Net revenues increased by 83.3% year-over-year to US$260.6 million from US$142.2 million in the same period of the prior year.
  • Income from operations increased by 129.8% to US$22.1 million from US$9.6 million in the same period of the prior year. Non-GAAP income from operations increased by 93.1% to US$31.1 million from US$16.1 million in the same period of the prior year.
  • Basic and diluted net income per American Depositary Share ("ADS") were US$0.17 and US$0.16, respectively. Non-GAAP basic and diluted net income per ADS, which excluded share-based compensation expenses, were US$0.28 and US$0.26, respectively. Each ADS represents two Class A common shares.
  • Cash, cash equivalents and term deposits totaled US$616.5 million as of November 30, 2016, compared to US$451.3 million as of February 29, 2016.
  • Total student enrollments increased by 74.6% year-over-year to approximately 834,420 from approximately 477,960 in the same period of the prior year.

Highlights for the Nine Months Ended November 30, 2016

  • Net revenues increased by 63.4% year-over-year to US$726.8 million from US$444.9 million in the same period of the prior year.
  • Income from operations increased by 33.3% to US$91.2 million from US$68.4 million in the same period of fiscal year 2016. Non-GAAP income from operations increased by 36.5% to US$116.9 million from US$85.7 million in the same period of the prior year.
  • Net income attributable to TAL decreased by 10.2% year-over-year to US$82.6 million from US$92.0 million in the same period of the prior year.
  • Non-GAAP net income attributable to TAL, which excluded share-based compensation expenses, decreased by 0.9% year-over-year to US$108.3 million from US$109.3 million in the same period of the prior year.
  • Basic and diluted net income per ADS were US$1.02 and US$0.94, respectively. Non-GAAP basic and diluted net income per ADS, excluding share-based compensation expenses, were US$1.34 and US$1.21, respectively.
  • Total student enrollments during the first nine months of fiscal year 2017 increased by 70.8% year-over-year to approximately 2,598,120 from approximately 1,521,510 in the same period of the prior year.
  • Total physical network increased from 363 learning centers in 25 cities as of February 29, 2016, to 474 learning centers in 27 cities as of November 30, 2016, including 52 learning centers in 5 cities from Firstleap Education ("Firstleap").

Financial and Operating Data -- Third Quarter of Fiscal Year 2017

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

Three Months Ended

November 30,

2015

2016

Pct. Change

Net revenues

142,183

260,553

83.3%

Operating income

9,604

22,070

129.8%

Non-GAAP operating income

16,114

31,125

93.1%

Net income attributable to TAL

9,585

13,625

42.2%

Non-GAAP net income attributable to TAL

16,095

22,681

40.9%

Net income per ADS attributable to TAL – basic

0.12

0.17

39.7%

Net income per ADS attributable to TAL – diluted

0.12

0.16

36.3%

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

0.20

0.28

38.5%

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

0.19

0.26

32.8%

Total student enrollments in small class, one-on-one, and online courses

477,960

834,420

74.6%

 

Nine Months Ended

November 30,

2015

2016

Pct. Change

Net revenues

444,900

726,769

63.4%

Operating income

68,405

91,164

33.3%

Non-GAAP operating income

85,657

116,895

36.5%

Net income attributable to TAL

92,019

82,602

-10.2%

Non-GAAP net income attributable to TAL

109,271

108,332

-0.9%

Net income per ADS attributable to TAL – basic

1.15

1.02

-11.5%

Net income per ADS attributable to TAL – diluted

1.07

0.94

-12.5%

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

1.37

1.34

-2.3%

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

1.26

1.21

-4.0%

Total student enrollments in small class, one-on-one, and online courses

1,521,510

2,598,120

70.8%

"The strong revenue growth in the third quarter was partly driven by contribution of the newly acquired businesses including Firstleap and Shunshun, and partly by the robust enrollment growth from the new capacities we added in fiscal year 2017. As planned, we entered two new cities, Changchun and Guiyang, widening our geographic footprint to 27 cities across China. We will maintain this healthy speed of network expansion and continue laying a strong foundation for our long-term growth," said Mr. Rong Luo, TAL's Chief Financial Officer.

