Press Releases

Unedited news and product information from vendors.

ChinaEdu Reports Fourth Quarter 2010 Results
Mar 15, 2011 (04:03 PM EDT)


Fourth Quarter Net Revenue Grows 5.7%, Year-Over-Year, In Line with Guidance;

Net Revenue for the Fiscal Year 2010 Grows 9.6% to $58.9 Million

BEIJING, March 15, 2011 /PRNewswire-Asia-FirstCall/ -- ChinaEdu Corporation (Nasdaq: CEDU) ("ChinaEdu" or the "Company"), a leading online education services provider in China, today announced its unaudited financial results for the fourth quarter and year ended December 31, 2010.(1)

Fourth Quarter 2010 Highlights

  • Fourth quarter 2010 total net revenue grew 5.7% year-over-year to $15.3 million, in line with Company guidance.
  • Fourth quarter 2010 net revenue from online degree programs increased 5.6% year-over-year to $12.2 million.
  • Fourth quarter net income attributable to ChinaEdu decreased 24.7% year-over-year to $1.0 million.
  • Adjusted net income attributable to ChinaEdu(2) decreased 14.4% year-over-year to $1.5 million.
  • Net income attributable to ChinaEdu per diluted ADS(3) in the fourth quarter of 2010 was $0.060.
  • Adjusted net income attributable to ChinaEdu per diluted ADS(4) was $0.088 in the fourth quarter of 2010.
  • The number of revenue students(5) in online degree programs during the 2010 fall semester increased approximately 10.0% year-over-year to approximately 154,000.

Fiscal Year 2010 Highlights

  • Total net revenue for the year 2010 increased 9.6% over the year 2009 to $58.9 million.
  • Net revenue from online degree programs for the year 2010 increased 8.7% over the year 2009 to $47.0 million.
  • Net income attributable to ChinaEdu for the year 2010 increased 13.0% over the year 2009 to $6.0 million.
  • Adjusted net income attributable to ChinaEdu increased 5.5% over the year 2009 to $7.5 million.
  • Net income attributable to ChinaEdu per diluted ADS was $0.344 for the year 2010.
  • Adjusted net income attributable to ChinaEdu per diluted ADS was $0.435 for the year 2010.
  • The number of revenue students in online degree programs for the year 2010 increased approximately 8.4% over the year 2009 to approximately 311,000 students.

"The fourth quarter of 2010 marked our third anniversary as a publicly listed company," said Julia Huang, ChinaEdu's chief executive officer. "Over the years we have expanded our business and delivered on our plans for growth. We have built a strong brand and streamlined our operations in our core business segment of online degree programs. In 2010, we challenged ourselves to seek out new opportunities and, in the second half of the year, began investing in a number of new initiatives that will allow us to capitalize on our expertise and track record in China's education market. Initiatives for development and expansion include: international elite programs, personalized tutoring programs, learning centers network expansion and interactive content and platforms for mobile and web applications. While investment in these new initiatives may cause some short-term pressure on our margins in the future, we are confident that when these businesses begin to contribute significant revenues, we will see our margins return to previous levels."

Financial Results for the Fourth Quarter Ended December 31, 2010

Net Revenue

Total net revenue for the fourth quarter of 2010 was $15.3 million, representing a 5.7% increase from $14.5 million for the corresponding period in 2009. Net revenue from online degree programs for the fourth quarter of 2010 was $12.2 million, a 5.6% increase from $11.6 million for the corresponding period in 2009. The increase was primarily due to the increase in revenue students enrolled in online degree programs. In the fourth quarter of 2009, ChinaEdu recognized a non-recurring revenue contribution of $0.8 million, the result of additional tuition fees collected by one of the Company's university partners. Excluding non-recurring revenue contributions, net revenue from online degree programs increased 13.1% in the fourth quarter of 2010 over the corresponding period in 2009.

ChinaEdu's learning centers network continued to expand both geographically and in terms of university coverage in the fourth quarter of 2010. By the end of the fourth quarter of 2010, the Company had 97 operational learning centers of which 54 were proprietary centers(6) and 43 were contracted centers(7). This compares to 60 operational learning centers as of the end of the fourth quarter of 2009, of which 22 were proprietary and 38 were contracted. Our learning centers network served a total of 21 university online degree programs, as of the end of the fourth quarter of 2010.

Net revenue from our non-online degree programs (101 online tutoring programs, private primary and secondary schools and international curriculum programs) in the fourth quarter of 2010 was $3.1 million, representing a 6.2% increase from $2.9 million in the corresponding period in 2009. The increase in net revenue from our non-online degree programs was mainly attributable to a 16.9% increase in net revenue contributed by the Anqing private school, as the result of an increase in student enrollment, as well as a 9.0% increase in net revenue contributed by 101 online tutoring programs. However, the increases were partially offset by a decrease in net revenue from the international curriculum program, in line with management expectations.

