GUANGZHOU, China, Nov. 25, 2014 (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 third quarter ended September 30, 20141.
Financial Highlights for Third Quarter of 2014
-
Total net revenues: RMB542.3 million (US$88.4 million), representing an increase of 25.9% from the corresponding period in 2013.
-
Operating income: RMB0.9 million (US$0.1 million), representing a decrease of 50.5% from the corresponding period in 2013.
-
Adjusted operating income2: RMB17.9 million (US$2.9 million), representing an increase of 98.7% from the corresponding period in 2013.
-
Net income attributable to the Company's shareholders: RMB34.8 million (US$5.7 million), representing an increase of 20.0% from the corresponding period in 2013.
- Basic and diluted net income per ADS: RMB0.70 (US$0.11) and RMB0.69 (US$0.11), respectively, representing an increase of 19.8% and 19.3% from the corresponding period in 2013, respectively.
Business Highlights:
-
CNpad: As of September 30, 2014, 40,350 copies of CNpad application ("CNpad App") had been downloaded and activated and there were 21,933 CNpad App users (defined as those who have made at least one transaction through CNpad App on their mobile devices since downloading the CNpad App). For the nine months ended September 30 2014, insurance premiums generated through CNpad App were RMB785.8 million, up 800% year-over-year and revenues derived from CNpad App were 173.8 million, accounting for 11.4% of our total net revenues.
During the third quarter of 2014, total expenses associated with CNpad were RMB8.4 million (US$1.4 million), representing an increase of 15.9% from RMB7.3 million for the corresponding period in 2013.
-
Chetong.net: On August 28, 2014, the Company launched chetong.net, an O2O auto insurance after-sales service platform dedicated to offering location-based auto services such as car accident inspections, loss assessment, emergency assistance, quick repair, and valet driving, for beta-testing. As of September 30, 2014, the total number of service representatives registered on the platform was 3,218 and the service network covered 201 prefecture-level cities.
During the third quarter of 2014, total expenses associated with chetong.net were RMB1.1 million (US$0.2 million).
-
eHuzhu: As of September 30, 2014, the total number of paying members of eHuzhu, an online mutual aid platform launched by CNinsure on July 3, 2014, reached 146,161 and the total fund balance under the platform was RMB1.2 million (US$0.2 million).
During the third quarter of 2014, total expenses associated with eHuzhu were RMB7.6 million (US$1.2 million).
Commenting on the third quarter financial results, Mr. Chunlin Wang, CNinsure's chief executive officer, stated, "We are pleased to report 25.9% year-over-year revenue growth in the third quarter of 2014, far exceeding our guidance of 15%. This stellar growth was mainly driven by the strong performance of our property and casualty insurance agency business and insurance brokerage business, and also reflects increasing premium contributions from CNpad App since it was made available for free download in May 2014. During the third quarter of 2014, revenues generated via CNpad App grew by 618.5% year-over-year, accounting for 14.2% of our total net revenues.
"Operationally, we continued to see exciting progress in our O2O strategic initiatives. eHuzhu and chetong.net, since their launch in July and August, respectively, have witnessed vigorous growth in terms of the number of registered members. While these initiatives require continuous investments in both IT infrastructure and talent, which have and may continue to impact our bottom line in the near term, we believe these strategic investments will further extend our core competence and position us for sustainable profit growth over the long run."
Changes in Segment Reporting
In the first quarter of 2014, the Company realigned its financial reporting structure into four business segments that more accurately reflect its organizational structure and changing business mix. Historical results reflecting the new business segments for the corresponding period of the previous year are also presented in the Company's interim financial statements. Under the realigned business structure, the four business segments are as follows:
(1) insurance agency business segment, which mainly consists of providing agency services for property and casualty ("P&C") insurance products and life insurance products to individual clients,
(2) insurance brokerage business segment, which mainly consists of providing P&C and life insurance brokerage services to institutional clients,
(3) claims adjusting segment, which consists of providing pre-underwriting survey, claim adjusting, disposal of residual value, loading and unloading supervision and consulting services, and
(4) other services, which include non-insurance related services which we provided in 2013.
