0000950123-11-053778.txt : 20110525 0000950123-11-053778.hdr.sgml : 20110525 20110525113843 ACCESSION NUMBER: 0000950123-11-053778 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20110501 FILED AS OF DATE: 20110525 DATE AS OF CHANGE: 20110525 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CNINSURE INC. CENTRAL INDEX KEY: 0001413855 STANDARD INDUSTRIAL CLASSIFICATION: INSURANCE AGENTS BROKERS & SERVICES [6411] IRS NUMBER: 000000000 STATE OF INCORPORATION: E9 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-33768 FILM NUMBER: 11870010 BUSINESS ADDRESS: STREET 1: 21/F, YINHAI BUILDING STREET 2: NO. 299 YANJIANG ZHONG ROAD CITY: GUANGZHOU STATE: F4 ZIP: 510110 BUSINESS PHONE: (86-20) 6122-2777 MAIL ADDRESS: STREET 1: 21/F, YINHAI BUILDING STREET 2: NO. 299 YANJIANG ZHONG ROAD CITY: GUANGZHOU STATE: F4 ZIP: 510110 6-K 1 c17866e6vk.htm FORM 6-K Form 6-K
 
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 UNDER
THE SECURITIES EXCHANGE ACT OF 1934
For the month of May 2011
 
Commission File Number: 001-33768
 
CNINSURE INC.
22/F, Yinhai Building
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
This Form 6-K is being incorporated by reference into the Registrant’s Registration Statement on Form F-3, filed with the Securities and Exchange Commission on November 5, 2009 (File No. 333-162895, as amended by Amendment No. 1, filed on November 19, 2009).
 
 

 


 

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/ Peng Ge    
    Name:   Peng Ge   
    Title:   Chief Financial Officer   
Date: May 25, 2011

 


 

Exhibit Index
   
Exhibit 99.1 — Press Release

 

 

EX-99.1 2 c17866exv99w1.htm EXHIBIT 99.1 Exhibit 99.1
Exhibit 99.1
     
(CNINSURE INC. LOGO)   IR-119
CNinsure Reports First Quarter 2011 Unaudited Financial Results
— Quarterly Basic and Diluted EPS from Continuing Operations up 21.3% and 22.6%
Year-over-Year, Respectively —
GUANGZHOU, May 23, 2011 (GLOBE NEWSWIRE) — 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 first quarter ended March 31, 2011.1
Financial Highlight:
Highlights for First Quarter 2011
 
Total net revenues: RMB313.7 million (US$47.9 million), representing an increase of 28.3% from the corresponding period of 2010.
 
 
Operating Income: RMB88.7 million (US$13.6 million), representing an increase of 33.8% from the corresponding period of 2010.
 
 
Net income from continuing operations: RMB80.1 million (US$12.2 million), representing an increase of 23.1% from the corresponding period of 2010. After incorporating net income from discontinued operations2 of RMB157.3 million (US$24.0 million), total net income was RMB237.4 million (US$36.3 million), representing an increase of 240.0% from the corresponding period of 2010.
 
 
Excluding net income from discontinued operations, investment income incurred by business combination achieved in stages, net of tax and share-based compensation expense, adjusted net income attributable to the Company’s shareholders (non-GAAP): RMB81.1 million (US$12.4 million), representing an increase of 36.4% from the corresponding period of 2010.
 
     
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 RMB6.5483 to US$1.00, the effective noon buying rate as of March 31, 2011 in The City of New York for cable transfers of RMB as set forth in H.10 weekly statistical release of the Federal Reserve Board.
 
2   
Following the sale of Beijing Datong Investment Management Co., Ltd. (“Datong”), a company primarily engaged in the distribution of life insurance products, to Winner Sight Global Limited, an affiliated entity of Warburg Pincus LLC, the Company is required to present its financial results on a continuing and discontinued basis. Profits and losses related to Datong are presented as discontinued operations while profits and losses for the remaining business are presented as continuing operations.

 


 

     
(CNINSURE INC. LOGO)   IR-119
 
Basic and diluted net income per American Depositary Share (“ADS”): RMB4.796 (US$0.732) and RMB4.693 (US$0.717), respectively, representing an increase of 224.9% and 228.4%, respectively, from the corresponding period of 2010.
   
Basic and diluted net income per ADS from continuing operations: RMB1.665 (US$0.254) and RMB1.629 (US$0.249), respectively, representing an increase of 21.3% and 22.6%, respectively, from the corresponding period of 2010.
 