Cost of Revenue

Total cost of revenue for the fourth quarter of 2010 was $6.7 million, representing an increase of 18.1%, compared to $5.7 million in the corresponding period of 2009. Cost of revenue for online degree programs for the fourth quarter of 2010 was $4.6 million, representing an increase of 14.6% as compared to $4.0 million in the fourth quarter of 2009. The increase in cost of revenue for online degree programs was primarily the result of investments made to expand the Company's learning centers network in the fourth quarter of 2010.

Cost of revenue for non-online degree programs in the fourth quarter of 2010 was $2.1 million, representing an increase of 26.4% from $1.7 million in the same period in 2009. This increase was primarily the result of an increase in costs associated with additional headcount for personalized tutoring services in our 101 online tutoring programs. The increase in cost of revenue is also partially attributable to expense increases at the Anqing private school, including an increase in depreciation expenses.

Gross Profit and Gross Margin

Gross profit for the fourth quarter of 2010 was $8.6 million, representing a slight decrease from $8.8 million in the corresponding period of 2009. Total gross margin in the fourth quarter of 2010 decreased to 56.0%, as compared to 60.6% for the corresponding period in 2009. Gross margin for the online degree programs decreased to 62.3% for the fourth quarter of 2010, as compared to 65.2% in the corresponding period of 2009. Rapid expansion of the Company's learning centers network has resulted in a decrease in gross margin for online degree programs. In the future, gross margin for online degree programs will continue to decrease somewhat as the percentage of total net revenue contributed by the Company's learning centers network increases. This is because the learning centers network sales and service scope results in a higher cost of sales. Excluding the impact of the non-recurring revenue contribution of $0.8 million in the fourth quarter of 2009, total gross margin for the fourth quarter of 2009 was 58.4% and the gross margin for the online degree programs was 62.8% in the fourth quarter of 2009.

Gross margin for the 101 online tutoring programs decreased to 67.1% for the fourth quarter of 2010, as compared to 77.8% in the fourth quarter of 2009, largely due to increased staff costs for personalized tutoring services and interactive content development. Gross margin for private primary and secondary schools decreased to 18.1%, as compared to 25.7% in the corresponding period in 2009. The decrease was primarily attributable to increased depreciation that occurred in the fourth quarter and increased teaching staff costs. Management believes the impact of the depreciation charges taken in the fourth quarter of 2010 is short term in nature and that annualized gross margins are healthy and positioned to grow as a result of improved utilization of capacity at the Anqing private school.

Operating Expenses

Total operating expenses were $7.2 million in the fourth quarter of 2010, representing a 25.2% increase from $5.8 million for the corresponding period in 2009. This increase was a result of the following factors:

  • General and administrative expenses for the fourth quarter of 2010 were $4.0 million, which represented a 13.8% increase from $3.5 million for the corresponding period in 2009, primarily due to an increase in depreciation expenses associated with the completion of administration-related construction at the Anqing private school.  
  • Selling and marketing expenses were $1.8 million in the fourth quarter of 2010, which represented an 82.1% increase from $1.0 million for the corresponding period in 2009. While selling and marketing expenses were low both in absolute amount and as a percentage of total net revenue in the fourth quarter of 2009, the increase in selling and marketing expenses in the fourth quarter of 2010 was primarily attributable to the expansion of selling and marketing staff and advertising for the 101 online tutoring programs as well as an increase in marketing activities, such as conference attendance and brand promotion activities.
  • Research and development expenses for the fourth quarter of 2010 were $1.4 million, representing an 11.9% increase from $1.3 million in the corresponding period in 2009, primarily due to an increase in staff and development expenses associated with new courseware. Additionally, there were increases in research and development expenses as a result of the Company's investments in new business initiatives.
  • Share-based compensation for the fourth quarter of 2010, which was allocated to the related cost and operating expense line items, increased 29.1% to $0.3 million, compared to $0.2 million in the corresponding period in 2009.

Income from Operations

As a result of the factors discussed above, income from operations for the fourth quarter of 2010 was $1.4 million, a decrease of 54.9% as compared to $3.0 million in the corresponding period of 2009. Operating margin decreased to 8.9% for the fourth quarter of 2010, as compared to 20.8% in the corresponding period of 2009.

Adjusted income from operations, which is a non-GAAP measure defined as income from operations excluding share-based compensation, and amortization of intangible assets and land use rights, was $1.9 million for the fourth quarter of 2010, representing a decrease of 45.7% as compared to $3.5 million in the corresponding period of 2009.

Adjusted operating margin, which is a non-GAAP measure defined as the ratio of adjusted operating income from operations (non-GAAP) over net revenue, for the fourth quarter of 2010 decreased to 12.3%, as compared to 23.9% for the corresponding period of 2009.

Interest Income and Investment Income

Interest income and investment income for the fourth quarter of 2010 increased 70.5% to $0.3 million, as compared to $0.2 million for the corresponding quarter of 2009.