Financial Results for the Third Quarter of 2014
Total net revenues were RMB542.3 million (US$88.4 million) for the third quarter of 2014, representing an increase of 25.9% from RMB430.6 million for the corresponding period in 2013.
Net revenues of insurance agency business were RMB404.7 million (US$65.9 million) for the third quarter of 2014, representing an increase of 18.2% from RMB342.4 million for the corresponding period in 2013. The increase was primarily driven by a 22.4% increase in net revenues derived from the P&C insurance agency business, offset by a 7.2% decline in net revenues derived from the life insurance agency business. The growth of the P&C insurance agency business was primarily due to a 26.9% growth in sales volume, attributable to both solid organic growth and contributions from the acquisitions of three insurance agencies in the third quarter of 2014, offset by a slight decline in the commission rates that we received from the insurance companies for which we act as their agents. The decrease in net revenues derived from the life insurance agency business was primarily due to a decline in renewal commission resulting from a decline in new policy sales in the past two years and a decline in commissions derived from the sales of short term life insurance products, albeit a moderate increase in commissions derived from new long term life insurance policy sales. Revenues generated from the insurance agency business accounted for 74.6% of total net revenues.
Net revenues of insurance brokerage business were RMB67.8 million (US$11.0 million) for the third quarter of 2014, representing an increase of 215.6% from RMB21.5 million for the corresponding period in 2013. The increase was primarily attributable to 1) an increase in our customer base as a result of efforts to expand sales channels, develop innovative product offerings and cultivate markets in the past three years and 2) the low base in this segment during the third quarter of 2013. Revenues generated from the insurance brokerage business accounted for 12.5% of total net revenues.
Net revenues of claims adjusting business were RMB69.9 million (US$11.4 million) for the third quarter of 2014, representing an increase of 9.5% from RMB63.8 million for the corresponding period in 2013. Revenues generated from the claims adjusting business accounted for 12.9% of total net revenues.
Total operating costs and expenses were RMB541.5 million (US$88.2 million) for the third quarter of 2014, representing an increase of 26.3% from RMB428.8 million for the corresponding period in 2013.
Total operating costs were RMB418.1 million (US$68.1 million) for the third quarter of 2014, representing an increase of 31.7% from RMB317.3 million for the corresponding period in 2013. The increase was primarily due to sales growth.
Costs of insurance agency business were RMB318.8 million (US$51.9 million) for the third quarter of 2014, representing an increase of 22.0% from RMB261.4 million for the corresponding period in 2013, primarily driven by a 26.4% increase in costs for the P&C insurance agency business and offset by a 7.6% decrease in costs for the life insurance agency business. The growth in costs for the P&C insurance agency business was largely in line with the growth in net revenues of P&C insurance agency business while the decline in costs for the life insurance business was primarily attributable to a decline in costs associated with the life insurance renewal business. Costs incurred by the insurance agency business accounted for 76.3% of operating costs.
Costs of insurance brokerage business were RMB54.4 million (US$8.9 million) for the third quarter of 2014, representing an increase of 239.1% from RMB16.0 million for the corresponding period in 2013. The increase was primarily due to sales growth. Costs incurred by the insurance brokerage business accounted for 13.0% of operating costs.
Costs of claims adjusting business were RMB44.9 million (US$7.3 million) for the third quarter of 2014, representing an increase of 19.6% from RMB37.5 million for the corresponding period in 2013. The increase was primarily attributable to sales growth and increased salaries for claims adjustors. Costs incurred by the claims adjusting business accounted for 10.7% of operating costs.
Selling expenses were RMB27.0 million (US$4.4 million) for the third quarter of 2014, representing a decrease of 1.4% from RMB27.3 million for the corresponding period in 2013. This represents a decline in staff salary and social security contributions as a result of combining the operations of our P&C insurance and life insurance businesses in the fourth quarter of 2013, offset by increases in vehicle, office and marketing expenses.
