| | |
Per Class A
Ordinary Share |
| |
Total
|
| |||
Public offering price
|
| |
HK$ (1)
|
| | | HK$ | | | |
Underwriting discounts and commissions(2)
|
| | HK$ | | | | HK$ | | | |
Proceeds to us (before expenses)(3)
|
| | HK$ | | | | HK$ | | | |
|
BOCI
|
| |
DBS
|
|
| | | | | S-1 | | | |
| | | | | S-4 | | | |
| | | | | S-5 | | | |
| | | | | S-6 | | | |
| | | | | S-7 | | | |
| | | | | S-33 | | | |
| | | | | S-35 | | | |
| | | | | S-63 | | | |
| | | | | S-72 | | | |
| | | | | S-74 | | | |
| | | | | S-75 | | | |
| | | | | S-76 | | | |
| | | | | S-79 | | | |
| | | | | S-80 | | | |
| | | | | S-82 | | | |
| | | | | S-85 | | | |
| | | | | S-105 | | | |
| | | | | S-113 | | | |
| | | | | S-114 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 24 | | | |
| | | | | 34 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 41 | | | |
| | | | | 42 | | | |
| | | | | 43 | | | |
| | | | | 44 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
Number of active clients (excluding mutual fund-only clients)(1)
|
| | | | 14,538 | | | | | | 12,161 | | | | | | 12,831 | | |
Number of active clients (including mutual fund-only clients)(1)
|
| | | | 31,495 | | | | | | 34,213 | | | | | | 42,764 | | |
| | |
As of/For the Year Ended December 31,
|
| |||||||||||||||
| | |
2019(3)
|
| |
2020(3)
|
| |
2021
|
| |||||||||
Number of black card clients(1)
|
| | | | 1,139 | | | | | | 1,250 | | | | | | 1,722 | | |
Percentage of black card clients’ AUA
|
| | | | 46.1% | | | | | | 41.6% | | | | | | 46.5% | | |
Number of diamond card clients(2)
|
| | | | 5,235 | | | | | | 5,685 | | | | | | 6,475 | | |
Percentage of diamond card clients’ AUA
|
| | | | 39.6% | | | | | | 41.6% | | | | | | 37.8% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |||||||||||||||||||||
| | |
(in millions, except for percentages)
|
| |||||||||||||||||||||||||||||||||||||||
Product type | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mutual fund products
|
| | | | 15,511 | | | | | | 19.8 | | | | | | 37,981 | | | | | | 40.1 | | | | | | 37,169 | | | | | | 5,833 | | | | | | 38.2 | | |
Private secondary products
|
| | | | 10,867 | | | | | | 13.8 | | | | | | 35,162 | | | | | | 37.1 | | | | | | 37,776 | | | | | | 5,928 | | | | | | 38.9 | | |
Private equity products
|
| | | | 14,279 | | | | | | 18.2 | | | | | | 17,876(1) | | | | | | 18.9 | | | | | | 18,069(1) | | | | | | 2,835 | | | | | | 18.6 | | |
Private equity products provided by Gopher
|
| | | | 13,144 | | | | | | 16.7 | | | | | | 14,442 | | | | | | 15.3 | | | | | | 18,069 | | | | | | 2,835 | | | | | | 18.6 | | |
Private equity products provided by third-party product partners
|
| | | | 1,135 | | | | | | 1.5 | | | | | | 3,434 | | | | | | 3.6 | | | | | | — | | | | | | — | | | | | | — | | |
Other products(2)
|
| | | | 37,867 | | | | | | 48.2 | | | | | | 3,717 | | | | | | 3.9 | | | | | | 4,189 | | | | | | 657 | | | | | | 4.3 | | |
All products
|
| | | | 78,524 | | | | | | 100.0 | | | | | | 94,736 | | | | | | 100.0 | | | | | | 97,203 | | | | | | 15,253 | | | | | | 100.0 | | |
| | |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||
| | |
Typical
management fee rates |
| |
RMB
|
| |
%
|
| |
Typical
management fee rates |
| |
RMB
|
| |
%
|
| |
Typical
management fee rates |
| |
RMB
|
| |
%
|
| ||||||||||||||||||
| | |
(in billions, except for percentages)
|
| ||||||||||||||||||||||||||||||||||||||||||
Product type | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Private equity
investments |
| |
0.6% – 2.0%
|
| | | | 109.6 | | | | | | 64.4 | | | |
0.5% – 2.0%
|
| | | | 117.7 | | | | | | 77.0 | | | |
0.5% – 2.1%
|
| | | | 130.9 | | | | | | 83.9 | | |
Public securities
investments |
| |
0.4% – 1.9%
|
| | | | 9.3 | | | | | | 5.5 | | | |
0.4% – 1.4%
|
| | | | 9.8 | | | | | | 6.4 | | | |
0.4% – 1.7%
|
| | | | 11.2 | | | | | | 7.2 | | |
Real estate
investments |
| |
0.2% – 2.3%
|
| | | | 17.6 | | | | | | 10.3 | | | |
0.5% – 2.2%
|
| | | | 12.7 | | | | | | 8.3 | | | |
0.5% – 2.3%
|
| | | | 6.6 | | | | | | 4.3 | | |
Multi-strategies
investments |
| |
0.5% – 1.1%
|
| | | | 8.8 | | | | | | 5.2 | | | |
0.6% – 1.1%
|
| | | | 7.1 | | | | | | 4.6 | | | |
0.6% – 1.1%
|
| | | | 5.9 | | | | | | 3.8 | | |
Other
investments(1) |
| |
0.2% – 1.4%
|
| | | | 24.9 | | | | | | 14.6 | | | |
0.1% – 0.6%
|
| | | | 5.5 | | | | | | 3.7 | | | |
—
|
| | | | 1.4 | | | | | | 0.8 | | |
All products
|
| | | | | | | 170.2 | | | | | | 100.0 | | | | | | | | | 152.8 | | | | | | 100.0 | | | | | | | | | 156.0 | | | | | | 100.0 | | |
| | |
As of/For the Year Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
(RMB in billions)
|
| |||||||||||||||
AUM at the beginning of the year
|
| | | | 169.2 | | | | | | 170.2 | | | | | | 152.8 | | |
Asset new subscription
|
| | | | 36.6 | | | | | | 24.6 | | | | | | 22.0 | | |
Asset appreciation(1)
|
| | | | 0.7 | | | | | | 0.8 | | | | | | 0.1 | | |
Asset redemption
|
| | | | (36.3) | | | | | | (42.8) | | | | | | (18.9) | | |
AUM at the end of the year
|
| | | | 170.2 | | | | | | 152.8 | | | | | | 156.0 | | |
| | |
Three months ended March 31,
|
| |||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |||||||||||||||
| | |
(in millions, except for percentages)
|
| |||||||||||||||||||||||||||
Product type | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mutual fund products
|
| | | | 8,645 | | | | | | 31.9 | | | | | | 7,110 | | | | | | 1,122 | | | | | | 47.4 | | |
Private secondary products
|
| | | | 12,864 | | | | | | 47.5 | | | | | | 4,027 | | | | | | 635 | | | | | | 26.9 | | |
Private equity products
|
| | | | 4,763 | | | | | | 17.6 | | | | | | 3,180 | | | | | | 502 | | | | | | 21.2 | | |
Other products
|
| | | | 820 | | | | | | 3.0 | | | | | | 679 | | | | | | 107 | | | | | | 4.5 | | |
All products
|
| | | | 27,092 | | | | | | 100.0 | | | | | | 14,996 | | | | | | 2,366 | | | | | | 100.0 | | |
| | |
As of December 31, 2021
|
| |
As of March 31, 2022
|
| ||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| ||||||||||||
| | |
(in billions, except for percentages)
|
| |||||||||||||||||||||
Product type | | | | | | | | | | | | | | | | | | | | | | | | | |
Private equity investments
|
| | | | 130.9 | | | | | | 83.9 | | | | | | 132.7 | | | | | | 85.0 | | |
Public securities investments
|
| | | | 11.2 | | | | | | 7.2 | | | | | | 10.4 | | | | | | 6.6 | | |
Real estate investments
|
| | | | 6.6 | | | | | | 4.3 | | | | | | 6.2 | | | | | | 4.1 | | |
Multi-strategies investments
|
| | | | 5.9 | | | | | | 3.8 | | | | | | 5.4 | | | | | | 3.4 | | |
Other investments
|
| | | | 1.4 | | | | | | 0.8 | | | | | | 1.4 | | | | | | 0.9 | | |
All products
|
| | | | 156.0 | | | | | | 100.0 | | | | | | 156.1 | | | | | | 100.0 | | |
| | |
As of/for the
year ended December 31, 2021 |
| |
As of/for the
period ended March 31, 2022 |
| ||||||
| | |
(RMB in billions)
|
| |||||||||
AUM at the beginning of the year/period
|
| | | | 152.8 | | | | | | 156.0 | | |
Asset new subscription
|
| | | | 22.0 | | | | | | 5.5 | | |
Asset appreciation(1)
|
| | | | 0.1 | | | | | | (0.1) | | |
Asset redemption
|
| | | | (18.9) | | | | | | (5.3) | | |
AUM at the end of the year/period
|
| | | | 156.0 | | | | | | 156.1 | | |
| | |
For the three months ended March 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Unaudited Interim Condensed Consolidated Statements of Operations: | | | | | | | | | | | | | | | | | | | |
Revenues: | | | | | | | | | | | | | | | | | | | |
Revenues from others
|
| | | | | | | | | | | | | | | | | | |
One-time commissions
|
| | | | 278,704 | | | | | | 81,154 | | | | | | 12,802 | | |
Recurring service fees
|
| | | | 220,513 | | | | | | 193,379 | | | | | | 30,505 | | |
Performance-based income
|