Income Tax Expense

Income tax credit in the fourth quarter of 2010 was $0.9 million, compared to an income tax expense of $0.8 million in the corresponding period of 2009. This was primarily due to an unrecognized tax benefit that was reversed in line with the expiration of the open tax years. It was also due to one of the Company's subsidiaries being granted "new and high technology enterprises" status at the end of the fourth quarter of 2010, thus qualifying for a preferential statutory tax rate of 15% commencing in the fourth quarter of 2010. As a result, deferred tax liabilities overbooked in the past three quarters were reversed in the fourth quarter of 2010.  

Net Income Attributable to Non-controlling Interests

Net income attributable to non-controlling interests was $1.5 million in the fourth quarter of 2010, compared to $1.1 million in the corresponding period in 2009, primarily attributable to a non-controlling interest impact related to increased net income from the Company's online degree programs in the fourth quarter of 2010, as compared to the fourth quarter of 2009.

Net Income attributable to ChinaEdu

Net income attributable to ChinaEdu, which is net income, excluding net income attributable to non-controlling interest, was $1.0 million in the fourth quarter of 2010, representing a decrease of 24.7% from $1.4 million in the corresponding period of 2009.

Net income attributable to ChinaEdu per basic and diluted ADS were $0.065 and $0.060, respectively, for the fourth quarter of 2010, as compared to $0.085 and $0.077, respectively, for the corresponding period in 2009.

Adjusted net income attributable to ChinaEdu (non-GAAP) was $1.5 million for the fourth quarter of 2010 compared to $1.8 million in the corresponding period of 2009. Adjusted net margin, which is a non-GAAP measure defined as the ratio of adjusted net income attributable to ChinaEdu (non-GAAP) over net revenue, was 10.0% in the fourth quarter of 2010, as compared to 12.3% in the corresponding period of 2009.

Adjusted net income attributable to ChinaEdu per basic and diluted ADS (non-GAAP) were $0.096 and $0.088, respectively, for the fourth quarter of 2010, as compared to $0.111 and $0.102, respectively, in the corresponding period of 2009.

Deferred Revenue

At the end of the fourth quarter of 2010 current deferred revenue was $16.0 million and non-current deferred revenue was $1.5 million or $17.5 million in aggregate. In general, fall semester tuition is received during the fourth quarter but is recognized both in the fourth quarter of the current year and in the first quarter of the following year.

Cash and Cash Equivalents and Term Deposits

As of December 31, 2010, the Company reported cash and cash equivalents and term deposits of $47.1 million, which primarily consisted of cash, demand deposits with original maturity terms of three months or less, and term deposits with original maturity terms of greater than three months but less than one year.

Amounts Due from Related Parties

Amounts due from related parties, which represents cash owed to the Company by collaborative alliance partners, were $37.4 million as of December 31, 2010.

Fiscal Year 2010 Financial Results

Net Revenue

Total net revenue for the year ended December 31, 2010 was $58.9 million, representing a 9.6% increase from $53.7 million for the year 2009. Net revenue from online degree programs for the year 2010 was $47.0 million, representing an 8.7% increase from $43.2 million for the year 2009. This increase was primarily attributable to enrollment growth in online degree programs in the year 2010. In aggregate, the number of revenue students enrolled in online degree programs was approximately 311,000 during the year 2010, representing an 8.4% increase from approximately 287,000 revenue students enrolled in online degree programs in year 2009.

Net revenue from non-online degree programs for the year 2010 was $11.9 million, representing a 13.4% increase compared to $10.5 million for the year 2009. The increase was primarily attributable to an increase in student enrollment at the Anqing private school and an increase in net revenue from the 101 online tutoring programs in the year 2010, partially offset by a decrease in net revenue from international curriculum programs.

Cost of Revenue

Total cost of revenue for the year 2010 was $22.4 million, representing an increase of 6.8% compared to $21.0 million for the year 2009. Cost of revenue from our online degree programs for the year 2010 was $15.4 million, representing a 6.8% increase from $14.5 million in the year 2009. The increase was primarily due to cost increases related to the expansion of the Company's learning centers network and an increase in employee-related costs throughout year 2010 as the Company hired additional staff in connection with efforts to enhance the current programs and develop future business initiatives.

Cost of revenue for non-online degree programs for the year 2010 was $6.9 million, representing a 6.7% increase from $6.5 million for the year 2009. The increase was primarily attributable to an increase in cost of revenue at Anqing private school and 101 online tutoring programs, partially offset by a decrease in cost of revenue for the international curriculum programs.

Gross Profit

Gross profit for the year 2010 was $36.5 million as compared with $32.8 million for the year 2009, representing an increase of 11.5%.

Gross margin for the year 2010 was 62.0%, as compared with gross margin of 61.0% for the year 2009. Gross margin for online degree programs was 67.1% in the year 2010 as compared with gross margin for online degree programs of 66.5% in the year 2009.  