General and administrative expenses were RMB96.4 million (US$15.7 million) for the third quarter of 2014, representing an increase of 14.6% from RMB84.2 million for the corresponding period in 2013. The increase was primarily due to:
(1) a 135.6% increase in expenses incurred by CNpad, eHuzhu and chetong.net from RMB7.2 million in the third quarter of 2013 to RMB17.0 million (US$2.8 million) for the corresponding period in 2014; offset by
(2) a 39.9% decrease in share-based compensation expenses, from RMB7.6 million for the third quarter of 2013 to RMB4.6 million (US$0.7 million) for the third quarter of 2014. Share-based compensation expenses were mainly associated with stock options granted to certain employees in March 2012, which were recognized on an accelerated basis and such expenses are expected to decrease each year after the grant.
As a result of the preceding factors, income from operations was RMB0.9 million (US$0.1 million) for the third quarter of 2014, representing a decrease of 50.5% from RMB1.8 million for the corresponding period in 2013.
Operating margin was 0.2% for the third quarter of 2014, compared with 0.4% for the corresponding period in 2013.
Adjusted operating income which excludes spending associated with online and mobile initiatives was RMB17.9 million (US$2.9 million), representing an increase of 98.7% from RMB9.0 million for the corresponding period in 2013.
Adjusted operating margin was 3.3%, compared with 2.1% for the corresponding period in 2013.
Investment income was RMB8.8 million (US$1.4 million) for the third quarter of 2014, representing an increase of 190.9% from RMB3.0 million for the corresponding period in 2013. The increase was primarily attributable to an increase in short term investment products.
Interest income was RMB19.5 million (US$3.2 million) for the third quarter of 2014, representing a decrease of 6.2% from RMB20.7 million for the corresponding period in 2013. The decrease in interest income was primarily due to a decrease in term deposits as a result of the increased short-term investment.
Income tax expense was RMB4.2 million (US$0.7 million) for the third quarter of 2014, representing a decrease of 11.7% from RMB4.7 million for the corresponding period in 2013. The effective tax rate for the third quarter of 2014 was 13.9% compared with 17.6% for the corresponding period in 2013. The decrease in effective tax rate was primarily due to a tax exemption for two years and a 50% tax reduction for the succeeding three years enjoyed by one of our subsidiaries starting from January 1, 2014.
Share of income of affiliates was RMB8.0 million (US$1.3 million) for the third quarter of 2014, representing an increase of 28.1% from RMB6.2 million for the corresponding period in 2013, mainly representing an increase of profits from Sincere Fame International Limited, in which we own 20.6% of the equity interests.
Net income attributable to the Company's shareholders was RMB34.8 million (US$5.7 million) for the third quarter of 2014, representing an increase of 20.0% from RMB29.0 million for the corresponding period in 2013.
Net margin was 6.4% for the third quarter of 2014 compared with 6.7% for the corresponding period in 2013.
Basic and diluted net income per ADS were RMB0.70 (US$0.11) and RMB0.69 (US$0.11) for the third quarter of 2014, respectively, representing increases of 19.8% and 19.3% from RMB0.58 and RMB0.58 for the corresponding period in 2013, respectively.
Adjusted EBITDA3 was RMB26.5 million (US$4.3 million) for the third quarter of 2014, representing a decrease of 5.4% from RMB28.0 million for the corresponding period in 2013.
Adjusted EBITDA margin was 4.9% for the third quarter of 2014, compared with 6.5% for the corresponding period in 2013.
Diluted adjusted EBITDA per ADS was RMB0.53 (US$0.09) for the third quarter of 2014, representing a decrease of 5.9% from RMB0.56 for the corresponding period in 2013.
As of September 30, 2014, the Company had RMB2.0 billion (US$327.1 million) in cash and cash equivalents.