| | | | 276,524 | | | | | | 142,911 | | | | | | 22,544 | | |
Other service fees
|
| | | | 23,713 | | | | | | 38,760 | | | | | | 6,114 | | |
Total revenues from others
|
| | | | 799,454 | | | | | | 456,204 | | | | | | 71,965 | | |
Revenues from funds Gopher manages
|
| | | | | | | | | | | | | | | | | | |
One-time commissions
|
| | | | 46,146 | | | | | | 21,155 | | | | | | 3,337 | | |
Recurring service fees
|
| | | | 256,697 | | | | | | 293,052 | | | | | | 46,228 | | |
Performance-based income
|
| | | | 128,556 | | | | | | 32,067 | | | | | | 5,058 | | |
Total revenues from funds Gopher manages
|
| | | | 431,399 | | | | | | 346,274 | | | | | | 54,623 | | |
Total revenues
|
| | | | 1,230,853 | | | | | | 802,478 | | | | | | 126,588 | | |
Less: VAT related surcharges
|
| | | | (6,117) | | | | | | (6,786) | | | | | | (1,070) | | |
| | |
For the three months ended March 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Net revenues
|
| | | | 1,224,736 | | | | | | 795,692 | | | | | | 125,518 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | |
Compensation and benefits
|
| | | | | | | | | | | | | | | | | | |
Relationship manager compensation
|
| | | | (206,872) | | | | | | (109,995) | | | | | | (17,351) | | |
Other compensations
|
| | | | (375,253) | | | | | | (247,910) | | | | | | (39,107) | | |
Total compensation and benefits
|
| | | | (582,125) | | | | | | (357,905) | | | | | | (56,458) | | |
Selling expenses
|
| | | | (83,455) | | | | | | (59,906) | | | | | | (9,450) | | |
General and administrative expenses
|
| | | | (80,285) | | | | | | (58,207) | | | | | | (9,182) | | |
(Provision for) reversal of credit losses
|
| | | | (3,407) | | | | | | 9,198 | | | | | | 1,451 | | |
Other operating expenses, net
|
| | | | (27,088) | | | | | | (29,635) | | | | | | (4,675) | | |
Government subsidies
|
| | | | 54,014 | | | | | | 14,558 | | | | | | 2,296 | | |
Total operating costs and expenses
|
| | | | (722,346) | | | | | | (481,897) | | | | | | (76,018) | | |
Income from operations
|
| | | | 502,390 | | | | | | 313,795 | | | | | | 49,500 | | |
Other income: | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 22,927 | | | | | | 12,637 | | | | | | 1,993 | | |
Investment income
|
| | | | 34,361 | | | | | | 25,373 | | | | | | 4,002 | | |
Other expense
|
| | | | (486) | | | | | | (278) | | | | | | (44) | | |
Total other income
|
| | | | 56,802 | | | | | | 37,732 | | | | | | 5,951 | | |
Income before taxes and income from equity in affiliates
|
| | | | 559,192 | | | | | | 351,527 | | | | | | 55,451 | | |
Income tax expense
|
| | | | (129,846) | | | | | | (77,336) | | | | | | (12,199) | | |
Income from equity in affiliates
|
| | | | 23,513 | | | | | | 30,020 | | | | | | 4,736 | | |
Net income
|
| | | | 452,859 | | | | | | 304,211 | | | | | | 47,988 | | |
Less: net loss attributable to non-controlling interests
|
| | | | (1,234) | | | | | | (1,031) | | | | | | (163) | | |
Net income attributable to Noah’s shareholders
|
| | | | 454,093 | | | | | | 305,242 | | | | | | 48,151 | | |
|
| | |
As of March 31, 2022
|
| |||||||||
| | |
RMB
|
| |
US$
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Unaudited Interim Condensed Consolidated Balance Sheet: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 3,899,892 | | | | | | 615,193 | | |
Restricted cash
|
| | | | 512 | | | | | | 81 | | |
Short-term investments (including short-term investments measured at fair value of RMB44,722 as of March 31, 2022)
|
| | | | 64,347 | | | | | | 10,150 | | |
Accounts receivable, net of allowance for credit losses of RMB1,288 as of March 31, 2022
|
| | | | 396,485 | | | | | | 62,544 | | |
Amounts due from related parties, net of allowance for credit losses of RMB30,021 as
of March 31, 2022 |
| | | | 532,533 | | | | | | 84,005 | | |
Loans receivable, net of allowance for credit losses of RMB84,111 as of March 31, 2022
|
| | | | 578,355 | | | | | | 91,233 | | |
Other current assets
|
| | | | 170,813 | | | | | | 26,945 | | |
Total current assets
|
| | | | 5,642,937 | | | | | | 890,151 | | |
| | |
As of March 31, 2022
|
| |||||||||
| | |
RMB
|
| |
US$
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Long-term investments (including long-term investments measured at fair value of RMB551,670 as of March 31, 2022)
|
| | | | 699,174 | | | | | | 110,292 | | |
Investment in affiliates
|
| | | | 1,430,346 | | | | | | 225,632 | | |
Property and equipment, net
|
| | | | 2,544,521 | | | | | | 401,388 | | |
Operating lease right-of-use assets, net
|
| | | | 212,993 | | | | | | 33,599 | | |
Deferred tax assets
|
| | | | 335,911 | | | | | | 52,989 | | |
Other non-current assets, net of allowance for credit losses of RMB4,000 as of March 31, 2022
|
| | | | 162,206 | | | | | | 25,587 | | |
Total non-current assets
|
| | | | 5,385,151 | | | | | | 849,487 | | |
Total assets
|
| | | | 11,028,088 | | | | | | 1,739,638 | | |
Accrued payroll and welfare expenses
|
| | | | 880,353 | | | | | | 138,872 | | |
Income tax payable
|
| | | | 236,915 | | | | | | 37,372 | | |
Deferred revenues
|
| | | | 79,970 | | | | | | 12,615 | | |
Other current liabilities
|
| | | | 518,214 | | | | | | 81,746 | | |
Contingent liabilities
|
| | | | 431,080 | | | | | | 68,001 | | |
Total current liabilities
|
| | | | 2,146,532 | | | | | | 338,606 | | |
Operating lease liabilities, non-current
|
| | | | 120,790 | | | | | | 19,054 | | |
Deferred tax liabilities
|
| | | | 232,848 | | | | | | 36,731 | | |
Other non-current liabilities
|
| | | | 83,931 | | | | | | 13,240 | | |
Total liabilities
|
| | | | 2,584,101 | | | | | | 407,631 | | |
Net current assets
|
| | | | 3,496,405 | | | | | | 551,545 | | |
Net assets
|
| | | | 8,443,987 | | | | | | 1,332,007 | | |
Total Shareholders’ Equity
|
| | | | 8,443,987 | | | | | | 1,332,007 | | |
Total Liabilities and Equity
|
| | | | 11,028,088 | | | | | | 1,739,638 | | |
|
| | |
For the three months ended March 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Unaudited Interim Condensed Consolidated Statements of Cash Flows: | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities
|
| | | | 495,940 | | | | | | 501,184 | | | | | | 79,061 | | |
Net cash (used in) provided by investing activities
|
| | | | (68,874) | | | | | | 9,341 | | | | | | 1,474 | | |
Net cash used in financing activities
|
| | | | (542,963) | | | | | | (12,058) | | | | | | (1,903) | | |
Effect of exchange rate changes
|
| | | | 15,004 | | | | | | (3,176) | | | | | | (501) | | |
Net (decrease) increases in cash, cash equivalents and restricted cash
|
| | | | (100,893) | | | | | | 495,291 | | | | | | 78,131 | | |
Cash, cash equivalents and restricted cash at the beginning of the period
|
| | | | 5,022,704 | | | | | | 3,412,613 | | | | | | 538,326 | | |
Cash, cash equivalents and restricted cash at the end of the period
|
| | | | 4,921,811 | | | | | | 3,907,904 | | | | | | 616,457 | | |
| | |
For the three months ended March 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | |
Revenues from others:
|
| | | | | | | | | | | | | | | | | | |
One-time commissions
|
| | | | 278,463 | | | | | | 81,154 | | | | | | 12,802 | | |
Recurring service fees
|
| | | | 219,319 | | | | | | 193,379 | | | | | | 30,505 | | |
Performance-based income
|
| | | | 276,524 | | | | | | 142,911 | | | | | | 22,544 | | |
Other service fees
|
| | | | 14,017 | | | | | | 19,113 | | | | | | 3,015 | | |
Total revenues from others
|
| | | | 788,323 | | | | | | 436,557 | | | | | | 68,865 | | |
Revenues from funds Gopher manages:
|
| | | | | | | | | | | | | | | | | | |
One-time commissions
|
| | | | 16,270 | | | | | | 11,859 | | | | | | 1,871 | | |
Recurring service fees
|
| | | | 95,971 | | | | | | 118,871 | | | | | | 18,751 | | |
