Fanhua Reports Second Quarter and First Half 2019 Unaudited Financial Results
Financial Highlights for the Second Quarter of 2019:
(In thousands, except per ADS) | 2018Q2 (RMB) |
2019Q2 (RMB) |
2019Q2 (US$) |
Change % |
Total net revenues | 972,116 | 898,419 | 130,869 | (7.6) |
Operating income | 127,597 | 77,363 | 11,269 | (39.3) |
Non-GAAP operating income2 | 127,597 | 117,363 | 17,096 | (8.0) |
Net income attributable to the Company’s shareholders | 171,842 | 98,009 | 14,277 | (43.0) |
Non-GAAP net income attributable to the Company’s shareholders3 | 171,842 | 138,009 | 20,103 | (19.7) |
Diluted net income per ADS | 2.64 | 1.78 | 0.26 | (32.6) |
Non-GAAP diluted net income per ADS4 | 2.64 | 2.51 | 0.37 | (4.9) |
Financial Highlights for the First half of 2019:
(In thousands, except per ADS) | First Half 2018 (RMB) |
First Half 2019 (RMB) |
First Half 2019 (US$) |
Change % |
Total net revenues | 1,815,379 | 1,870,073 | 272,406 | 3.0 |
Operating income | 217,778 | 203,786 | 29,685 | (6.4) |
Non-GAAP operating income2 | 217,778 | 247,090 | 35,993 | 13.5 |
Net income attributable to the Company’s shareholders | 302,060 | 245,277 | 35,730 | (18.8) |
Non-GAAP net income attributable to the Company’s shareholders3 | 302,060 | 288,581 | 42,037 | (4.5) |
Diluted net income per ADS | 4.64 | 4.42 | 0.64 | (4.7) |
Non-GAAP diluted net income per ADS4 | 4.64 | 5.20 | 0.76 | 12.1 |
Commenting on the financial results of the second quarter of 2019, Mr.
“In the first half of 2019, as compared to 16.0% year-over-year growth of the life insurance industry, our life insurance business registered solid growth of 39.1% year-over-year to
“In the second quarter of 2019, our life insurance business grew by 32.9% year-over-year to
“Non-GAAP operating income was
“Management believes that:
- With the expanding household disposal income and rising awareness of the benefits of insurance, there will be burgeoning demand for insurance products among Chinese consumers.
- Amidst the irreversible trend of the separation of insurance underwriting and distribution, independent insurance intermediaries will benefit from the great opportunities arising from the structural transformation.
“In view of this analysis, management made the decisions as follows:
- Adjusting our financial guidance for 2019. For the second half of 2019, we expect APE to grow by 15% year-over-year and non-GAAP operating income to grow by no less than 10% year-over-year. For the full year of 2019, APE is expected to grow by 5% year-over-year and non-GAAP operating income is expected to increase by no less than 10% year-over-year.
- Launching a “Shenzhou 100” business development strategy. The key of this strategy is to expand our sales network in large and medium-sized cities in
China by establishing more tier-one branches within the next five years, as part of our efforts to pursue high quality growth. These tier-one branches will be directly under the management of the Group. We believe the implementation of the “Shenzhou 100” development strategy will help attract more professional managerial talents from the insurance industry to joinFanhua and further optimize the structure of our agency force, therefore allowing more elite agents to start their own business inFanhua . It will also enable us to accumulate and tap into higher-end customer base on a larger scale.
“Fanhua has continued to outpace industry growth in the second quarter and first half of 2019, which indicated the healthy and solid based of our operations. We have full confidence that the implementation of the “Shenzhou 100” strategy will inject a strong momentum into
Share Repurchase Program
From
Pursuant to its share buyback programs carried out in both 2018 and 2019, a total of 3,861,528 ADSs have been repurchased at an average price of approximately
Financial Results for the second quarter of 2019
Total net revenues were
- Net revenues for the life insurance business were
RMB771.6 million (US$112.4million ) for the second quarter of 2019, representing a decrease of 4.5% fromRMB808.3 million for the corresponding period in 2018. The decrease was mainly driven by the decrease in first year commissions of 14.1% year-over-year toRMB584.8 million , offsetting the increase in renewal commissions of 46.7% year-over-year toRMB186.8 million . Revenues generated from our life insurance business accounted for 85.9% of our total net revenues in the second quarter of 2019. - Net revenues for the P&C insurance business were
RMB41.8 million (US$6.1 million ) for the second quarter of 2019, representing a decrease of 54.5% fromRMB91.8 million for the corresponding period in 2018. Revenues for the P&C insurance business consist of commissions generated from Baowang and the technology service fees based on the volume of insurance premiums transacted through CNpad. The decrease was primarily due to the termination of cooperation between Baowang (www.baoxian.com) and one of its major channel partners inJune 2018 . Revenues generated from the P&C insurance business accounted for 4.6% of our total net revenues in the second quarter of 2019. - Net revenues for the claims adjusting business were
RMB85.1 million (US$12.4 million ) for the second quarter of 2019, representing an increase of 18.2% fromRMB72.0 million for the corresponding period in 2018. The increase was mainly due to growth in revenues from auto-insurance related claims services. Revenues generated from the claims adjusting business accounted for 9.5% of our total net revenues in the second quarter of 2019.