Mr. Luo continued, "At the same time, we will maintain our strategy of investing in new technology. Keeping our vision in mind that science and technology advance education, we can solidify our early-mover advantage on the crossroads where the technology meets education."

Financial Results for the Third Quarter of Fiscal Year 2017

Net Revenues

In the third quarter of fiscal year 2017, TAL reported net revenues of US$260.6 million, representing an 83.3% increase from US$142.2 million in the third quarter of fiscal year 2016. The increase was mainly driven by an increase in total student enrollments, which increased by 74.6% to approximately 834,420 from approximately 477,960 in the same period of the prior year. The increase in total student enrollments was driven primarily by the growth of enrollments in the small class offerings and online courses.

Operating Costs and Expenses

In the third quarter of fiscal year 2017, operating costs and expenses were US$238.8 million, a 79.3% increase from US$133.2 million in the third quarter of fiscal year 2016. Non-GAAP operating costs and expenses, which excluded share-based compensation expenses, were US$229.8 million, an 81.3 % increase from US$126.7 million in the third quarter of fiscal year 2016.

Cost of revenues increased by 79.6% to US$131.9 million, from US$73.4 million in the third quarter of fiscal year 2016. The increase in cost of revenues was mainly due to i) an increase in teacher compensation and rental costs; and ii) new business acquisition of Firstleap and Beijing Shunshun Bida Information Consulting Co., Ltd. ("Shunshun Bida"). Non-GAAP cost of revenues, which excluded share-based compensation expenses, increased by 79.5% to US$131.8 million from US$73.4 million in the third quarter of fiscal year 2016.

Selling and marketing expenses increased by 104.5% to US$35.2 million from US$17.2 million in the third quarter of fiscal year 2016. Non-GAAP selling and marketing expenses, which excluded share-based compensation expenses, increased by 107.2% to US$34.4 million from US$16.6 million in the third quarter of fiscal year 2016. The increase of selling and marketing expenses in the third quarter of fiscal year 2017 was primarily a result of a rise in the compensation to sales and marketing staff to support a greater number of programs and service offerings compared to the year-ago period, as well as more marketing promotion activities both in brand enhancement and consumer experience.

General and administrative expenses increased by 68.5% to US$71.7 million from US$42.6 million in the third quarter of fiscal year 2016. 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 year-ago period and a rise in compensation to our general and administrative personnel, in particular such personnel supporting our online education initiatives among other new programs and service offerings, as well as an increase in rental cost. Non-GAAP general and administrative expenses, which excluded share-based compensation expenses, increased by 73.2% to US$63.5 million from US$36.7 million in the third quarter of fiscal year 2016.

Total share-based compensation expenses allocated to the related operating costs and expenses increased by 39.1% to US$9.1 million in the third quarter of fiscal year 2017 from US$6.5 million in the same period of fiscal year 2016.The increase was mainly due to new grants of non-vested shares and options to directors and employees by the Company in fiscal year 2017.

Gross Profit                                                                                                                                 

Gross profit increased by 87.2% to US$128.7 million from US$68.7 million in the third quarter of fiscal year 2016.

Income from Operations

Income from operations increased by 129.8% to US$22.1 million from US$9.6 million in the third quarter of fiscal year 2016. Non-GAAP income from operations, which excluded share-based compensation expenses, increased by 93.1% to US$31.1 million from US$16.1 million in the third quarter of fiscal year 2016.

Other (Expense) / Income

Other expense was US$0.7 million for the third quarter of fiscal year 2017, compared to other expense of US$0.4 million in the third quarter of fiscal year 2016.