Gross margin for non-online degree programs was 41.9% for the year 2010 compared with gross margin for non-online degree programs of 38.2% for the year 2009.

Operating Expenses

Total operating expenses for the year 2010 were $24.1 million, representing a 16.2% increase from $20.7 million for the year 2009. This increase was primarily attributable to the following factors:

  • General and administrative expenses for the year 2010 were $12.7 million, representing a 1.5% increase from $12.6 million in year 2009. The slight increase reflects continued tight cost control throughout 2010. As a result, general and administrative expenses as a percentage of total net revenue decreased from 23.4% in the year 2009 to 21.6% in the year 2010.
  • Selling and marketing expenses for the year 2010 were $5.7 million, representing a 58.9% increase from $3.6 million for the year 2009. The increase was primarily attributable to an increase in advertising expenses for 101 online tutoring programs, the learning centers network, and selected subsidiaries as well as increased sales and marketing headcount at certain subsidiaries.
  • Research and development expenses for the year 2010 were $5.7 million, representing a 22.9% increase from $4.6 million for the year 2009. This increase was primarily attributable to increased staff and increased depreciation expenses associated with new research and development projects for online degree programs and new business initiatives for non-online degree programs.
  • Share-based compensation for the year 2010, which was allocated to the related cost of revenue and operating expense line items, was $1.0 million, representing a decrease of $0.1 million from $1.1 million for the year 2009. This decrease was primarily attributable to a true-up adjustment of forfeited stock options.

Income from Operations

Income from operations was affected by the Company's decision to invest in new business initiatives. Management expects income from operations to return to a healthy growth trajectory in the future. Income from operations was $12.4 million for the year 2010, compared to $12.0 million for the year 2009. Operating margin was 21.1% for the year 2010, as compared to 22.4% for the year 2009.  

Adjusted income from operations (non-GAAP) was $14.1 million for the year 2010, representing a slight increase from $14.0 million for the year 2009. Correspondingly, adjusted operating margin (non-GAAP) was 24.0% for the year 2010, as compared to 26.1% for the year 2009.

Interest Income and Investment Income

Interest income and investment income increased 38.2% to $1.0 million in the year 2010, compared to $0.8 million in the year 2009.

Income Tax Expense

Income tax expense for the year 2010 was $2.0 million, as compared with $2.9 million for the year 2009. The decrease was primarily related to the reversal of unrecognized tax benefits.

Net Income Attributable to Non-controlling Interests

Net income attributable to non-controlling interests was $5.6 million in the year 2010, representing a 14.9% increase, as compared to $4.9 million in the year 2009, primarily attributable to a non-controlling interest impact related to the increase in net income from online degree programs in the year 2010.

Net Income attributable to ChinaEdu

Net income attributable to ChinaEdu was $6.0 million for the year 2010, compared with $5.3 million for the year 2009.

Net income attributable to ChinaEdu per basic and diluted ADS, were $0.372 and $0.344, respectively for the year 2010, as compared to $0.324 and $0.301, respectively, for the year 2009.

Adjusted net income attributable to ChinaEdu (non-GAAP) increased 5.5% to $7.5 million for the year 2010 as compared to $7.1 million for the year 2009. Adjusted net margin was 12.8% for the year 2010 compared to 13.3%, for the year 2009.

Adjusted net income attributable to ChinaEdu per basic and diluted ADS (non-GAAP), were $0.471 and $0.435, respectively, for the year 2010, increases of 7.5% and 6.6% from $0.438 and $0.408, respectively, for the year 2009.

First Quarter 2011 Total Net Revenue Guidance

ChinaEdu expects total net revenue in the first quarter of 2011 to range from RMB91 million to RMB96 million or $13.8 million to $14.5 million. This forecast reflects ChinaEdu's current and preliminary view, which is subject to change.

Conference Call

The Company will host an earnings conference call and live webcast at 9:00pm US Eastern Standard Time on Tuesday, March 15, 2011 (9:00 a.m. Beijing/Hong Kong on Wednesday, March 16, 2011).

The conference call may be accessed by calling (US) 1-866-713-8563/ (International) 1-617-597-5311/ (HK) 852- 3002-1672/ (China)10-800-130-0399; Passcode: 69980337.  

A live and archived webcast of the conference call will be available on the investor relations page of ChinaEdu's website at http://ir.chinaedu.net.

A telephone replay will be available beginning two hours after the conclusion of the conference call through 11:59 p.m. EDT, March 23, 2011 at (US) 1-888-286-8010/ (International) 1-617-801-6888; Passcode: 96881550.

A live and archived webcast may be accessed via ChinaEdu's investor relations website at http://ir.chinaedu.net.