Total operating costs and expenses were
- Operating costs were
RMB590.5 million (US$86.0 million ) for the second quarter of 2019, representing a decrease of 12.1% fromRMB671.6 million for the corresponding period in 2018. The decrease in commission cost was mainly in line with the decrease of life insurance and P&C insurance business.- Costs of the life insurance business were
RMB514.3 million (US$74.9 million ) for the second quarter of 2019, representing a decrease of 7.1% fromRMB553.4 million for the corresponding period in 2018. The decrease was in line with the decrease in sales. Costs incurred by the life insurance business accounted for 87.1% of our total operating costs in the second quarter of 2019. - Costs of the P&C insurance business were
RMB27.4 million (US$4.0 million ) for the second quarter of 2019, representing a decrease of 62.5% fromRMB73.0 million for the corresponding period in 2018 which was largely in line with the decrease in sales. The costs of the P&C insurance business mainly represent commission costs incurred for business on Baoxian.com. Costs incurred by the P&C insurance business accounted for 4.6% of our total operating costs in the second quarter of 2019. - Costs of claims adjusting business were
RMB48.8 million (US$7.1 million ) for the second quarter of 2019, representing an increase of 8.0% fromRMB45.2 million for the corresponding period in 2018. Costs incurred by the claims adjusting business accounted for 8.3% of our total operating costs in the second quarter of 2019.
- Costs of the life insurance business were
- Selling expenses were
RMB97.0million (US$14.1 million ) for the second quarter of 2019, representing an increase of 80.0% fromRMB53.9 million for the corresponding period in 2018. The increase was primarily due to an increase of sales outlets in the second half of 2018 and the recognition ofRMB28.6 million (US$4.1 million ) share-based compensation expenses related to shares subscribed by sales team leaders under the Company’s 521 Plan in the second quarter of 2019. Selling expenses which excluded share-based compensation expenses wereRMB68.4 million (US$10.0 million ) in the second quarter of 2019, representing an increase of 26.9% fromRMB53.9 million for the corresponding period of 2018. The increase was mainly due to the expansion of life insurance distribution network. - General and administrative expenses were
RMB133.6 million (US$19.5 million ) for the second quarter of 2019, representing an increase of 12.3% fromRMB119.0 million for the corresponding period in 2018. The increase was mainly due to the recognition ofRMB11.4 million (US$1.7 million ) share-based compensation expenses related to shares subscribed by key managerial personnel under the Company’s 521 Plan in the second quarter of 2019. General and administrative expenses which excluded share-based compensation expenses wereRMB122.2 million (US$17.8 million ) in the second quarter of 2019, representing an increase of 2.7% fromRMB119.0 million for the corresponding period in 2018.
As a result of the preceding factors, we had an operating income of
Non-GAAP operating income2 which excluded share-based compensation expenses was
Operating margin was 8.6% for the second quarter of 2019, compared to 13.1% for the corresponding period in 2018.
Non-GAAP operating margin5 was 13.1% for the second quarter of 2019, compared to 13.1% for the corresponding period in 2018.
Investment income was
Interest income was
Income tax expense was
Share of income of affiliates was
Net income was
Net income attributable to the Company’s shareholders was
Non-GAAP net income attributable to the Company’s shareholders3was
Net margin was 10.9% for the second quarter of 2019 compared with 17.7% for the corresponding period in 2018.
Non-GAAP net margin6 was 15.4% for the second quarter of 2019 compared with 17.7% for the corresponding period in 2018.
Basic and diluted net income per ADS were
Non-GAAP basic7and diluted net income per ADS4 were
As of
Financial Results for the First Half of 2019
Total net revenues were
- Net revenues for the life insurance business were
RMB1,630.8 million (US$237.5 million ) for the first half of 2019, representing an increase of 10.1% fromRMB1,481.3 million for the corresponding period in 2018. The increase was mainly due to the contribution from renewal commissions. Revenues generated from our life insurance business accounted for 87.2% of our total net revenues in the first half of 2019. - Net revenues for the P&C insurance business were
RMB79.9 million (US$11.6 million ) for the first half of 2019, representing a decrease of 56.6% fromRMB184.2 million for the corresponding period in 2018. Revenues for the P&C insurance business are mainly derived from commissions generated from Baowang and the technology service fees based on the volume of insurance premiums transacted through CNpad. The decrease was primarily due to the termination of cooperation between Baowang (www.baoxian.com) and one of its major channel partners inJune 2018 . Revenues generated from the P&C insurance business accounted for 4.3% of our total net revenues in the first half of 2019. - Net revenues for the claims adjusting business were
RMB159.4 million (US$23.2 million ) for the first half of 2019, representing an increase of 6.3% fromRMB149.9 million for the corresponding period in 2018. The increase was mainly due to growth in revenues from auto- insurance related claims services. Revenues generated from the claims adjusting business accounted for 8.5% of our total net revenues in the first half of 2019.