Income Tax Expense

Income tax expense was US$3.1 million in the third quarter of fiscal year 2017, compared to US$2.6 million in the third quarter of fiscal year 2016. The increase was mainly due to an increase in income before tax and estimated annual effective income tax rate.

Net Income Attributable to TAL Education Group

Net income attributable to TAL increased by 42.2% to US$13.6 million from US$9.6 million in the third quarter of fiscal year 2016. Non-GAAP net income attributable to TAL, which excluded share-based compensation expenses, increased by 40.9% to US$22.7 million from US$16.1 million in the third quarter of fiscal year 2016.

Basic and Diluted Net Income per ADS

Basic and diluted net income per ADS were US$0.17 and US$0.16, respectively in the third quarter of fiscal year 2017. Non-GAAP basic and diluted net income per ADS, which excluded share-based compensation expenses, were US$0.28 and US$0.26, respectively.

Capital Expenditures

Capital expenditures for the third quarter of fiscal year 2017 were US$17.1 million, representing an increase of US$10.7 million from US$6.4 million in the third quarter of fiscal year 2016. The increase was mainly due to leasehold improvements and the purchase of servers, computers, software systems and other hardware for the Company's teaching facilities and mobile network research and development.

Cash, Cash Equivalents, Term Deposits and Short-Term Investments

As of November 30, 2016, the Company had US$582.3 million of cash and cash equivalents, US$34.2 million of term deposits and US$59.9 million of short-term investments, compared to US$434.0 million of cash and cash equivalents, US$17.3 million of term deposits and US$ 27.5 million of short-term investments as of February 29, 2016.

Deferred Revenue

As of November 30, 2016, the Company's deferred revenue balance was US$679.9 million, compared to US$351.7 million as of November 30, 2015, representing an increase of 93.3%, which primarily consisted of the tuition revenue collected in advance for the spring semester and winter holiday of Xueersi Peiyou small classes and the deferred revenue acquired during the business acquisitions.

Financial Results for the First Nine Months of Fiscal Year 2017

Net Revenues

For the first nine months of fiscal year 2017, TAL reported net revenues of US$726.8 million, representing a 63.4% increase from US$444.9 million in the first nine months of fiscal year 2016. The increase was mainly driven by an increase in total student enrollments, which increased by 70.8% to approximately 2,598,120 from approximately 1,521,510 in the same period of the prior year. The increase in total student enrollments was driven primarily by increases of enrollments in the small class offerings and online courses.

Operating Costs and Expenses

In the first nine months of fiscal year 2017, operating costs and expenses were US$638.7 million, a 68.2% increase from US$379.8 million in the first nine months of fiscal year 2016. Non-GAAP operating costs and expenses, which excluded share-based compensation expenses, were US$613.0 million, a 69.1% increase from US$362.5 million in the first nine months of fiscal year 2016.

Cost of revenues increased by 69.5% to US$364.2 million from US$214.9 million in the first nine months of fiscal year 2016. The increase in cost of revenues was mainly due to i) an increase in teacher compensation and rental costs; and ii) cost of sales attributable to the newly acquired business. Non-GAAP cost of revenues, which excluded share-based compensation expenses, increased by 69.5% to US$364.2 million from US$214.8 million in the first nine months of fiscal year 2016.

Selling and marketing expenses increased by 71.6% to US$88.0 million from US$51.3 million in the first nine months of fiscal year 2016. Non-GAAP selling and marketing expenses, which excluded share-based compensation expenses, increased by 72.6% to US$85.6 million from US$49.6 million in the first nine months of fiscal year 2016. The increase of selling and marketing expenses in the first nine months of fiscal year 2017 was primarily a result of an increase in the compensation to sales and marketing staff to support a greater number of programs and service offerings versus the year-ago period.

