FOSHAN, China, April 29, 2020 /PRNewswire/ — Bright Scholar Education Holdings Limited (“Bright Scholar,” the “Company,” “we” or “our”) (NYSE: BEDU), a global premier education service company, today announced its unaudited financial results for the second fiscal quarter ended February 29, 2020.
Second Fiscal Quarter Ended February 29, 2020 Financial Highlights
(in comparison to the same period of the last fiscal year):
|
RMB in million Except EPS and % |
Second Fiscal Quarter Ended February 29, 2020 |
Second Fiscal Quarter Ended February 28, 2019 |
YoY % Change |
|
Revenue |
877.0 |
508.8 |
72.4% |
|
Gross Profit |
306.5 |
150.3 |
104.0% |
|
Gross Margin |
35.0% |
29.5% |
5.5% |
|
Operating Income/(loss) |
76.2 |
(4.1) |
1,969.3% |
|
Operating Margin |
8.7% |
(0.8%) |
9.5% |
|
Net Income |
40.5 |
5.2 |
683.0% |
|
Net Margin |
4.6% |
1.0% |
3.6% |
|
Adjusted Gross Profit (1) |
317.5 |
155.2 |
104.6% |
|
Adjusted Gross Margin (1) |
36.2% |
30.5% |
5.7% |
|
Adjusted Operating Income (2) |
97.4 |
22.8 |
327.7% |
|
Adjusted Operating Margin (2) |
11.1% |
4.5% |
6.6% |
|
Adjusted Net Income (3) |
61.7 |
32.0 |
92.7% |
|
Adjusted Net Margin (3) |
7.0% |
6.3% |
0.7% |
|
Adjusted EBITDA (4) |
152.5 |
49.3 |
209.4% |
|
Adjusted EBITDA Margin (4) |
17.4% |
9.7% |
7.7% |
|
Basic and Diluted Earnings per Share |
0.39 |
0.03 |
1,200.0% |
|
Adjusted Basic and Diluted Earnings per Share (5) |
0.56 |
0.25 |
124.0% |
Six Months Ended February 29, 2020 Financial Highlights
(in comparison to the same period of the last fiscal year):
|
RMB in million Except EPS and % |
Six Months Ended February 29, 2020 |
Six Months Ended February 28, 2019 |
YoY % Change |
|
Revenue |
1,975.0 |
1,158.6 |
70.5% |
|
Gross Profit |
780.3 |
446.8 |
74.6% |
|
Gross Margin |
39.5% |
38.6% |
0.9% |
|
Operating Income |
343.5 |
178.1 |
92.8% |
|
Operating Margin |
17.4% |
15.4% |
2.0% |
|
Net Income |
244.8 |
163.5 |
49.7% |
|
Net Margin |
12.4% |
14.1% |
(1.7%) |
|
Adjusted Gross Profit (1) |
802.3 |
454.5 |
76.5% |
|
Adjusted Gross Margin (1) |
40.6% |
39.2% |
1.4% |
|
Adjusted Operating Income (2) |
385.7 |
214.2 |
80.1% |
|
Adjusted Operating Margin (2) |
19.5% |
18.5% |
1.0% |
|
Adjusted Net Income (3) |
287.1 |
199.6 |
43.9% |
|
Adjusted Net Margin (3) |
14.5% |
17.2% |
(2.7%) |
|
Adjusted EBITDA (4) |
505.0 |
266.7 |
89.3% |
|
Adjusted EBITDA Margin (4) |
25.6% |
23.0% |
2.6% |
|
Basic Earnings per Share |
1.98 |
1.26 |
57.1% |
|
Diluted Earnings per Share |
1.97 |
1.26 |
56.3% |
|
Adjusted Basic and Diluted Earnings per Share (5) |
2.33 |
1.55 |
50.3% |
______________________________________________________________________________________________
|
1. |
Adjusted gross profit/(loss) is defined as gross profit/(loss) excluding amortization of intangible assets. Adjusted gross margin is defined as adjusted gross profit/(loss) divided by revenue. |
|
2. |
Adjusted operating income/(loss) is defined as operating income/(loss) excluding share-based compensation expense and amortization of intangible assets. Adjusted operating margin is defined as adjusted operating income/(loss) divided by revenue. |
|
3. |
Adjusted net income/(loss) is defined as net income/(loss) excluding share-based compensation expense and amortization of intangible assets. Adjusted net margin is defined as adjusted net income/(loss) divided by revenue. |
|
4. |
Adjusted EBITDA is defined as net income/(loss) excluding interest income, net; income tax expense/benefit; depreciation and amortization, and share-based compensation expense. Adjusted EBITDA margin is defined as adjusted EBITDA divided by revenue. |
|
5. |
Adjusted basic and diluted earnings per share is defined as adjusted net income/(loss) attributable to ordinary shareholders (net income/(loss) to ordinary shareholders excluding share-based compensation expense and amortization of intangible assets) divided by the weighted average number of basic and diluted ordinary shares or American depositary shares (each an “ADS”), each representing one Class A ordinary share of the Company, on an as-converted basis. |
|
For more information on these adjusted financial measures, please see the section captioned under “Non-GAAP Financial Measures” and the tables captioned “Reconciliations of GAAP and Non-GAAP Results” set forth at the end of this release. |
|
BUSINESS PERFORMANCE HIGHLIGHTS
(in comparison to the same period of the last fiscal year)
Domestic K-12 Schools
The domestic K-12 schools comprise our international schools, bilingual schools and kindergartens in China.
- The average number of students increased by 17.1% and 17.3% with average tuition and fees increased by 4.1% and 3.6% for the second fiscal quarter and the six-month period, respectively.
- Revenue increased by 21.5% and 21.6% and, accounted for 51.1% and 56.5% of total revenue for the second fiscal quarter and six-month period, respectively.
- For the second fiscal quarter, gross margin increased from 24.2% to 32.4%, and operating margin increased from 5.8% to 17.6%. For the six-month period, gross margin increased from 38.5% to 42.1%, and operating margin increased from 23.2% to 29.5%.
Overseas Schools
The overseas schools comprise our overseas schools such as Bournemouth, St. Michael’s, Bosworth and CATS.
- The average number of students was 3,300 for the second fiscal quarter and 3,260 for the six-month period.
- Revenue amounted to RMB297.2 million and accounted for 33.9% of total revenue for the second fiscal quarter. For the six-month period, revenue amounted to RMB556.4 million and accounted for 28.2% of total revenue for the same period.
- For the second fiscal quarter, gross margin was 45.4% and operating margin was 18.0%. For the six-month period, gross margin was 39.2% and operating margin was 11.2%.