   
Basic and diluted net income per ADS from discontinued operations: RMB3.131 (US$0.478) and RMB3.064 (US$0.468), respectively, representing an increase of 2,913.7% and 2,945.8%, respectively, from the corresponding period of 2010.
Financial Results for the First Quarter Ended March 31, 2011
Total net revenues for the first quarter ended March 31, 2011 were RMB313.7 million (US$47.9 million), representing an increase of 28.3% from RMB244.5 million for the corresponding period of 2010. The increase was primarily driven by (i) the growth of the sales volume and commission rate of the property and casualty insurance business and (ii) the growth of renewal life insurance policies.
Total operating costs and expenses were RMB225.0 million (US$34.4 million) for the first quarter of 2011, representing an increase of 26.3% from RMB178.2 million for the corresponding period of 2010.

 


 

     
(CNINSURE INC. LOGO)   IR-119
Commissions and fees expenses were RMB153.5 million (US$23.4 million) for the first quarter of 2011, representing an increase of 30.2% from RMB117.9 million for the corresponding period of 2010. The increase was primarily due to sales growth and largely tracked the increase in net revenues from commissions and fees.
Selling expenses were RMB18.7 million (US$2.9 million) for the first quarter of 2011, representing an increase of 60.2% from RMB11.7 million for the corresponding period of 2010, primarily due to sales growth and increased headcount and salary in sales outlets.
General and administrative expenses were RMB52.8 million (US$8.1 million) for the first quarter of 2011, representing an increase of 8.7% from RMB48.6 million for the corresponding period of 2010. The increase was primarily attributable to the following:
(1)  
an increase of 107.4% in amortization of intangible assets from RMB3.3 million for the first quarter of 2010 to RMB6.7 million (US$1.0 million) for the first quarter of 2011, largely as a result of the acquisitions made since the second quarter of 2010;
(2)  
an increase of 72.7% in depreciation of fixed assets from RMB3.0 million for the first quarter of 2010 to RMB5.2 million (US$0.8 million) for the first quarter of 2011, largely as a result of the operation of the upgraded IT system in more affiliated entities in the first quarter of 2011;
(3)  
an increase of 22.8% in payroll expense from RMB18.2 million for the first quarter of 2010 to RMB22.3 million (US$3.4 million) for the first quarter of 2011, largely as a result of the raise in salary for employees starting from the first quarter of 2011.
This increase in the general and administrative expenses was offset by a decrease of 154.1% in share-based compensation expenses from RMB4.5 million for the first quarter of 2010 to a credit of RMB2.5 million (negative US$0.4 million) for the first quarter of 2011, as a result of stock option forfeiture as various directors, officers and employees failed to meet certain key performance targets in 2010.
As a result of the foregoing factors, operating income was RMB88.7 million (US$13.6 million) for the first quarter of 2011, representing an increase of 33.8% from RMB66.3 million for the corresponding period of 2010. Operating margin was 28.3% for the first quarter of 2011, compared to 27.1% for the corresponding period of 2010.
Interest income for the first quarter of 2011 was RMB8.7 million (US$1.3 million), representing an increase of 39.6% from RMB6.2 million for the corresponding period of 2010.
Income tax expense for the first quarter of 2011 was RMB20.4 million (US$3.1 million), representing a decrease of 4.3% from RMB21.3 million for the corresponding period of 2010. The effective income tax rate applicable to the Company was 20.7% for the first quarter of 2011, compared to 25.7% for the corresponding period of 2010. The decrease was primarily attributable to a tax holiday enjoyed by an affiliated subsidiary of the Company since the second quarter of 2010.

 

 


 

     
(CNINSURE INC. LOGO)   IR-119
Net income from continuing operations was RMB80.1 million (US$12.2 million) for the first quarter of 2011, representing an increase of 23.1% from RMB65.1 million for the corresponding period of 2010. Net margin for the continuing operations was 25.5% for the first quarter of 2011 compared to 26.6% for the corresponding period of 2010.
Net income from discontinued operations was RMB157.3 million (US$24.0 million) for the first quarter of 2011, mainly representing a disposal gain from the sale of Datong. Net income from discontinued operations was RMB4.7 million for the first quarter of 2010, representing net income from operations of Datong contributed to the group.
Total net income was RMB237.4 million (US$36.3 million) for the first quarter of 2011, representing an increase of 240.0% from RMB69.8 million for the corresponding period of 2010.
Net income attributable to the Company’s shareholders was RMB240.8 million (US$36.8 million) for the first quarter of 2011, representing an increase of 257.6% from RMB67.3 million for the corresponding period of 2010.
Excluding net income from discontinued operations, investment income incurred by business combination achieved in stages, net of tax and share-based compensation expenses, net income attributable to the Company’s shareholders (non-GAAP) was RMB81.1 million (US$12.4 million) for the first quarter of 2011, representing an increase of 36.4% from RMB59.5 million from the corresponding period of 2010.
Basic net income per ADS from continuing operations was RMB1.665 (US$0.254) for the first quarter of 2011, representing an increase of 21.3% from RMB1.372 for the corresponding period of 2010. Fully diluted net income per ADS from continuing operations was RMB1.629 (US$0.249) for the first quarter of 2011, representing an increase of 22.6% from RMB1.328 from the corresponding period of 2010.
Basic net income per ADS from discontinued operations was RMB3.131 (US$0.478) for the first quarter of 2011, representing an increase of 2,913.7% from RMB0.104 for the corresponding period of 2010. Fully diluted net income per ADS from discontinued operations was RMB3.064 (US$0.468) for the first quarter of 2011, representing an increase of 2,945.8% from RMB0.101 from the corresponding period of 2010.
Basic net income per ADS was RMB4.796 (US$0.732) for the first quarter of 2011, representing an increase of 224.9% from RMB1.476 for the corresponding period of 2010. Fully diluted net income per ADS was RMB4.693 (US$0.717) for the first quarter of 2011, representing an increase of 228.4% from RMB1.429 for the corresponding period of 2010.
Fully diluted non-GAAP net income per ADS was RMB1.581 (US$0.241), representing an increase of 25.3% from RMB1.262 for the corresponding period of 2010.