Non-GAAP Financial Measures  

To supplement the unaudited condensed consolidated financial information presented in accordance with Generally Accepted Accounting Principles in the United States of America ("GAAP"), the Company uses non-GAAP measures of income from operations and net income attributable to ChinaEdu, which are adjusted from results based on GAAP to exclude certain non-cash items of share-based compensation and amortization of intangible assets and land use rights. These non-GAAP financial measures are provided to enhance the investors' overall understanding of the Company's current and past financial performance in on-going core operations as well as prospects for the future. These measures should be considered in addition to results prepared and presented in accordance with GAAP, but should not be considered a substitute for or superior to GAAP results. Management considers the non-GAAP information as important measures internally and therefore deems it important to provide all of this information to investors.

About ChinaEdu

ChinaEdu Corporation is an educational services provider in China, incorporated as an exempted limited liability company in the Cayman Islands. Established in 1999, the Company's primary business is to provide comprehensive services to the online degree programs of leading Chinese universities. These services include academic program development, technology services, enrollment marketing, student support services and finance operations. The Company's other lines of businesses include the operation of private primary and secondary schools, online interactive tutoring services and providing marketing and support for international curriculum programs.

The Company believes it is the largest service provider to online degree programs in China in terms of the number of higher education institutions that are served and the number of student enrollments supported. The Company currently has 17 long-term contracts that generally vary from 10 to 50 years in length. The Company also performs recruiting services for 21 universities through its nationwide learning centers network.

Forward-Looking Statement

This press release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, including certain plans, expectations, goals, and projections, which are subject to numerous assumptions, risks, and uncertainties. Forward-looking statements involve known and unknown risks, uncertainties and contingencies, many of which are beyond our control which may cause actual results, levels of activity, performance or achievements to differ materially from any future results, levels of activity, performance or achievements expressed or implied by such forward-looking statements. The Company's actual results could differ materially from those contained in the forward-looking statements due to a number of factors, including those described under the heading "Risk Factors" in the Company's Annual Report on Form 20-F for the year ended December 31, 2009, and in documents subsequently filed by the Company from time to time with the Securities and Exchange Commission. Unless required by law, the Company undertakes no obligation to (and expressly disclaim any such obligation to) update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

(1) The reporting currency of the Company is RMB, but for the convenience of the reader, the amounts for the three and twelve months ended on December 31, 2009 and December 31, 2010 are presented in U.S. dollars. Unless otherwise stated, all translations from RMB to U.S. dollars were made at the rate of RMB6.6000 to $1.00, the noon buying rate in effect on December 31, 2010 in the H.10 statistical release of the Federal Reserve Board. The Company makes no representation that the RMB or U.S. dollar amounts referred could be converted into U.S. dollars or RMB, as the case may be, at any particular rate or at all. For analytical presentation, all percentages are calculated using the numbers presented in the financial statements contained in this earnings release. An explanation of the Company’s non-GAAP financial measures is included in the section entitled “Non-GAAP Financial Measures” below, and the related reconciliations to GAAP financial measures are presented in the accompanying financial statements.


(2) “Adjusted net income attributable to ChinaEdu” is a non-GAAP measure defined as net income attributable to ChinaEdu excluding share-based compensation net of noncontrolling interest portion, and amortization of intangible assets and land use rights.


(3) “ADS” is American Depositary Share. Each ADS represents three ordinary shares.


(4) “Adjusted net income attributable to ChinaEdu per diluted ADS” is a non-GAAP measure which is computed using adjusted net income attributable to ChinaEdu over number of ADSs used in net income attributable to ChinaEdu per diluted ADS calculation.


(5) “Revenue students” refers to students of university online degree programs who have paid tuitions. The numbers for the three months ended December 31, 2009 and 2010 are revenue students in fall 2009 and fall 2010, respectively. The numbers for the twelve months ended December 31, 2009 and 2010 are total revenue students in spring 2009 and fall 2009, and total revenue students in spring 2010 and fall 2010, respectively.


(6) Proprietary centers refer to self-owned learning centers operated either under the Company’s own brand name or the brand name of a university pursuant to a licensing arrangement with that university.


(7) Contracted centers refer to agreement with third party learning centers pursuant to which the Company only provides assistance applying for approval from provincial level education authorities as well as securing additional university online degree programs. In return, the Company receives a percentage of the tuition earned by these third party learning centers.