Other Business Highlight:
- As of September 30, 2014, CNinsure's distribution and service network consisted of 548 sales and services outlets operating in 28 provinces, compared with 476 sales and service outlets operating in 27 provinces as of September 30, 2013. CNinsure had 57,143 sales agents and 1,473 professional claims adjustors as of September 30, 2014, compared with 50,356 sales agents and representatives, and 1,341 professional claims adjustors as of September 30, 2013.
Business Outlook
CNinsure expects its total net revenues to grow by approximately 20% for the fourth quarter of 2014 compared with the corresponding period in 2013. This forecast reflects CNinsure's current view, which is subject to change.
Conference Call
The Company will host a conference call to discuss the third quarter 2014 results as per the following details.
| Time: | 8:00 PM Eastern Standard Time on November 25, 2014 |
| or 9:00 AM Beijing/Hong Kong Time on November 26, 2014 | |
| The toll free dial-in numbers: | |
| United States | 1-855-500-8701 |
| United Kingdom | 0800-015-9724 |
| Canada | 1-855-757-1565 |
| Taiwan | 0080-665-1951 |
| Hong Kong | 800-906-606 |
| The toll dial-in numbers: | |
| China (Mainland) | 400-120-0654 |
| Singapore & Other Areas | +65-6723-9385 |
A replay of the call will be available for 7 days by dialing the following number:
+61-2-9003-4211
Conference ID #:30544278
Additionally, a live and archived web cast of this call will be available at:
http://ir.cninsure.net/events.cfm
About CNinsure Inc.
CNinsure is a leading independent insurance 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, including the statements relating to the Company's future financial and operating results, 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, 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 the date hereof, 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 the Company's consolidated financial results under GAAP, the Company also provides adjusted operating income, adjusted operating margin, adjusted EBITDA, adjusted EBITDA margin and diluted adjusted EBITDA per ADS, which are non-GAAP financial measures. Adjusted operating income is defined as operating income before expenses associated with the Company's online initiatives including CNpad, chetong.net and eHuzhu. Adjusted operating margin is defined as adjusted operating income divided by total net revenues. Adjusted EBITDA is defined as net income before income tax expense, investment income, interest income, depreciation, amortization and compensation expenses associated with stock option. Adjusted EBITDA margin is defined as adjusted EBITDA divided by total net revenues. Diluted adjusted EBITDA per ADS is defined as adjusted EBITDA divided by total number of ADS on a diluted basis. 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. One limitation of using these non-GAAP financial measures is that these non-GAAP measures exclude items that were significant in the third quarter of 2014 and the corresponding period of 2013, and these items have been, and will continue to be, a significant recurring factor in our business.
In light of the limitations, 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. We encourage investors and other interested persons to review our financial information in its entirety and not rely on a single financial measure. For more information on these non-GAAP financial measures, please see the tables captioned "Reconciliations of Net Income to Adjusted EBITDA and Adjusted EBITDA Margin" and "Reconciliations of Adjusted Operating Income and Adjusted Operating Income Margin" set forth at the end of this release.
1 This announcement contains currency conversions 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 RMB6.1380 to US$1.00, the effective noon buying rate as of September 30, 2014 in The City of New York for cable transfers of RMB as set forth in H.10 weekly statistical release of the Federal Reserve Board.
2 Adjusted operating income is defined as operating income excluding expenses incurred by online/mobile initiatives including CNpad, eHuzhu and chetong.net.