Total operating costs and expenses were
- Operating costs were
RMB1,259.1 million (US$183.4 million ) for the first half of 2019, representing a decrease of 0.8% fromRMB1,269.1 million for the corresponding period in 2018. The decrease was mainly due to the decrease in commission costs of P&C insurance and operating claims adjusting business, partially offset by the growth in commission costs of our life insurance business.- Costs of the life insurance business were
RMB1,115.8 million (US$162.5 million ) for the first half of 2019, representing an increase of 9.2% fromRMB1,021.7 million for the corresponding period in 2018. The increase was in line with the growth in sales. Costs incurred by the life insurance business accounted for 88.6% of our total operating costs in the first half of 2019. - Costs of the P&C insurancebusiness were
RMB52.0 million (US$7.6 million ) for the first half of 2019, representing a decrease of 66.1% fromRMB153.2 million for the corresponding period in 2018. The costs of the P&C insurance business mainly represent commission costs incurred for business on Baowang. The decrease in the costs of the P&C insurance business was in line with the decrease in sales. Costs incurred by the P&C insurance business accounted for 4.1% of our total operating costs in the first half of 2019. - Costs of the claims adjusting business were
RMB91.4million (US$13.3 million ) for the first half of 2019, representing a decrease of 3.0% fromRMB94.2 million for the corresponding period in 2018. Costs incurred by the claims adjusting business accounted for 7.3 % of our total operating costs in the first half of 2019.
- Costs of the life insurance business were
- Selling expenses were
RMB161.7 million (US$23.6 million ) for the first half of 2019, representing an increase of 57.6% fromRMB102.6 million for the corresponding period in 2018. The increase was primarily due to i) the expansion of life insurance and claims adjusting businesses; ii) an increase of sales outlets; iii) recognition ofRMB30.9 million (US$4.5 million ) share-based compensation expenses related to shares subscribed by sales team leaders under the Company’s 521 Plan in the first half of 2019. Selling expenses which excluded share-based compensation expenses wereRMB130.8 million (US$19.1 million ) for the first half of 2019, representing an increase of 27.5% fromRMB102.6 million for the corresponding period of 2018. - General and administrative expenses were
RMB245.5 million (US$35.8 million ) for the first half of 2019, representing an increase of 8.7% fromRMB225.9 million for the corresponding period in 2018. The increase was mainly due to recognition ofRMB12.4 million (US$1.8 million ) share-based compensation expenses related to shares subscribed by key managerial personnel under the Company’s 521 Plan in the first half of 2019. General and administrative expenses which excluded share-based compensation expenses wereRMB233.1 million (US$34.0 million ) for the first half of 2019, representing an increase of 3.2% fromRMB225.9 million for the corresponding period in 2018.
As a result of the preceding factors, we had an operating income of
Non-GAAP operating income2which excluded share-based compensation expenses was
Operating margin was 10.9% for the first half of 2019, compared to 12.0% for the corresponding period in 2018.
Non-GAAP operating margin5 was 13.2% for the first half of 2019, compared to 12.0% for the corresponding period in 2018.
Investment income was
Interest income was
Income tax expense was
Share of income of affiliates was
Net income was
Net income attributable to the Company’s shareholders was
Non-GAAP net income attributable to the Company’s shareholders3 was
Net margin was 13.1% for the first half of 2019 compared with 16.6% for the corresponding period in 2018.
Non-GAAP net margin6 was 15.4% for the first half of 2019 compared with 16.6% for the corresponding period in 2018.
Basic and diluted net income per ADS were
Non-GAAP basic7and diluted net income per ADS4 were
Key Operational Metrics for
- Lan Zhanggui - Our one-stop insurance service platform that integrates the key functions of both the
CNpad Auto Insurance and CNpad Life Insurance Apps.- The number of registered users of Lan Zhanggui was 812,097 as of
June 30, 2019 , representing an increase of 28.7% from 630,995 as ofJune 30, 2018 ; - The number of active users of Lan Zhanggui8 was 56,993 in the second quarter of 2019, as compared to 71,843 in the corresponding period of 2018. The number of active users of Lan Zhanggui who have sold at least one life insurance policy was 50,006 in the second quarter of 2019, as compared to 66,654 in the corresponding period of 2018;
- Insurance premiums generated through Lan Zhanggui were
RMB693.2 million (US$101.0 million ) in the second quarter of 2019, among which life insurance premiums wereRMB670.0 million (US$97.6 million ) and non-life insurance premiums wereRMB23.2 million (US$3.4 million ), respectively, as compared toRMB747.0 million total insurance premiums generated through Lan Zhanggui which includedRMB707.4 million life insurance premiums andRMB39.6 million non-life insurance premiums in the corresponding period of 2018.