Performance-based income
|
| | | | 50,726 | | | | | | 13,868 | | | | | | 2,188 | | |
Total revenues from funds Gopher manages
|
| | | | 162,967 | | | | | | 144,598 | | | | | | 22,810 | | |
Total revenues
|
| | | | 951,290 | | | | | | 581,155 | | | | | | 91,675 | | |
Less: VAT related surcharges
|
| | | | (4,838) | | | | | | (2,711) | | | | | | (428) | | |
Net Revenues
|
| | | | 946,452 | | | | | | 578,444 | | | | | | 91,247 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | |
Compensation and benefits
|
| | | | (422,079) | | | | | | (247,823) | | | | | | (39,093) | | |
Selling expenses
|
| | | | (66,827) | | | | | | (52,043) | | | | | | (8,210) | | |
General and administrative expenses
|
| | | | (55,924) | | | | | | (42,754) | | | | | | (6,744) | | |
Provision for credit losses
|
| | | | — | | | | | | (603) | | | | | | (95) | | |
Other operating expenses
|
| | | | (22,083) | | | | | | (5,516) | | | | | | (870) | | |
Government subsidies
|
| | | | 38,596 | | | | | | 5,639 | | | | | | 890 | | |
Total operating costs and expenses
|
| | | | (528,317) | | | | | | (343,100) | | | | | | (54,123) | | |
Income from operations:
|
| | | | 418,135 | | | | | | 235,344 | | | | | | 37,125 | | |
| | |
For the three months ended March 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | |
Revenues from others:
|
| | | | | | | | | | | | | | | | | | |
One-time commissions
|
| | | | 241 | | | | | | — | | | | | | — | | |
Recurring service fees
|
| | | | 1,194 | | | | | | — | | | | | | — | | |
Performance-based income
|
| | | | — | | | | | | — | | | | | | — | | |
Other service fees
|
| | | | 1,390 | | | | | | — | | | | | | — | | |
Total revenues from others
|
| | | | 2,825 | | | | | | — | | | | | | — | | |
Revenues from funds Gopher manages:
|
| | | | | | | | | | | | | | | | | | |
One-time commissions
|
| | | | 29,876 | | | | | | 9,296 | | | | | | 1,466 | | |
Recurring service fees
|
| | | | 160,726 | | | | | | 174,181 | | | | | | 27,476 | | |
Performance-based income
|
| | | | 77,830 | | | | | | 18,199 | | | | | | 2,871 | | |
Total revenues from funds Gopher manages
|
| | | | 268,432 | | | | | | 201,676 | | | | | | 31,814 | | |
Total revenues
|
| | | | 271,257 | | | | | | 201,676 | | | | | | 31,814 | | |
Less: VAT related surcharges
|
| | | | (1,229) | | | | | | (1,039) | | | | | | (164) | | |
Net Revenues
|
| | | | 270,028 | | | | | | 200,637 | | | | | | 31,650 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | |
Compensation and benefits
|
| | | | (138,936) | | | | | | (99,824) | | | | | | (15,747) | | |
Selling expenses
|
| | | | (12,001) | | | | | | (4,234) | | | | | | (668) | | |
General and administrative expenses
|
| | | | (18,094) | | | | | | (10,029) | | | | | | (1,582) | | |
Provision for credit losses
|
| | | | — | | | | | | (227) | | | | | | (36) | | |
Other operating expenses
|
| | | | (1,805) | | | | | | (1,270) | | | | | | (200) | | |
Government subsidies
|
| | | | 15,283 | | | | | | 8,885 | | | | | | (1,402) | | |
Total operating costs and expenses
|
| | | | (155,553) | | | | | | (106,699) | | | | | | (16,831) | | |
Income from operations:
|
| | | | 114,475 | | | | | | 93,938 | | | | | | 14,818 | | |
| | |
For the three months ended March 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | |
Revenues from others:
|
| | | | | | | | | | | | | | | | | | |
Other service fees
|
| | | | 8,306 | | | | | | 19,647 | | | | | | 3,099 | | |
Total revenues from others
|
| | | | 8,306 | | | | | | 19,647 | | | | | | 3,099 | | |
Total revenues
|
| | | | 8,306 | | | | | | 19,647 | | | | | | 3,099 | | |
Less: VAT related surcharges
|
| | | | (50) | | | | | | (3,036) | | | | | | (479) | | |
Net Revenues
|
| | | | 8,256 | | | | | | 16,611 | | | | | | (2,620) | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | |
Compensation and benefits
|
| | | | (21,110) | | | | | | (10,258) | | | | | | (1,618) | | |
Selling expenses
|
| | | | (4,627) | | | | | | (3,629) | | | | | | (572) | | |
General and administrative expenses
|
| | | | (6,267) | | | | | | (5,424) | | | | | | (856) | | |
(Provision for) reversal of credit losses
|
| | | | (3,407) | | | | | | 10,028 | | | | | | 1,582 | | |
Other operating expenses
|
| | | | (3,200) | | | | | | (22,849) | | | | | | (3,604) | | |
Government subsidies
|
| | | | 135 | | | | | | 34 | | | | | | 5 | | |
Total operating costs and expenses
|
| | | | (38,476) | | | | | | (32,098) | | | | | | (5,063) | | |
Loss from operations:
|
| | | | (30,220) | | | | | | (15,487) | | | | | | (2,443) | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues from others:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
One-time commissions
|
| | | | 690,860 | | | | | | 679,014 | | | | | | 1,130,894 | | | | | | 177,462 | | |
Recurring service fees
|
| | | | 524,692 | | | | | | 700,157 | | | | | | 913,700 | | | | | | 143,379 | | |
Performance-based income
|
| | | | 23,437 | | | | | | 180,529 | | | | | | 391,903 | | | | | | 61,498 | | |
Other service fees
|
| | | | 522,958 | | | | | | 196,151 | | | | | | 161,982 | | | | | | 25,419 | | |
Total revenues from others
|
| | | | 1,761,947 | | | | | | 1,755,851 | | | | | | 2,598,479 | | | | | | 407,758 | | |
Revenues from funds Gopher manages:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
One-time commissions
|
| | | | 240,808 | | | | | | 129,823 | | | | | | 140,522 | | | | | | 22,051 | | |
Recurring service fees
|
| | | | 1,320,773 | | | | | | 1,230,042 | | | | | | 1,195,309 | | | | | | 187,570 | | |
Performance-based income
|
| | | | 89,648 | | | | | | 208,996 | | | | | | 392,290 | | | | | | 61,559 | | |
Total revenues from funds Gopher manages
|
| | | | 1,651,229 | | | | | | 1,568,861 | | | | | | 1,728,121 | | | | | | 271,180 | | |
Total Revenues
|
| | | | 3,413,176 | | | | | | 3,324,712 | | | | | | 4,326,600 | | | | | | 678,938 | | |
Less: VAT related surcharges
|
| | | | (21,364) | | | | | | (18,886) | | | | | | (33,506) | | | | | | (5,258) | | |
Net Revenues
|
| | | | 3,391,812 | | | | | | 3,305,826 | | | | | | 4,293,094 | | | | | | 673,680 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Compensation and benefits
|
| | | | (1,610,770) | | | | | | (1,504,012) | | | | | | (2,168,880) | | | | | | (340,345) | | |
Selling expenses
|
| | | | (331,346) | | | | | | (271,692) | | | | | | (437,131) | | | | | | (68,595) | | |
General and administrative expenses
|
| | | | (296,492) | | | | | | (277,879) | | | | | | (383,321) | | | | | | (60,151) | | |
Provision for credit losses
|
| | | | (130,723) | | | | | | (8,083) | | | | | | (112,959) | | | | | | (17,726) | | |
Other operating expenses
|
| | | | (196,793) | | | | | | (99,040) | | | | | | (107,844) | | | | | | (16,923) | | |
Government subsidies
|
| | | | 89,278 | | | | | | 113,356 | | | | | | 115,939 | | | | | | 18,193 | | |
Total operating costs and expenses
|
| | | | (2,476,846) | | | | | | (2,047,350) | | | | | | (3,094,196) | | | | | | (485,547) | | |
Income from operations:
|
| | | | 914,966 | | | | | | 1,258,476 | | | | | | 1,198,898 | | | | | | 188,133 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Other income (expenses):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 89,099 | | | | | | 67,317 | | | | | | 71,866 | | | | | | 11,277 | | |
Interest expenses
|
| | | | (430) | | | | | | — | | | | | | — | | | | | | — | | |
Investment income (loss)
|
| | | | (28,620) | | | | | | (86,369) | | | | | | 65,426 | | | | | | 10,267 | | |
Settlement expenses
|
| | | | — | | | | | | (1,828,907) | | | | | | (19,908) | | | | | | (3,124) | | |
Other income (expense)
|
| | | | (7,040) | | | | | | 4,164 | | | | | | (18,240) | | | | | | (2,862) | | |