Complementary Education Services
The complementary education services comprise language training, overseas study counselling, career counselling, study tours and camps and others.
- Revenue increased by 6.4% and 34.6% and, accounted for 15.0% and 15.3% of total revenue, for the second fiscal quarter and six-month period, respectively.
- For the second fiscal quarter, gross margin was 20.1% compared to 47.4%, and operating margin was (9.1%) compared to 32.1%. For the six-month period, gross margin was 30.5% compared to 40.7%, and operating margin was 8.5% compared to 24.7%.
“Following a strong start in our 1st fiscal quarter, we have delivered even better performance during the 2nd fiscal quarter,” said Derek Feng, Chief Executive Officer of Bright Scholar. “Compared to the 2nd quarter of last fiscal year, the revenue grew by 72.4% year-over-year, the gross profit, net income and adjusted EBITDA increased by 104.0%, 683.0% and 209.4% year-over-year, respectively.”
“Driven by the operating initiatives started last fiscal year, the revenue, gross profit, net income and adjusted EBITDA for the 1st half of this fiscal year increased by 70.5%, 74.6%, 49.7% and 89.3% year-over-year, respectively. In particular, the domestic K-12 segment delivered remarkable margin improvements. During the 1st half of this fiscal year, its adjusted gross margin and adjusted EBITDA margin increased by 4.2 and 7.2 percentage points year-over-year, respectively. In addition, the adjusted unallocated corporate expenses, which are mainly from our headquarter, in the 2nd quarter and 1st half of this fiscal year decreased by 9.4% and 16.2% respectively, despite of the increasing business scale and complexity.”
“Meanwhile, we have made significant progress on key strategic initiatives to drive organic growth and achieve synergies with acquired businesses. Fettes College Guangzhou, an ultra-elite international school, is on schedule to open this coming fall. Our Online Merge Offline (“OMO”) initiative was accelerated shortly after the outbreak of COVID-19 virus. The shared services center aimed to provide central operational support function in UK is on schedule to be in operations by this summer.”
“Our deep collaboration with Country Garden has always been crucial to the expansion of our school network. As of the release date, we have entered into agreements with Country Garden to operate a total of 53 kindergartens and 7 schools with a total capacity of approximately 30,000 students.”
“The academic accomplishments of our students are the shinning stars of Bright Scholar,” Mr. Feng continued. “As of the April 2, 2020, 92.1% of students(6) in 2020 graduating class of our international schools in China have received offers from the global top 50 institutions including 3 offers from Oxford, 3 offers from Cambridge, 4 offers from University of Chicago and 9 offers from UC Berkeley.”
“The outbreak of COVID-19 has significantly impacted and continue to impact China and many other parts of the world. Our business are subject to the impact and risks brought by the COVID-19 outbreak. Based on our evaluation of the impact from COVID-19 to date, we expect our FY2020 revenue to be between RMB3.37-3.47 billion, representing a 31%-35% increase compared to FY2019. Meanwhile, we are taking aggressive cost containment actions possible to minimize the impact from lowered revenue growth and expect to achieve our targeted margin for the group of this fiscal year.”
Mr. Feng concluded, “I am confident that our operational strength, healthy balance sheet and world-class teams will lead Bright Scholar to deal with the current challenges and emerge stronger. We have vigorous action plans in place to minimize risk of infection in our school premises as schools gradually re-open in China, minimize the disruption to our global operations and pursue innovative opportunities in challenging environment. We look forward to building upon the momentum during the 1st half of FY2020 once the global environment begins to normalize and accelerating our growth for the long term.”
______________________________________________________________________________________________
|
6. |
Students in our Advance Placement Program (AP), Diploma Program (DP), or A-Level Program. |
UNAUDITED FINANCIAL RESULTS for the SECOND FISCAL QUARTER ENDED February 29, 2020
Revenue
|
Revenue |
Second Fiscal Quarter Ended February 29, 2020 |
Second Fiscal Quarter Ended February 28, 2019 |
YoY % Change |
||
|
(RMB in million) |
(% of Total Revenue) |
(RMB in million) |
(% of Total Revenue) |
||
|
Domestic K-12 Schools |
447.5 |
51.1% |
368.4 |
72.5% |
21.5% |
|
International Schools |
178.6 |
20.4% |
146.3 |
28.8% |
22.1% |
|
Bilingual Schools |
157.9 |
18.0% |
130.6 |
25.7% |
20.9% |
|
Kindergartens |
111.0 |
12.7% |
91.5 |
18.0% |
21.3% |
|
Overseas Schools |
297.2 |
33.9% |
16.1 |
3.2% |
1,743.4% |
|
Complementary Education |
132.3 |
15.0% |
124.3 |
24.3% |
6.4% |
|
Total |
877.0 |
100.0% |
508.8 |
100.0% |
72.4% |
Revenue for the quarter was RMB877.0 million, representing a 72.4% increase from RMB508.8 million for the same period of the last fiscal year.
Cost of Revenue
Cost of revenue for the quarter was RMB570.5 million, representing a 59.1% increase from RMB358.5 million for the same period of the last fiscal year.
Gross Profit, Gross Margin and Adjusted Gross Profit
|
Gross Profit |
Second Fiscal Quarter Ended February 29, 2020 |
Second Fiscal Quarter Ended February 28, 2019 |
YoY % Change |
||
|
(RMB in million) |
(Margin %) |
(RMB in million) |
(Margin %) |
||
|
Domestic K-12 Schools |
144.8 |
32.4% |
89.1 |
24.2% |
62.5% |
|
International Schools |
53.5 |
30.0% |
34.9 |
23.9% |
53.4% |
|
Bilingual Schools |
54.5 |
34.5% |
30.0 |
23.0% |
81.7% |
|
Kindergartens |
36.8 |
33.1% |
24.2 |
26.5% |
51.7% |
|
Overseas Schools |
135.0 |
45.4% |
2.1 |
13.2% |
6,223.7% |
|
Complementary Education |
26.7 |
20.1% |
59.1 |
47.4% |
(54.8%) |
|
Total |
306.5 |
35.0% |
150.3 |
29.5% |
104.0% |
Gross profit for the quarter was RMB306.5 million, representing a 104.0% increase from RMB150.3 million for the same period of the last fiscal year. Gross margin was 35.0% for the quarter, as compared to 29.5% for the same period of the last fiscal year.
Adjusted gross profit for the quarter was RMB317.5 million, representing a 104.6% increase from RMB155.2 million for the same period of the last fiscal year. Adjusted gross margin was 36.2% for the quarter, as compared to 30.5% for the same period of the last fiscal year.
