| 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) | 2,357,514,000.00 | 1,599,183,000.00 | 796,412,000.00 | 3,460,147,000.00 | 2,615,949,000.00 | 1,656,304,000.00 | 841,716,000.00 | 3,932,662,000.00 | 2,957,443,000.00 | 1,654,018,000.00 | 552,961,000.00 |
| 主营收入(元) | 2,349,024,000.00 | 1,595,855,000.00 | 794,848,000.00 | 3,448,854,000.00 | 2,606,584,000.00 | 1,652,818,000.00 | 839,968,000.00 | 4,220,140,000.00 | 2,957,443,000.00 | 1,654,018,000.00 | 552,961,000.00 |
| 其他业务收入(元) | 8,490,000.00 | 3,328,000.00 | 1,564,000.00 | 11,293,000.00 | 9,365,000.00 | 3,486,000.00 | 1,748,000.00 | -287,478,000.00 | - | - | - |
| 营业成本(元) | 908,392,000.00 | 627,565,000.00 | 301,063,000.00 | 1,111,845,000.00 | 845,521,000.00 | 574,197,000.00 | 297,615,000.00 | 1,121,056,000.00 | 1,454,413,000.00 | 917,581,000.00 | 443,738,000.00 |
| 主营成本(元) | 750,931,000.00 | 517,542,000.00 | 244,510,000.00 | 878,860,000.00 | 670,213,000.00 | 460,407,000.00 | 243,693,000.00 | 908,345,000.00 | 1,454,413,000.00 | 917,581,000.00 | 443,738,000.00 |
| 其他业务成本(元) | 157,461,000.00 | 110,023,000.00 | 56,553,000.00 | 232,985,000.00 | 175,308,000.00 | 113,790,000.00 | 53,922,000.00 | 212,711,000.00 | - | - | - |
| 毛利(元) | 1,449,122,000.00 | 971,618,000.00 | 495,349,000.00 | 2,348,302,000.00 | 1,770,428,000.00 | 1,082,107,000.00 | 544,101,000.00 | 2,811,606,000.00 | 1,503,030,000.00 | 736,437,000.00 | 109,223,000.00 |
| 减：营销费用(元) | 78,925,000.00 | 54,054,000.00 | 31,161,000.00 | 117,306,000.00 | 74,398,000.00 | 43,653,000.00 | 18,308,000.00 | 131,121,000.00 | 90,007,000.00 | 60,659,000.00 | 33,529,000.00 |
| 减：折旧与摊销(元) | 689,377,000.00 | 452,504,000.00 | 223,908,000.00 | 907,661,000.00 | 683,026,000.00 | 433,858,000.00 | 206,827,000.00 | 823,060,000.00 | 34,725,000.00 | 23,439,000.00 | 11,876,000.00 |
| 减：减值及拨备(元) | 34,528,000.00 | 34,528,000.00 | 34,528,000.00 | - | - | - | - | - | - | - | - |
| 减：其他营业费用(元) | 128,887,000.00 | 92,153,000.00 | 51,695,000.00 | 281,306,000.00 | 173,822,000.00 | 142,923,000.00 | 22,170,000.00 | 270,715,000.00 | - | 142,855,000.00 | 105,942,000.00 |
| 加：其他收益(元) | - | - | - | - | - | - | - | - | -115,726,000.00 | - | - |
| 营业利润(元) | 517,405,000.00 | 338,379,000.00 | 154,057,000.00 | 1,042,029,000.00 | 839,182,000.00 | 461,673,000.00 | 296,796,000.00 | 1,586,710,000.00 | 1,262,572,000.00 | 509,484,000.00 | -42,124,000.00 |
| 加：利息收入(元) | - | - | - | - | - | - | - | - | 21,114,000.00 | 2,813,000.00 | - |
| 加：利息支出(元) | -62,265,000.00 | -41,007,000.00 | -20,021,000.00 | -112,373,000.00 | -88,695,000.00 | -58,711,000.00 | -28,855,000.00 | -150,759,000.00 | -116,102,000.00 | -78,662,000.00 | -37,277,000.00 |
| 加：其他收入(支出)(元) | 33,870,000.00 | 37,796,000.00 | 11,551,000.00 | -8,587,000.00 | 1,044,000.00 | -7,767,000.00 | -73,000.00 | 14,310,000.00 | - | - | -2,495,000.00 |