Total other income (expense)
|
| | | | 53,009 | | | | | | (1,843,795) | | | | | | 99,144 | | | | | | 15,558 | | |
Income (loss) before taxes and income from equity in affiliates
|
| | | | 967,975 | | | | | | (585,319) | | | | | | 1,298,042 | | | | | | 203,691 | | |
Income tax expense
|
| | | | (220,025) | | | | | | (258,460) | | | | | | (293,940) | | | | | | (46,126) | | |
Income from equity in affiliates
|
| | | | 115,809 | | | | | | 100,257 | | | | | | 301,979 | | | | | | 47,387 | | |
Net income (loss)
|
| | | | 863,759 | | | | | | (743,522) | | | | | | 1,306,081 | | | | | | 204,952 | | |
Less: net (loss) income attributable to non-controlling interests
|
| | | | 34,608 | | | | | | 1,703 | | | | | | (8,050) | | | | | | (1,263) | | |
Net income (loss) attributable to Noah’s shareholders
|
| | | | 829,151 | | | | | | (745,225) | | | | | | 1,314,131 | | | | | | 206,215 | | |
|
| | |
As of December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cash and cash equivalents
|
| | | | 4,387,345 | | | | | | 5,005,211 | | | | | | 3,404,603 | | | | | | 534,257 | | |
Restricted cash
|
| | | | 6,589 | | | | | | 9,993 | | | | | | 510 | | | | | | 80 | | |
Short-term investments (including short-term investments measured at fair value of RMB642,759, nil and RMB63,515 as of December 31, 2019, 2020 and 2021, respectively)
|
| | | | 671,259 | | | | | | 114,928 | | | | | | 92,803 | | | | | | 14,563 | | |
Accounts receivable, net of allowance for credit losses of
nil, nil and RMB458 as of December 31, 2019, 2020 and 2021, respectively |
| | | | 219,566 | | | | | | 434,458 | | | | | | 808,029 | | | | | | 126,797 | | |
Amounts due from related parties, net of allowance for credit losses of nil, RMB4,006 and RMB30,128 as of December 31, 2019 and 2020 and 2021, respectively
|
| | | | 548,704 | | | | | | 520,178 | | | | | | 451,389 | | | | | | 70,833 | | |
Loans receivable, net of allowance for credit losses of RMB5,147, RMB5,863 and RMB93,926 as of December 31, 2019, 2020 and 2021, respectively
|
| | | | 654,060 | | | | | | 418,947 | | | | | | 595,766 | | | | | | 93,489 | | |
Other current assets
|
| | | | 243,701 | | | | | | 199,447 | | | | | | 163,710 | | | | | | 25,690 | | |
Total current assets
|
| | | | 6,731,224 | | | | | | 6,703,162 | | | | | | 5,516,810 | | | | | | 865,709 | | |
Long-term investments (including long-term investments
measured at fair value of RMB531,359, RMB373,678 and RMB457,284 as of December 31, 2019, 2020 and 2021, respectively) |
| | | | 881,091 | | | | | | 536,384 | | | | | | 668,572 | | | | | | 104,914 | | |
Investments in affiliates
|
| | | | 1,272,261 | | | | | | 1,264,685 | | | | | | 1,402,083 | | | | | | 220,017 | | |
Property and equipment, net
|
| | | | 296,320 | | | | | | 248,669 | | | | | | 2,580,935 | | | | | | 405,005 | | |
| | |
As of December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Operating lease right-of-use assets, net
|
| | | | 352,186 | | | | | | 274,154 | | | | | | 223,652 | | | | | | 35,096 | | |
Deferred tax assets
|
| | | | 167,430 | | | | | | 224,240 | | | | | | 335,905 | | | | | | 52,711 | | |
Other non-current assets, net of allowance for credit losses of RMB16,912, nil and RMB4,000 as of December 31, 2019, 2020 and 2021, respectively
|
| | | | 102,092 | | | | | | 148,292 | | | | | | 161,832 | | | | | | 25,395 | | |
Total non-current assets
|
| | | | 3,071,380 | | | | | | 2,696,424 | | | | | | 5,372,979 | | | | | | 843,138 | | |
Total assets
|
| | | | 9,802,604 | | | | | | 9,399,586 | | | | | | 10,889,789 | | | | | | 1,708,847 | | |
Accrued payroll and welfare expenses
|
| | | | 555,719 | | | | | | 705,622 | | | | | | 946,547 | | | | | | 148,534 | | |
Income tax payable
|
| | | | 126,743 | | | | | | 140,777 | | | | | | 190,260 | | | | | | 29,856 | | |
Deferred revenues
|
| | | | 100,693 | | | | | | 71,613 | | | | | | 63,631 | | | | | | 9,985 | | |
Other current liabilities
|
| | | | 721,898 | | | | | | 432,650 | | | | | | 649,255 | | | | | | 101,882 | | |
Contingent liabilities
|
| | | | — | | | | | | 530,433 | | | | | | 433,345 | | | | | | 68,001 | | |
Total current liabilities
|
| | | | 1,505,053 | | | | | | 1,881,095 | | | | | | 2,283,038 | | | | | | 358,258 | | |
Operating lease liabilities, non-current
|
| | | | 362,757 | | | | | | 194,384 | | | | | | 130,956 | | | | | | 20,550 | | |
Deferred tax liabilities
|
| | | | 56,401 | | | | | | 45,881 | | | | | | 234,134 | | | | | | 36,741 | | |
Other non-current liabilities
|
| | | | 3,433 | | | | | | 855 | | | | | | 100,020 | | | | | | 15,695 | | |
Total liabilities
|
| | | | 1,927,644 | | | | | | 2,122,215 | | | | | | 2,748,148 | | | | | | 431,244 | | |
Net current assets
|
| | | | 5,226,171 | | | | | | 4,822,067 | | | | | | 3,233,772 | | | | | | 507,451 | | |
Net assets
|
| | | | 7,874,960 | | | | | | 7,277,371 | | | | | | 8,141,641 | | | | | | 1,277,603 | | |
Non-controlling interests
|
| | | | 861,493 | | | | | | 91,860 | | | | | | 100,866 | | | | | | 15,829 | | |
Total Liabilities and Equity
|
| | | | 9,802,604 | | | | | | 9,399,586 | | | | | | 10,889,789 | | | | | | 1,708,847 | | |
|
| | |
Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net cash provided by operating activities
|
| | | | 1,288,233 | | | | | | 796,353 | | | | | | 1,521,838 | | | | | | 238,809 | | |
Net cash (used in) provided by investing activities
|
| | | | (182,012) | | | | | | 352,584 | | | | | | (2,572,094) | | | | | | (403,619) | | |
Net cash provided by (used in) financing activities
|
| | | | 543,311 | | | | | | (371,422) | | | | | | (513,121) | | | | | | (80,519) | | |
Effect of exchange rate changes
|
| | | | 37,811 | | | | | | (148,745) | | | | | | (46,714) | | | | | | (7,330) | | |
Net increases (decrease) in cash and cash equivalents
|
| | | | 1,687,343 | | | | | | 628,770 | | | | | | (1,610,091) | | | | | | (252,659) | | |
Cash, cash equivalents and restricted cash at the beginning of the year
|
| | | | 2,706,591 | | | | | | 4,393,934 | | | | | | 5,022,704 | | | | | | 788,172 | | |
Cash, cash equivalents and restricted cash at the end of the year
|
| | | | 4,393,934 | | | | | | 5,022,704 | | | | | | 3,412,613 | | | | | | 535,513 | | |
| | |
As of December 31, 2021
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 224,145 | | | | | | 1,181,479 | | | | | | 1,998,979 | | | | | | — | | | | | | 3,404,603 | | |
Restricted cash
|
| | | | — | | | | | | 510 | | | | | | 510 | | | | | | | | | | | | | | |
Short-term investments
|
| | | | — | | | | | | 9,662 | | | | | | 83,141 | | | | | | — | | | | | | 92,803 | | |
Accounts receivable and contract assets, net
|
| | | | — | | | | | | 475,652 | | | | | | 332,377 | | | | | | — | | | | | | 808,029 | | |
Amounts due from related parties,
net |
| | | | 760 | | | | | | 276,744 | | | | | | 173,885 | | | | | | — | | | | | | 451,389 | | |
Loans receivables, net
|
| | | | — | | | | | | 50,884 | | | | | | 544,882 | | | | | | — | | | | | | 595,766 | | |
Investments in subsidiaries and the Consolidated Affiliated Entities
|
| | | | 8,538,829 | | | | | | — | | | | | | — | | | | | | (8,538,829) | | | | | | — | | |
Amounts due from internal companies
|
| | | | — | | | | | | — | | | | | | 754,753 | | | | | | (754,753) | | | | | | — | | |
Long-term investments
|
| | | | — | | | | | | 300,720 | | | | | | 367,852 | | | | | | — | | | | | | 668,572 | | |
Investment in affiliates
|
| | | | 301,509 | | | | | | 854,138 | | | | | | 246,436 | | | | | | — | | | | | | 1,402,083 | | |
Property and equipment, net
|
| | | | — | | | | | | 43,971 | | | | | | 2,536,964 | | | | | | — | | | | | | 2,580,935 | | |
Operating lease right-of-use assets,
net |
| | | | — | | | | | | 15,031 | | | | | | 208,621 | | | | | | — | | | | | | 223,652 | | |