Selling, General and Administrative Expenses and Adjusted SG&A Expenses (7)
|
SG&A Expenses |
Second Fiscal Quarter Ended February 29, 2020 |
Second Fiscal Quarter Ended February 28, 2019 |
YoY % Change |
|||||
|
(RMB in million) |
(% of Total Revenue) |
(RMB in million) |
(% of Total Revenue) |
|||||
|
Domestic K-12 Schools |
67.5 |
7.7% |
71.0 |
14.0% |
(4.9%) |
|||
|
International Schools |
19.0 |
2.2% |
24.9 |
4.9% |
(23.9%) |
|||
|
Bilingual Schools |
27.3 |
3.1% |
26.3 |
5.2% |
3.8% |
|||
|
Kindergartens |
21.2 |
2.4% |
19.8 |
3.9% |
7.4% |
|||
|
Overseas Schools |
81.5 |
9.3% |
3.2 |
0.6% |
2,417.2% |
|||
|
Complementary Education |
38.5 |
4.4% |
25.6 |
5.0% |
50.6% |
|||
|
Unallocated Corporate Expenses (8) |
44.8 |
5.1% |
58.5 |
11.5% |
(23.4%) |
|||
|
Total |
232.3 |
26.5% |
158.3 |
31.1% |
46.8% |
|||
|
Adj. SG&A Expenses (7) |
Second Fiscal Quarter Ended February 29, 2020 |
Second Fiscal Quarter Ended February 28, 2019 |
YoY % Change |
|||||
|
(RMB in million) |
(% of Total Revenue) |
(RMB in million) |
(% of Total Revenue) |
|||||
|
Domestic K-12 Schools |
66.1 |
7.5% |
68.5 |
13.5% |
(3.6%) |
|||
|
International Schools |
18.7 |
2.1% |
24.5 |
4.8% |
(23.8%) |
|||
|
Bilingual Schools |
26.7 |
3.0% |
25.3 |
5.0% |
5.3% |
|||
|
Kindergartens |
20.7 |
2.4% |
18.7 |
3.7% |
10.6% |
|||
|
Overseas Schools |
81.5 |
9.3% |
3.2 |
0.6% |
2,417.2% |
|||
|
Complementary Education |
38.2 |
4.4% |
24.7 |
4.8% |
55.6% |
|||
|
Unallocated Corporate Expenses (9) |
36.2 |
4.1% |
40.0 |
7.9% |
(9.4%) |
|||
|
Total |
222.0 |
25.3% |
136.4 |
26.8% |
62.8% |
|||
______________________________________________________________________________________________
|
7. |
Adjusted SG&A expenses is defined as selling, general and administrative expenses excluding share-based compensation expense. |
|
8. |
Unallocated corporate expenses are mainly from headquarter, including staff cost, share-based compensation expense and other office expenses. |
|
9. |
Adjusted unallocated corporate expenses is defined as unallocated corporate expenses excluding share-based compensation expense. |
Total SG&A expenses for the quarter were RMB232.3 million, representing a 46.8% increase from RMB158.3 million for the same period of the last fiscal year. Adjusted SG&A expenses for the quarter were RMB222.0 million, representing a 62.8% increase from RMB136.4 million for the same period of the last fiscal year.
Operating Income, Operating Income Margin and Adjusted Operating Income
|
Operating Income |
Second Fiscal Quarter Ended February 29, 2020 |
Second Fiscal Quarter Ended February 28, 2019 |
YoY % Change |
||
|
(RMB in million) |
(Margin %) |
(RMB in million) |
(Margin %) |
||
|
Domestic K-12 Schools |
78.5 |
17.6% |
21.4 |
5.8% |
267.0% |
|
International Schools |
34.7 |
19.4% |
11.7 |
8.0% |
195.8% |
|
Bilingual Schools |
27.4 |
17.4% |
4.2 |
3.2% |
554.6% |
|
Kindergartens |
16.4 |
14.8% |
5.5 |
6.0% |
199.8% |
|
Overseas Schools |
53.5 |
18.0% |
(1.1) |
(6.8%) |
4,944.3% |
|
Complementary Education |
(12.0) |
(9.1%) |
39.9 |
32.1% |
(130.2%) |
|
Unallocated Corporate Expenses |
(43.8) |
– |
(64.3) |
– |
31.7% |
|
Total |
76.2 |
8.7% |
(4.1) |
(0.8%) |
1,969.3% |
Operating income for the quarter was RMB76.2 million, representing a 1,969.3% increase from operating loss RMB4.1 million for the same period of the last fiscal year. Operating margin was 8.7% for the quarter, as compared to (0.8%) for the same period of the last fiscal year.
Adjusted operating income for the quarter was RMB97.4 million, representing a 327.7% increase from RMB22.8 million for the same period of the last fiscal year. Adjusted operating margin was 11.1% for the quarter, as compared to 4.5% for the same period of the last fiscal year.
Net Income and Adjusted Net Income
Net income for the quarter was RMB40.5 million, representing a 683.0% increase from RMB5.2 million for the same period of the last fiscal year.
Adjusted net income for the quarter was RMB61.7 million, representing a 92.7% increase from RMB32.0 million for the same period of the last fiscal year.
Earnings per ordinary share/ADS and Adjusted Earnings per ordinary share/ADS
Basic and diluted net income per ordinary share/ADS attributable to ordinary shareholders/ADS holders for the quarter were RMB0.39 and RMB0.39, respectively, as compared to earnings per share of RMB0.03 and RMB0.03, respectively, for the same period of the last fiscal year.
Adjusted basic and diluted net income per ordinary share/ADS attributable to ordinary shareholders/ADS holders for the quarter were RMB0.56 and RMB0.56, respectively, as compared to earnings per share of RMB0.25 and RMB0.25, respectively, for the same period of the last fiscal year.
Adjusted EBITDA
Adjusted EBITDA for the quarter was RMB152.5 million, representing a 209.4% increase from RMB49.3 million for the same period of the last fiscal year.
UNAUDITED FINANCIAL RESULTS for the SIX MONTHS ENDED February 29, 2020
Revenue
|
Revenue |
Six Months Ended February 29, 2020 |
Six Months Ended February 28, 2019 |
YoY % Change |
||
|
(RMB in million) |
(% of Total Revenue) |
(RMB in million) |
(% of Total Revenue) |
||
|
Domestic K-12 Schools |
1,117.2 |
56.5% |
918.6 |
79.3% |
21.6% |
|
International Schools |
452.5 |
22.9% |
364.9 |
31.5% |
24.0% |
|
Bilingual Schools |
387.7 |
19.6% |
324.5 |
28.0% |
19.5% |
|
Kindergartens |
277.0 |
14.0% |
229.2 |
19.8% |
20.8% |
|
Overseas Schools |
556.4 |
28.2% |
16.1 |
1.4% |
3,351.0% |
|
Complementary Education |
301.4 |
15.3% |
223.9 |
19.3% |
34.6% |
|
Total |
1,975.0 |
100.0% |
1,158.6 |
100.0% |
70.5% |
Revenue for the period was RMB1,975.0 million, representing a 70.5% increase from RMB1,158.6 million for the same period of the last fiscal year.