3 Adjusted EBITDA is defined as net income before income tax expense, investment income, interest income, depreciation, amortization, and compensation expenses associated with stock option.
| CNINSURE INC. | |||
| Unaudited Condensed Consolidated Balance Sheets | |||
| (In thousands) | |||
|
As of December 31, 2013 |
As of September 30, 2014 |
As of September 30, 2014 |
|
| RMB | RMB | US$ | |
| ASSETS: | |||
| Current assets: | |||
| Cash and cash equivalents | 2,288,623 | 2,007,621 | 327,081 |
| Restricted cash | 11,100 | 10,155 | 1,654 |
| Short term investments | 253,900 | 718,900 | 117,123 |
| Accounts receivable, net | 199,482 | 200,330 | 32,638 |
| Insurance premium receivables | 57 | 262 | 43 |
| Other receivables | 254,776 | 81,798 | 13,326 |
| Deferred tax assets | 4,858 | — | — |
| Amounts due from related parties | 144,371 | 205,735 | 33,518 |
| Other current assets | 20,634 | 23,475 | 3,824 |
| Total current assets | 3,177,801 | 3,248,276 | 529,207 |
| Non-current assets: | |||
| Property, plant, and equipment, net | 69,562 | 52,043 | 8,479 |
| Goodwill and intangible assets, net | 107,668 | 169,799 | 27,664 |
| Deferred tax assets | 3,382 | 2,865 | 467 |
| Investment in affiliates | 189,241 | 211,475 | 34,453 |
| Other non-current assets | 13,076 | 12,176 | 1,984 |
| Total non-current assets | 382,929 | 448,358 | 73,047 |
| Total assets | 3,560,730 | 3,696,634 | 602,254 |
| LIABILITIES AND EQUITY: | |||
| Current liabilities: | |||
| Accounts payable (including accounts payable of the consolidated variable interest entities ("VIEs") without recourse to CNinsure Inc. of RMB10,282 and RMB3,491 (US$569) as of December 31, 2013 and September 30, 2014, respectively) | 92,324 | 107,804 | 17,564 |
| Insurance premium payables (including insurance premium payables of the consolidated VIEs without recourse to CNinsure Inc. of RMB223 and RMB1,198 (US$195) as of December 31, 2013 and September 30, 2014, respectively) | 4,066 | 5,152 | 839 |
| Other payables and accrued expenses (including other payables and accrued expense of the consolidated VIEs without recourse to CNinsure Inc. of RMB21,129 and RMB1,473 (US$240) as of December 31, 2013 and September 30, 2014, respectively) | 147,954 | 122,159 | 19,902 |
| Accrued payroll (including accrued payroll of the consolidated VIEs without recourse to CNinsure Inc. of RMB2,172 and RMB772 (US$126) as of December 31, 2013 and September 30, 2014, respectively) | 39,089 | 36,710 | 5,981 |
| Income tax payable (including income tax payable of the consolidated of VIEs without recourse to CNinsure Inc. of RMB2,603 and RMB2,706 (US$441) as of December 31, 2013 and September 30, 2014, respectively) | 55,992 | 52,242 | 8,511 |
| Total current liabilities | 339,425 | 324,067 | 52,797 |
| Non-current liabilities: | |||
| Other tax liabilities | 50,735 | 50,842 | 8,283 |
| Deferred tax liabilities | 23,808 | 25,900 | 4,220 |
| Total non-current liabilities | 74,543 | 76,742 | 12,503 |
| Total liabilities | 413,968 | 400,809 | 65,300 |
| Ordinary shares | 7,624 | 7,634 | 1,244 |
| Additional paid-in capital | 2,329,962 | 2,340,525 | 381,317 |
| Statutory reserves | 182,740 | 182,740 | 29,772 |