Deferred tax assets
|
| | | | — | | | | | | 63,312 | | | | | | 272,593 | | | | | | — | | | | | | 335,905 | | |
Other assets
|
| | | | 637 | | | | | | 60,867 | | | | | | 264,038 | | | | | | — | | | | | | 325,542 | | |
Total assets
|
| | | | 9,065,880 | | | | | | 3,332,970 | | | | | | 7,784,521 | | | | | | (9,293,582) | | | | | | 10,889,789 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrued payroll and welfare expenses
|
| | | | — | | | | | | 381,653 | | | | | | 564,894 | | | | | | — | | | | | | 946,547 | | |
Income tax payable
|
| | | | — | | | | | | 149,226 | | | | | | 41,034 | | | | | | — | | | | | | 190,260 | | |
Amounts due to internal companies
|
| | | | 575,428 | | | | | | 179,325 | | | | | | — | | | | | | (754,753) | | | | | | | | |
Deferred revenue
|
| | | | — | | | | | | 6,721 | | | | | | 56,910 | | | | | | — | | | | | | 63,631 | | |
Contingent liabilities
|
| | | | 433,345 | | | | | | — | | | | | | — | | | | | | 433,345 | | | | | | | | |
Deferred tax liabilities
|
| | | | — | | | | | | 254 | | | | | | 233,880 | | | | | | — | | | | | | 234,134 | | |
Operating lease liabilities, non-current
|
| | | | — | | | | | | 15,512 | | | | | | 115,444 | | | | | | — | | | | | | 130,956 | | |
Other liabilities
|
| | | | 16,332 | | | | | | 291,857 | | | | | | 441,086 | | | | | | — | | | | | | 749,275 | | |
Total liabilities
|
| | | | 1,025,105 | | | | | | 1,024,548 | | | | | | 1,453,248 | | | | | | (754,753) | | | | | | 2,748,148 | | |
Total net assets
|
| | | | 8,040,775 | | | | | | 2,308,422 | | | | | | 6,331,273 | | | | | | (8,538,829) | | | | | | 8,141,641 | | |
| | |
As of December 31, 2020
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 1,359,841 | | | | | | 839,534 | | | | | | 2,805,836 | | | | | | — | | | | | | 5,005,211 | | |
Restricted cash
|
| | | | — | | | | | | 3,585 | | | | | | 6,408 | | | | | | — | | | | | | 9,993 | | |
Short-term investments
|
| | | | — | | | | | | 75,000 | | | | | | 39,928 | | | | | | — | | | | | | 114,928 | | |
Accounts receivable and contract assets, net
|
| | | | — | | | | | | 133,956 | | | | | | 300,502 | | | | | | — | | | | | | 434,458 | | |
Amounts due from related parties, net
|
| | | | 778 | | | | | | 350,879 | | | | | | 168,521 | | | | | | — | | | | | | 520,178 | | |
Loans receivables, net
|
| | | | — | | | | | | 104,673 | | | | | | 314,274 | | | | | | — | | | | | | 418,947 | | |
Investments in subsidiaries and the Consolidated Affiliated Entities
|
| | | | 6,107,489 | | | | | | — | | | | | | — | | | | | | (6,107,489) | | | | | | — | | |
Amounts due from internal companies
|
| | | | — | | | | | | — | | | | | | 200,391 | | | | | | (200,391) | | | | | | — | | |
Long-term investments
|
| | | | — | | | | | | 280,624 | | | | | | 255,760 | | | | | | — | | | | | | 536,384 | | |
Investment in affiliates
|
| | | | 279,430 | | | | | | 740,452 | | | | | | 244,803 | | | | | | — | | | | | | 1,264,685 | | |
Property and equipment, net
|
| | | | — | | | | | | 18,134 | | | | | | 230,535 | | | | | | — | | | | | | 248,669 | | |
Operating lease right-of-use assets, net
|
| | | | — | | | | | | 19,010 | | | | | | 255,144 | | | | | | — | | | | | | 274,154 | | |
Deferred tax assets
|
| | | | — | | | | | | 41,149 | | | | | | 183,091 | | | | | | — | | | | | | 224,240 | | |
Other assets
|
| | | | 41,425 | | | | | | 46,132 | | | | | | 260,182 | | | | | | — | | | | | | 347,739 | | |
Total assets
|
| | | | 7,788,963 | | | | | | 2,653,128 | | | | | | 5,265,375 | | | | | | (6,307,880) | | | | | | 9,399,586 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrued payroll and welfare
expenses |
| | | | — | | | | | | 166,411 | | | | | | 539,211 | | | | | | — | | | | | | 705,622 | | |
Income tax payable
|
| | | | — | | | | | | 99,889 | | | | | | 40,888 | | | | | | — | | | | | | 140,777 | | |
Amounts due to internal
companies |
| | | | 56,937 | | | | | | 143,454 | | | | | | — | | | | | | (200,391) | | | | | | | | |
Deferred revenue
|
| | | | | | | | | | 8,016 | | | | | | 63,597 | | | | | | — | | | | | | 71,613 | | |
Contingent liabilities
|
| | | | 530,433 | | | | | | — | | | | | | — | | | | | | 530,433 | | | | | | | | |
Deferred tax liabilities
|
| | | | 2,276 | | | | | | 3,070 | | | | | | 40,535 | | | | | | — | | | | | | 45,881 | | |
Operating lease liabilities,
non-current |
| | | | — | | | | | | 20,123 | | | | | | 174,261 | | | | | | — | | | | | | 194,384 | | |
Other liabilities
|
| | | | 13,806 | | | | | | 171,753 | | | | | | 247,946 | | | | | | — | | | | | | 433,505 | | |
Total liabilities
|
| | | | 603,452 | | | | | | 612,716 | | | | | | 1,106,438 | | | | | | (200,391) | | | | | | 2,122,215 | | |
Total net assets
|
| | | | 7,185,511 | | | | | | 2,040,412 | | | | | | 4,158,937 | | | | | | (6,107,489) | | | | | | 7,277,371 | | |
| | |
For the year ended December 31, 2021
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Net revenue
|
| | | | — | | | | | | 1,505,108 | | | | | | 3,013,347 | | | | | | (225,361) | | | | | | 4,293,094 | | |
Total operating cost and
expenses |
| | | | (42,240) | | | | | | (867,215) | | | | | | (2,410,102) | | | | | | 225,361 | | | | | | (3,094,196) | | |
(Loss) income from operations
|
| | | | (42,240) | | | | | | 637,893 | | | | | | 603,245 | | | | | | — | | | | | | 1,198,898 | | |
Total other (expenses) income
|
| | | | (21,853) | | | | | | 23,868 | | | | | | 97,129 | | | | | | — | | | | | | 99,144 | | |
Income tax expenses
|
| | | | — | | | | | | (195,446) | | | | | | (98,494) | | | | | | — | | | | | | (293,940) | | |
Income from equity in affiliates
|
| | | | 68,388 | | | | | | 150,106 | | | | | | 83,485 | | | | | | — | | | | | | 301,979 | | |
Income from equity in subsidiaries and the Consolidated Affiliated
Entities |
| | | | 1,309,836 | | | | | | — | | | | | | — | | | | | | (1,309,836) | | | | | | — | | |
Net income
|
| | | | 1,314,131 | | | | | | 616,421 | | | | | | 685,365 | | | | | | (1,309,836) | | | | | | 1,306,081 | | |
| | |
For the year ended December 31, 2020
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating adjustments
between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Net revenue
|
| | | | — | | | | | | 978,589 | | | | | | 2,512,040 | | | | | | (184,803) | | | | | | 3,305,826 | | |
Total operating cost and expenses
|
| | | | (5,944) | | | | | | (524,913) | | | | | | (1,701,296) | | | | | | 184,803 | | | | | | (2,047,350) | | |
(Loss) income from operations
|
| | | | (5,944) | | | | | | 453,676 | | | | | | 810,744 | | | | | | — | | | | | | 1,258,476 | | |
Total other (expenses) income
|
| | | | (1,793,649) | | | | | | 68,444 | | | | | | (118,590) | | | | | | — | | | | | | (1,843,795) | | |
Income tax expenses
|
| | | | (3,058) | | | | | | (128,563) | | | | | | (126,839) | | | | | | — | | | | | | (258,460) | | |
Income (loss) from equity in affiliates
|
| | | | 78,768 | | | | | | (258) | | | | | | 21,747 | | | | | | — | | | | | | 100,257 | | |
Income from equity in subsidiaries and the Consolidated Affiliated Entities
|
| | | | 978,658 | | | | | | — | | | | | | — | | | | | | (978,658) | | | | | | — | | |
Net (loss) income
|
| | | | (745,225) | | | | | | 393,299 | | | | | | 587,062 | | | | | | (978,658) | | | | | | (743,522) | | |
| | |
For the year ended December 31, 2019
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Net revenue
|
| | | | — | | | | | | 867,150 | | | | | | 2,760,044 | | | | | | (235,382) | | | | | | 3,391,812 | | |
Total operating cost and
expenses |
| | | | (5,687) | | | | | | (565,203) | | | | | | (2,141,338) | | | | | | 235,382 | | | | | | (2,476,846) | | |
(Loss) income from operations
|
| | | | (5,687) | | | | | | 301,947 | | | | | | 618,706 | | | | | | — | | | | | | 914,966 | | |