- The number of registered users of Lan Zhanggui was 812,097 as of
- CNpad Auto Insurance Mobile Application (“CNpad Auto Insurance App”) - Our proprietary mobile sales support system for auto insurance:
- CNpad Auto Insurance App had been downloaded and activated 595,416 times as of
June 30, 2019 , representing an increase of 28.2% from 464,290 times as ofJune 30,2018 ; - The number of active users of CNpad Auto Insurance App9 was 38,466 in the second quarter of 2019, representing a decrease of 33.6% from 57,895 in the corresponding period of 2018;
- Insurance premiums generated through
CNpad Auto Insurance App wereRMB328.8 million (US$47.9 million ) in the second quarter of 2019, representing a decrease of 43.4% fromRMB581.0 million in the corresponding period of 2018.
- CNpad Auto Insurance App had been downloaded and activated 595,416 times as of
- eHuzhu - Our online non-profit mutual aid platform:
- The number of registered members was 3.7 million as of
June 30, 2019 , representing an increase of 4.3% from 3.5 million as ofJune 30, 2018 .
- The number of registered members was 3.7 million as of
- Baoxian.com - Our online insurance platform:
- The number of registered customer accounts was 2.5 million as of
June 30, 2019 , representing an increase of 38.9% from approximately 1.8 million as ofJune 30, 2018 ; - The number of active customer accounts10 was 115,251 in the second quarter of 2019, representing an increase of 28.6% from 89,600 in the corresponding period of 2018;
- Insurance premiums generated on Baoxian.com was
RMB93.4 million (US$13.6 million ) in the second quarter of 2019 as compared toRMB560.0 million in the corresponding period of 2018. The decrease was primarily due to termination of business cooperation with one channel partner, a third party online lending service provider. Insurance premiums directly generated on Baoxian.com which excluded insurance premiums generated through its channel partners was approximatelyRMB93.4 million (US$13.6 million ), representing an increase of 32.1% fromRMB70.7 million in the corresponding period of 2018.
- The number of registered customer accounts was 2.5 million as of
Recent Developments
- On
May 30, 2019 ,Fanhua Inc. won the “2019 Financial Institution Impact in New Era Award”. The award was initiated and organized by theChina Business Journal , a prestigious newspaper inChina , in recognition of companies with significant competitiveness and innovation in the financial sector. - On
June 15, 2019 ,Fanhua Inc. won the “Top 20 China Insurtech Innovation for the Year 2019” and “Top 50 Excellent Insurance Innovation Projects for the Year 2019” awards. The awards were initiated and organized byMolecular Laboratory , a professional new media dedicated to covering internet insurance technology, to recognize the advanced practices of insurance technology innovation and to identify the trends in insurance technology innovation inChina . - As of
June 30, 2019 ,Fanhua had 812,097 sales agents and 1,199 professional claims, compared with 630,995 sales agents and 1,191 professional claims adjustors as ofJune 30, 2018 . The number of performing agents11 was 118,738 and the number of performing agents for selling life insurance products was approximately 51,070 in the second quarter of 2019. As ofJune 30, 2019 ,Fanhua's distribution network consisted of 733 sales outlets in 21 provinces and 144 services outlets in 31 provinces, compared with 580 sales outlets in 21 provinces and 132 service outlets in 31 provinces as ofJune 30, 2018 .
Business Outlook
Conference Call
The Company will host a conference call to discuss its second quarter 2019 financial results as per the following details.
Time: 9:00 p.m. Eastern Time on August 20, 2019 |
||
or 9:00 a.m. Beijing/Hong Kong Time on August 21, 2019 |
||
The toll free dial-in numbers: |
||
United States | 1-866-519-4004 | |
United Kingdom | 0808-234-6646 | |
France | 0800-912-761 | |
Germany | 0800-182-0671 | |
Australia | 1-300-717-205 | |
Canada | 1-866-386-1016 | |
Hong Kong, China | 800-906-601 | |
Japan | 0120-925-376 | |
South Korea | 080-850-0474 | |
The toll dial-in numbers: | ||
China (Mainland) | 400-620-8038 | |
Other Areas | +852 30186771 | |
Conference ID #:5136878 |
Additionally, a live and archived web cast of this call will be available at: http://ir.fanhuaholdings.com/events-and-presentations
About
Our online platforms include: (1) Lan Zhanggui, an all-in-one platform which allows our agents to access and purchase a wide variety of insurance products, including life insurance, auto insurance, accident insurance, travel insurance and standard health insurance products from multiple insurance companies on their mobile devices; (2) CNpad, a mobile sales support application; (3) Baoxian.com, an online entry portal for comparing and purchasing health, accident, travel and homeowner insurance products and (4) eHuzhu (www.ehuzhu.com), a non-profit online mutual aid platform in China.
