| 2024年三季报 | 2024年中报 | 2024年一季报 | 2023年年报 | 2023年三季报 | 2023年中报 | 2023年一季报 | 2022年年报 | 2022年三季报 | 2022年中报 | 2022年一季报 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 起始日期 | 2024-01-01 | 2024-01-01 | 2024-01-01 | 2023-01-01 | 2023-01-01 | 2023-01-01 | 2023-01-01 | 2022-01-01 | 2022-01-01 | 2022-01-01 | 2022-01-01 |
| 截止日期 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 |
| 报表类型 | 合并报表 | 合并报表 | 合并报表 | 合并报表 | 合并报表 | 合并报表 | 合并报表 | 合并报表 | 合并报表 | 合并报表 | 合并报表 |
| 报表年结日 | 1231 | 1231 | 1231 | 1231 | 1231 | 1231 | 1231 | 1231 | 1231 | 1231 | 1231 |
| 原始币种 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 |
| 上市前/上市后 | 上市后 | 上市后 | 上市后 | 上市后 | 上市后 | 上市后 | 上市后 | 上市后 | 上市后 | 上市后 | 上市后 |
| 营业收入(元) | 3,968,200,000.00 | 2,617,200,000.00 | 1,316,000,000.00 | 4,801,200,000.00 | 3,554,400,000.00 | 2,347,500,000.00 | 1,160,400,000.00 | 4,348,600,000.00 | 3,211,300,000.00 | 2,664,100,000.00 | 1,333,600,000.00 |
| 主营收入(元) | 3,968,200,000.00 | 2,617,200,000.00 | 1,316,000,000.00 | 4,801,200,000.00 | 3,554,400,000.00 | 2,347,500,000.00 | 1,160,400,000.00 | 4,348,600,000.00 | 3,211,300,000.00 | 2,664,100,000.00 | 1,333,600,000.00 |
| 营业成本(元) | 42,600,000.00 | 28,200,000.00 | 14,000,000.00 | 56,300,000.00 | 42,300,000.00 | 28,100,000.00 | 13,800,000.00 | 54,700,000.00 | 41,600,000.00 | 40,200,000.00 | 20,900,000.00 |
| 主营成本(元) | 42,600,000.00 | 28,200,000.00 | 14,000,000.00 | 56,300,000.00 | 42,300,000.00 | 28,100,000.00 | 13,800,000.00 | 54,700,000.00 | - | - | - |
| 毛利(元) | 3,925,600,000.00 | 2,589,000,000.00 | 1,302,000,000.00 | 4,744,900,000.00 | 3,512,100,000.00 | 2,319,400,000.00 | 1,146,600,000.00 | 4,293,900,000.00 | 3,169,700,000.00 | 2,623,900,000.00 | 1,312,700,000.00 |
| 减：一般及行政费用(元) | 154,700,000.00 | 100,700,000.00 | 50,200,000.00 | 201,700,000.00 | 148,600,000.00 | 98,800,000.00 | 43,400,000.00 | 154,300,000.00 | 111,500,000.00 | 108,700,000.00 | 48,400,000.00 |
| 减：折旧与摊销(元) | 221,600,000.00 | 143,200,000.00 | 70,300,000.00 | 273,900,000.00 | 203,800,000.00 | 136,500,000.00 | 63,900,000.00 | 243,600,000.00 | 180,300,000.00 | 135,000,000.00 | 66,200,000.00 |
| 减：其他营业费用(元) | 2,917,100,000.00 | 1,922,000,000.00 | 974,000,000.00 | 3,537,500,000.00 | 2,617,800,000.00 | 1,721,600,000.00 | 860,700,000.00 | 3,265,800,000.00 | 2,427,400,000.00 | 2,034,200,000.00 | 1,014,200,000.00 |
| 营业利润(元) | 632,200,000.00 | 423,100,000.00 | 207,500,000.00 | 731,800,000.00 | 541,900,000.00 | 362,500,000.00 | 178,600,000.00 | 630,200,000.00 | 450,500,000.00 | 346,000,000.00 | 183,900,000.00 |
| 加：利息支出(元) | -104,400,000.00 | -69,500,000.00 | -35,200,000.00 | -143,500,000.00 | -108,600,000.00 | -72,700,000.00 | -36,400,000.00 | -175,700,000.00 | -138,200,000.00 | -100,200,000.00 | -39,600,000.00 |
| 加：权益性投资损益(元) | 2,800,000.00 | 2,100,000.00 | 700,000.00 | 3,200,000.00 | 2,300,000.00 | 1,300,000.00 | 400,000.00 | 2,900,000.00 | 2,600,000.00 | 1,900,000.00 | 900,000.00 |
