UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 UNDER
THE SECURITIES EXCHANGE ACT OF 1934
PURSUANT TO RULE 13a-16 OR 15d-16 UNDER
THE SECURITIES EXCHANGE ACT OF 1934
For the month of February 2009
Commission File Number: 001-33768
CNINSURE INC.
21/F, Yinhai Building
No. 299 Yanjiang Zhong Road
Guangzhou, Guangdong 510110
People’s Republic of China
(Address of principal executive offices)
No. 299 Yanjiang Zhong Road
Guangzhou, Guangdong 510110
People’s Republic of China
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form
20-F or Form 40-F.
Form 20-F þ Form 40-F o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule 101(b)(1): o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule 101(b)(7): o
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| CNinsure Inc. |
||||
| By: | /s/ Yinan Hu | |||
| Name: | Yinan Hu | |||
| Title: | Chief Executive Officer | |||
Date: February 25, 2009
2
Exhibit Index
| Page | ||||
Exhibit 99.1 — Press Release
|
4 | |||
3
Exhibit 99.1
CNinsure Reports Fourth Quarter and Fiscal 2008 Unaudited Financial Results
GUANGZHOU, Feb 24, 2009 — CNinsure Inc., (Nasdaq: CISG), (the “Company” or “CNinsure”), a leading
independent insurance intermediary company operating in China, today announced its unaudited
financial results for the fourth quarter and fiscal year ended December 31, 2008. 1
Financial Highlights:
Highlights for Fourth Quarter 2008
| • | Total net revenues: RMB281.4 million (US$41.2 million),
representing an increase of 77.3% from the corresponding
period of 2007, which exceeded the previous guidance of
RMB235 million to RMB250 million. |
|
| • | Income from operations: RMB50.6 million (US$7.4
million), representing an increase of 9.4% from the
corresponding period of 2007. |
|
| • | Net income: RMB43.7 million (US$6.4 million),
representing a decrease of 18.7% from the corresponding
period of 2007. |
|
| • | Basic and diluted net income per ADS: RMB0.959
(US$0.141) and RMB0.954 (US$0.140), respectively.
Adjusted diluted net income per ADS excluding one-time
share-based compensation expense (non-GAAP) was RMB1.601
(US$0.235). |
Highlights for Fiscal Year 2008
| • | Total net revenues: RMB843.9 million (US$123.7 million),
representing an increase of 88.3% from 2007. |
|
| • | Income from operations: RMB210.7 million (US$30.9
million), representing an increase of 52.8% from the
corresponding period of 2007 |
|
| • | Net income: RMB191.6 million (US$28.1 million),
representing an increase of 25.0% from 2007. |
|
| • | Basic and diluted net income per ADS: RMB4.200
(US$0.616) and RMB4.176 (US$0.612), respectively.
Adjusted diluted net income per ADS excluding one-time
share-based compensation expense (non-GAAP) was RMB4.822
(US$0.707). |
| 1 | This announcement contains translations of certain
Renminbi (RMB) amounts into U.S. dollars (US$) at specified rates solely for
the convenience of the reader. Unless otherwise noted, all translations from
RMB to U.S. dollars are made at a rate of RMB6.8225 to US$1.00, the effective
noon buying rate as of December 31, 2008 in The City of New York for cable
transfers of RMB as certified for customs purposes by the Federal Reserve Bank
of New York. |
4
Commenting on the fourth quarter and full year results, Yinan Hu, Chairman and CEO of CNinsure
stated: “In the fourth quarter, we faced a more challenging macroeconomic
environment as the Chinese economy increasingly slowed down significantly as a result of the
ongoing global economic crisis. Against this backdrop, we still achieved higher-than-expected
revenue growth, with net revenues of RMB282 million for the quarter, exceeding our previous
guidance.”
He continued, “2008 was a tough year. The overall domestic insurance industry was negatively
impacted by several events, including the severe snowstorms and the earthquake in China early in
the year, and the recent global financial crisis and the ensuing slowdown in the Chinese economy.