Cost of Revenue
Cost of revenue for the period was RMB1,194.7 million, representing a 67.8% increase from RMB711.8 million for the same period of the last fiscal year.
Gross Profit, Gross Margin and Adjusted Gross Profit
|
Gross Profit |
Six Months Ended February 29, 2020 |
Six Months Ended February 28, 2019 |
YoY % Change |
||
|
(RMB in million) |
(Margin %) |
(RMB in million) |
(Margin %) |
||
|
Domestic K-12 Schools |
469.9 |
42.1% |
353.5 |
38.5% |
32.9% |
|
International Schools |
194.1 |
42.9% |
142.3 |
39.0% |
36.5% |
|
Bilingual Schools |
158.4 |
40.9% |
117.3 |
36.2% |
35.0% |
|
Kindergartens |
117.4 |
42.4% |
93.9 |
41.0% |
25.0% |
|
Overseas Schools |
218.4 |
39.2% |
2.1 |
13.2% |
10,128.8% |
|
Complementary Education |
92.0 |
30.5% |
91.2 |
40.7% |
0.9% |
|
Total |
780.3 |
39.5% |
446.8 |
38.6% |
74.6% |
Gross profit for the period was RMB780.3 million, representing a 74.6% increase from RMB446.8 million for the same period of the last fiscal year. Gross margin was 39.5% for the quarter, as compared to 38.6% for the same period of the last fiscal year.
Adjusted gross profit for the period was RMB802.3 million, representing a 76.5% increase from RMB454.5 million for the same period of the last fiscal year. Adjusted gross margin was 40.6% for the period, as compared to 39.2% for the same period of the last fiscal year.
Selling, General and Administrative Expenses and Adjusted SG&A Expenses (7)
|
SG&A Expenses |
Six Months Ended February 29, 2020 |
Six Months Ended February 28, 2019 |
YoY % Change |
||
|
(RMB in million) |
(% of Total Revenue) |
(RMB in million) |
(% of Total Revenue) |
||
|
Domestic K-12 Schools |
142.9 |
7.3% |
144.5 |
12.4% |
(1.0%) |
|
International Schools |
49.3 |
2.5% |
52.5 |
4.5% |
(6.1%) |
|
Bilingual Schools |
53.0 |
2.7% |
52.3 |
4.5% |
1.4% |
|
Kindergartens |
40.6 |
2.1% |
39.7 |
3.4% |
2.4% |
|
Overseas Schools |
156.1 |
7.9% |
3.2 |
0.3% |
4,718.5% |
|
Complementary Education |
67.9 |
3.4% |
42.4 |
3.7% |
60.2% |
|
Unallocated Corporate Expenses (8) |
75.3 |
3.8% |
89.8 |
7.8% |
(16.1%) |
|
Total |
442.2 |
22.4% |
279.9 |
24.2% |
58.0% |
|
Adj. SG&A Expenses (7) |
Six Months Ended February 29, 2020 |
Six Months Ended February 28, 2019 |
YoY % Change |
||
|
(RMB in million) |
(% of Total Revenue) |
(RMB in million) |
(% of Total Revenue) |
||
|
Domestic K-12 Schools |
140.2 |
7.1% |
139.3 |
12.0% |
0.6% |
|
International Schools |
48.8 |
2.5% |
51.7 |
4.5% |
(5.5%) |
|
Bilingual Schools |
51.7 |
2.6% |
50.1 |
4.3% |
3.1% |
|
Kindergartens |
39.7 |
2.0% |
37.5 |
3.2% |
5.7% |
|
Overseas Schools |
156.0 |
7.9% |
3.2 |
0.3% |
4,718.5% |
|
Complementary Education |
67.1 |
3.4% |
39.0 |
3.4% |
72.0% |
|
Unallocated Corporate Expenses (9) |
58.6 |
3.0% |
70.0 |
6.0% |
(16.2%) |
|
Total |
421.9 |
21.4% |
251.5 |
21.7% |
67.8% |
______________________________________________________________________________________________
|
7. |
Adjusted SG&A expenses is defined as selling, general and administrative expenses excluding share-based compensation expense. |
|
8. |
Unallocated corporate expenses are mainly from headquarter, including staff cost, share-based compensation expense and other office expenses. |
|
9. |
Adjusted unallocated corporate expenses is defined as unallocated corporate expenses excluding share-based compensation expense. |
Total SG&A expenses for the period were RMB442.2 million, representing a 58.0% increase from RMB279.9 million for the same period of the last fiscal year. Adjusted SG&A expenses for the period were RMB421.9 million, representing a 67.8% increase from RMB251.5 million for the same period of the last fiscal year.
Operating Income, Operating Income Margin and Adjusted Operating Income
|
Operating Income |
Six Months Ended February 29, 2020 |
Six Months Ended February 28, 2019 |
YoY % Change |
||
|
(RMB in million) |
(Margin %) |
(RMB in million) |
(Margin %) |
||
|
Domestic K-12 Schools |
329.0 |
29.5% |
212.9 |
23.2% |
54.6% |
|
International Schools |
145.0 |
32.0% |
91.7 |
25.1% |
58.2% |
|
Bilingual Schools |
105.8 |
27.3% |
65.6 |
20.2% |
61.2% |
|
Kindergartens |
78.2 |
28.2% |
55.6 |
24.3% |
40.7% |
|
Overseas Schools |
62.3 |
11.2% |
(1.1) |
(6.8%) |
5,744.3% |
|
Complementary Education |
25.7 |
8.5% |
55.3 |
24.7% |
(53.6%) |
|
Unallocated Corporate Expenses |
(73.5) |
– |
(89.0) |
– |
17.3% |
|
Total |
343.5 |
17.4% |
178.1 |
15.4% |
92.8% |
Operating income for the period was RMB343.5 million, representing a 92.8% increase from RMB178.1 million for the same period of the last fiscal year. Operating margin was 17.4% for the period, as compared to 15.4% for the same period of the last fiscal year.
Adjusted operating income for the period was RMB385.7 million, representing an 80.1% increase from RMB214.2 million for the same period of the last fiscal year. Adjusted operating margin was 19.5% for the period, as compared to 18.5% for the same period of the last fiscal year.
Net Income and Adjusted Net Income
Net income for the period was RMB244.8 million, representing a 49.7% increase from RMB163.5 million for the same period of the last fiscal year.