As of
For more information about
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
About Non-GAAP Financial Measures
In addition to the Company’s consolidated financial results under GAAP, the Company also provides Non-GAAP operating income, Non-GAAP operating margin, Non-GAAP net income attributable to the Company’s shareholders, Non-GAAP net margin and Non-GAAP basic and diluted net income per ADS, all of which are non-GAAP financial measures. Non-GAAP operating income is defined as operating income before share-based compensation expenses associated with the Company’s 521 Plan. Non-GAAP operating margin is a non-GAAP measure that is defined as Non-GAAP operating income as a percentage of net revenue. Non-GAAP net income attributable to the Company’s shareholders is defined as net income attributable to the Company’s shareholders before share-based compensation expenses associated with the Company’s 521 Plan. Non-GAAP net margin is a non-GAAP measure that is defined as Non-GAAP net income attributable to the Company's shareholders3 as a percentage of net revenue. Non-GAAP basic net income per ADS is a non-GAAP measure and is defined as net income attributable to the Company’s shareholders before share-based compensation expenses associated with the Company’s 521 Plan divided by total weighted average number of ADS outstanding of the Company during the period. Non-GAAP diluted net income per ADS is a non-GAAP measure and is defined as net income attributable to the Company’s shareholders before share-based compensation expenses associated with the Company’s 521 Plan divided by total weighted average number of diluted ADS outstanding of the Company during the period. 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 such measures exclude items that were significant in the second quarter and first half of 2019, and these items have been, and will continue to be, significant recurring factors in our business.
In light of these 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 GAAP Financial Measures to Non-GAAP Financial Measures” set forth at the end of this release.
FANHUA INC. |
|||||
Unaudited Condensed Consolidated Balance Sheets |
|||||
(In thousands) | |||||
As of December 31, | As of June 30, | As of June 30, | |||
2018 | 2019 | 2019 | |||
RMB | RMB | US$ | |||
ASSETS: | |||||
Current assets: | |||||
Cash and cash equivalents | 772,823 | 615,508 | 89,659 | ||
Restricted cash | 75,343 | 86,556 | 12,608 | ||
Short term investments | 1,554,060 | 1,265,780 | 184,382 | ||
Accounts receivable, net | 508,474 | 748,772 | 109,071 | ||
Insurance premium receivables | 5,267 | 5,851 | 852 | ||
Other receivables | 86,150 | 74,915 | 10,913 | ||
Other current assets | 58,990 | 60,031 | 8,745 | ||
Total current assets | 3,061,107 | 2,857,413 | 416,230 | ||
Non-current assets: | |||||
Property, plant, and equipment, net | 37,934 | 38,941 | 5,672 | ||
Goodwill and intangible assets, net | 111,133 | 110,662 | 16,120 | ||
Deferred tax assets | 9,320 | 9,380 | 1,366 | ||
Investment in affiliates | 587,517 | 641,884 | 93,501 | ||
Other non-current assets | 59,600 | 58,342 | 8,499 | ||
Right of use assets12 | — | 188,621 | 27,476 | ||
Total non-current assets | 805,504 | 1,047,830 | 152,634 | ||
Total assets | 3,866,611 | 3,905,243 | 568,864 |
Current liabilities: | |||||
Accounts payable | 332,685 | 395,040 | 57,544 | ||
Insurance premium payables | 15,248 | 21,502 | 3,132 | ||
Other payables and accrued expenses | 254,824 | 290,615 | 42,333 | ||
Accrued payroll | 97,637 | 73,185 | 10,661 | ||
Income tax payable | 205,189 | 143,800 | 20,947 | ||
Dividend payable | — | 1 | — | ||
Current operating lease liability | — | 72,081 | 10,500 | ||
Total current liabilities | 905,583 | 996,224 | 145,117 | ||
Non-current liabilities: | |||||
Refundable share rights deposits | 138,328 | 263,190 | 38,338 | ||
Other non-current liabilities | — | 43,304 | 6,308 | ||
Other tax liabilities | 70,350 | 70,350 | 10,248 | ||
Deferred tax liabilities | 5,624 | 11,484 | 1,672 | ||
Non-current operating lease liability | — | 118,378 | 17,244 | ||
Total non-current liabilities | 214,302 | 506,706 | 73,810 | ||
Total liabilities | 1,119,885 | 1,502,930 | 218,927 | ||
Ordinary shares | 9,583 | 9,339 | 1,360 | ||
Treasury stock | (1,156) | (1,189) | (173) | ||
Additional paid-in capital | 437,176 | 50,958 | 7,423 | ||
Statutory reserves | 480,881 | 480,881 | 70,048 | ||
Retained earnings | 1,799,989 | 1,838,746 | 267,844 | ||
Accumulated other comprehensive loss | (93,290) | (89,776) | (13,077) | ||