In 2008, CNinsure’s board of directors and management team took various measures such as conducting
organizational restructuring, enhancing risk control and recruiting talents to cope with the
short-term challenges and capitalize on new opportunities. I am very proud that as a result of the
efforts by all our team members, 2008 marked another harvest year for CNinsure. We continued to
grow fast, with 88.3% and 25.0% growth in annual net revenues and net income. We established or
acquired 25 entities in 2008, expanding our distribution network to encompass 48 operating entities
in 17 provinces, covering life insurance, P&C insurance and claim adjusting. We were also named
“Best Insurance Intermediary Service Provider of the Year” by Sohu Business China.”
“As the global economic crisis deepens, more uncertainties are expected in the growth prospect of
the Chinese economy in 2009. However, we believe CNinsure, as a retail distributor of insurance
products and after-sales service provider, will not be as impacted by the macroeconomic environment
as some other sectors since the insurance industry will still be a hotspot in China’s economic
development for the next decade and the insurance intermediary sector, in which CNinsure has gained
a leading position, is a relatively more stable part of the whole industry value chain. We believe
we have the right solutions and strategies to cope with the new situations and deliver another year
of success in 2009,” he concluded.
Financial Results for the Fourth Quarter Ended December 31, 2008
Total net revenues for the fourth quarter ended December 31, 2008 were RMB281.4 million (US$41.2
million), representing an increase of 77.3% from RMB158.7 million for the corresponding period of
2007. The increase was primarily driven by increase in commission rates for the life insurance
business, the number of sales agents and productivity of existing sales agent, as well as
contributions from the claims adjusting business, which was added in 2008, and other newly acquired
entities.
Total operating costs and expenses were RMB230.9 million (US$33.8 million) for the fourth quarter
of 2008, representing an increase of 105.2% from RMB112.5 million for the corresponding period of
2007.
5
Commissions and fees expenses were RMB145.9 million (US$21.4 million) for the fourth quarter of
2008, representing an increase of 75.3% from RMB83.2 million for the corresponding period of 2007.
The increase was primarily due to sales growth and largely tracked the increase in net revenues
from commissions and fees.
Selling expenses were RMB6.2 million (US$0.9 million) for the fourth quarter of 2008, representing
an increase of 118.8% from RMB2.8 million for the corresponding period of 2007. The increase was
primarily due to sales growth and the increase in expenses incurred by newly acquired entities.
General and administrative expenses were RMB78.8 million (US$11.5 million) for the fourth quarter
of 2008, representing an increase of 198.0% from RMB26.4 million for the corresponding period of
2007. The increase was primarily due to increases in share-based compensation expenses, salaries
for administrative staff as a result of increased headcount, ongoing legal and professional fees,
and Sarbanes-Oxley Act (SOX) compliance-related expenses. The share-based compensation expenses
recorded in the fourth quarter of 2008 mainly included a one-time charge of RMB29.6 million (US$4.3
million) incurred in connection with the surrender and cancellation of previously granted options
to purchase an aggregate of 30,804,500 ordinary shares by various directors, officers and employees
in December 2008 and RMB0.3 million (US$0.05 million) in connection with options to purchase an
aggregate of 32,000,000 ordinary shares granted to certain directors, officers and employees in
November 2008. In accordance with paragraph 57 of SFAS123R, a cancellation of an award that is not
accompanied by the concurrent grant of (or offer to grant) a replacement award or other valuable
consideration shall be accounted for as a repurchase for no consideration. Accordingly, any
previously unrecognized compensation cost shall be recognized at the cancellation date. As of
December 2008, there were outstanding options to purchase an aggregate of 39,492,631 ordinary
shares.
As a result of the foregoing factors, income from operations was RMB50.6 million (US$7.4 million)
for the fourth quarter of 2008, representing an increase of 9.4% from RMB46.2 million for the
corresponding period of 2007. Operating margin was 18.0% for the fourth quarter of 2008 as compared
with 29.1% for the corresponding period of 2007. Non-GAAP operating margin excluding one-time
share-based compensation expense was 28.5% for the quarter of 2008.