Adjusted net income for the period was RMB287.1 million, representing a 43.9% increase from RMB199.6 million for the same period of the last fiscal year.
Earnings per ordinary share/ADS and Adjusted Earnings per ordinary share/ADS
Basic and diluted net income per ordinary share/ADS attributable to ordinary shareholders/ADS holders for the period were RMB1.98 and RMB1.97, respectively, as compared to earnings per share of RMB1.26 and RMB1.26, respectively, for the same period of the last fiscal year.
Adjusted basic and diluted net income per ordinary share/ADS attributable to ordinary shareholders/ADS holders for the period were RMB2.33 and RMB2.33, respectively, as compared to earnings per share of RMB1.55 and RMB1.55, respectively, for the same period of the last fiscal year.
Adjusted EBITDA
Adjusted EBITDA for the period was RMB505.0 million, representing an 89.3% increase from RMB266.7 million for the same period of the last fiscal year.
Cash and Working Capital
As of February 29, 2020, the Company’s cash and cash equivalents and restricted cash were RMB2,433.4 million (US$348.1 million), as compared to RMB2,426.6 million as of November 30, 2019. As of February 29, 2020, we also have short-term investments of RMB1,743.8 million (US$249.5 million). For the six months ended February 29, 2020, the Company’s capital expenditure was approximately RMB81.7 million, up 84.3% compared to the same period of the last fiscal year.
Measures Taken in Response to COVID-19
Established protocol for COVID-19 and in preparation for school re-openings – Beginning from February 2, 2020, we have assembled a response team led by our CEO, Derek Feng. The team led the management of monitoring the COVID-19 development, implementing the preventive health and safety measures and ensuring that response and communication protocols are faithfully followed across our school network.
Launched online courses since mid-February 2020 – Despite the postponed re-opening of schools, we have started to offer non-academic online courses in some of our schools since mid-February 2020.
Domestic Grade 1-12 started offer online academic courses – In accordance with the guidelines from Ministry of Education (“MOE”), the spring semester in all of our bilingual and international schools had begun online since early March 2020, offering academic courses through virtual classroom teaching for students. We will continue to enrich and fine-tune the online learning experience for our students and make online education available for students in our kindergartens. In addition, we have launched free online open classes since February, followed by fee-based open classes since March 2020, to deliver premium and tailored courses to students both within and outside of our school network, which have attracted over 50,000 audience accumulatively.
Grade 9/12 students returned to campus – Following directives from local MOE of provinces where our schools are located, our students of graduating classes (Grades 9 and 12) have returned to campus since mid-March 2020. Students of other grades in primary and secondary schools began to return to campus in batches since early-April 2020 and the majority of our students of other grades are expected to return to campus by mid-May 2020. We will consider to extend the school days into weekends and the summer break to catch up with the teaching plans after the Company re-opens our schools.
Schools closed in UK and delay the re-opening of Boston school – For our overseas operations, the Company has followed the mandates from public health officials and government agencies to close all of our schools in UK since March 20, 2020 and delayed the spring semester for our Boston school. We are providing online education to minimize disruptions and enable our students to continue to learn and grow. The teams across our global network are in close collaboration to enhance online offerings and epidemic surveillance.
Charitable cause in China – Bright Scholar is very committed to its social responsibilities as a corporation. As of April 1, 2020, 20 of our schools across four provinces (Guangdong, Jiangsu, Guizhou and Hebei) have confirmed to offer tuition fee discounts to parents who are medical staff.
REVISED GUIDANCE FOR FISCAL YEAR ENDING AUGUST 31, 2020
Due to the uncertainties surrounding the impact of COVID-19, the Company is revising its guidance for the 2020 fiscal year and expects its revenue to be in a range of RMB3.37 billion and RMB3.47 billion for the 2020 fiscal year, representing a year-over-year growth of 31% to 35%, and its average student enrolment to be between approximately 51,800 and 52,800, representing a year-over-year increase of 11% to 13%.
This guidance is based on the current market and operating conditions and reflects the Company’s current and preliminary estimates of such market and operating conditions and market demand, which are all subject to change.
Conference Call
BEDU’s management will host a conference call at 8:00 am US Eastern Time (8:00 pm Beijing/Hong Kong Time) on April 29, 2020 to discuss its quarterly results and recent business activities.
To participate in the conference call, please dial the following number five to ten minutes prior to the scheduled conference call time:
|
Mainland China: |
4001-201-203 |
|
Hong Kong: |
852-301-84992 |
|
United States: |
1-888-346-8982 |
|
Canada Toll Free: |
1-855-669-9657 |
|
International: |
1-412-902-4272 |
*No passcode is required for the call. Please request to join Bright Scholar Education Holdings Ltd.’s call as you dial in.
The Company will also broadcast a live audio webcast of the conference call. The webcast will be available at https://ir.brightscholar.com/.
Following the earnings conference call, an archive of the call will be available by dialling:
|
United States: |
1-877-344-7529 |
|
International: |
1-412-317-0088 |
|
Canada Toll Free: |
855-669-9658 |
|
Replay Passcode: |
10142050 |
|
Replay End Date: |
May 06, 2020 |
CONVENIENCE TRANSLATION
The Company’s business is primarily conducted in China and the significant majority of revenue generated are denominated in Renminbi (“RMB”). However, periodic reports made to shareholders will include current period amounts translated into U.S. dollars using the prevailing exchange rates at the balance sheet date, for the convenience of readers. Translations of balances in the condensed consolidated balance sheets, and the related condensed consolidated statements of operations, and cash flows from RMB into U.S. dollars as of and for the quarter and six-month period ended February 29, 2020 are solely for the convenience of the readers and were calculated at the rate of US$1.00=RMB6.9906, representing the noon buying rate set forth in the H.10 statistical release of the U.S. Federal Reserve Board on February 28, 2020. No representation is made that the RMB amounts could have been, or could be, converted, realized or settled into US$ at that rate on February 29, 2020 or at any other rate.