 

 


 

     
(CNINSURE INC. LOGO)   IR-119
As of March 31, 2011, the Company had RMB2.3 billion (US$351.5 million) in cash and cash equivalents.
Recent Developments:
 
On May 20, 2011, the Company’s Board of Directors approved the establishment of a trust fund for employees and sales agents to invest in investment products, including but not limited to, the Company’s stocks on the open market, the shares of the Company’s affiliated subsidiaries, or low risk wealth management products. The trust fund will be under custody by a third party custodian and will be funded by advances from the Company. Such advances will be settled by employees and sales agents, who are the beneficiaries of the trust fund, over the benefit period.
 
 
On May 16, 2011, the Company announced that its Board of Directors had received a preliminary non-binding proposal letter dated May 14, 2011, from TPG Asia V MU, Inc., Kingsford Resources Limited, a company controlled by Mr. Yinan Hu, chairman of the Board of Directors and chief executive officer of the Company, and entities affiliated with him (collectively, the “Founder”), and CDH Inservice Limited (“CDH”), to acquire all of the outstanding ordinary shares of the Company, other than certain ADSs or ordinary shares held by the Founder and CDH, in a going private transaction for $19.00 per ADS, or $0.95 per ordinary share, in cash, subject to certain conditions.
 
 
On April 29, 2011, CNinsure entered into a strategic partnership agreement with Tianping Auto Insurance Co., Ltd., pursuant to which, both parties agree to work closely on auto insurance distribution, outsourcing of claims adjusting services and other business such as online product distribution.
 
 
On April 28, 2011, the Company’s board of directors approved the grant of options to purchase an aggregate of 28,400,000 ordinary shares of the Company to various directors, officers and employees. The exercise price of these options is US$0.734 per ordinary share, equal to the closing price of the Company’s ADS on the Nasdaq Global Select Market at the grant date (after adjusting for the 20 ordinary shares to 1 ADS ratio). The options granted will vest over a four-year period starting from March 31, 2012.
 
 
On April 19, 2011, Fanhua Shiji Insurance Sales Co., Ltd (“Fanhua Shiji”), which will be engaged in the distribution of property & casualty insurance business, was granted an insurance agency license for nation-wide operation by the China Insurance Regulatory Commission. Fanhua Shiji, which is still in the process of completing the procedures for its establishment, will be indirectly wholly-owned by CNinsure through its affiliated subsidiaries. It will have a registered capital of RMB50 million and headquartered in Shenzhen. Previously, CNinsure obtained a nationwide operating license for one affiliated life insurance agency which is indirectly wholly owned by CNinsure through its affiliated subsidiaries.

 

 


 

     
(CNINSURE INC. LOGO)   IR-119
 
As of March 31, 2011, CNinsure’s distribution and service network consisted of 534 sales and services outlets operating in 23 provinces, compared to 519 sales and service outlets3 operating in 23 provinces as of March 31, 2010. CNinsure had 44,253 sales agents and 1, 367 professional claims adjustors as of March 31, 2011, compared to 36,014 sales agents4 and 1,421 professional claims adjustors as of March 31, 2010.
 
 
On March 25, 2011, CNinsure completed the sale of its 55% equity interest in Datong to Winner Sight Global Limited, an affiliated entity of Warburg Pincus LLC. The cash consideration for the sale was approximately USD63.69 million, representing a P/E multiple of 26 times based on Datong’s net profit in 2010. In addition, Datong agreed to pay a cash dividend of RMB10 million exclusively to CNinsure.
 