Interest income for the fourth quarter of 2008 was RMB11.4 million (US$1.7 million), representing
an increase of 4.5% from RMB10.9 million for the corresponding period of 2007, primarily
attributable to the amount of cash generated from operations
6
Income tax expense for the fourth quarter of 2008 was RMB17.6 million (US$2.6 million),
representing an increase of 444.3% from RMB3.2 million for the corresponding period of 2007. The
increase was primarily attributable to the expiration of income tax exemptions for
some subsidiaries starting from January 1, 2008. Effective income tax rate was 28.3% for the fourth
quarter of 2008 compared to 5.7% for the corresponding period of 2007. Apart from the foregoing
factor, the increase in the effective income tax rate was due to the fact that share-based
compensation expenses, legal and audit fees and other expenses incurred outside China were excluded
from the tax-deductible items for PRC tax purposes.
Net income was RMB43.7 million (US$6.4 million) for the fourth quarter of 2008, representing a
decrease of 18.7% from RMB53.8 million for the corresponding period of 2007.
Net margin was 15.6% for the fourth quarter of 2008 as compared with 33.9% for the corresponding
period of 2007. Non-GAAP net margin excluding one-time share-based compensation expense was 26.1%
for the fourth quarter of 2008.
Fully diluted net income per ADS was RMB0.954 (US$0.140) for the fourth quarter of 2008, as
compared with RMB1.275 for the corresponding period of 2007. Adjusted diluted net income per ADS
excluding one-time share-based compensation expense (non-GAAP) was RMB1.601 (US$0.235) for the
fourth quarter of 2008.
As of December 31, 2008, the Company had RMB1,508.4 million (US$221.1 million) in cash and cash
equivalents.
Financial Results for the Year Ended December 31, 2008
Total net revenues for fiscal year 2008 were RMB843.9 million (US$123.7 million), representing an
88.3% increase from RMB448.1 million for fiscal year 2007, primarily driven by the growth in the
number of sales agents, an increase in commission rates and higher productivity of sales agents in
the distribution of life insurance products as well as revenues contributed by the claims adjusting
companies acquired in the first half of 2008.
For fiscal year 2008, total operating costs and expenses were RMB633.1 million (US$92.8 million),
representing an increase of 104.1% from RMB310.2 million in fiscal year 2007.
Commissions and fees expenses for fiscal year 2008 were RMB436.6 million (US$64.0 million),
representing an increase of 87.7% from RMB232.6 million in fiscal year 2007. The increase was
primarily reflected sales growth and largely tracked the increase in net revenues from commissions
and fees.
Selling expenses for fiscal year 2008 were RMB17.3 million (US$2.5 million), representing an
increase of 82.1% from RMB9.5 million in fiscal year 2007. The increase was primarily due to the
sales growth and the increase in expenses incurred by newly acquired entities.
7
General and administrative expenses for fiscal year 2008 were RMB179.2 million (US$26.3 million),
representing an increase of 162.9% from RMB68.2 million in fiscal year 2007, primarily as the
result of the following factors: 1) recognition of share-based compensation expenses for options
granted in October of 2007, including recognition of the remaining un-amortized expenses for the
October 2007 grants in the fourth quarter of 2008 for the surrender and cancellation of options; 2)
increase in salaries for administrative staff as a result of increased headcount; 3) increase in
expenses for ongoing professional services, and 4) SOX compliance-related expenses.
As a result of the foregoing factors, income from operations for fiscal year 2008 was RMB210.7
million (US$30.9 million), representing an increase of 52.8% from RMB137.9 million for fiscal year
2007. Operating margin was 25.0% as compared with 30.8% for fiscal year 2007. Non-GAAP operating
margin excluding one-time share-based compensation expense was 28.5% for the fiscal year 2008.
For fiscal year 2008, total interest income was RMB48.0 million (US$7.0 million), representing an
increase of 195.4% from RMB16.2 million in fiscal year 2007, primarily attributable to an increase
in cash as a result of our initial public offering in October 2007.
For the fiscal year 2008, income tax expense was RMB64.4 million (US$9.4 million), representing an
increase of 1,926.5% from RMB3.2 million for the fiscal year 2007. The increase was primarily
attributable to the expiration of income tax exemptions for some subsidiaries starting from January
1, 2008. Effective income tax rate was 24.8% for the fiscal year 2008 compared to 2.1% for the
fiscal year 2007. Apart from the expiration of income tax exemptions, the increase in the effective
income tax rate was also due to the exclusion of share-based compensation expense, legal and audit
fees and other expenses incurred outside China as tax-deductible items for PRC tax purpose.