NON-GAAP FINANCIAL MEASURES
In evaluating our business, we consider and use certain non-GAAP measures, including primarily adjusted EBITDA, adjusted net income/(loss), adjusted gross profit/(loss), adjusted SG&A, adjusted operating income/(loss), adjusted net earnings per share attributable to ordinary shareholders basic and diluted as supplemental measures to review and assess our operating performance. 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 U.S. GAAP. We define adjusted gross profit/(loss) as gross profit/(loss) excluding amortization of intangible assets and adjusted gross margin as adjusted gross profit/(loss) divided by revenue. We define adjusted EBITDA as net income/(loss) excluding interest income, net; income tax expense/benefit; depreciation and amortization; share-based compensation expense, and adjusted EBITDA margin as adjusted EBITDA divided by revenue. We define adjusted net income/(loss) as net income/(loss) excluding share-based compensation expense and amortization of intangible assets and adjusted net margin as adjusted net income/(loss) divided by revenue. We define adjusted SG&A as selling, general and administration expense excluding share-based compensation expense. We define adjusted operating income/(loss) as net operating income/(loss) excluding share-based compensation expense and amortization of intangible assets and adjusted operating margin as adjusted operating income/(loss) divided by revenue. Additionally, we define adjusted net earnings per share attributable to ordinary shareholders, basic and diluted, as adjusted net income/(loss) attributable to ordinary shareholders (net income/(loss) to ordinary shareholders excluding share-based compensation expense and amortization of intangible assets) divided by the weighted average number of basic and diluted ordinary shares or American depositary shares (each an “ADS”), each representing one Class A ordinary share of the Company, on an as-converted basis.
We incur amortization expense of intangible assets related to various acquisitions that have been made in recent years. These intangible assets are valued at the time of acquisition and are then amortized over a period of several years after the acquisition. We believe that exclusion of these expenses allows greater comparability of operating results that are consistent over time for the Company’s newly-acquired and long-held business as the related intangibles does not have significant connection to the growth of the business. Therefore, we provide additional exclusion of amortization of intangible assets to redefine adjusted operating income/(loss), adjusted net income/(loss), and adjusted net earnings per share attributable to ordinary shareholders, basic and diluted.
We present the non-GAAP financial measures because they are used by our management to evaluate our operating performance and formulate business plans. Such non-GAAP measures include adjusted EBITDA, adjusted net income/(loss), adjusted gross profit/(loss), adjusted SG&A, adjusted operating income/(loss), adjusted net earnings per share attributable to ordinary shareholders basic and diluted. Non-GAAP financial measures enable our management to assess our operating results without considering the impact of non-cash charges, including depreciation and amortization and share-based compensation expense, and without considering the impact of non-operating items such as interest income, net; income tax expense/benefit and share-based compensation expense and amortization of intangible assets. We also believe that the use of these non-GAAP measures facilitates investors’ assessment of our operating performance.
The non-GAAP financial measures are not defined under U.S. GAAP and are not presented in accordance with U.S. GAAP. The non-GAAP financial measures have limitations as analytical tools. One of the key limitations of using these non-GAAP financial measures is that they do not reflect all items of income and expense that affect our operations. Interest income, net; income tax expense/benefit; depreciation and amortization; and share-based compensation expense, have been and may continue to be incurred in our business and are not reflected in the presentation of these non-GAAP measures, including adjusted EBITDA or adjusted net income/(loss). Further, these non-GAAP measures may differ from the non-GAAP information used by other companies, including peer companies, and therefore their comparability may be limited.
About Bright Scholar Education Holdings Limited
Bright Scholar is a global premier education service company, dedicated to providing quality international education to global students and equipping them with the critical academic foundation and skillsets necessary to succeed in the pursuit of higher education. Bright Scholar also complements its international offerings with Chinese government-mandated curriculum for students who wish to maintain the option of pursuing higher education in China. As of February 29, 2020, Bright Scholar operated 80 schools across ten provinces in China and eight schools overseas, covering the breadth of K-12 academic needs of its students. In the six months ended February 29, 2020, Bright Scholar had an average of 51,879 students enrolled at its schools.
Safe Harbor Statement
This announcement contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements include, without limitation, the Company’s business plans and development, which can be identified by terminology such as “may,” “will,” “expect,” “anticipate,” “aim,” “estimate,” “intend,” “plan,” “believe,” “potential,” “continue,” “is/are likely to” or other similar expressions. Such statements are based upon management’s current expectations and current market and operating conditions and relate to events that involve known or unknown risks, uncertainties and other factors, all of which are difficult to predict and many of which are beyond the Company’s control, which may cause the Company’s actual results, performance or achievements to differ materially from those in the forward-looking statements. Further information regarding these and other risks, uncertainties or factors is included in the Company’s filings with the U.S. Securities and Exchange Commission. The Company does not undertake any obligation to update any forward-looking statement as a result of new information, future events or otherwise, except as required under law.