General and administrative expenses increased by 64.1% to US$186.5 million from US$113.6 million in the first nine months of fiscal year 2016. The increase in general and administrative expenses was mainly due to an increase in the number of our general and administrative personnel compared to the year-ago period and an increase in compensation to our general and administrative personnel, in particular such personnel supporting our online education initiatives among other new programs and service offerings, as well as an increase in consulting fees related to investment activities. Non-GAAP general and administrative expenses, which excluded share-based compensation expenses, increased by 66.4% to US$163.2 million from US$98.1 million in the first nine months of fiscal year 2016.

Total share-based compensation expenses allocated to the related operating costs and expenses increased by 49.1% to US$25.7 million in the first nine months of fiscal year 2017 from US$17.3 million in the same period of fiscal year 2016.The increase was mainly due to new grants of non-vested shares and options to directors and employees by the Company in fiscal year 2017.

Gross Profit

Gross profit increased by 57.6% to US$362.5 million from US$230.0 million in the first nine months of fiscal year 2016.

Income from Operations

Income from operations increased by 33.3% to US$91.2 million from US$68.4 million in the first nine months of fiscal year 2016. Non-GAAP income from operations, which excluded share-based compensation expenses, increased by 36.5% to US$116.9 million from US$85.7 million in the first nine months of fiscal year 2016.

Other (Expense) / Income

Other income was US$23.1 million for the first nine months of fiscal year 2017, compared to other expense of US$3.0 million in the first nine months of fiscal year 2016. Other income in the first nine months of fiscal year 2017 was mainly due to a gain from remeasuring the fair value of the previously held equity interests in an acquiree at its acquisition date fair value during a business combination achieved in stages.

Impairment loss on long-term investments

Impairment loss on long-term investments was $6.0 million, mainly due to the other-than-temporary declines in the value of long-term investments in several investees.

Gain from disposal of components

Gain from disposal of a component was nil for the first nine months of fiscal year 2017, compared to a gain of US$50.4 million in the second quarter of fiscal year 2016, which was mainly derived from a transaction in which the Company transferred its one-on-one business component in Guangzhou in exchange for noncontrolling equity interest in a third party.

Income Tax Expense

Income tax expense was US$25.1 million in the first nine months of fiscal year 2017, compared to US$25.3 million in the first nine months of fiscal year 2016.

Net Income Attributable to TAL Education Group

Net income attributable to TAL decreased by 10.2% to US$82.6 million from US$92.0 million in the first nine months of fiscal year 2016. Non-GAAP net income attributable to TAL, which excluded share-based compensation expenses, decreased by 0.9% to US$108.3 million from US$109.3 million in the first nine months of fiscal year 2016.

Basic and Diluted Net Income per ADS

Basic and diluted net income per ADS were US$1.02 and US$0.94, respectively, in the first nine months of fiscal year 2017. Non-GAAP basic and diluted net income per ADS, which excluded share-based compensation expenses, were US$1.34 and US$1.21, respectively.

Business Outlook

Based on the Company's current estimates, total net revenues for the fourth quarter of fiscal year 2017 are expected to grow 73% to 75% on a year-over-year basis, in RMB terms. Taking into consideration the recent significant change in RMB exchange rate against the US dollar, the Company expects total net revenues for the fourth quarter of fiscal year 2017 to be between US$285.3 million and US$288.8 million, representing an increase of 63% to 65% on a year-over-year basis, assuming no material change in exchange rates.

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 2017 ended November 30, 2016 at 8:00 a.m. U.S. Eastern Time on January 19, 2017 (9:00 p.m. Beijing time on January 19, 2017).

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

- Mainland China toll free:     

400-620-8038

- International toll:             

+65-6713-5090

Conference ID:                 

42442496

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

A telephone replay of the conference call will be available through 7:59 a.m. U.S. Eastern time, January 27, 2017 (8:59 p.m. Beijing time, January 27, 2017).