For the fiscal year 2008, net income was RMB191.6 million (US$28.1 million), representing an
increase of 24.9% from RMB153.4 million for the fiscal year 2007. Net margin was 22.7% for the
fiscal year 2008, as compared with 34.2% for the fiscal year 2007. Non-GAAP net margin excluding
one-time share-based compensation expense recorded in the fourth quarter was 26.2% for the fiscal
year 2008.
Fully diluted net income per ADS was RMB4.176 (US$0.612) for the fiscal year 2008, as compared with
RMB4.286 for the fiscal year 2007. Adjusted diluted net income per ADS excluding one-time
share-based compensation expense (non-GAAP) was RMB4.822 (US$0.707) for the fiscal year 2008.
8
Recent developments:
| • | At the Company’s annual general meeting of shareholders held on
December 18, 2008, the shareholders approved a share repurchase
program proposed by the board of directors
of the Company. Pursuant to the program, CNinsure is authorized but not obligated to
repurchase up to US$20 million worth of its outstanding American Depositary Shares (“ADS”) by
December 31, 2009. Subject to market conditions, the trading price of its ADSs and other
factors, the Company plans to make repurchases from time to time on the open market or in
negotiated transactions in accordance with Rule 10b-18 under the Securities Exchange Act of
1934. |
|
| • | Feng (Fred) Jin, CNinsure’s Chief Information Officer, has assumed
the additional responsibilities of Chief Operating Officer of the
Company. In his expanded role, Mr. Jin is responsible for the
strategic and operational leadership of CNinsure, overseeing
corporate operations, IT management and risk control. |
|
| • | As of December 31, 2008, CNinsure had 28,886 sales professionals
as compared with approximately 13,830 sales professionals as of
December 31, 2007. Its distribution network consisted of 40
insurance agencies, 5 insurance brokerages and 3 claims adjusting
firms with 352 sales and services outlets operating in 17
provinces as of the end of December 31, 2008, as
compared with 19 insurance agencies and 4 insurance brokerages
with 195 sales and service outlets operating in 11 provinces as of
the end of 2007. In addition, CNinsure’s insurance claims
adjusting business had 834 professional adjusters as of December
31, 2008 |
|
| • | Net revenues from commissions and fees derived from P&C insurance
and life insurance business for the fiscal year 2008 grew 57.6%
and 164.4%, respectively, from 2007 while net revenues from its
claims adjusting business grew 36.4% from the previous quarter.
The three business lines each contributed 75.0%, 14.4% and 10.6%
of its total commissions and fees revenues in 2008 while its P&C
insurance and life insurance business accounted for 89.7% and
10.3%, respectively, in 2007. |
|
| • | CNinsure added 9 affiliated subsidiaries in total in the fourth
quarter, including Beijing Fanhua Datong Investment Management
Co., Ltd. (“Datong”) in which it acquired 55% interests on
November 1, 2008, and Datong’s 6 affiliated life insurance
agencies. With the addition of Datong, CNinsure’s footprint
expanded to Yunnan, Shanxi and Hainan provinces. In addition,
CNinsure completed the acquisition of 55% interests in Shenzhen
Huameng Insurance Brokerage Company Co., Ltd. and established a
life insurance agency named Suining Fanhua Dezhong Insurance
Agency Co., Ltd., in which it holds 55% interests. |
|
| • | Progress has been made in upgrading its IT system which is a core
part of its operating platform: 1) the life insurance unit of its
Core Business System has been put into use in six selected
affiliated agencies on trial basis; 2) the claims adjusting unit
of its Core Business System has been pilot-launched in one of its
claims adjusting firms; 3) it has initiated User Acceptance
Testing (UAT) of its ERP-based financial and accounting
system; 4) a nationwide Wide Area Network has been put into place at most of its affiliated
entities, with its first datacenter based in Beijing; 5) other key applications, such as
Office Automation system and human resource system are expected to be put into pilot-launching
in the first quarter. |
9
| • | CNinsure was awarded “Best Insurance Intermediary Service Provider
in China of the Year 2008” at the SOHU Finance & Wealth Management
Network Ceremony 2008 organized by SOHU Business China. |
|
| • | On November 21, 2008, the Company’s board of directors approved
the grant under the 2007 Share Incentive Plan to various
directors, officers and employees of options to purchase an
aggregate of 32,000,000 ordinary shares of the Company at an
exercise price of US$0.278 per ordinary share, equal to the
closing price of the Company’s ADS on the Nasdaq Global Market at
the grant date (after adjusting for the 20 ordinary shares to 1