 
On March 25, 2011, CNinsure announced that it plans to invest a total of RMB500 million from 2011 to 2013 to build up its e-commerce insurance platform. Approximately 80% of the investment will be spent on marketing and advertising, and approximately 20% on the construction of the IT infrastructure and call center. Currently, the platform is under construction which has incurred expenses amounting to RMB1.6 million expenses, primarily related to research and development (“R&D”) and payroll for the e-commerce insurance platform R&D professionals.
 
 
Net revenues from commissions and fees derived from the property and casualty insurance, life insurance and claims adjusting businesses for the first quarter of 2011 each contributed 66.0%, 21.5% and 12.5% of the Company’s total net revenues, respectively, compared to 64.3%, 20.5%, 15.2%5 in the corresponding period of 2010.
 
 
On December 3, 2010, CNinsure’s board of directors approved a corporate share repurchase program, authorizing up to US$100 million in ADS repurchases by June 30, 2011. Currently, the Company had repurchased 486,370 ADS for an aggregate price of approximately US$7.7 million on the open market.
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.
 
     
3  
Excluding the sales outlets of Datong.
 
4  
Excluding the sales agents of Datong.
 
5  
Excluding the operations of Datong;

 

 


 

     
(CNINSURE INC. LOGO)   IR-119
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 May 23, 2011, and CNinsure undertakes no obligation to update any forward-looking statements to reflect subsequent occurring events or circumstances, or 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.
About Non-GAAP Financial Measures
In addition to CNinsure’s consolidated financial results under GAAP, the Company also provides non-GAAP financial measures, including 1) non-GAAP net income attributable to shareholders, representing net income attributable to shareholders excluding net income from discontinued operations, net of tax, investment income incurred by business combination achieved in stages, net of tax and share-based compensation expenses, and 2) diluted non-GAAP net income per ADS. 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 GAAP financial measures to non-GAAP financial measures” set forth at the end of this release.
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 these non-GAAP financial measures is that these non-GAAP measures exclude the net income from discontinued operations, net of tax and share-based compensation expenses in the first quarter of 2011 and the corresponding period of 2010, and investment income net of tax in the first quarter of 2010, which were significant in the first quarter of 2011 and the corresponding period of 2010.

 

 


 

     
(CNINSURE INC. LOGO)   IR-119
CNINSURE INC.
Unaudited Condensed Consolidated Balance Sheets

(In thousands)
                         
    As of December 31,     As of March 31,     As of March 31,  
    2010     2011     2011  
    RMB     RMB     US$  
ASSETS:
                       
 
                       
Current assets:
                       
Cash and cash equivalents
    1,924,884       2,301,771       351,507  
Restricted cash
    9,177       7,681       1,173  
Short term investment
          45,492       6,947  
Accounts receivable, net
    243,175       155,883       23,805  
Insurance premium receivables
    92       424       65  
Other receivables
    67,034       57,612       8,798  
Deferred tax assets
    5,691       3,785       578  
Amounts due from related parties
    40,000              
Other current assets
    12,372       12,202       1,863  
 
                 
Total current assets
    2,302,425       2,584,850       394,736  
 
                       
Non-current assets:
                       
Property, plant, and equipment, net
    102,175       87,308       13,333  
Goodwill
    1,154,373       1,037,985       158,512  
Intangible assets, net
    145,653       123,596       18,875  
Deferred tax assets
    6,755       1,808       276  
Investment in affiliates
    139,116       141,363       21,588  
Other non-current assets
    3,959       3,708       566  
 
                 
Total non-current assets
    1,552,031       1,395,768       213,150  
 
                 
Total assets
    3,854,456       3,980,618       607,886  
 
                 

 

 


 

     
(CNINSURE INC. LOGO)   IR-119
CNINSURE INC.
Unaudited Condensed Consolidated Balance Sheets-(Continued)

(In thousands)
                         
    As of December 31,     As of March 31,     As of March 31,  
    2010     2011     2011  
    RMB     RMB     US$  
 
                       
LIABILITIES AND EQUITY:
                       
Current liabilities:
                       