Total other (expenses) income
|
| | | | 33,617 | | | | | | 51,370 | | | | | | (31,978) | | | | | | — | | | | | | 53,009 | | |
Income tax expenses
|
| | | | (5,257) | | | | | | (92,914) | | | | | | (121,854) | | | | | | — | | | | | | (220,025) | | |
Income from equity in affiliates
|
| | | | 36,103 | | | | | | 29,111 | | | | | | 50,595 | | | | | | — | | | | | | 115,809 | | |
Income from equity in subsidiaries and the Consolidated Affiliated Entities
|
| | | | 770,375 | | | | | | — | | | | | | — | | | | | | (770,375) | | | | | | — | | |
Net income
|
| | | | 829,151 | | | | | | 289,514 | | | | | | 515,469 | | | | | | (770,375) | | | | | | 863,759 | | |
| | |
For the year ended December 31, 2021
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Net cash provided by operating activities
|
| | | | 63,125 | | | | | | 562,400 | | | | | | 896,313 | | | | | | — | | | | | | 1,521,838 | | |
Net cash used in investing activities
|
| | | | (1,120,785) | | | | | | (207,114) | | | | | | (2,820,103) | | | | | | 1,575,908 | | | | | | (2,572,094) | | |
Net cash provided by (used in) financing activities
|
| | | | 93,861 | | | | | | (16,416) | | | | | | 985,342 | | | | | | (1,575,908) | | | | | | (513,121) | | |
| | |
For the year ended December 31, 2020
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Net cash provided by (used in) operating activities
|
| | | | 412,444 | | | | | | (409,359) | | | | | | 793,268 | | | | | | — | | | | | | 796,353 | | |
Net cash provided by (used in) investing activities
|
| | | | 57,424 | | | | | | 357,026 | | | | | | (105,556) | | | | | | 43,690 | | | | | | 352,584 | | |
Net cash used in financing
activities |
| | | | (248,238) | | | | | | — | | | | | | (79,494) | | | | | | (43,690) | | | | | | (371,422) | | |
| | |
For the year ended December 31, 2019
|
| |||||||||||||||||||||||||||
| | |
Our company
|
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Net cash provided by operating activities
|
| | | | 337,150 | | | | | | 761,312 | | | | | | 189,771 | | | | | | — | | | | | | 1,288,233 | | |
Net cash provided by (used in) investing activities
|
| | | | 135,693 | | | | | | (345,092) | | | | | | (51,281) | | | | | | 78,668 | | | | | | (182,012) | | |
Net cash provided by financing activities
|
| | | | 31,688 | | | | | | 20,670 | | | | | | 569,621 | | | | | | (78,668) | | | | | | 543,311 | | |
| | |
As of March 31, 2022
|
| |||||||||||||||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||||||||||||||
| | |
RMB
|
| |
US$(1)
|
| |
RMB
|
| |
US$(1)
|
| ||||||||||||
| | |
(in thousands, except for share and per share data)
|
| |||||||||||||||||||||
Shareholders’ Equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A Ordinary Shares (US$0.0005 par value; 91,394,900
shares authorized, 22,689,970 shares issued and 21,771,747 shares outstanding as of March 31, 2022) |
| | | | 76 | | | | | | 12 | | | | | | 79 | | | | | | 13 | | |
Class B Ordinary Shares (US$0.0005 par value; 8,605,100
shares authorized, 8,315,000 shares issued and outstanding as of March 31, 2022) |
| | | | 28 | | | | | | 4 | | | | | | 28 | | | | | | 4 | | |
Treasury shares (912,223 ordinary shares as of March 31, 2022)
|
| | | | (537,260) | | | | | | (84,751) | | | | | | (537,260) | | | | | | (84,751) | | |
Additional paid-in capital
|
| | | | 3,541,511 | | | | | | 558,660 | | | | | | 3,785,951 | | | | | | 595,057 | | |
Retained earnings
|
| | | | 5,489,626 | | | | | | 865,967 | | | | | | 5,489,626 | | | | | | 865,967 | | |
Accumulated other comprehensive income
|
| | | | (149,311) | | | | | | (23,552) | | | | | | (149,311) | | | | | | (23,552) | | |
Total Noah Holdings Limited shareholders’ equity
|
| | | | 8,344,670 | | | | | | 1,316,340 | | | | | | 8,589,113 | | | | | | 1,352,738 | | |
Non-controlling interests
|
| | | | 99,317 | | | | | | 15,667 | | | | | | 99,317 | | | | | | 15,667 | | |
Total shareholders’ equity
|
| | | | 8,443,987 | | | | | | 1,332,007 | | | | | | 8,688,430 | | | | | | 1,368,405 | | |
| | |
Ordinary Shares Beneficially Owned
Prior to the Global Offering |
| |
Ordinary Shares Beneficially
Owned Immediately After the Global Offering |
| | ||||||||||||||||||||||||||||||||
| | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
% of
Beneficial Ownership** |
| |
% of
Aggregate Voting Power*** |
| |
Class A
Ordinary Shares**** |
| |
% of
Aggregate Voting Power*** |
| | ||||||||||||||||||||
Directors and Executive Officers:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jingbo Wang(1)
|
| | | | 107,456 | | | | | | 6,730,000 | | | | | | 22.7 | | | | | | 49.1 | | | | | | 6,837,456 | | | | | | 21.9 | | | | ||
Zhe Yin(2)
|
| | | | 116,600 | | | | | | 1,585,000 | | | | | | 5.7 | | | | | | 11.7 | | | | | | 1,701,600 | | | | | | 5.5 | | | | ||
Boquan He(3)
|
| | | | 1,639,872 | | | | | | — | | | | | | 5.5 | | | | | | 3.0 | | | | | | 1,639,872 | | | | | | 5.3 | | | | ||
Chia-Yue Chang(4)
|
| | | | 2,064,451 | | | | | | — | | | | | | 6.9 | | | | | | 3.8 | | | | | | 2,064,451 | | | | | | 6.6 | | | | ||
Neil Nanpeng Shen(5)
|
| | | | 1,852,261 | | | | | | — | | | | | | 6.2 | | | | | | 3.4 | | | | | | 1,852,261 | | | | | | 5.9 | | | | ||
May Yihong Wu
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | ||
Tze-Kaing Yang
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | ||
Jinbo Yao
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | ||
Zhiwu Chen
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | ||
Qing Pan
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | ||
Jun Lu
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | ||
Jin Chen
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | ||
Ligao Zhou
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | ||
All directors and executive officers as a group
|
| | | | 5,898,481 | | | | | | 8,315,000 | | | | | | 47.2 | | | | | | 71.1 | | | | | | 14,213,481 | | | | | | 45.6 | | | | ||
Principal Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Jing Investors Co., Ltd.(1)
|
| | | | 107,456 | | | | | | 6,730,000 | | | | | | 22.7 | | | | | | 49.1 | | | | | | 6,837,456 | | | | | | 21.9 | | | | ||
Yiheng Capital Partners,
L.P.(6) |
| | | | 3,323,461 | | | | | | — | | | | | | 11.0 | | | | | | 6.0 | | | | | | 3,323,461 | | | | | | 10.7 | | | | ||
FIL Limited(7)
|
| | | | 2,176,445 | | | | | | — | | | | | | 7.2 | | | | | | 4.0 | | | | | | 2,176,445 | | | | | | 7.0 | | | | ||
Jia Investors Co., Ltd.(4)
|
| | | | 2,064,451 | | | | | | — | | | | | | 6.9 | | | | | | 3.8 | | | | | | 2,064,451 | | | | | | 6.6 | | | | ||
Yin Investors Co., Ltd.(2)
|
| | | | 116,600 | | | | | | 1,585,000 | | | | | | 5.7 | | | | | | 11.7 | | | | | | 1,701,600 | | | | | | 5.5 | | | |
| | |
Ordinary Shares Beneficially Owned
Prior to the Global Offering |
| |
Ordinary Shares Beneficially
Owned Immediately After the Global Offering |
| ||||||||||||||||||||||||||||||
| | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
% of
Beneficial Ownership** |
| |
% of
Aggregate Voting Power*** |
| |
Class A
Ordinary Shares**** |
| |
% of
Aggregate Voting Power*** |
| ||||||||||||||||||
Investment funds affiliated with Sequoia Capital China(8)
|
| | | | 1,650,000 | | | | | | — | | | | | | 5.5 | | | | | | 3.0 | | | | | | 1,650,000 | | | | | | 5.3 | | |
Quan Investors Co., Ltd.(3)
|
| | | | 1,639,872 | | | | | | — | | | | | | 5.5 | | | | | | 3.0 | | | | | | 1,639,872 | | | | | | 5.3 | | |
Tiger Pacific Master Fund LP(9)
|
| | | | 1,514,732 | | | | | | — | | | | | | 5.0 | | | | | | 2.8 | | | | | | 1,514,732 | | | | | | 4.9 | | |
Hong Kong Underwriters
|
| |
Number of Class A
Ordinary Shares |
| |||
Goldman Sachs (Asia) L.L.C.