Total shareholders’ equity | 2,633,183 | 2,288,959 | 333,425 | ||
Non-controlling interests | 113,543 | 113,354 | 16,512 | ||
Total equity | 2,746,726 | 2,402,313 | 349,937 | ||
Total liabilities and equity | 3,866,611 | 3,905,243 | 568,864 |
FANHUA 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 Six Months Ended |
||||||||||
June 30, |
June 30, |
||||||||||
2018 | 2019 | 2019 | 2018 | 2019 | 2019 | ||||||
RMB | RMB | US$ | RMB | RMB | US$ | ||||||
Net revenues: | |||||||||||
Agency | 900,092 | 813,360 | 118,479 | 1,665,518 | 1,710,664 | 249,186 | |||||
Life insurance business | 808,308 | 771,593 | 112,395 | 1,481,275 | 1,630,778 | 237,549 | |||||
P&C insurance business | 91,784 | 41,767 | 6,084 | 184,243 | 79,886 | 11,637 | |||||
Claims adjusting | 72,024 | 85,059 | 12,390 | 149,861 | 159,409 | 23,220 | |||||
Total net revenues | 972,116 | 898,419 | 130,869 | 1,815,379 | 1,870,073 | 272,406 | |||||
Operating costs and expenses: | |||||||||||
Agency | (626,453) | (541,691) | (78,906) | (1,174,873) | (1,167,788) | (170,108) | |||||
Life insurance business | (553,424) | (514,313) | (74,918) | (1,021,677) | (1,115,795) | (162,534) | |||||
P&C insurance business | (73,029) | (27,378) | (3,988) | (153,196) | (51,993) | (7,574) | |||||
Claims adjusting | (45,195) | (48,762) | (7,103) | (94,201) | (91,359) | (13,307) | |||||
Total operating costs | (671,648) | (590,453) | (86,009) | (1,269,074) | (1,259,147) | (183,415) | |||||
Selling expenses (including share-based compensation expenses of RMB28,571 and RMB30,931 in the second quarter and first half of 2019, respectively) | (53,895) | (97,037) | (14,135) | (102,597) | (161,679) | (23,551) | |||||
General and administrative expenses (including share-based compensation expenses of RMB11,429 and RMB12,373 in the second quarter and first half of 2019, respectively) | (118,976) | (133,566) | (19,456) | (225,930) | (245,461) | (35,755) | |||||
Total operating costs and expenses | (844,519) | (821,056) | (119,600) | (1,597,601) | (1,666,287) | (242,721) | |||||
Incomefrom operations | 127,597 | 77,363 | 11,269 | 217,778 | 203,786 | 29,685 | |||||
Other income, net: | |||||||||||
Investment income | 43,941 | 16,099 | 2,345 | 77,052 | 52,924 | 7,709 | |||||
Interest income | 9,127 | 1,550 | 226 | 19,884 | 1,969 | 287 | |||||
Others, net | (188) | 10,445 | 1,521 | (1,308) | 11,894 | 1,733 | |||||
Incomebefore income taxes and income of affiliates | 180,477 | 105,457 | 15,361 | 313,406 | 270,573 | 39,414 | |||||
Income tax expense | (57,264) | (36,865) | (5,370) | (101,088) | (79,728) | (11,614) | |||||
Share of income of affiliates | 49,662 | 28,830 | 4,200 | 90,146 | 54,243 | 7,902 | |||||
Net income | 172,875 | 97,422 | 14,191 | 302,464 | 245,088 | 35,702 | |||||
less: net income (loss) attributable to noncontrolling interests | 1,033 | (587) | (86) | 404 | (189) | (28) | |||||
Net income attributable to the Company’s shareholders | 171,842 | 98,009 | 14,277 | 302,060 | 245,277 | 35,730 |
Net income per share: | |||||||||||
Basic | 0.13 | 0.09 | 0.01 | 0.23 | 0.22 | 0.03 | |||||
Diluted | 0.13 | 0.09 | 0.01 | 0.23 | 0.22 | 0.03 | |||||
Net income per ADS: | |||||||||||
Basic | 2.64 | 1.79 | 0.26 | 4.65 | 4.42 | 0.64 | |||||
Diluted | 2.64 | 1.78 | 0.26 | 4.64 | 4.42 | 0.64 | |||||
Shares used in calculating net income per share: | |||||||||||
Basic | 1,300,304,491 | 1,097,540,729 | 1,097,540,729 | 1,300,248,101 | 1,109,847,348 | 1,109,847,348 | |||||
Diluted | 1,301,503,664 | 1,098,214,541 | 1,098,214,541 | 1,302,246,701 | 1,110,703,833 | 1,110,703,833 | |||||
Net income | 172,875 | 97,422 | 14,191 | 302,464 | 245,088 | 35,702 | |||||
Other comprehensive income (loss), net of tax: Foreign currency translation adjustments | 5,068 | 8,137 | 1,185 | (2,254) | 3,390 | 494 | |||||
Share of other comprehensive gain (loss) of affiliates | 101 | 1,401 | 204 | (1,726) | 123 | 18 | |||||
Comprehensive income | 178,044 | 106,960 | 15,580 | 298,484 | 248,601 | 36,214 | |||||
Less: Comprehensive income (loss) attributable to the noncontrolling interests | 1,033 | (587) | (86) | 404 | (189) | (28) | |||||
Comprehensive income attributable to the Company’s shareholders | 177,011 | 107,547 | 15,666 | 298,080 | 248,790 | 36,242 |
FANHUA INC. | |||||||||||
Unaudited Condensed Consolidated Statements of Cash Flow | |||||||||||
(In thousands) | |||||||||||
For The Three Months Ended |
For The Six Months Ended |
||||||||||
June 30, |
June 30, |
||||||||||