Accounts payable (including accounts payable of the consolidated variable interest entities (“VIEs”) without recourse to CNinsure Inc. of RMB75,285 and RMB66,803 (US$10,202) as of December 31, 2010 and March 31, 2011, respectively)
    89,573       72,420       11,059  
Insurance premium payables (including insurance premium payables of the consolidated VIEs without recourse to CNinsure Inc. of RMB1,364 and RMB1,800 (US$275) as of December 31, 2010 and March 31, 2011, respectively)
    1,364       1,800       275  
Other payables and accrued expenses (including other payables and accrued expense of the consolidated VIEs without recourse to CNinsure Inc. of RMB52,725 and RMB39,613 (US$6,049) as of December 31, 2010 and March 31, 2011, respectively)
    93,460       79,057       12,073  
Accrued payroll (including accrued payroll of the consolidated VIEs without recourse to CNinsure Inc. of RMB27,158 and RMB22,101 (US$3,375) as of December 31, 2010 and March 31, 2011, respectively)
    31,237       27,188       4,152  
Income tax payable (including income tax payable of the consolidated of VIEs without recourse to CNinsure Inc. of RMB32,134 and RMB20,531 (US$3,135) as of December 31, 2010 and March 31, 2011, respectively)
    34,927       27,280       4,166  
Amounts due to related parties (including amounts due to related parties of the consolidated of VIEs without recourse to CNinsure Inc. of RMB7,800 and Nil as of December 31, 2010 and March 31, 2011, respectively)
    37,800              
 
                 
Total current liabilities
    288,361       207,745       31,725  

 

 


 

     
(CNINSURE INC. LOGO)   IR-119
CNINSURE INC.
Unaudited Condensed Consolidated Balance Sheets-(Continued)
(In thousands)
                         
    As of December 31,     As of March 31,     As of March 31,  
    2010     2011     2011  
    RMB     RMB     US$  
 
                       
Non-current liabilities:
                       
Other tax liabilities (including non-current portion of other tax liabilities of the consolidated VIEs without recourse to CNinsure Inc. of Nil and Nil as of December 31, 2010 and March 31, 2011, respectively)
    5,519       8,569       1,309  
Deferred tax liabilities (including non-current portion of deffered tax liabilities of the consolidated VIEs without recourse to CNinsure Inc. of Nil and Nil as of December 31, 2010 and March 31, 2011, respectively)
    43,513       38,112       5,820  
 
                 
Total non-current liabilities
    49,032       46,681       7,129  
 
                 
Total liabilities
    337,393       254,426       38,854  
 
                       
Ordinary shares
    7,649       7,642       1,167  
Additional paid-in capital
    2,261,849       2,249,638       343,545  
Statutory reserves
    136,681       133,147       20,333  
Retained earnings
    738,165       982,543       150,046  
Accumulated other comprehensive loss
    (83,360 )     (85,031 )     (12,985 )
 
                 
Total CNinsure Inc. shareholders’ equity
    3,060,984       3,287,939       502,106  
 
                 
Noncontrolling interests
    456,079       438,253       66,926  
 
                 
Total equity
    3,517,063       3,726,192       569,032  
 
                 
Total liabilities and equity
    3,854,456       3,980,618       607,886  
 
                 

 

 


 

     
(CNINSURE INC. LOGO)   IR-119
CNINSURE INC.
Unaudited Condensed Consolidated Statements of Operations
(In thousands, except for shares and per share data)
                         
    For The Three Months Ended  
    March 31,  
    2010     2011     2011  
    RMB     RMB     US$  
Net revenues:
                       
Commissions and fees
    244,471       313,374       47,856  
Other service fees
    29       352       54  
 
                 
Total net revenues
    244,500       313,726       47,910  
 
                 
Operating costs and expenses:
                       
Commissions and fees
    (117,937 )     (153,496 )     (23,441 )
Selling expenses
    (11,653 )     (18,670 )     (2,851 )
General and administrative expenses
    (48,596 )     (52,827 )     (8,067 )
 
                 
Total operating costs and expenses
    (178,186 )     (224,993 )     (34,359 )
 
                 
Income from operations
    66,314       88,733       13,551  
Other income, net:
                       
Investment income
    10,230              
Interest income
    6,215       8,677       1,325  
Others, net
    104       853       130  
 
                 
Income from continuing operations before income taxes and income of affiliates and discontinued operations
    82,863       98,263       15,006  
Income tax expense
    (21,289 )     (20,375 )     (3,111 )
Share of income of affiliates
    3,500       2,247       343  
 
                 
Net income from continuing operations
    65,074       80,135       12,238  
 
                 
   
Net income from discontinued operations, net of tax
    4,741       157,253       24,014  
 
                 
   
Net income
    69,815       237,388       36,252  
 
                 
   
Less: net gain (loss) attributable to noncontrolling interests
    2,466       (3,456 )     (528 )
 
                 
Net income attributable to the Company’s shareholders
    67,349       240,844       36,780  
 
                 

 

 


 

     
(CNINSURE INC. LOGO)   IR-119
CNINSURE INC.
Unaudited Condensed Consolidated Statements of Operations-(Continued)
(
In thousands, except for shares and per share data)
                         
    For The Three Months Ended  
    March 31,  
    2010     2011     2011  
    RMB     RMB     US$  
Net income per share:
                       
 
                       
Basic:
                       
 
                       