ADS ratio).Options granted to senior management and key employees
will be vested according to their Key Performance Indicator
(KPI) results for the fiscal year of 2009. The options will vest
over a four-year period starting from March 31, 2010. |
|
| • | In late December 2008, various directors, officers and employees
voluntarily surrendered certain previously granted options to
purchase an aggregate of 30,804,500 ordinary shares of the
Company. Those options, which were due to vest over a three-year
period starting from March 31, 2009, had been granted to them in
October 2007 at an exercise price of US$0.8 per share. The
surrendered options were cancelled immediately. |
Business Outlook
For the first quarter 2009, CNinsure expects its total net revenues to be between RMB195 million
(US$28.6 million) and RMB215 million (US$31.5 million), which reflects the seasonality of its
business as the result of the Chinese New Year. This forecast reflects CNinsure’s current and
preliminary view, which is subject to change, particularly in light of the uncertainties in the
global economic and financial climate..
Conference Call
The Company will host a conference call to discuss the fourth quarter and fiscal year 2008 results
at
| Time: | 8:00 pm Eastern Standard Time on February 24, 2009 or 9:00 am Beijing/Hong Kong Time on February 25 2009 |
10
The Toll Free dial-in numbers:
| United States: | 1866-549-1292 | |||
| United Kingdom: | 0808-234-6305 | |||
| Canada: | 1866-8691-825 | |||
| Singapore: | 800-188-5233 | |||
| Taiwan: | 0080-165-1918 | |||
| China (Mainland): | 800-701-1223 | |||
| Hong Kong & Other Areas: | +852-3005-2050 | |||
| China (Mainland) local dial-in number: | 400-681-6949 | |||
Password: 885507#
A replay of the call will be available for three days as follows:
| +852-3005-2020 | (Hong Kong & other areas) | |||
| PIN number: 136443# |
Additionally, a live and archived web cast of this call will be available at:
http://www.corpasia.net/us/CISG/irwebsite/index.php?mod=event
http://www.corpasia.net/us/CISG/irwebsite/index.php?mod=event
About CNinsure Inc.
CNinsure is a leading independent intermediary company operating in China. CNinsure’s distribution
network reaches many of China’s most economically developed regions and affluent cities. The
Company distributes a wide variety of property and casualty and life insurance products
underwritten by domestic and foreign insurance companies operating in China, and provides insurance
claims adjusting as well as other insurance-related services.
Forward-looking Statements
This press release contains statements of a forward-looking nature. These statements are made under
the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. You can
identify these forward- looking statements by terminology such as “will,” “expects,” “believes,”
“anticipates,” “intends,” “estimates” and similar statements. Among other things, the management’s
quotations and the Business Outlook section contain forward-looking statements. These
forward-looking statements involve known and unknown risks and uncertainties and are based on
current expectations, assumptions, estimates and projections about CNinsure and the industry.
Potential risks and uncertainties include, but are not limited to, those relating to CNinsure’s
limited operating history, especially its limited experience in selling life insurance products,
its ability to attract and retain productive agents, especially entrepreneurial agents, its ability
to maintain existing and develop new business relationships with insurance companies, its ability
to execute its growth strategy, its ability to adapt to the evolving regulatory environment in the
Chinese insurance industry, its ability to compete effectively against its competitors, quarterly
variations in its operating results caused by factors beyond its control and macroeconomic
conditions in China and their potential
impact on the sales of insurance products. All information provided in this press release is as of
February 24, 2009, and CNinsure undertakes no obligation to update any forward-looking statements
to reflect subsequent occurring events or circumstances, or to changes in its expectations, except
as may be required by law. Although CNinsure believes that the expectations expressed in these
forward-looking statements are reasonable, it cannot assure you that its expectations will turn out
to be correct, and investors are cautioned that actual results may differ materially from the
anticipated results. Further information regarding risks and uncertainties faced by CNinsure is
included in CNinsure’s filings with the U.S. Securities and Exchange Commission, including its
annual report on Form 20-F.