| 加：其他收入(支出)(元) | 18,000,000.00 | 8,700,000.00 | 5,400,000.00 | 15,700,000.00 | 6,800,000.00 | 6,300,000.00 | 3,600,000.00 | -5,200,000.00 | -13,600,000.00 | -9,900,000.00 | -3,600,000.00 |
| 税前利润其他项目(元) | -400,000.00 | - | - | - | - | - | - | -1,400,000.00 | -1,400,000.00 | -1,400,000.00 | -300,000.00 |
| 持续经营税前利润(元) | 548,200,000.00 | 364,400,000.00 | 178,400,000.00 | 607,200,000.00 | 442,400,000.00 | 297,400,000.00 | 146,200,000.00 | 450,800,000.00 | 299,900,000.00 | 236,400,000.00 | 141,300,000.00 |
| 减：所得税(元) | 112,600,000.00 | 76,600,000.00 | 38,300,000.00 | 132,200,000.00 | 95,000,000.00 | 64,700,000.00 | 31,900,000.00 | 100,100,000.00 | 68,200,000.00 | 55,000,000.00 | 31,200,000.00 |
| 持续经营净利润(元) | 435,600,000.00 | 287,800,000.00 | 140,100,000.00 | 475,000,000.00 | 347,400,000.00 | 232,700,000.00 | 114,300,000.00 | 350,700,000.00 | 231,700,000.00 | 181,400,000.00 | 110,100,000.00 |
| 加：已终止或非持续经营净利润(元) | -3,200,000.00 | -2,500,000.00 | -1,300,000.00 | -12,000,000.00 | -3,500,000.00 | -2,200,000.00 | -1,000,000.00 | 15,200,000.00 | 16,700,000.00 | - | - |
| 净利润(元) | 432,400,000.00 | 285,300,000.00 | 138,800,000.00 | 463,000,000.00 | 343,900,000.00 | 230,500,000.00 | 113,300,000.00 | 365,900,000.00 | 248,400,000.00 | 181,400,000.00 | 110,100,000.00 |
| 减：少数股东损益(元) | 97,600,000.00 | 58,700,000.00 | 26,300,000.00 | 111,000,000.00 | 79,500,000.00 | 51,400,000.00 | 25,600,000.00 | 94,900,000.00 | 66,800,000.00 | 45,200,000.00 | 22,600,000.00 |
| 归属于母公司股东净利润(元) | 334,800,000.00 | 226,600,000.00 | 112,500,000.00 | 352,000,000.00 | 264,400,000.00 | 179,100,000.00 | 87,700,000.00 | 271,000,000.00 | 181,600,000.00 | 136,200,000.00 | 87,500,000.00 |
| 归属于普通股股东净利润(元) | 334,800,000.00 | 226,600,000.00 | 112,500,000.00 | 352,000,000.00 | 264,400,000.00 | 179,100,000.00 | 87,700,000.00 | 271,000,000.00 | 181,600,000.00 | 136,200,000.00 | 87,500,000.00 |
| 每股收益 | |||||||||||
| 基本每股收益－普通股(元) | 3.33 | 2.25 | 1.12 | 3.51 | 2.64 | 1.79 | 0.88 | 2.72 | 1.82 | 1.37 | 0.88 |
| 摊薄每股收益－普通股(元) | 3.28 | 2.22 | 1.10 | 3.47 | 2.62 | 1.77 | 0.87 | 2.70 | 1.81 | 1.36 | 0.87 |
| 全面收益总额(元) | 432,400,000.00 | 285,300,000.00 | 138,800,000.00 | 463,000,000.00 | - | 230,500,000.00 | 113,300,000.00 | 365,900,000.00 | - | 181,400,000.00 | 110,100,000.00 |
| 本公司拥有人占全面收益总额(元) | 334,800,000.00 | 226,600,000.00 | 112,500,000.00 | 352,000,000.00 | - | 179,100,000.00 | 87,700,000.00 | 271,000,000.00 | - | 136,200,000.00 | - |
| 非控股权益占全面收益总额(元) | 97,600,000.00 | 58,700,000.00 | 26,300,000.00 | 111,000,000.00 | - | 51,400,000.00 | 25,600,000.00 | 94,900,000.00 | - | 45,200,000.00 | - |
| 公告日期 | 2024-11-01 | 2024-08-06 | 2024-05-02 | 2024-02-28 | 2023-11-01 | 2023-08-04 | 2023-05-03 | 2023-02-27 | 2022-11-02 | 2022-08-04 | 2022-05-03 |
| 会计准则 | 美国会计准则 | 美国会计准则 | 美国会计准则 | 美国会计准则 | 美国会计准则 | 美国会计准则 | 美国会计准则 | 美国会计准则 | 美国会计准则 | 美国会计准则 | 美国会计准则 |
| 审计意见 | |||||||||||
| 核数师 |