IR Contact:
GCM Strategic Communications
Email: BEDU.IR@gcm.international
Media Contact:
Email: media@brightscholar.com
Phone: +86-757-6683-2507
|
BRIGHT SCHOLAR EDUCATION HOLDINGS LIMITED |
|||||||
|
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
|
(Amounts in thousands) |
|||||||
|
As of |
|||||||
|
August 31, |
February 29, |
||||||
|
2019 |
2020 |
||||||
|
RMB |
RMB |
USD |
|||||
|
ASSETS |
|||||||
|
Current assets |
|||||||
|
Cash and cash equivalents |
3,246,995 |
1,501,069 |
214,727 |
||||
|
Restricted cash |
18,019 |
930,969 |
133,174 |
||||
|
Short-term investments(1) |
241,270 |
1,743,837 |
249,455 |
||||
|
Accounts receivable |
21,528 |
32,307 |
4,621 |
||||
|
Amounts due from related parties |
10,652 |
21,769 |
3,114 |
||||
|
Other receivables, deposits and other assets |
177,150 |
219,560 |
31,409 |
||||
|
Inventories |
26,234 |
28,007 |
4,006 |
||||
|
Total current assets |
3,741,848 |
4,477,518 |
640,506 |
||||
|
Restricted cash – non current |
– |
1,400 |
200 |
||||
|
Property and equipment, net |
899,510 |
1,085,838 |
155,328 |
||||
|
Land use rights, net |
88,204 |
87,140 |
12,465 |
||||
|
Intangible assets, net |
552,011 |
590,865 |
84,523 |
||||
|
Goodwill |
2,090,078 |
2,256,150 |
322,741 |
||||
|
Long-term investments |
28,455 |
28,575 |
4,088 |
||||
|
Prepayment for construction contract |
5,251 |
3,602 |
515 |
||||
|
Deferred tax assets, net |
30,333 |
21,685 |
3,102 |
||||
|
Deposit for acquisition |
338,585 |
– |
– |
||||
|
Other non-current assets |
13,362 |
12,210 |
1,747 |
||||
|
Operating lease right-of-use assets(2) |
– |
2,045,831 |
292,654 |
||||
|
Total non-current assets |
4,045,789 |
6,133,296 |
877,363 |
||||
|
TOTAL ASSETS |
7,787,637 |
10,610,814 |
1,517,869 |
||||
|
______________________________________________________________________________________________ |
|||||||
|
1. As of February 29, 2020, part of short-term investments principal are guaranteed by related parties of the Company. |
|||||||
|
2. During this quarter, the Company revised the discount rate applied for certain leases at date of transition of the new lease accounting standard. |
|||||||
|
BRIGHT SCHOLAR EDUCATION HOLDINGS LIMITED |
|||||||
|
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS-CONTINUED |
|||||||
|
(Amounts in thousands) |
|||||||
|
As of |
|||||||
|
August 31, |
February 29, |
||||||
|
2019 |
2020 |
||||||
|
RMB |
RMB |
USD |
|||||
|
LIABILITIES AND EQUITY |
|||||||
|
Current liabilities |
|||||||
|
Accounts payable (including accounts payable of the consolidated |
94,295 |
98,912 |
14,149 |
||||
|
Amounts due to related parties (including amounts due to related Scholar Education of RMB 76,117 and RMB 82,525 as of |
110,038 |
116,385 |
16,649 |
||||
|
Accrued expenses and other current liabilities (including accrued |
615,082 |
498,499 |
71,310 |
||||
|
Short term loan |
50,000 |
803,800 |
114,983 |
||||
|
Income tax payable (including income tax payable of the |
93,479 |
121,719 |
17,412 |
||||
|
Contract liabilities (including contract liabilities of the consolidated |
1,529,137 |
1,350,715 |
193,219 |
||||
|
Refund liabilities (including refund liabilities of the consolidated |
20,259 |
16,001 |
2,289 |
||||
|
Operating lease liabilities(2)(including operating lease liabilities of |
– |
205,637 |
29,416 |
||||
|
Total current liabilities |
2,512,290 |
3,211,668 |
459,427 |
||||
|
Non-current portion of deferred revenue (including non-current |
– |
4,007 |
573 |
||||
|
Deferred tax liabilities, net (including deferred tax liabilities of the |
53,689 |
61,180 |
8,752 |
||||
|
Other non-current liability due to related parties (including non- |
21,736 |
20,924 |
2,993 |
||||
|
Other non-current liability due to third parties (including non- |
10,654 |
12,618 |
1,805 |
||||
|
Bonds payable |
2,106,000 |
2,063,902 |
295,240 |
||||
|
Long term loan (including long term loan of the consolidated VIEs |
– |
85,000 |
12,159 |
||||
|
Operating lease liabilities(2)(including operating lease liabilities of |
– |
1,864,041 |
266,650 |
||||
|
Total non-current liabilities |
2,192,079 |
4,111,672 |
588,172 |
||||
|
TOTAL LIABILITIES |
4,704,369 |
7,323,340 |
1,047,599 |
||||
|
______________________________________________________________________________________________ |
|||||||
|
1. As of February 29, 2020, part of short-term investments principal are guaranteed by related parties of the Company. |
|||||||
|
2. During this quarter, the Company revised the discount rate applied for certain leases at date of transition of the new lease accounting standard. |
|||||||
|
As of |
|||||||
|
August 31, |
February 29, |
||||||
|
2019 |
2020 |
||||||
|
RMB |
RMB |
USD |
|||||
|
EQUITY |
|||||||
|
Share capital |
8 |
8 |
1 |
||||
|
Additional paid-in capital |
2,105,189 |
2,019,011 |
288,818 |
||||
|
Statutory reserves |
64,945 |
64,945 |
9,290 |
||||
|
Accumulated other comprehensive income |
78,955 |
129,255 |
18,490 |
||||
|
Accumulated retained earnings |
472,339 |
710,385 |
101,620 |
||||
|
Shareholders’ equity |
2,721,436 |
2,923,604 |
418,219 |
||||
|
Non-controlling interests |
361,832 |
363,870 |
52,051 |
||||
|
Total equity |
3,083,268 |
3,287,474 |
470,270 |
||||
|
TOTAL LIABILITIES AND EQUITY |
7,787,637 |
10,610,814 |
1,517,869 |
||||
|
BRIGHT SCHOLAR EDUCATION HOLDINGS LIMITED |
|||||||||||
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||
|
(Amounts in thousands, except for shares and per share data) |
|||||||||||
|
Three Months Ended February 28/29, |
Six Months Ended February 28/29, |
||||||||||
|
2019 |
2020 |
2019 |
2020 |
||||||||
|
RMB |
RMB |
USD |
RMB |
RMB |
USD |
||||||
|
Revenue |
508,768 |
877,041 |
125,460 |
1,158,620 |
1,974,994 |
282,521 |
|||||
|
Cost of revenue |
(358,513) |
(570,493) |
(81,609) |
(711,777) |
(1,194,695) |
(170,900) |
|||||
|
Gross profit |
150,255 |
306,548 |
43,851 |
446,843 |
780,299 |
111,621 |
|||||
|
Selling, general and administrative expenses |
(158,268) |
(232,303) |
(33,231) |
(279,902) |
(442,233) |
(63,261) |
|||||