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

- Mainland China toll free:  

400-602-2065

- International toll:                

+61-2-8199-0299

Conference ID:                

42442496

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 2017 and the fiscal year ending February 28, 2017, 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 including mathematics, English, Chinese, physics, chemistry, and biology. The Company's learning center network includes 474 physical learning centers as of November 30, 2016, located in 27 key cities in China: Beijing, Shanghai, Guangzhou, Shenzhen, Tianjin, Wuhan, Xi`an, Chengdu, Nanjing, Hangzhou, Taiyuan, Zhengzhou, Chongqing, Suzhou, Shenyang, Jinan, Shijiazhuang, Qingdao, Changsha, Luoyang, Nanchang, Ningbo, Wuxi, Fuzhou, Hefei, Changchun and Guiyang. 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." We changed the symbol from "XRS" to "TAL" effective December 1, 2016.

About Non-GAAP Financial Measures

In evaluating its business, TAL considers and uses the following measures defined as non-GAAP financial measures by the U.S. Securities and Exchange Commission 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 from 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:

Mei LiInvestor Relations TAL Education GroupTel: +86 10 5292 6658Email: [email protected]

Caroline StraathofIR InsideTel: +31 6 5462 4301Email: [email protected]

TAL EDUCATION GROUP

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(In U.S. dollars)

As of

February 29, 2016

As of

November 30, 2016

ASSETS

Current assets

  Cash and cash equivalents

$434,042,036

$582,286,134

  Term deposits

17,292,636

34,240,307

  Restricted cash-current

1,083,787

1,917,883

  Short-term investments

27,470,431

59,943,054

  Inventory

600,441

1,653,749

  Amounts due from related parties-current

2,594,430

5,625,453

  Deferred tax assets-current

738,406

1,199,233

  Income tax receivable

-

456,338

  Prepaid expenses and other current assets

32,037,407

76,548,309

Total current assets

515,859,574

763,870,460

  Restricted cash-non-current

3,881,858

5,409,287

  Property and equipment, net

114,629,683

140,326,620

  Deferred tax assets-non-current

6,654,778

13,860,719

  Rental deposit

17,114,552

27,512,519

  Intangible assets, net

15,194,421

39,457,621

  Goodwill

87,022,517

260,146,536

  Amounts due from related party-non-current

1,342,999

701,685

  Long-term investments

274,356,960

330,966,603

  Long-term prepayments and other non-current assets

25,321,691

175,741,907

Total assets

$1,061,379,033

$1,757,993,957

LIABILITIES AND EQUITY

Current liabilities

Accounts payable (including accounts payable of the     consolidated VIEs without recourse to TAL     Education Group of 9,371,013 and 17,232,379 as of     February 29, 2016, and November 30, 2016,     respectively)

$10,404,047

$19,670,213

Deferred revenue-current (including deferred revenue-

    current of the consolidated VIEs without recourse to

    TAL Education Group of 260,137,064 and

    635,097,350 as of February 29, 2016, and November

    30, 2016, respectively)

280,934,750

670,009,028

Amounts due to related parties (including amounts due

    to related parties of the consolidated VIEs without

    recourse to TAL Education Group of 4,277,896 and

    2,089,198 as of February 29, 2016, and November 30,

    2016, respectively)

4,277,896

24,775,943

Accrued expenses and other current liabilities (including

    accrued expenses and other current liabilities of the

    consolidated VIEs without recourse to TAL

    Education Group of 51,183,663 and 82,687,350 as of

    February 29, 2016, and November 30, 2016,

    respectively)

70,267,551

103,582,636

Income tax payable (including income tax payable of

    the consolidated VIEs without recourse to TAL

    Education Group of 15,525,069 and 14,627,880

    as of February 29, 2016, and November 30, 2016,

    respectively)

17,187,453

19,591,507

Deferred tax liabilities-current (including deferred tax     liabilities-current of the consolidated VIEs without     recourse to TAL Education Group of 57,230 and    71,927 as of February 29, 2016, and November 30,    2016, respectively)