| Retained earnings | 618,885 | 753,577 | 122,772 |
| Accumulated other comprehensive loss | (111,114) | (107,911) | (17,581) |
| Total CNinsure Inc. shareholders' equity | 3,028,097 | 3,176,565 | 517,524 |
| Non-controlling interests | 118,665 | 119,260 | 19,430 |
| Total equity | 3,146,762 | 3,295,825 | 536,954 |
| Total liabilities and equity | 3,560,730 | 3,696,634 | 602,254 |
| CNINSURE INC. | ||||||
| Unaudited Condensed Consolidated Statements of Income and Comprehensive Income | ||||||
| (In thousands, except for shares and per share data) | ||||||
| For The Three Months Ended | For The Nine Months Ended | |||||
| September 30, | September 30, | |||||
| 2013 | 2014 | 2014 | 2013 | 2014 | 2014 | |
| RMB | RMB | US$ | RMB | RMB | US$ | |
| Net revenues: | ||||||
| Revenues of insurance agency business | 342,438 | 404,694 | 65,932 | 1,031,642 | 1,135,697 | 185,027 |
| Revenues of insurance brokerage business | 21,469 | 67,761 | 11,040 | 35,259 | 173,948 | 28,340 |
| Revenues of claims adjusting business | 63,846 | 69,880 | 11,385 | 176,712 | 207,747 | 33,846 |
| Revenues of other services | 2,881 | — | — | 9,572 | — | — |
| Total net revenues | 430,634 | 542,335 | 88,357 | 1,253,185 | 1,517,392 | 247,213 |
| Operating costs and expenses: | ||||||
| Costs of insurance agency business | (261,417) | (318,806) | (51,940) | (795,010) | (875,739) | (142,675) |
| Costs of insurance brokerage business | (16,031) | (54,364) | (8,857) | (26,500) | (138,500) | (22,564) |
| Costs of claims adjusting business | (37,537) | (44,898) | (7,315) | (99,574) | (122,431) | (19,947) |
| Costs of other services | (2,345) | — | — | (6,459) | — | — |
| Total operating costs | (317,330) | (418,068) | (68,112) | (927,543) | (1,136,670) | (185,186) |
| Selling expenses | (27,337) | (26,955) | (4,391) | (71,804) | (75,523) | (12,304) |
| General and administrative expenses | (84,181) | (96,429) | (15,710) | (250,248) | (272,389) | (44,377) |
| Total operating costs and expenses | (428,848) | (541,452) | (88,213) | (1,249,595) | (1,484,582) | (241,867) |
| Income from operations | 1,786 | 883 | 144 | 3,590 | 32,810 | 5,346 |
| Other income, net: | ||||||
| Investment income | 3,028 | 8,811 | 1,435 | 4,348 | 33,062 | 5,386 |
| Interest income | 20,721 | 19,446 | 3,168 | 62,589 | 63,462 | 10,339 |
| Others, net | 1,397 | 1,075 | 175 | 3,039 | 1,735 | 283 |
| Income before income taxes and income of affiliates | 26,932 | 30,215 | 4,922 | 73,566 | 131,069 | 21,354 |
| Income tax expense | (4,743) | (4,190) | (682) | (16,778) | (18,726) | (3,051) |
| Share of income of affiliates | 6,207 | 7,952 | 1,296 | 16,851 | 22,421 | 3,653 |
| Net income | 28,396 | 33,977 | 5,536 | 73,639 | 134,764 | 21,956 |
| Less: net (loss) income attributable to noncontrolling interests | (592) | (811) | (132) | 2,697 | 72 | 12 |
| Net income attributable to the Company's shareholders | 28,988 | 34,788 | 5,668 | 70,942 | 134,692 | 21,944 |
| Net income per share: | ||||||
| Basic | 0.03 | 0.03 | 0.01 | 0.07 | 0.13 | 0.02 |
| Diluted | 0.03 | 0.03 | 0.01 | 0.07 | 0.13 | 0.02 |
| Net income per ADS: | ||||||
| Basic | 0.58 | 0.70 | 0.11 | 1.42 | 2.69 | 0.44 |