|
Other operating income |
3,936 |
1,967 |
282 |
11,192 |
5,386 |
771 |
|||||
|
Operating (loss) /income |
(4,077) |
76,212 |
10,902 |
178,133 |
343,452 |
49,131 |
|||||
|
Interest income/(expense), net |
9,964 |
(33,630) |
(4,811) |
22,209 |
(63,218) |
(9,043) |
|||||
|
Investment income |
4,703 |
20,560 |
2,942 |
10,143 |
41,592 |
5,949 |
|||||
|
Other expenses |
(2,403) |
(3,772) |
(540) |
(3,427) |
(130) |
(19) |
|||||
|
Income before income taxes and share of equity in income of unconsolidated affiliates |
8,187 |
59,370 |
8,493 |
207,058 |
321,696 |
46,018 |
|||||
|
Income tax expense |
(3,007) |
(18,676) |
(2,672) |
(43,604) |
(76,691) |
(10,971) |
|||||
|
Share of equity in (loss)/income of unconsolidated affiliates |
(9) |
(206) |
(29) |
16 |
(233) |
(33) |
|||||
|
Net income |
5,171 |
40,488 |
5,792 |
163,470 |
244,772 |
35,014 |
|||||
|
Net (loss)/income attributable to non-controlling interests |
1,389 |
(6,272) |
(897) |
7,100 |
6,726 |
962 |
|||||
|
Net incomeattributable to ordinary shareholders |
3,782 |
46,760 |
6,689 |
156,370 |
238,046 |
34,052 |
|||||
|
Net earnings per share attributable to |
|||||||||||
|
ordinary shareholders |
|||||||||||
|
—Basic |
0.03 |
0.39 |
0.06 |
1.26 |
1.98 |
0.28 |
|||||
|
—Diluted |
0.03 |
0.39 |
0.06 |
1.26 |
1.97 |
0.28 |
|||||
|
Weighted average shares used in |
|||||||||||
|
calculating net earnings per ordinary share: |
|||||||||||
|
—Basic |
122,961,621 |
120,433,903 |
120,433,903 |
123,928,537 |
120,509,241 |
120,509,241 |
|||||
|
—Diluted |
123,034,471 |
120,457,212 |
120,457,212 |
123,994,828 |
120,545,763 |
120,545,763 |
|||||
|
BRIGHT SCHOLAR EDUCATION HOLDINGS LIMITED |
|||||||||||
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||||||
|
(Amounts in thousands) |
|||||||||||
|
Three Months Ended February 28/29, |
Six Months Ended February 28/29, |
||||||||||
|
2019 |
2020 |
2019 |
2020 |
||||||||
|
RMB |
RMB |
USD |
RMB |
RMB |
USD |
||||||
|
Net cash generated from operating activities |
554,356 |
499,491 |
71,452 |
260,723 |
99,734 |
14,267 |
|||||
|
Net cash used in investing activities |
(214,605) |
(1,136,022) |
(162,507) |
(537,409) |
(1,542,434) |
(220,644) |
|||||
|
Net cash (used in)/generated from financing activities |
(194,344) |
654,823 |
93,672 |
(342,563) |
653,640 |
93,503 |
|||||
|
Effect of exchange rate changes on cash |
(50,827) |
(11,404) |
(1,631) |
(21,934) |
(42,516) |
(6,082) |
|||||
|
Net change in cash and cash equivalents, and restricted cash |
94,580 |
6,888 |
986 |
(641,183) |
(831,576) |
(118,956) |
|||||
|
Cash and cash equivalents, and restricted cash at beginning of the period |
2,428,318 |
2,426,550 |
347,116 |
3,164,081 |
3,265,014 |
467,058 |
|||||
|
Cash and cash equivalents, and restricted cash at end of the period |
2,522,898 |
2,433,438 |
348,102 |
2,522,898 |
2,433,438 |
348,102 |
|||||
|
Reconciliations of GAAP and Non-GAAP Results |
||||||||||||
|
(Amounts in thousands, except for shares and per share data) |
||||||||||||
|
Three Months Ended February 28/29, |
Six Months Ended February 28/29, |
|||||||||||
|
2019 |
2020 |
2019 |
2020 |
|||||||||
|
RMB |
RMB |
USD |
RMB |
RMB |
USD |
|||||||
|
Gross profit |
150,255 |
306,548 |
43,851 |
446,843 |
780,299 |
111,621 |
||||||
|
Add: Amortization of intangible assets |
4,965 |
10,955 |
1,567 |
7,645 |
21,995 |
3,146 |
||||||
|
Adjusted gross profit |
155,220 |
317,503 |
45,418 |
454,488 |
802,294 |
114,767 |
||||||
|
Operating (loss)/ income |
(4,077) |
76,212 |
10,902 |
178,133 |
343,452 |
49,131 |
||||||
|
Add: Share-based compensation expense |
21,893 |
10,267 |
1,469 |
28,442 |
20,299 |
2,904 |
||||||
|
Add: Amortization of intangible assets |
4,965 |
10,955 |
1,567 |
7,645 |
21,995 |
3,146 |
||||||
|
Adjusted operating income |
22,781 |
97,434 |
13,938 |
214,220 |
385,746 |
55,181 |
||||||
|
Net income |
5,171 |
40,488 |
5,792 |
163,470 |
244,772 |
35,014 |
||||||
|
Add: Share-based compensation expense |
21,893 |
10,267 |
1,469 |
28,442 |
20,299 |
2,904 |
||||||
|
Add: Amortization of intangible assets |
4,965 |
10,955 |
1,567 |
7,645 |
21,995 |
3,146 |
||||||
|
Adjusted net income |
32,029 |
61,710 |
8,828 |
199,557 |
287,066 |
41,064 |
||||||
|
Net income attributable to ordinary shareholders |
3,782 |
46,760 |
6,689 |
156,370 |
238,046 |
34,052 |
||||||
|
Add: Share-based compensation expense |
21,893 |
10,267 |
1,469 |
28,442 |
20,299 |
2,904 |
||||||
|
Add: Amortization of intangible assets |
4,965 |
10,955 |
1,567 |
7,645 |
21,995 |
3,146 |
||||||
|
Adjusted net income attributable to ordinary shareholders |
30,640 |
67,982 |
9,725 |
192,457 |
280,340 |
40,102 |
||||||
|
Net income |
5,171 |
40,488 |
5,792 |
163,470 |
244,772 |
35,014 |
||||||
|
Less: Interest income/(expense), net |
9,964 |
(33,630) |
(4,811) |
22,209 |
(63,218) |
(9,043) |
||||||
|
Add: Income tax expense |
3,007 |
18,676 |
2,672 |
43,604 |
76,691 |
10,971 |
||||||
|
Add: Depreciation and amortization |
29,159 |
49,390 |
7,065 |
53,370 |
99,970 |
14,301 |
||||||
|
Add: Share-based compensation expense |
21,893 |
10,267 |
1,469 |
28,442 |
20,299 |
2,904 |
||||||
|
Adjusted EBITDA |
49,266 |
152,451 |
21,809 |
266,677 |
504,950 |
72,233 |
||||||
|
Selling, general and administrative expenses |
158,268 |
232,303 |
33,231 |
279,902 |
442,233 |
63,261 |
||||||
|
Less: Share-based compensation expense |
21,893 |
10,267 |
1,469 |
28,442 |
20,299 |
2,904 |
||||||
|
Adjusted selling, general and administrative expenses |
136,375 |
222,036 |
31,762 |
251,460 |
421,934 |
60,357 |
||||||
|
Weighted averageshares used in calculating earnings per ordinary share: |
||||||||||||
|
—Basic |
122,961,621 |
120,433,903 |
120,433,903 |
123,928,537 |
120,509,241 |
120,509,241 |
||||||
|
—Diluted |
123,034,471 |
120,457,212 |
120,457,212 |
123,994,828 |
120,545,763 |
120,545,763 |
||||||
|
Adjusted net earnings per share attributable to ordinary shareholders |
||||||||||||
|
—Basic |
0.25 |
0.56 |
0.08 |
1.55 |
2.33 |
0.33 |
||||||
|
—Diluted |
0.25 |
0.56 |
0.08 |
1.55 |
2.33 |
0.33 |
||||||
View original content:https://www.prnewswire.com/news-releases/bright-scholar-announces-unaudited-financial-results-for-the-second-fiscal-quarter-of-fy2020-301048693.html
Source: Bright Scholar Education Holdings Ltd.