91,730

170,812

Total current liabilities

383,163,427

837,800,139

Deferred revenue-non-current (including deferred

    revenue-non-current of the consolidated VIEs without

    recourse to TAL Education Group of 8,346,457 and

    9,868,586 as of February 29, 2016, and November 30,

    2016, respectively)

8,346,457

9,868,586

Deferred tax liabilities-non-current (including deferred     tax liabilities-non-current of the consolidated VIEs     without recourse to TAL Education Group of     1,164,389 and 11,640,761 as of February 29, 2016,     and November 30, 2016, respectively)

 

1,304,361

 

11,718,403

Bond payable (including bond payable of the

    consolidated VIEs without recourse to TAL

    Education Group of nil and nil as of February 29, 

    2016, and November 30, 2016, respectively)

227,827,301

229,195,172

Long-term debt (including long-term debt of the     consolidated VIEs without recourse to TAL

    Education Group of nil and nil as of February 29,

    2016, and November 30, 2016, respectively)

-

30,000,000

Total liabilities

620,641,546

1,118,582,300

TAL Education Group Shareholders' Equity

Class A common shares

90,310

91,498

Class B common shares

71,456

71,456

Additional paid-in capital

108,404,873

143,715,665

Statutory reserve

22,981,900

22,981,900

Retained earnings

306,381,011

382,777,137

Accumulated other comprehensive (loss)/income

(949,647)

52,477,050

Total TAL Education Group's equity

436,979,903

602,114,706

Noncontrolling interest

3,757,584

37,296,951

Total equity

440,737,487

639,411,657

Total liabilities and equity

$1,061,379,033

$1,757,993,957

 

TAL EDUCATION GROUP

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In 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,

2015

2016

2015

2016

Net revenues

$142,183,159

$260,552,500

$444,900,103

$726,768,875

Cost of revenues (note 1)

73,434,709

131,868,712

214,860,370

364,234,954

Gross profit

68,748,450

128,683,788

230,039,733

362,533,921

Operating expenses (note 1)

  Selling and marketing

17,229,350

35,236,057

51,271,631

87,979,800

  General and administrative

42,555,604

71,715,676

113,628,108

186,488,899

Total operating expenses

59,784,954

106,951,733

164,899,739

274,468,699

Government subsidies

640,048

337,487

3,264,634

3,099,094

Income from operations

9,603,544

22,069,542

68,404,628

91,164,316

Interest income

3,809,519

3,884,150

13,548,878

11,721,610

Interest expense

(1,880,618)

(3,791,536)

(5,612,593)

(8,346,747)

Other (expenses)/income

(355,377)

(661,721)

(3,005,870)

23,125,398

Impairment loss on long-term

    investments

-

(3,769,650)

(7,503,944)

(5,981,292)

Gain on fair value change of

    long-term investments

681,000

-

1,131,000

-

Gain from disposal of

    components

377,126

-

50,377,126

-

Gain from disposal of

    investments

-

-

235,797

-

Income before provision for

    income tax and loss from

    equity method investments

12,235,194

17,730,785

117,575,022

111,683,285

Provision for income tax

(2,620,266)

(3,053,243)

(25,253,148)

(25,128,529)

Loss from equity method

    investments

(47,910)

(2,351,086)

(320,931)

(6,191,219)

Net income

9,567,018

12,326,456

92,000,943

80,363,537

Add: Net loss attributable to

    noncontrolling interest

17,592

1,299,005

18,345

2,238,337

Total net income attributable

    to TAL Education Group

$9,584,610

$13,625,461

$92,019,288

$82,601,874

Net income per common share

Basic

$0.06

$0.08

$0.58

$0.51

Diluted

0.06

0.08

0.54

0.47

Net income per ADS (note 2)

Basic

$0.12

$0.17

$1.15

$1.02

Diluted

0.12

0.16

1.07

0.94

Weighted average shares used

    in calculating net income per

    common share

  Basic

160,022,437

162,852,524

159,915,849

162,256,681

  Diluted

165,270,632

172,359,338

182,357,981

188,466,059

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,

2015

2016

2015

2016

Cost of revenues

$11,007

$44,655

$33,265

$67,993

Selling and marketing

615,834

812,288

1,660,589

2,350,914

General and administrative

5,883,976

8,198,227

15,558,332

23,311,326

Total

$6,510,817

$9,055,170

$17,252,186

$25,730,233

Note 2: Each ADS represents two Class A common shares.