11
About Non-GAAP Financial Measures
To supplement CNinsure’s consolidated financial results presented in accordance with GAAP, CNinsure
uses in this release the following measures defined as non-GAAP financial measures by the SEC:
operating income excluding one-time share-based compensation expense, operating margin excluding
one-time share-based compensation expense, net income excluding one-time share-based compensation
expense, net margin excluding one-time share-based compensation expense, and diluted net income per
ADS excluding one-time share-based compensation expense. The presentation of these non-GAAP
financial measures is not intended to be considered in isolation or as a substitute for the
financial information prepared and presented in accordance with GAAP. For more information on these
non-GAAP financial measures, please see the tables captioned “Reconciliations of non-GAAP financial
measures to comparable GAAP measures” set forth at the end of this release.
CNinsure believes that these non-GAAP financial measures provide meaningful supplemental
information regarding its performance by excluding the one-time charge of RMB 29.6 million (US$4.3
million) recognized as share-based compensation expenses in the fourth quarter of 2008, as a result
of the surrender and cancellation of options to purchase an aggregate of 30,804,500 ordinary shares
by various option holders in December 2008. The Company believes that both management and investors
benefit from referring to these non-GAAP financial measures in assessing the Company’s performance
and when planning and forecasting future periods. A limitation of using operating income excluding
one-time share-based compensation expense, operating margin excluding one-time share-based
compensation expense, net income excluding one-time share-based compensation expense, net margin
excluding one-time share-based compensation expense, and diluted net income per ADS excluding
one-time share-based compensation expense is that these non-GAAP measures exclude the one-time
share-based compensation charge that was a significant expense in the fourth quarter of 2008.
Management compensates for this limitation by providing specific information regarding the GAAP
amounts excluded from each non-GAAP measure. The accompanying tables have more details on the
reconciliations between GAAP financial measures that are comparable to non-GAAP financial measures.
12
CNinsure Inc.
Unaudited Condensed Consolidated Balance Sheets
Unaudited Condensed Consolidated Balance Sheets
| As of December 31, | As of December 31, | As of December 31, | ||||||||||
| 2007 | 2008 | 2008 | ||||||||||
| RMB | RMB | USD | ||||||||||
| (In thousands, except for shares and per share data) | ||||||||||||
ASSETS: |
||||||||||||
Current assets: |
||||||||||||
Cash and cash equivalents |
1,544,817 | 1,508,431 | 221,096 | |||||||||
Restricted cash |
12,748 | 4,200 | 616 | |||||||||
Accounts receivable |
18,150 | 90,424 | 13,254 | |||||||||
Insurance premium receivable |
541 | 21 | 3 | |||||||||
Other receivables, net |
30,703 | 57,151 | 8,377 | |||||||||
Amounts due from related parties |
— | 209,595 | 30,721 | |||||||||
Other current assets |
1,297 | 5,224 | 766 | |||||||||
Total current assets |
1,608,256 | 1,875,046 | 274,833 | |||||||||
Non-current assets: |
||||||||||||
Property, plant, and equipment, net |