| 持续经营税前利润(元) | 489,010,000.00 | 335,168,000.00 | 145,587,000.00 | 921,069,000.00 | 751,531,000.00 | 395,195,000.00 | 267,868,000.00 | 1,450,261,000.00 | 1,167,584,000.00 | 433,635,000.00 | -81,896,000.00 |
| 减：所得税(元) | 64,855,000.00 | 62,733,000.00 | 30,057,000.00 | 195,921,000.00 | 166,813,000.00 | 88,703,000.00 | 53,833,000.00 | 309,464,000.00 | 247,574,000.00 | 88,123,000.00 | -16,961,000.00 |
| 持续经营净利润(元) | 424,155,000.00 | 272,435,000.00 | 115,530,000.00 | 725,148,000.00 | 584,718,000.00 | 306,492,000.00 | 214,035,000.00 | 1,140,797,000.00 | 920,010,000.00 | 345,512,000.00 | -64,935,000.00 |
| 加：已终止或非持续经营净利润(元) | -2,123,000.00 | -1,515,000.00 | -872,000.00 | -1,467,000.00 | -744,000.00 | -323,000.00 | 279,000.00 | -2,078,000.00 | -1,916,000.00 | -1,494,000.00 | -551,000.00 |
| 净利润(元) | 422,032,000.00 | 270,920,000.00 | 114,658,000.00 | 723,681,000.00 | 583,974,000.00 | 306,169,000.00 | 214,314,000.00 | 1,138,719,000.00 | 918,094,000.00 | 344,018,000.00 | -65,486,000.00 |
| 减：少数股东损益(元) | 65,197,000.00 | 53,179,000.00 | 24,656,000.00 | 62,122,000.00 | 38,701,000.00 | 16,239,000.00 | 22,670,000.00 | 173,672,000.00 | 152,445,000.00 | 106,797,000.00 | 47,850,000.00 |
| 归属于母公司股东净利润(元) | 356,835,000.00 | 217,741,000.00 | 90,002,000.00 | 661,559,000.00 | 545,273,000.00 | 289,930,000.00 | 191,644,000.00 | 965,047,000.00 | 765,649,000.00 | 237,221,000.00 | -113,336,000.00 |
| 归属于普通股股东净利润(元) | 356,835,000.00 | 217,741,000.00 | 90,002,000.00 | 661,559,000.00 | 545,273,000.00 | 289,930,000.00 | 191,644,000.00 | 965,047,000.00 | 765,649,000.00 | 237,221,000.00 | -113,336,000.00 |
| 每股股息－普通股(元) | 0.90 | 0.60 | 0.30 | 1.10 | 0.83 | 0.55 | 0.28 | 0.83 | 0.58 | 0.33 | 0.15 |
| 每股收益 | |||||||||||
| 基本每股收益－普通股(元) | 2.36 | 1.43 | 0.59 | 4.26 | 3.50 | 1.86 | 1.23 | 6.22 | 4.93 | 1.53 | -0.73 |
| 摊薄每股收益－普通股(元) | 2.34 | 1.42 | 0.59 | 4.22 | 3.47 | 1.84 | 1.22 | 6.13 | 4.86 | 1.50 | -0.73 |
| 其他全面收益(元) | -31,590,000.00 | -50,528,000.00 | -34,618,000.00 | 13,569,000.00 | 746,000.00 | 38,903,000.00 | 4,767,000.00 | -6,975,000.00 | -126,117,000.00 | -27,016,000.00 | 21,356,000.00 |
| 全面收益总额(元) | 390,442,000.00 | 220,392,000.00 | 80,040,000.00 | 737,250,000.00 | 584,720,000.00 | 345,072,000.00 | 219,081,000.00 | 1,131,744,000.00 | 791,977,000.00 | 317,002,000.00 | -44,130,000.00 |
| 本公司拥有人占全面收益总额(元) | 325,245,000.00 | 167,213,000.00 | 55,384,000.00 | 675,128,000.00 | 546,019,000.00 | 328,833,000.00 | 196,411,000.00 | 958,072,000.00 | 639,532,000.00 | 210,205,000.00 | -91,980,000.00 |
| 非控股权益占全面收益总额(元) | 65,197,000.00 | 53,179,000.00 | 24,656,000.00 | 62,122,000.00 | 38,701,000.00 | 16,239,000.00 | 22,670,000.00 | 173,672,000.00 | 152,445,000.00 | 106,797,000.00 | 47,850,000.00 |
| 公告日期 | 2024-11-07 | 2024-08-08 | 2024-05-02 | 2024-02-23 | 2023-11-02 | 2023-08-03 | 2023-05-03 | 2023-02-27 | 2022-11-03 | 2022-08-04 | 2022-05-04 |
| 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 |