 

TAL EDUCATION GROUP

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(In U.S. Dollars)

For the Three Months Ended

November 30,

For the Nine Months Ended

November 30,

2015

2016

2015

2016

Net income

$9,567,018

$12,326,456

$92,000,943

$80,363,537

Other comprehensive

(loss)/income, net of tax

(714,326)

(12,385,172)

(526,774)

51,962,294

Comprehensive income

8,852,692

(58,716)

91,474,169

132,325,831

Add: Comprehensive loss

attributable to noncontrolling

interest

18,038

2,697,983

23,216

3,702,739

Comprehensive income

attributable to TAL

Education Group

$8,870,730

$2,639,267

$91,497,385

$136,028,570

 

TAL EDUCATION GROUP

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

(In 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,

2015

2016

2015

2016

Cost of revenues

$73,434,709

$131,868,712

$214,860,370

$364,234,954

Share-based compensation

    expense in cost of revenues

11,007

44,655

33,265

67,993

Non-GAAP cost of revenues

73,423,702

131,824,057

214,827,105

364,166,961

Selling and marketing expenses

17,229,350

35,236,057

51,271,631

87,979,800

Share-based compensation

    expense in selling and

    marketing expenses

615,834

812,288

1,660,589

2,350,914

Non-GAAP selling and marketing expenses

16,613,516

34,423,769

49,611,042

85,628,886

 

General and administrative expenses

42,555,604

71,715,676

113,628,108

186,488,899

Share-based compensation

    expense in general and

    administrative expenses

5,883,976

8,198,227

15,558,332

23,311,326

Non-GAAP general and

administrative expenses

36,671,628

63,517,449

98,069,776

163,177,573

Operating costs and expenses

133,219,663

238,820,445

379,760,109

638,703,653

Share-based compensation

    expense in operating costs and

    expenses

6,510,817

9,055,170

17,252,186

25,730,233

Non-GAAP operating costs and expenses

126,708,846

229,765,275

362,507,923

612,973,420

Income from operations

9,603,544

22,069,542

68,404,628

91,164,316

Share based compensation

expenses

6,510,817

9,055,170

17,252,186

25,730,233

Non-GAAP income from

operations

16,114,361

31,124,712

85,656,814

116,894,549

Net income attributable to TAL Education Group

9,584,610

13,625,461

92,019,288

82,601,874

Share based compensation

expenses

6,510,817

9,055,170

17,252,186

25,730,233

Non-GAAP net income

attributable to TAL Education Group

$16,095,427

$22,680,631

$109,271,474

$108,332,107

Net income per ADS

Basic

$0.12

$0.17

$1.15

$1.02

Diluted

0.12

0.16

1.07

0.94

Non-GAAP Net income per ADS

Basic

$0.20

$0.28

$1.37

$1.34

Diluted

0.19

0.26

1.26

1.21

ADSs used in calculating net income per ADS

Basic

80,011,219

81,426,262

79,957,924

81,128,340

Diluted

82,635,316

86,179,669

91,178,991

94,233,029

 

ADSs used in calculating Non-GAAP net income per ADS

Basic

80,011,219

81,426,262

79,957,924

81,128,340

Diluted

82,635,316

94,929,536

91,178,991

94,233,029

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/tal-education-group-announces-unaudited-financial-results-for-the-third-fiscal-quarter-ended-november-30-2016-300393416.html

SOURCE TAL Education Group



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Earnings, Definitive Agreement