2018 | 2019 | 2019 | 2018 | 2019 | 2019 | ||||||
RMB | RMB | US$ | RMB | RMB | US$ | ||||||
OPERATING ACTIVITIES | |||||||||||
Net income | 172,875 | 97,422 | 14,191 | 302,464 | 245,088 | 35,701 | |||||
Adjustments to reconcile net income to net cash generated from operating activities: | |||||||||||
Depreciation and amortization of property and equipment | 2,362 | 3,923 | 571 | 4,729 | 7,561 | 1,101 | |||||
Amortization of intangible assets | 7,735 | 235 | 34 | 15,475 | 470 | 68 | |||||
Noncash lease expense | — | 19,501 | 2,841 | — | 34,268 | 4,992 | |||||
Allowance for doubtful accounts | 1,219 | 4,480 | 653 | 5,111 | 5,690 | 829 | |||||
Compensation expenses associated with the 521 Plan | — | 40,000 | 5,827 | — | 43,304 | 6,308 | |||||
Loss (Gain) on disposal of property, plant and equipment | (165) | 23 | 3 | (188) | (7) | (1) | |||||
Investment income | (33,112) | (12,458) | (1,815) | (62,531) | (45,357) | (6,607) | |||||
Share of income of affiliates | (49,662) | (28,830) | (4,200) | (90,146) | (54,243) | (7,901) | |||||
Deferred taxes | 3,090 | 4,073 | 593 | 10,311 | 5,801 | 845 | |||||
Changes in operating assets and liabilities: | (108,681) | (249,683) | (36,370) | (159,010) | (317,077) | (46,187) | |||||
Net cashgenerated from (used in) operating activities | (4,339) | (121,314) | (17,672) | 26,215 | (74,502) | (10,852) | |||||
Purchase of short term investments | (3,235,360) | (1,563,780) | (227,790) | (5,676,357) | (3,168,680) | (461,570) | |||||
Proceeds from disposal of short term investments | 3,533,827 | 1,678,095 | 244,442 | 5,755,576 | 3,502,317 | 510,170 | |||||
Purchase of property, plant and equipment. | (5,786) | (4,350) | (634) | (9,798) | (8,987) | (1,309) | |||||
Proceeds from disposal of property and equipment | 165 | 192 | 28 | 191 | 425 | 62 | |||||
Net cashgenerated from investing activities | 292,846 | 110,157 | 16,046 | 69,612 | 325,075 | 47,353 | |||||
Proceeds of employee subscriptions | — | — | — | 24,013 | — | — | |||||
Dividends paid | (185,781) | (206,742) | (30,115) | (190,708) | (206,742) | (30,115) | |||||
Repurchase of shares from open market | — | (247,310) | (36,025) | — | (329,691) | (48,025) | |||||
Proceeds of cash consideration related to disposal of subsidiaries | 6,059 | 14,463 | 2,107 | 17,689 | 19,463 | 2,835 | |||||
Proceeds on exercise of stock options | 3,285 | 4 | 1 | 3,285 | 4 | 1 | |||||
Subscription of 650 million ADSs to Participants upon 521 Plan | — | — | — | — | 111,305 | 16,213 | |||||
Net cash used in financing activities | (176,437) | (439,585) | (64,032) | (145,721) | (405,661) | (59,091) | |||||
Net increase (decrease) in cash, cash equivalents and restricted cash | 112,070 | (450,742) | (65,658) | (49,894) | (155,088) | (22,590) | |||||
Cash, cash equivalents and restricted cash at beginning of period | 269,747 | 1,139,296 | 165,957 | 439,033 | 848,166 | 123,548 | |||||
Effect of exchange rate changes on cash and cash equivalents | (2,511) | 13,510 | 1,968 | (9,833) | 8,986 | 1,309 | |||||
Cash, cash equivalents and restricted cash at end of period | 379,306 | 702,064 | 102,267 | 379,306 | 702,064 | 102,267 |
FANHUA INC. | |||||||||
Reconciliations of GAAP Financial Measures to Non-GAAP Financial Measures | |||||||||
(In RMB in thousands, except shares and per share data) | |||||||||
For The Three Months Ended June 30 |
|||||||||
2018 | 2019 | ||||||||
GAAP | GAAP | Share-based compensation expenses | Non-GAAP | Change% | |||||
Net revenues | 972,116 | 898,419 | — | 898,419 | (7.6) | ||||
Selling expenses | (53,895) | (97,037) | (28,571) | (68,466) | 26.9 | ||||
General and administrative expenses | (118,976) | (133,566) | (11,429) | (122,137) | 2.7 | ||||
Income from operations | 127,597 | 77,363 | (40,000) | 117,363 | (8.0) | ||||
Operating margin | 13.1% | 8.6% | —— | 13.1% | — | ||||
Net income attributable to the Company’s shareholders | 171,842 | 98,009 | (40,000) | 138,009 | (19.7) | ||||
Net margin | 17.7% | 10.9% | — | 15.4% | — | ||||
Net income per share: | |||||||||
Basic | 0.13 | 0.09 | — | 0.13 | — | ||||
Diluted | 0.13 | 0.09 | — | 0.13 | — | ||||
Net income per ADS | |||||||||
Basic | 2.64 | 1.79 | — | 2.51 | (4.9) | ||||
Diluted | 2.64 | 1.78 | — | 2.51 | (4.9) | ||||
Shares used in calculating net income per share: | |||||||||
Basic | 1,300,304,491 | 1,097,540,729 | — | 1,097,540,729 | — | ||||
Diluted | 1,301,503,664 | 1,098,214,541 | — | 1,098,214,541 | — |
For The Six Months Ended June 30 | |||||||||
2018 | 2019 | ||||||||
GAAP | GAAP | Share-based compensation expenses | Non-GAAP | Change% | |||||