11,148 | 67,886 | 9,950 | |||||||||
Goodwill |
9,165 | 38,736 | 5,678 | |||||||||
Intangibles assets |
4,325 | 53,157 | 7,791 | |||||||||
Deferred tax assets |
1,936 | 4,517 | 662 | |||||||||
Other |
5,334 | 853 | 125 | |||||||||
Total assets |
1,640,164 | 2,040,195 | 299,039 | |||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY: |
||||||||||||
Current liabilities: |
||||||||||||
Accounts payable |
10,138 | 59,709 | 8,752 | |||||||||
Insurance premium payable |
12,748 | 4,200 | 616 | |||||||||
Other payables and accrued expenses |
20,945 | 71,079 | 10,418 | |||||||||
Accrued payroll |
6,949 | 15,336 | 2,248 | |||||||||
Income tax payable |
2,085 | 26,242 | 3,846 | |||||||||
Amounts due to related parties |
369 | 8,048 | 1,180 | |||||||||
Current portion of long-term
borrowings |
103 | — | — | |||||||||
Total current liabilities |
53,337 | 184,614 | 27,060 | |||||||||
Non-current liabilities: |
||||||||||||
Long-term borrowings |
57 | — | — | |||||||||
Other tax liabilities |
1,160 | 1,871 | 274 | |||||||||
Deferred tax liabilities |
374 | 8,661 | 1,270 | |||||||||
Total liabilities |
54,928 | 195,146 | 28,604 | |||||||||
Commitments and contingencies |
||||||||||||
Minority interests |
18,324 | 93,525 | 13,708 | |||||||||
Common stock |
7,036 | 7,036 | 1,031 | |||||||||
Additional paid-in capital |
1,621,064 | 1,666,723 | 244,298 | |||||||||
Statutory reserves |
47,903 | 48,379 | 7,091 | |||||||||
Accumulated deficit |
(87,941 | ) | 103,196 | 15,126 | ||||||||
Accumulated other comprehensive Loss |
(21,150 | ) | (73,810 | ) | (10,819 | ) | ||||||
Total shareholders’ equity |
1,566,912 | 1,751,524 | 256,727 | |||||||||
Total liabilities and owners’ equity |
1,640,164 | 2,040,195 | 299,039 | |||||||||
13
CNinsure Inc.
Unaudited Condensed Consolidated Statements of Operations
Unaudited Condensed Consolidated Statements of Operations
| For The Three Months Ended | For The Twelve Months Ended | |||||||||||||||||||||||
| December 31, | December 31, | |||||||||||||||||||||||
| 2007 | 2008 | 2008 | 2007 | 2008 | 2008 | |||||||||||||||||||
| RMB | RMB | USD | RMB | RMB | USD | |||||||||||||||||||
| (In thousands, except for shares and per share data) | ||||||||||||||||||||||||
Net revenues: |
||||||||||||||||||||||||
Commissions and fees |
158,480 | 281,266 | 41,226 | 446,929 | 843,023 | 123,565 | ||||||||||||||||||
Other service fees |
251 | 155 | 23 | 1,216 | 855 | 125 | ||||||||||||||||||
Total net revenues |
158,731 | 281,421 | 41,249 | 448,145 | 843,878 | 123,690 | ||||||||||||||||||
Operating costs and expenses: |
||||||||||||||||||||||||
Commissions and fees |
(83,224 | ) | (145,861 | ) | (21,379 | ) | (232,550 | ) | (436,588 | ) | (63,992 | ) | ||||||||||||
Selling expenses |
(2,844 | ) | (6,222 | ) | (912 | ) | (9,514 | ) | (17,328 | ) | (2,540 | ) | ||||||||||||
General and administrative expenses |
(26,434 | ) | (78,768 | ) | (11,546 | ) | (68,177 | ) | (179,217 | ) | (26,268 | ) | ||||||||||||
Total operating costs and expenses |
(112,502 | ) | (230,851 | ) | (33,837 | ) | (310,241 | ) | (633,133 | ) | (92,800 | ) | ||||||||||||
Income from operations |
46,229 | 50,570 | 7,412 | 137,904 | 210,745 | 30,890 | ||||||||||||||||||
Other income (expense), net: |
||||||||||||||||||||||||
Investment income |
— | 661 | 97 | — | 660 | 97 | ||||||||||||||||||
Interest income |