Net income from continuing operations
    0.069       0.083       0.013  
Net income from discontinued operations
    0.005       0.157       0.024  
 
                 
Net income
    0.074       0.240       0.037  
 
                 
 
                       
Diluted:
                       
 
                       
Net income from continuing operations
    0.066       0.082       0.012  
Net income from discontinued operations
    0.005       0.153       0.024  
 
                 
Net income
    0.071       0.235       0.036  
 
                 
 
                       
Net income per ADS:
                       
 
                       
Basic:
                       
 
                       
Net income from continuing operations
    1.372       1.665       0.254  
Net income from discontinued operations
    0.104       3.131       0.478  
 
                 
Net income
    1.476       4.796       0.732  
 
                 
 
                       
Diluted:
                       
 
                       
Net income from continuing operations
    1.328       1.629       0.249  
Net income from discontinued operations
    0.101       3.064       0.468  
 
                 
Net income
    1.429       4.693       0.717  
 
                 
 
                       
Shares used in calculating net income per share:
                       
 
                       
Basic
    912,497,726       1,004,365,726       1,004,365,726  
Diluted
    942,535,742       1,026,497,371       1,026,497,371  

 

 


 

     
(CNINSURE INC. LOGO)   IR-119
CNINSURE INC.
Unaudited Condensed Consolidated Statements of Cash Flow
(
In thousands)
                         
    For The Three Months Ended March 31,  
    2010     2011     2011  
    RMB     RMB     US$  
OPERATING ACTIVITIES
                       
Net income
    69,815       237,388       36,252  
Adjustments to reconcile net income to net cash generated from operating activities:
                       
Depreciation
    6,065       7,208       1,101  
Amortization of acquired intangible assets
    3,577       6,741       1,029  
Allowance for doubtful receivables
    780       (1,243 )     (190 )
Compensation expenses associated with stock options
    4,542       (2,457 )     (375 )
Loss (gain) on disposal of property, plant and equipment
    (90 )     33       5  
Gain on disposal of subsidiaries
          (157,253 )     (24,014 )
Investment income
    (10,230 )            
Share of income of affiliates
    (3,500 )     (2,247 )     (343 )
Deferred taxes
    (293 )     (22,111 )     (3,377 )
Changes in operating assets and liabilities
    (16,535 )     51,949       7,933  
Net cash generated from operating activities
    54,131       118,008       18,021  
 
                 
 
                       
Cash flows from investing activities:
                       
Addition in other investments
    (325 )     (45,242 )     (6,909 )
Purchase of property, plant and equipment
    (3,590 )     (2,210 )     (337 )
Proceeds from disposal of property and equipment
    315       116       18  
Acquisition of subsidiaries, net of cash acquire
    (46,297 )            
Repayments to related parties
    (17,231 )            
Decrease (increase) in restricted cash
    (9,337 )     1,496       228  
Proceeds from disposal of subsidiaries, net of cash
    (2,527 )     394,463       60,239  
Net cash generated from (used in) investing activities
    (78,992 )     348,623       53,239  
 
                 
 
                       
Cash flows from financing activities:
                       
Payment for contingent consideration
    (85,380 )     (100,000 )     (15,271 )
Acquisition of additional interest in a subsidiary
    (2,410 )            
Increase in capital injection by noncontrolling interests
    800       1,687       258  
Repayments from related parties
    126       20,000       3,054  
Proceeds on exercise of stock options
          3,962       605  
Repurchase of ordinary shares
          (13,722 )     (2,096 )
 
                       
Net cash used in financing activities
    (86,864 )     (88,073 )     (13,450 )
 
                 
 
                       
Net increase (decrease) in cash and cash equivalents
    (111,725 )     378,558       57,810  
Cash and cash equivalents at beginning of period
    1,457,890       1,924,884       293,952  
Effect of exchange rate changes on cash and cash equivalents
    16       (1,671 )     (255 )
 
                 
Cash and cash equivalents at end of period
    1,346,181       2,301,771       351,507  
 
                 
 
                       
Interest paid
                 
Income taxes paid
    21,969       36,669       5,600  

 

 


 

     
(CNINSURE INC. LOGO)   IR-119
CNinsure Inc.
Reconciliations of GAAP Financial Measures to Non-GAAP Financial Measures
(In RMB in thousands, except shares and per share data)
                                         
    Three Months Ended March 31, 2010  
    GAAP     <1>     <2>     <3>     Non-GAAP  
 
                                       
Net income attributable to the Company’s shareholders
    67,349       (7,673 )     (4,741 )     4,542       59,477  
 
                                       
Shares used in calculating diluted net income per ADS
    942,535,742                         942,535,742  
 
                                       
Diluted net income per ADS
    1.429       (0.163 )     (0.101 )     0.096       1.261  
                                 
    Three Months Ended March 31, 2011  
    GAAP     <2>     <3>     Non-GAAP  
 
                               
Net income attributable to the Company’s shareholders
    240,844       (157,252 )     (2,457 )     81,135  
 
                               
Shares used in calculating diluted net income per ADS
    1,026,497,371                   1,026,497,371  
 
                               
Diluted net income per ADS
    4.693       (3.064 )     (0.048 )     1.581  
     
<1>  
Investment income incurred by business combination achieved in stages, net of tax;
 
<2>  
Net income from discontinued operations income, net of tax;
 
<3>  
Share-based compensation expense.