|
| | | | | | |
BOCI Asia Limited
|
| | | | | | |
DBS Asia Capital Limited
|
| | | | | | |
Futu Securities International (Hong Kong) Limited
|
| | | | | | |
Total: | | | | | 110,000 | | |
International Underwriters
|
| |
Number of Class A
Ordinary Shares |
| |||
Goldman Sachs (Asia) L.L.C.
|
| | | | | | |
BOCI Asia Limited
|
| | | | | | |
DBS Asia Capital Limited
|
| | | | | | |
Futu Securities International (Hong Kong) Limited
|
| | | | | | |
Total: | | | | | 990,000 | | |
Period
|
| |
High (US$)
|
| |
Low (US$)
|
| |
ADTV
(million ADSs)(1) |
| |||||||||
Fiscal year ended December 31, 2021
|
| | | | 51.45 | | | | | | 29.11 | | | | | | 162,623 | | |
Fiscal year of 2022 (up to June 21, 2022)
|
| | | | 32.24 | | | | | | 15.47 | | | | | | 240,597 | | |
Paid by us
|
| |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per ordinary share
|
| | | HK$ | | | | | | HK$ | | | |
Total
|
| | | HK$ | | | | | HK$ | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 24 | | | |
| | | | | 34 | | | |
| TAXATION | | | | | 36 | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 41 | | | |
| EXPERTS | | | | | 42 | | |
| | | | | 43 | | | |
| | | | | 44 | | |
| | |
As of December 31, 2021
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 224,145 | | | | | | 1,181,479 | | | | | | 1,998,979 | | | | | | — | | | | | | 3,404,603 | | |
Restricted cash
|
| | | | — | | | | | | 510 | | | | | | | | | | | | | | | | | | 510 | | |
Short-term investments
|
| | | | — | | | | | | 9,662 | | | | | | 83,141 | | | | | | — | | | | | | 92,803 | | |
Accounts receivable and contract assets, net
|
| | | | — | | | | | | 475,652 | | | | | | 332,377 | | | | | | — | | | | | | 808,029 | | |
Amounts due from related parties, net
|
| | | | 760 | | | | | | 276,744 | | | | | | 173,885 | | | | | | — | | | | | | 451,389 | | |
Loans receivables, net
|
| | | | — | | | | | | 50,884 | | | | | | 544,882 | | | | | | — | | | | | | 595,766 | | |
Investments in subsidiaries and the Consolidated Affiliated Entities
|
| | | | 8,538,829 | | | | | | — | | | | | | — | | | | | | (8,538,829) | | | | | | — | | |
Amounts due from internal companies
|
| | | | — | | | | | | — | | | | | | 754,753 | | | | | | (754,753) | | | | | | — | | |
Long-term investments
|
| | | | — | | | | | | 300,720 | | | | | | 367,852 | | | | | | — | | | | | | 668,572 | | |
Investment in affiliates
|
| | | | 301,509 | | | | | | 854,138 | | | | | | 246,436 | | | | | | — | | | | | | 1,402,083 | | |
Property and equipment, net
|
| | | | — | | | | | | 43,971 | | | | | | 2,536,964 | | | | | | — | | | | | | 2,580,935 | | |
Operating lease right-of-use assets, net
|
| | | | — | | | | | | 15,031 | | | | | | 208,621 | | | | | | — | | | | | | 223,652 | | |
Deferred tax assets
|
| | | | — | | | | | | 63,312 | | | | | | 272,593 | | | | | | — | | | | | | 335,905 | | |
Other assets
|
| | | | 637 | | | | | | 60,867 | | | | | | 264,038 | | | | | | — | | | | | | 325,542 | | |
Total assets
|
| | | | 9,065,880 | | | | | | 3,332,970 | | | | | | 7,784,521 | | | | | | (9,293,582) | | | | | | 10,889,789 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrued payroll and welfare expenses
|
| | | | — | | | | | | 381,653 | | | | | | 564,894 | | | | | | — | | | | | | 946,547 | | |
Income tax payable
|
| | | | — | | | | | | 149,226 | | | | | | 41,034 | | | | | | — | | | | | | 190,260 | | |
Amounts due to internal companies
|
| | | | 575,428 | | | | | | 179,325 | | | | | | — | | | | | | (754,753) | | | | | | | | |
Deferred revenue
|
| | | | — | | | | | | 6,721 | | | | | | 56,910 | | | | | | — | | | | | | 63,631 | | |
Contingent liabilities
|
| | | | 433,345 | | | | | | — | | | | | | | | | | | | — | | | | | | 433,345 | | |
Deferred tax liabilities
|
| | | | — | | | | | | 254 | | | | | | 233,880 | | | | | | — | | | | | | 234,134 | | |
Operating lease liabilities, non-current
|
| | | | — | | | | | | 15,512 | | | | | | 115,444 | | | | | | — | | | | | | 130,956 | | |
Other liabilities
|
| | | | 16,332 | | | | | | 291,857 | | | | | | 441,086 | | | | | | — | | | | | | 749,275 | | |
Total liabilities
|
| | | | 1,025,105 | | | | | | 1,024,548 | | | | | | 1,453,248 | | | | | | (754,753) | | | | | | 2,748,148 | | |
Total net assets
|
| | | | 8,040,775 | | | | | | 2,308,422 | | | | | | 6,331,273 | | | | | | (8,538,829) | | | | | | 8,141,641 | | |
| | |
As of December 31, 2020
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 1,359,841 | | | | | | 839,534 | | | | | | 2,805,836 | | | | | | — | | | | | | 5,005,211 | | |
Restricted cash
|
| | | | — | | | | | | 3,585 | | | | | | 6,408 | | | | | | — | | | | | | 9,993 | | |
Short-term investments
|
| | | | — | | | | | | 75,000 | | | | | | 39,928 | | | | | | — | | | | | | 114,928 | | |
Accounts receivable and contract assets,
net |
| | | | — | | | | | | 133,956 | | | | | | 300,502 | | | | | | — | | | | | | 434,458 | | |
Amounts due from related parties, net
|
| | | | 778 | | | | | | 350,879 | | | | | | 168,521 | | | | | | — | | | | | | 520,178 | | |
Loans receivables, net
|
| | | | — | | | | | | 104,673 | | | | | | 314,274 | | | | | | — | | | | | | 418,947 | | |
Investments in subsidiaries and the Consolidated Affiliated Entities
|
| | | | 6,107,489 | | | | | | — | | | | | | — | | | | | | (6,107,489) | | | | | | — | | |
Amounts due from internal companies
|
| | | | — | | | | | | — | | | | | | 200,391 | | | | | | (200,391) | | | | | | — | | |
Long-term investments
|
| | | | — | | | | | | 280,624 | | | | | | 255,760 | | | | | | — | | | | | | 536,384 | | |
Investment in affiliates
|
| | | | 279,430 | | | | | | 740,452 | | | | | | 244,803 | | | | | | — | | | | | | 1,264,685 | | |
Property and equipment, net
|
| | | | — | | | | | | 18,134 | | | | | | 230,535 | | | | | | — | | | | | | 248,669 | | |
Operating lease right-of-use assets, net
|
| | | | — | | | | | | 19,010 | | | | | | 255,144 | | | | | | — | | | | | | 274,154 | | |
Deferred tax assets
|
| | | | — | | | | | | 41,149 | | | | | | 183,091 | | | | | | — | | | | | | 224,240 | | |
Other assets
|
| | | | 41,425 | | | | | | 46,132 | | | | | | 260,182 | | | | | | — | | | | | | 347,739 | | |
Total assets
|
| | | | 7,788,963 | | | | | | 2,653,128 | | | | | | 5,265,375 | | | | | | (6,307,880) | | | | | | 9,399,586 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrued payroll and welfare expenses
|
| | | | — | | | | | | 166,411 | | | | | | 539,211 | | | | | | — | | | | | | 705,622 | | |
Income tax payable
|
| | | | — | | | | | | 99,889 | | | | | | 40,888 | | | | | | — | | | | | | 140,777 | | |
Amounts due to internal companies
|
| | | | 56,937 | | | | | | 143,454 | | | | | | — | | | | | | (200,391) | | | | | | | | |