10,920 | 11,414 | 1,673 | 16,235 | 47,967 | 7,031 | ||||||||||||||||||
Interest expense |
(5 | ) | (29 | ) | (4 | ) | (25 | ) | (95 | ) | (14 | ) | ||||||||||||
Others, net |
9 | (156 | ) | (23 | ) | (2 | ) | (29 | ) | (5 | ) | |||||||||||||
Income before income taxes |
57,153 | 62,460 | 9,155 | 154,112 | 259,248 | 37,999 | ||||||||||||||||||
Income tax benefit (expense) |
(3,242 | ) | (17,648 | ) | (2,587 | ) | (3,178 | ) | (64,404 | ) | (9,440 | ) | ||||||||||||
Net income before minority interest |
53,911 | 44,812 | 6,568 | 150,934 | 194,844 | 28,559 | ||||||||||||||||||
Minority interest |
(104 | ) | (1,076 | ) | (157 | ) | 2,424 | (3,231 | ) | (474 | ) | |||||||||||||
Net income |
53,807 | 43,736 | 6,411 | 153,358 | 191,613 | 28,085 | ||||||||||||||||||
Net Income per share: |
||||||||||||||||||||||||
Basic |
0.064 | 0.048 | 0.007 | 0.218 | 0.210 | 0.031 | ||||||||||||||||||
Diluted |
0.064 | 0.048 | 0.007 | 0.214 | 0.209 | 0.031 | ||||||||||||||||||
Net Income per ADS: |
||||||||||||||||||||||||
Basic |
1.284 | 0.959 | 0.141 | 4.355 | 4.200 | 0.616 | ||||||||||||||||||
Diluted |
1.275 | 0.954 | 0.140 | 4.286 | 4.176 | 0.612 | ||||||||||||||||||
Shares used in calculating Net
income per share |
||||||||||||||||||||||||
Basic |
838,056,274 | 912,497,726 | 912,497,726 | 704,273,232 | 912,497,726 | 912,497,726 | ||||||||||||||||||
Diluted |
843,711,077 | 916,705,322 | 916,705,322 | 715,649,950 | 917,776,532 | 917,776,532 | ||||||||||||||||||
14
CNinsure Inc.
Reconciliations of Non-GAAP Financial Measures to Comparable GAAP Measures
(In RMB in thousands, except per share data and percentages)
Reconciliations of Non-GAAP Financial Measures to Comparable GAAP Measures
(In RMB in thousands, except per share data and percentages)
| 3 months ended Dec 31 2008 | 3 months ended Dec 31 2007 | |||||||||||||||||||||||
| GAAP | Adjustment | Non-GAAP | GAAP | Adjustment | Non-GAAP | |||||||||||||||||||
Net income |
43,736 | 29,634 | 73,371 | 53,807 | — | 53,807 | ||||||||||||||||||
Net margin |
15.6 | % | 10.5 | % | 26.1 | % | 34.0 | % | — | 34.0 | % | |||||||||||||
Operating income |
50,570 | 29,634 | 80,204 | 46,288 | — | 46,288 | ||||||||||||||||||
Operating margin |
18.0 | % | 10.5 | % | 28.5 | % | 29.1 | % | — | 29.1 | % | |||||||||||||
Diluted shares |
916,705,322 | — | 916,705,322 | 843,711,077 | — | 843,711,077 | ||||||||||||||||||
Diluted net income per ADS |
0.954 | 0.647 | 1.601 | 1.275 | — | 1.275 | ||||||||||||||||||
| 12 months ended Dec 31 2008 | 12 months ended Dec 31 2007 | |||||||||||||||||||||||
| GAAP | Adjustment | Non-GAAP | GAAP | Adjustment | Non-GAAP | |||||||||||||||||||
Net income |
191,613 | 29,634 | 221,247 | 153,358 | — | 153,358 | ||||||||||||||||||
Net margin |
22.7 | % | 3.5 | % | 26.2 | % | 34.2 | % | — | 34.2 | % | |||||||||||||
Operating income |
210,745 | 29,634 | 240,379 | 137,904 | — | 137,904 | ||||||||||||||||||
Operating margin |
25.0 | % | 3.5 | % | 28.5 | % | 30.8 | % | — | 30.8 | % | |||||||||||||
Diluted shares |
917,776,532 | — | 917,776,532 | 715,649,950 | — | 715,649,950 | ||||||||||||||||||
Diluted net income per ADS |
4.176 | 0.646 | 4.822 | 4.286 | — | 4.286 | ||||||||||||||||||
For more information, please contact:
Oasis Qiu
Investor Relations Manager
Tel: +86 (20) 6122-2777 x 850
Email: qiusr@cninsure.net
Investor Relations Manager
Tel: +86 (20) 6122-2777 x 850
Email: qiusr@cninsure.net
15