| Diluted | 0.58 | 0.69 | 0.11 | 1.42 | 2.68 | 0.44 |
| Shares used in calculating net income per share: | ||||||
| Basic | 998,861,526 | 1,000,565,906 | 1,000,565,906 | 998,861,526 | 999,928,000 | 999,928,000 |
| Diluted | 998,861,526 | 1,004,883,981 | 1,004,883,981 | 1,001,139,515 | 1,004,700,996 | 1,004,700,996 |
| Net income | 28,396 | 33,977 | 5,536 | 73,639 | 134,764 | 21,956 |
| Other comprehensive (loss) income, net of tax: Foreign currency translation adjustments | (693) | (2,434) | (396) | (4,379) | 3,203 | 522 |
| Comprehensive income | 27,703 | 31,543 | 5,140 | 69,260 | 137,967 | 22,478 |
| Less: Comprehensive (loss) income attributable to the noncontrolling interests | (592) | (811) | (132) | 2,697 | 72 | 12 |
| Comprehensive income attributable to the CNinsure Inc.'s shareholders | 28,295 | 32,354 | 5,272 | 66,563 | 137,895 | 22,466 |
| CNINSURE INC. | ||||||
| Unaudited Condensed Consolidated Statements of Cash Flow | ||||||
| (In thousands) | ||||||
| For The Three Months Ended | For The Nine Months Ended | |||||
| September 30, | September 30, | |||||
| 2013 | 2014 | 2014 | 2013 | 2014 | 2014 | |
| RMB | RMB | US$ | RMB | RMB | US$ | |
| OPERATING ACTIVITIES | ||||||
| Net income | 28,396 | 33,977 | 5,536 | 73,639 | 134,764 | 21,956 |
| Adjustments to reconcile net income to net cash generated from operating activities: | ||||||
| Depreciation | 7,512 | 7,088 | 1,155 | 23,521 | 22,227 | 3,621 |
| Amortization of intangible assets | 3,416 | 4,864 | 792 | 10,248 | 12,098 | 1,971 |
| Allowance for doubtful receivables | 1,446 | 784 | 128 | 2,642 | 3,912 | 637 |
| Compensation expenses associated with stock option | 7,633 | 4,588 | 747 | 30,615 | 18,914 | 3,081 |
| Loss (gain) on disposal of property, plant and equipment | 15 | 134 | 22 | (1) | 49 | 8 |
| Investment income | — | (3,983) | (649) | — | (14,653) | (2,387) |
| Share of income of affiliates | (6,207) | (7,952) | (1,296) | (16,851) | (22,421) | (3,653) |
| Changes in operating assets and liabilities | 3,647 | 15,948 | 2,598 | (34,764) | 33,316 | 5,428 |
| Net cash generated from operating activities | 45,858 | 55,448 | 9,033 | 89,049 | 188,206 | 30,662 |
| Cash flows used in investing activities: | ||||||
| Purchase of property, plant and equipment | (1,731) | (1,638) | (267) | (34,450) | (4,583) | (747) |
| Proceeds from disposal of property and equipment | 127 | 8 | 1 | 157 | 366 | 60 |
| Proceeds from disposal of short term investments | 30,000 | 53,983 | 8,795 | 30,600 | 70,842 | 11,542 |
| Purchase of short term investments | (20,000) | (170,000) | (27,696) | (253,900) | (530,000) | (86,347) |
| Acquisition of subsidiaries, net of cash | — | (63,724) | (10,382) | — | (62,709) | (10,216) |
| (Increase) decrease in restricted cash | (220) | 463 | 75 | (1,399) | 945 | 154 |
| Decrease in other receivables | — | 127,687 | 20,803 | — | 122,632 | 19,979 |
| Purchase of intangible assets | — | — | — | — | (118) | (19) |
| Return of investment in non-current assets | — | 3,500 | 570 | — | 3,900 | 635 |
| Addition in investment in non-current assets | — | (7,019) | (1,144) | — | (7,019) | (1,144) |
| (Increase) decrease in amounts due from related parties | (100,106) | 13,739 | 2,239 | (84,966) | (58,850) | (9,588) |