Company Contacts:



Helen Zou, Investor Relations Manager

ChinaEdu Corporation

Phone: +86 10 8418 6655 ext.1150

E-mail: ir@chinaedu.net








ChinaEdu Corporation




Unaudited Condensed Consolidated Balance Sheets








 (in thousands, unaudited)

December
31,2009

December
31,2010

December
31,2010


RMB

RMB

US$





Current assets:




 Cash and cash equivalents

203,143

190,493

28,863

 Term deposits

122,304

120,500

18,258

 Restricted cash

365

-

-

 Short-term investments

17,706

32,469

4,920

 Accounts receivable, net

28,334

35,091

5,317

 Inventory

1,852

358

54

 Prepaid expenses and other current assets

25,315

30,966

4,690

 Amounts due from related parties

176,802

246,925

37,413

 Deferred tax assets

3,309

5,003

758

Total current assets

579,130

661,805

100,273

 Long-term investments

4,210

-

-

 Deferred tax assets

1,541

3,470

526

 Rental deposits

868

936

141

 Land use rights

27,874

27,265

4,131

 Property and equipment, net

203,995

227,507

34,471

 Deposits paid for acquisition of property and equipment

13,898

19,792

2,999

 Acquired intangible assets, net

66,621

65,849

9,977

 Goodwill

38,155

43,255

6,554

Total assets

936,292

1,049,879

159,072





Liabilities and equity




Current liabilities:




 Accounts payable (including accounts payable of the consolidated VIEs without recourse to
   ChinaEdu Group of 5,351 and 10,277 as of December 31, 2009 and December 31, 2010)

6,467

11,410

1,729

 Deferred revenues (including deferred revenues of the consolidated VIEs without recourse to
   ChinaEdu Group of 17,786 and 18,762 as of December 31, 2009 and December 31, 2010)

97,853

105,891

16,044

 Accrued expenses and other current liabilities (including accrued expenses and other current
   liabilities of the consolidated VIEs without recourse to ChinaEdu Group of 11,066 and 12,486
   as of December 31, 2009 and December 31, 2010)

68,917

83,486

12,649

 Amounts due to related parties (including amounts due to related parties of the consolidated VIEs
   without recourse to ChinaEdu Group of 2,065 and 2,201 as of December 31, 2009 and
   December 31, 2010)

25,668

31,177

4,724

 Income taxes payable (including income taxes payable of the consolidated VIEs without recourse to
   ChinaEdu Group of 7,770 and 8,432 as of December 31, 2009 and December 31, 2010)

33,389

44,612

6,759

 Other taxes payable (including other taxes payable of the consolidated VIEs without recourse to
   ChinaEdu Group of 2,285 and 2,482 as of December 31, 2009 and December 31, 2010)

15,900

20,508

3,107

Total current liabilities

248,194

297,084

45,012

 Deferred revenues (including deferred revenues of the consolidated VIEs without recourse to
   ChinaEdu Group of 113 and 71 as of December 31, 2009 and December 31, 2010)

8,075

9,804

1,486

 Deferred tax liabilities (including deferred tax liabilities of the consolidated VIEs without recourse to
   ChinaEdu Group of 1,381 and 1,057 as of December 31, 2009 and December 31, 2010)

10,143

9,836

1,490

 Unrecognized tax benefit (including unrecognized tax benefit of the consolidated VIEs without
   recourse to ChinaEdu Group of 1,145 and 1,251 as of December 31, 2009 and December 31, 2010)

7,727

3,691

559

Total liabilities

274,139

320,415

48,547





 ChinaEdu shareholders' equity

559,973

596,930

90,444

 Noncontrolling interests

102,180

132,534

20,081

Total  equity

662,153

729,464

110,525

Total liabilities and equity

936,292

1,049,879

159,072



ChinaEdu Corporation













Unaudited Condensed Consolidated Statements of Operations















Three Months Ended


Twelve Months Ended

(in thousands, except for percentage, share, and per share information)


December
31,2009


December
31,2010


December
31,2010


December
31,2009


December
31,2010


December
31,2010



RMB


RMB


US$


RMB


RMB


US$














Gross Revenue *


95,871


102,023


15,458


368,447


402,335


60,960














Business Tax and Surcharge


354


1,046


158


13,741


13,493


2,044














Net Revenue:













Online degree programs


76,457


80,742


12,234


285,178


310,005


46,970

Online tutoring programs


5,510


6,004


910


19,584


23,669


3,586

Private primary and secondary schools


9,816


11,472


1,738


30,627


41,054


6,221

International curriculum programs


3,734


2,759


418


19,317


14,114


2,139

Total net revenue


95,517


100,977


15,300


354,706


388,842


58,916














Cost of revenue:













Online degree programs


26,575


30,455


4,614


95,428


101,906


15,440

Online tutoring programs


1,222


1,977


300


5,713


6,101


924

Private primary and secondary schools


7,298


9,401


1,424


26,109


30,279


4,588

International curriculum programs


2,531


2,591


393


11,112


9,416


1,427

Total cost of revenue


37,626


44,424


6,731


138,362


147,702


22,379














Gross profit:













Online degree programs


49,882


50,287


7,620


189,750


208,099


31,530

Online tutoring programs


4,288


4,027


610


13,871


17,568


2,662

Private primary and secondary schools


2,518


2,071


314


4,518


10,775


1,633

International curriculum programs


1,203


168


25


8,205


4,698


712

Total gross profit


57,891


56,553


8,569


216,344


241,140


36,537














Online degree programs


65.2%


62.3%


62.3%


66.5%


67.1%


67.1%

Online tutoring programs


77.8%


67.1%


67.1%


70.8%


74.2%


74.2%

Private primary and secondary schools


25.7%


18.1%


18.1%


14.8%


26.2%


26.2%

International curriculum programs


32.2%


6.1%


6.1%


42.5%


33.3%


33.3%

Gross margin


60.6%


56.0%


56.0%


61.0%


62.0%


62.0%














Operating expenses:













General and administrative


23,014


26,185


3,967


82,858


84,110


12,744

Selling and marketing


6,578


11,980


1,815


23,688


37,632


5,702

Research and development


8,410


9,410


1,426


30,385


37,358


5,660

Total operating expenses


38,002


47,575


7,208


136,931


159,100


24,106

Income from operations


19,889


8,978


1,361


79,413


82,040


12,431

Operating margin


20.8%


8.9%


8.9%


22.4%


21.1%


21.1%














Other income


761


141


21


1,748


572


87

Interest income


1,085


1,590


241


4,980


5,552


841

Interest expense


(1)


(5)


(1)


(2)


(5)


(1)

Investment income


-


260


39


-


1,331


202

Income before income tax


21,734


10,964


1,661


86,139


89,490


13,560














Income tax (expense)/credit


(5,487)


6,002


909


(19,287)


(13,333)


(2,020)

Net income


16,247


16,966


2,570


66,852


76,157


11,540

Net income attributable to the noncontrolling interests


(7,191)


(10,151)


(1,538)


(32,073)


(36,840)


(5,582)

Net income attributable to ChinaEdu


9,056


6,815


1,032


34,779


39,317


5,958

Net margin


9.5%


6.7%


6.7%


9.8%


10.1%


10.1%














Net income attributable to ChinaEdu per ADS:













     Basic


0.56


0.43


0.065


2.14


2.46


0.372

     Diluted


0.51


0.39


0.060


1.99


2.27


0.344














Weighted average aggregate number of ADSs outstanding:













     Basic


16,148,719


15,976,963


15,976,963


16,281,535


16,001,441


16,001,441

     Diluted


17,589,699


17,267,688


17,267,688


17,506,561


17,336,743


17,336,743



























* Gross revenue are detailed as follows













Online degree programs


76,441


81,462


12,343


297,192


322,433


48,853

Online tutoring programs


5,658


6,163


934


20,130


23,873


3,617

Private primary and secondary schools


9,821


11,479


1,739


30,684


41,095


6,227

International curriculum programs


3,951


2,919


442


20,441


14,934


2,263



ChinaEdu Corporation













Unaudited Condensed Consolidated Statements of Cash Flow















Three Months Ended


Twelve Months Ended

(in thousands, unaudited)


December
31,2009


December
31,2010


December
31,2010


December
31,2009


December
31,2010


December
31,2010



RMB


RMB


US$


RMB


RMB


US$














Operating activities:













      Net income


16,247


16,966


2,570


66,852


76,157


11,540

      Adjustments to reconcile net income to net cash provided by operating













activities:













Share-based compensation


1,611


2,079


315


7,416


6,283


952

Depreciation and amortization of property and equipment


4,560


6,504


985


16,603


20,971


3,177

Amortization of land use rights


152


152


23


619


609


92

Amortization of acquired intangible assets


1,129


1,166


177


5,237


4,427


671

Provision for amounts due from related parties and account receivables  


(61)


(540)


(82)


364


(540)


(82)

Loss from disposal of property and equipment   


310


82


12


513


82


12

Deferred income taxes


(51)


(4,366)


(662)


306


(3,930)


(595)

     Changes in assets and liabilities













Accounts receivable


(15,121)


(10,893)


(1,650)


(13,844)


(5,820)


(882)

Inventory


(53)


234


35


(1,852)


757


115

Prepaid expenses and other current assets


(2,800)


(8,056)


(1,221)


(5,075)


(3,013)


(457)

Amounts due from related parties


11,511


(42,571)


(6,450)


(26,330)


(68,791)


(10,423)

Rental deposits


62


126


19


90


(61)


(9)

Land use rights


-


-


-


(1,989)


-


-

Accounts payable


(1,373)


(864)


(131)


115


1,128


171

Deferred revenues


64,517


68,455


10,372


3,792


7,432


1,126

Accrued expenses and other current liabilities


10,043


5,789


877


19,082


14,628


2,216

Amounts due to related parties


(37,523)


(21,336)


(3,233)


268


(153)


(23)

Income tax payable  


5,131


1,503


228


5,472


10,553


1,599

Other taxes payable


2,054


4,476


678


3,892


4,555


690

Unrecognized tax benefit


184


(4,583)


(694)


2,254


(4,036)


(612)

Change in restricted cash


(365)


365


55


(365)