 

 

GRAPHIC 3 c17866c1786601.gif GRAPHIC begin 644 c17866c1786601.gif M1TE&.#EA>@!'`.8``/W]_643"/;/S/278G!M;_PU"IAE6\?&Q[>WMRXK+$Y, M3?GFS=;8V>?HZ>[9LYQ/)I:6E_H"`\P&!:BHJ?2\PN^JLZH%!?U"!H2#A/W[ MX?)-+@T+#?GCYOG)D+*+:=NULL\O"H,(!_BSB?1H+.MU1^4#!<^MD.UG;_K7 MX/)YB?I#%[>/C:TV"//S\\=%$O[^\]2$>>@C//C[_,EM=X\F"\Y/5O*6D]K' ML\W2T_OK[.'CY/WS[^@W2;$F*,DP+O:6K#LX.N[P\OU.!G=3-[Y1/="8G\K, MS>U4<'(P)4@-"_?PO=AD3/[W^<)G+;F?@_H"#^=("<#!PO@3)=T($L\:)9JD MIKN[OMS*AIP_0.`=!LYD"[(2%/!:6OQ5(8*6E-7,T^<]%)MX=K>DKNA5`V=E M9B`<'O@F%>A1'O/W^?,/"]_8).0 MD7MY>N@6'5A55O;:F%5E6H^/D.:Y<<.&/+"PL:6DHY^@H/___R'Y!``````` M+`````!Z`$<```?_@'^"@X2%AH>(B8J+C(V.CY"1DG\<`@XO?TQ,A@"3GI^@ MD2\O"P(XN8(O2@,G-BB42$D6$E-4%B4E,3>U MNL_0D!D=32`:*C8`.RL)(2%;)1+A$B:UMM'HZ8,9>DTL(&`J&A1,`#=;22$2 M$1'A,#N=F)CP(`"@NH.W7EPYHZ)`@2P%+IP1H>0.B2SB^/$#D8+"C@\!`C0A M0>$<%A59LEII30R:\$Q"SQN@P@`8/>TK.'7C!P8@!)`!HL_\;` M="ADC(LM(4)N>1*N&`@5%P)'5'&FPB:TB)T!6'#EP1`:4(0$G@K%Q9(96/)- MF2+!&PUX@86H4`&FR&'$9[^8V"$(P!HG#Z!$'"-7M(@7(/-9H&(#Q@,:`5A, MOC!"`";42U$8Z,%CUI\7)WR:N>""AIG12QSL,#$D`!;#.QJ80$)#KD,5`Q8< M1WY23)*]/3I2\+$OC1DB2"R`\+%$_8L<%0APFAI#),$"%%"``((+)(AP"@44 M<#"(,^SEL@(Q4^@D!0\66,!/'14X@0420QR@2`L>N(7$`VY!5<<),#QU0C!_ M4%CA+44D$8`^.MVDT104D.+``B8=\I$!!BPP7O](%FQ1C`1;\"!`:S+<>(L` M!C"IC$8?_L#$*(\XPTL(^820H002\$"C#&A8&0H`\]V$IC@X\2-%##48-DD+ M8020##]/\'#"$6JX>0N?(7"I:%<2^.#E)`(@H0^@):0QQ0PH%&DH)`#,D>BB MBCXQ10P43")&&7YJI%,)6QQ!XZ:3'""I,B5TF,Q._3R1YJN0-"!'$F4F$TX( M6)0*ZR1,A(&$#US`.(.D4_`C`0U$F#6)#BL8\.R.6TBPA```R%#EL9&H846$ M.*!R$H2,+ M(W20P0OR^IM(N(9<2(/_"E`TH8>^N'!`1'!0C'!'#CFH)[$CIPVRAAT!@%"` M/'J"4@L''K!@AD-=P.*!`R-C@"0`0'!"?'R MRZ21L$#/CWP`@PTBB$`"#2Y(IL((;DC6A8"29*#P9V"`4=4%9FC`,]:,9$`> M0Q%-1K7>,$@8"0!JM.44#64+H<4>=QQ,-R<9=-?2<.?I_2VR*%0`0TA:!*:% M%B1T,.[BG/RAQ!`A0)2W2Z<7(`)KGK!9(`L-?:9""GZ#?@@`3KC%@@LLP`7% M!8!%5(##BJ.,`@4/^"F%%*QL4<.4MA=RS@T>."