Deferred revenue
|
| | | | | | | | | | 8,016 | | | | | | 63,597 | | | | | | — | | | | | | 71,613 | | |
Contingent liabilities
|
| | | | 530,433 | | | | | | — | | | | | | | | | | | | — | | | | | | 530,433 | | |
Deferred tax liabilities
|
| | | | 2,276 | | | | | | 3,070 | | | | | | 40,535 | | | | | | — | | | | | | 45,881 | | |
Operating lease liabilities, non-current
|
| | | | — | | | | | | 20,123 | | | | | | 174,261 | | | | | | — | | | | | | 194,384 | | |
Other liabilities
|
| | | | 13,806 | | | | | | 171,753 | | | | | | 247,946 | | | | | | — | | | | | | 433,505 | | |
Total liabilities
|
| | | | 603,452 | | | | | | 612,716 | | | | | | 1,106,438 | | | | | | (200,391) | | | | | | 2,122,215 | | |
Total net assets
|
| | | | 7,185,511 | | | | | | 2,040,412 | | | | | | 4,158,937 | | | | | | (6,107,489) | | | | | | 7,277,371 | | |
| | |
For the year ended December 31, 2021
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Net revenue
|
| | | | — | | | | | | 1,505,108 | | | | | | 3,013,347 | | | | | | (225,361) | | | | | | 4,293,094 | | |
Total operating cost and expenses
|
| | | | (42,240) | | | | | | (867,215) | | | | | | (2,410,102) | | | | | | 225,361 | | | | | | (3,094,196) | | |
(Loss) income from operations
|
| | | | (42,240) | | | | | | 637,893 | | | | | | 603,245 | | | | | | — | | | | | | 1,198,898 | | |
Total other (expenses) income
|
| | | | (21,853) | | | | | | 23,868 | | | | | | 97,129 | | | | | | — | | | | | | 99,144 | | |
Income tax expenses
|
| | | | — | | | | | | (195,446) | | | | | | (98,494) | | | | | | — | | | | | | (293,940) | | |
Income from equity in affiliates
|
| | | | 68,388 | | | | | | 150,106 | | | | | | 83,485 | | | | | | — | | | | | | 301,979 | | |
Income from equity in subsidiaries and the
Consolidated Affiliated Entities |
| | | | 1,309,836 | | | | | | — | | | | | | — | | | | | | (1,309,836) | | | | | | — | | |
Net income
|
| | | | 1,314,131 | | | | | | 616,421 | | | | | | 685,365 | | | | | | (1,309,836) | | | | | | 1,306,081 | | |
| | |
For the year ended December 31, 2020
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Net revenue
|
| | | | — | | | | | | 978,589 | | | | | | 2,512,040 | | | | | | (184,803) | | | | | | 3,305,826 | | |
Total operating cost and expenses
|
| | | | (5,944) | | | | | | (524,913) | | | | | | (1,701,296) | | | | | | 184,803 | | | | | | (2,047,350) | | |
(Loss) income from operations
|
| | | | (5,944) | | | | | | 453,676 | | | | | | 810,744 | | | | | | — | | | | | | 1,258,476 | | |
Total other (expenses) income
|
| | | | (1,793,649) | | | | | | 68,444 | | | | | | (118,590) | | | | | | — | | | | | | (1,843,795) | | |
Income tax expenses
|
| | | | (3,058) | | | | | | (128,563) | | | | | | (126,839) | | | | | | — | | | | | | (258,460) | | |
Income (loss) from equity in affiliates
|
| | | | 78,768 | | | | | | (258) | | | | | | 21,747 | | | | | | — | | | | | | 100,257 | | |
Income from equity in subsidiaries and the Consolidated Affiliated Entities
|
| | | | 978,658 | | | | | | — | | | | | | — | | | | | | (978,658) | | | | | | — | | |
Net (loss) income
|
| | | | (745,225) | | | | | | 393,299 | | | | | | 587,062 | | | | | | (978,658) | | | | | | (743,522) | | |
| | |
For the year ended December 31, 2019
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Net revenue
|
| | | | — | | | | | | 867,150 | | | | | | 2,760,044 | | | | | | (235,382) | | | | | | 3,391,812 | | |
Total operating cost and expenses
|
| | | | (5,687) | | | | | | (565,203) | | | | | | (2,141,338) | | | | | | 235,382 | | | | | | (2,476,846) | | |
(Loss) income from operations
|
| | | | (5,687) | | | | | | 301,947 | | | | | | 618,706 | | | | | | — | | | | | | 914,966 | | |
Total other (expenses) income
|
| | | | 33,617 | | | | | | 51,370 | | | | | | (31,978) | | | | | | — | | | | | | 53,009 | | |
Income tax expenses
|
| | | | (5,257) | | | | | | (92,914) | | | | | | (121,854) | | | | | | — | | | | | | (220,025) | | |
Income from equity in affiliates
|
| | | | 36,103 | | | | | | 29,111 | | | | | | 50,595 | | | | | | — | | | | | | 115,809 | | |
Income from equity in subsidiaries and the Consolidated Affiliated Entities
|
| | | | 770,375 | | | | | | — | | | | | | — | | | | | | (770,375) | | | | | | — | | |
Net income
|
| | | | 829,151 | | | | | | 289,514 | | | | | | 515,469 | | | | | | (770,375) | | | | | | 863,759 | | |
| | |
For the year ended December 31, 2021
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Net cash provided by operating
activities |
| | | | 63,125 | | | | | | 562,400 | | | | | | 896,313 | | | | | | — | | | | | | 1,521,838 | | |
Net cash used in investing activities
|
| | | | (1,120,785) | | | | | | (207,114) | | | | | | (2,820,103) | | | | | | 1,575,908 | | | | | | (2,572,094) | | |
Net cash provided by (used in) financing activities
|
| | | | 93,861 | | | | | | (16,416) | | | | | | 985,342 | | | | | | (1,575,908) | | | | | | (513,121) | | |
| | |
For the year ended December 31, 2020
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Net cash provided by (used in) operating activities
|
| | | | 412,444 | | | | | | (409,359) | | | | | | 793,268 | | | | | | — | | | | | | 796,353 | | |
Net cash provided by (used in) investing activities
|
| | | | 57,424 | | | | | | 357,026 | | | | | | (105,556) | | | | | | 43,690 | | | | | | 352,584 | | |
Net cash used in financing activities
|
| | | | (248,238) | | | | | | — | | | | | | (79,494) | | | | | | (43,690) | | | | | | (371,422) | | |
| | |
For the year ended December 31, 2019
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Net cash provided by operating activities
|
| | | | 337,150 | | | | | | 761,312 | | | | | | 189,771 | | | | | | — | | | | | | 1,288,233 | | |
Net cash provided by (used in) investing activities
|
| | | | 135,693 | | | | | | (345,092) | | | | | | (51,281) | | | | | | 78,668 | | | | | | (182,012) | | |
Net cash provided by financing activities
|
| | | | 31,688 | | | | | | 20,670 | | | | | | 569,621 | | | | | | (78,668) | | | | | | 543,311 | | |
Service
|
| |
Fees
|
|
Issuance of ADSs | | | Up to US$0.05 per ADS issued | |
Cancelation of ADSs | | | Up to US$0.05 per ADS canceled | |
Distribution of cash dividends or other cash distributions | | | Up to US$0.05 per ADS held | |
Distribution of ADSs pursuant to stock dividends, other free stock distributions or exercise of rights to purchase additional ADSs | | | Up to US$0.05 per ADS held | |
Distribution of securities other than ADSs or rights to purchase additional ADSs | | | Up to US$0.05 per ADS held | |
Depositary services | | | Up to US$0.05 per ADS held on the applicable record date(s) established by the depositary | |