| Net cash used in investing activities | (91,930) | (43,001) | (7,006) | (343,958) | (464,594) | (75,691) |
| Cash flows generated from financing activities: | ||||||
| Acquisition of additional interest in subsidiary | — | (11,000) | (1,792) | — | (11,000) | (1,792) |
| Capital injection by noncontrolling interests | 900 | — | — | 3,350 | — | — |
| Proceeds on exercise of stock options | — | — | — | — | 3,183 | 518 |
| Net cash generated from (used in) financing activities | 900 | (11,000) | (1,792) | 3,350 | (7,817) | (1,274) |
| Net (decrease) increase in cash and cash equivalents | (45,172) | 1,447 | 235 | (251,559) | (284,205) | (46,303) |
| Cash and cash equivalents at beginning of period | 2,315,545 | 2,008,608 | 327,242 | 2,525,618 | 2,288,623 | 372,862 |
| Effect of exchange rate changes on cash and cash equivalents | (693) | (2,434) | (396) | (4,379) | 3,203 | 522 |
| Cash and cash equivalents at end of period | 2,269,680 | 2,007,621 | 327,081 | 2,269,680 | 2,007,621 | 327,081 |
| Interest paid | — | — | — | — | — | — |
| Income taxes paid | 5,470 | 3,480 | 567 | 20,242 | 17,870 | 2,911 |
| CNINSURE INC. | ||||||
| Reconciliations of Net Income to Adjusted EBITDA and Adjusted EBITDA Margin | ||||||
| (In thousands, unaudited) | ||||||
| For The Three Months Ended | For The Nine Months Ended | |||||
| September 30, | September 30, | |||||
| 2013 | 2014 | 2014 | 2013 | 2014 | 2014 | |
| RMB | RMB | US$ | RMB | RMB | US$ | |
| Net income | 28,396 | 33,977 | 5,536 | 73,639 | 134,764 | 21,956 |
| Income tax expense | 4,743 | 4,190 | 682 | 16,778 | 18,726 | 3,051 |
| Investment income | (3,028) | (8,811) | (1,435) | (4,348) | (33,062) | (5,386) |
| Interest income | (20,721) | (19,446) | (3,168) | (62,589) | (63,462) | (10,339) |
| Depreciation | 7,512 | 7,088 | 1,155 | 23,521 | 22,227 | 3,621 |
| Amortization of intangible assets | 3,416 | 4,864 | 792 | 10,248 | 12,098 | 1,971 |
| Compensation expenses associated with stock option | 7,633 | 4,588 | 747 | 30,615 | 18,914 | 3,081 |
| Adjusted EBITDA | 27,951 | 26,450 | 4,309 | 87,864 | 110,205 | 17,955 |
| Total net revenues | 430,634 | 542,335 | 88,357 | 1,253,185 | 1,517,392 | 247,213 |
| Adjusted EBITDA Margin | 6.5% | 4.9% | 4.9% | 7.0% | 7.3% | 7.3% |
| CNINSURE INC. | ||||||
| Reconciliations of Adjusted Operating Income and Adjusted Operating Income Margin | ||||||
| (In thousands, unaudited) | ||||||
| For The Three Months Ended | For The Nine Months Ended | |||||
| September 30, | September 30, | |||||
| 2013 | 2014 | 2014 | 2013 | 2014 | 2014 | |
| RMB | RMB | US$ | RMB | RMB | US$ | |
| Operating income | 1,786 | 883 | 144 | 3,590 | 32,810 | 5,346 |
| CNpad's R&D and promotion expenses | 7,220 | 8,368 | 1,363 | 20,062 | 23,363 | 3,806 |
| Chetong.net's R&D and promotion expenses | — | 1,060 | 173 | — | 1,060 | 173 |
| eHuzhu's expenses | — | 7,585 | 1,236 | — | 7,585 | 1,236 |
| Adjusted Operating Income | 9,006 | 17,896 | 2,916 | 23,652 | 64,818 | 10,561 |
| Total net revenues | 430,634 | 542,335 | 88,357 | 1,253,185 | 1,517,392 | 247,213 |
| Adjusted Operating Income Margin | 2.1% | 3.3% | 3.3% | 1.9% | 4.3% | 4.3% |