Net revenues | 1,815,379 | 1,870,073 | — | 1,870,073 | 3.0 | ||||
Selling expenses | (102,597) | (161,679) | (30,931) | (130,748) | 27.5 | ||||
General and administrative expenses | (225,930) | (245,461) | (12,373) | (233,088) | 3.2 | ||||
Income from operations | 217,778 | 203,786 | (43,304) | 247,090 | 13.5 | ||||
Operating margin | 12.0% | 10.9% | — | 13.2% | |||||
Net income attributable to the Company’s shareholders | 302,060 | 245,277 | (43,304) | 288,581 | (4.5) | ||||
Net margin | 16.6% | 13.1% | — | 15.4% | — | ||||
Net income per share: | |||||||||
Basic | 0.23 | 0.22 | 0.26 | 13.0 | |||||
Diluted | 0.23 | 0.22 | — | 0.26 | 13.0 | ||||
Net income per ADS | |||||||||
Basic | 4.65 | 4.42 | — | 5.20 | 11.8 | ||||
Diluted | 4.64 | 4.42 | 5.20 | 12.1 | |||||
Shares used in calculating net income per share: | |||||||||
Basic | 1,300,248,101 | 1,109,847,348 | — | 1,109,847,348 | — | ||||
Diluted | 1,302,246,701 | 1,110,703,833 | — | 1,110,703,833 | — | ||||
Source:
_______________________________________
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 RMB6.8650 to US$1.00, the effective noon buying rate as of June 28, 2019 in The City of New York for cable transfers of RMB as set forth in the H.10 weekly statistical release of the Federal Reserve Board. |
2 | Non-GAAP operating income is defined as operating income before share-based compensation expenses. |
3 | Non-GAAP net income attributable to the Company’s shareholders is defined as net income attributable to the Company’s shareholders before share-based compensation expenses. |
4 | Non-GAAP diluted net income per ADS is a non-GAAP measure and is defined as net income attributable to the Company’s shareholders before share-based compensation expenses divided by total weighted average number of diluted ADS outstanding of the Company during the period. |
5 | Non-GAAP operating margin is a non-GAAP measure that is defined as Non-GAAP operating income as a percentage of net revenue. |
6 | Non-GAAP net margin is a non-GAAP measure that is defined as Non-GAAP net income attributable to the Company's shareholders as a percentage of net revenue. |
7 | Non-GAAP basic net income per ADS is a non-GAAP measure and is defined as net income attributable to the Company’s shareholders before share-based compensation expenses associated with the Company’s 521 Plan divided by total weighted average number of ADS outstanding of the Company during the period. |
8 | Active users of Lan Zhanggui included users who sold at least one life insurance policy and/or non-life insurance policy through Lan Zhanggui (including both its mobile application or WeChat public account) during the specific period. |
9 | Active users of CNpad Auto Insurance App included users who made at least one purchase of auto insurance policy through CNpad Auto Insurance App (including both its mobile application and WeChat public account) during the specific period. |
10 | Active customer accounts are defined as customer accounts that made at least one purchase directly through www.baoxian.com, its mobile application, or WeChat public account during the specified period. |
11 | Performing agents are defined as agents who have sold at least one life insurance policy and/or non-life insurance policy during the specified period. |
12 | In February 2016, the FASB issued ASU 2016-02, "Leases (Topic 842)" and associated ASUs related to Topic 842, which requires organizations to recognize lease assets and lease liabilities on the balance sheet for the rights and obligations created by those leases. On January 1, 2019, the Company adopted Topic 842, using the modified retrospective transition approach, applying the new standard to leases existing at the date of initial adoption, and prior periods were not restated. In addition, the Company elected to apply the package of practical expedients permitted under the transition guidance which does not require reassessment of prior conclusions, lease classification and initial direct lease costs. Adoption of the new standard resulted in the recording of lease assets and liabilities of RMB182 million and RMB181 million respectively on January 1, 2019. The adoption of the new guidance did not have a material impact on the Company's consolidated statements of income and consolidated statements of cash flows. |
For more information, please contact: Oasis Qiu Investor Relations Manager Tel: +86 (20) 8388-3191 Email: qiusr@fanhuaholdings.com
Source: Fanhua Inc.