365


55














Net cash provided by operating activities


60,164


14,688


2,223


83,420


61,603


9,333














Investing activities:













Purchase of property and equipment


(6,277)


(4,608)


(698)


(57,071)


(26,859)


(4,070)

Purchase of  business, net of cash acquired RMB1,382


-


1,122


170


-


(6,338)


(960)

Deposits paid for acquisition of property and equipment


(13,987)


-


-


(11,371)


(19,792)


(2,999)

Purchase of term deposits


(33,825)


40,971


6,208


(58,813)


1,434


217

Purchase of investments


(6,495)


(1,598)


(242)


(20,578)


(15,016)


(2,275)

Proceeds from the sale of investment


-


-


-


-


3,000


455

Purchase of contractual right


(735)


-


-


(1,235)


-


-

Proceeds from disposal of property and equipment


-


4


1


-


112


17

Net cash provided by/(used in) investing activities


(61,319)


35,891


5,439


(149,068)


(63,459)


(9,615)














Financing activities:













Proceeds from exercise of share options


274


3,315


502


4,163


6,075


920

Prepayment for shares repurchase


-


-


-


-


(1,824)


(276)

Repurchase and cancellation of ordinary shares


(14,740)


(12,070)


(1,829)


(76,634)


(12,393)


(1,877)

Short term loan


(2,117)


(5,725)


(867)


-


31


5

Acquisition of noncontrolling interests


-


-


-


-


(998)


(151)

Cash dividends paid to noncontrolling shareholders


(4,098)


-


-


(14,698)


(1,666)


(252)

Capital contributions by noncontrolling shareholders


735


490


74


1,715


490


74

Net cash used in financing activities


(19,946)


(13,990)


(2,120)


(85,454)


(10,285)


(1,557)














Effect of foreign exchange rate changes


4


(84)


(11)


312


(509)


(77)














CASH AND CASH EQUIVALENTS, beginning of period


224,240


153,988


23,332


353,933


203,143


30,779














CASH AND CASH EQUIVALENTS, end of period


203,143


190,493


28,863


203,143


190,493


28,863














Net  increase (decrease) in cash and cash equivalents


(21,097)


36,505


5,531


(150,790)


(12,650)


(1,916)



ChinaEdu Corporation













Reconciliations from income from operations to adjusted income from operations (non-GAAP) and adjusted operating margin (non-GAAP)
















Three Months Ended


Twelve Months Ended

(in thousands, unaudited)


December
31,2009


December
31, 2010


December
31, 2010


December
31,2009


December
31, 2010


December
31, 2010



RMB


RMB


US$


RMB


RMB


US$














Net revenue


95,517


100,977


15,300


354,706


388,842


58,916

Income from operations


19,889


8,978


1,361


79,413


82,040


12,431

Adjustment:













 Share-based compensation


1,611


2,079


315


7,416


6,283


952

 Amortization


1,281


1,318


200


5,856


5,036


763

Adjusted income from operations (non-GAAP)


22,781


12,375


1,876


92,685


93,359


14,146

Adjusted operating margin (non-GAAP)


23.9%


12.3%


12.3%


26.1%


24.0%


24.0%



ChinaEdu Corporation













Reconciliations from net income attributable to ChinaEdu to adjusted net income attributable to ChinaEdu (non-GAAP), adjusted net margin (non-GAAP) and adjusted net income per ADS (non-GAAP)
















Three Months Ended


Twelve Months Ended

(in thousands, unaudited)


December
31,2009


December
31, 2010


December
31, 2010


December
31,2009


December
31, 2010


December
31, 2010



RMB


RMB


US$


RMB


RMB


US$














Net revenue


95,517


100,977


15,300


354,706


388,842


58,916

Net income attributable to ChinaEdu


9,056


6,815


1,032


34,779


39,317


5,958

Adjustment:













 Share-based compensation


1,611


2,079


315


7,416


6,283


952

 Share-based compensation attributable to 
   the noncontrolling interest


(183)


(140)


(21)


(925)


(913)


(138)

 Amortization


1,281


1,318


200


5,856


5,036


763

Adjusted net income attributable to 
   ChinaEdu (non-GAAP)


11,765


10,072


1,526


47,126


49,723


7,535

Adjusted net margin (non-GAAP)


12.3%


10.0%


10.0%


13.3%


12.8%


12.8%














Adjusted net income attributable to ChinaEdu 
   per ADS (non-GAAP)













     Basic


0.73


0.63


0.096


2.89


3.11


0.471

     Diluted


0.67


0.58


0.088


2.69


2.87


0.435














Weighted average aggregate number of ADSs outstanding:













     Basic


16,148,719


15,976,963


15,976,963


16,281,535


16,001,441


16,001,441

     Diluted


17,589,699


17,267,688


17,267,688


17,506,561


17,336,743


17,336,743



SOURCE ChinaEdu Corporation