%"!P-H,<9PP+N1'H4`U+,( M_P@0`IB0(4HE:0U`!@%)FYPKPP! MBG8+;$0#2]>0+MSA#LG;@DWXTD$+<$8"6(!>+=AQ!?5\8!A_XH?S;+`#\:40 M$@1K1X(L424. B1$+="@!!.8("F# M>($#4N2G.O%C"CZHP0\J\"PDF.%F(Q@!%&P2`0D48_]+?PSD)':PA&)D:%6. MO)GPJC(8,+@@`,38RA1^8!!1ADD`1*`55S12J32H@"IONT`71""`'/EI"EOP M4L1L>8@(+KB+0(0F`(3)S@0D)>,:$%3!I"Q58)C,+@:554*H87>D! M#5;T`!8-D!`7J"4UE=,9#$9!"A%`@`!$D#P22*0`4 MBN(1-7C`6/GTF?^P@+Y(>J,K,]A$)_I$`\%`9&P#^%Q$'\$$%'R@#U_@P##0 MY$(<@80@&T`(A!G*'"` M`#7HX`!60,`$_("#&L4A"D'_L$)5^;6O*/`!`6V(`Q^^JH86>!4!.OB#$?P0 MA2KA8`)]N&H<^M`'!`3A#PSHPP$8@(.^ZL`6:-"!#G(@@&QA`5.);,N*FN`! M#]S@)&1(`!WH`(0$E*$,&Z##'ZQ0!C*T`0@$,`(&(""#`U0V`99-+1U,>]DW M&`$.90`"`@`@A\O&UK8)Z$,+[+`!("@`#G!0`![XT`DT&,$*@]@!"F@A@Z`- MI'K$4RHNXH`!(T3!#WF0K!%TT``%;.`-<\!L&1)`W#QL@+=VB((1)E`&.[1A M`PHH`W`3<``X),`(=E!`=C'+ACYL@`!12``0Z%`%+R1@`]]MS1>0.Z$:-;_T'>VH`U,!4.0,`!O^2P@3GD`;-`8```=`"'S)YWKWQH+Q\V0(;Q*H`` M&""``HR@`-".=P-Q8$-F`1`$`B`8P7"(@BV8L.#;27="1X:$=PE``/$B6+-T M^"]O$S"'"<2A`63X;V7%"X0^1&$#!\8P:NUK!>]B]L!`B&T;@H"`V@JX#`J` M@!IJ45H&>\(<27Y$'/(0A0.P`0(8P*P?_H"![P9Z`[;5P1Q87&/QPB$/"$#T M>>>+`2!800[ZM2RB8]L'*Y`!"'`@`PXP\%L(-*!&1D"`O_I``%7_00>\?<,? M9+"&`ZP!`Y*U0A3:JF,%*$#3XR7`>UL,A,J>MPP(X*V3C?\=VF)S&=1M:$VJ M_;7D??$6`X+H`VHQBVC+EJ$/BXZJIA.@`#4<8`.UM8-]-QT%,X/YW?>U`A`0 M/%Y-`Z%*`)@VN7A+``9P6`YJH)<1WH"!2F\`#@6O[J+]$-EY\Y8/YSXP&=A` M!S*0`0-!\+4?O-UB.+0`#0<8KQ'^L(8``T':KCX6;^7`X?$"%P.?X_`!`%E^0P+($.DRR`$#&"XV$-H0V1*76+Q^\,.\Z2`#'&`8W2@71,GC,`$C M!`$`6FW!'X)@A!;HP`@C;D.A\/I7-2#@JSA05QO&A58=(``!<4#``62@@S9\ MU0IK$`0?\C`!-K3A`'XH^&ROZ(?_L0N"`:YU+>)U$(:MM#,@>^7#`!WZP`54E`^=5:#_'8>#66W!`!S>U?,WW!\^W+QCP!E_& M:C=V`')`7P?&`+!5!ABP!I!W`%'@<_O!H<,4'E5 M9G@X=6?Z%GQQ@&`0``"5)F]@MG\/&(E_$X&2I6.(A@!L``1\D`!VT`(M`%XR MZ(EAP@!;&'P#2``"1EFG2`94XHIWA@-\4(-DX%]M$&4"%@?D%@1KX&%IM6:Z M^`BEM86=-8!1T``EE@!6<'28!0=K8`1EL(7+V`A!<&IJ!79^T!,):X``,8@& ..UW55=X57G=B-\!,(`#L_ ` end