| 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) | 9,427,000,000.00 | 6,651,000,000.00 | 3,640,000,000.00 | 16,720,000,000.00 | 13,229,000,000.00 | 9,895,000,000.00 | 6,560,000,000.00 | 14,439,000,000.00 | 10,984,000,000.00 | 7,367,000,000.00 | 3,820,000,000.00 |
| 主营收入(元) | 8,067,000,000.00 | 5,803,000,000.00 | 3,165,000,000.00 | 13,829,000,000.00 | 10,891,000,000.00 | 8,153,000,000.00 | 5,439,000,000.00 | 12,651,000,000.00 | 9,274,000,000.00 | 6,330,000,000.00 | 3,437,000,000.00 |
| 其他业务收入(元) | 1,360,000,000.00 | 848,000,000.00 | 475,000,000.00 | 2,891,000,000.00 | 2,338,000,000.00 | 1,742,000,000.00 | 1,121,000,000.00 | 1,788,000,000.00 | 1,710,000,000.00 | 1,037,000,000.00 | 383,000,000.00 |
| 营业成本(元) | 1,314,000,000.00 | 1,099,000,000.00 | 752,000,000.00 | 4,642,000,000.00 | 4,076,000,000.00 | 3,470,000,000.00 | 2,990,000,000.00 | 4,482,000,000.00 | 3,362,000,000.00 | 2,210,000,000.00 | 1,142,000,000.00 |
| 主营成本(元) | 1,017,000,000.00 | 936,000,000.00 | 643,000,000.00 | 4,094,000,000.00 | 3,639,000,000.00 | 3,196,000,000.00 | 2,797,000,000.00 | 3,540,000,000.00 | 2,598,000,000.00 | 1,786,000,000.00 | 1,007,000,000.00 |
| 其他业务成本(元) | 297,000,000.00 | 163,000,000.00 | 109,000,000.00 | 548,000,000.00 | 437,000,000.00 | 274,000,000.00 | 193,000,000.00 | 942,000,000.00 | 764,000,000.00 | 424,000,000.00 | 135,000,000.00 |
| 毛利(元) | 8,113,000,000.00 | 5,552,000,000.00 | 2,888,000,000.00 | 12,078,000,000.00 | 9,153,000,000.00 | 6,425,000,000.00 | 3,570,000,000.00 | 9,957,000,000.00 | 7,622,000,000.00 | 5,157,000,000.00 | 2,678,000,000.00 |
| 减：折旧与摊销(元) | 1,811,000,000.00 | 1,197,000,000.00 | 594,000,000.00 | 2,227,000,000.00 | 1,651,000,000.00 | 1,088,000,000.00 | 539,000,000.00 | 2,019,000,000.00 | 1,500,000,000.00 | 994,000,000.00 | 493,000,000.00 |
| 减：其他营业费用(元) | 4,192,000,000.00 | 2,756,000,000.00 | 1,396,000,000.00 | 6,004,000,000.00 | 4,467,000,000.00 | 2,575,000,000.00 | 1,401,000,000.00 | 5,616,000,000.00 | 4,187,000,000.00 | 2,660,000,000.00 | 1,302,000,000.00 |
| 营业利润(元) | 2,110,000,000.00 | 1,599,000,000.00 | 898,000,000.00 | 3,847,000,000.00 | 3,035,000,000.00 | 2,762,000,000.00 | 1,630,000,000.00 | 2,322,000,000.00 | 1,935,000,000.00 | 1,503,000,000.00 | 883,000,000.00 |
| 加：利息收入(元) | 47,000,000.00 | 30,000,000.00 | 13,000,000.00 | 89,000,000.00 | 60,000,000.00 | 41,000,000.00 | 24,000,000.00 | 75,000,000.00 | 58,000,000.00 | 40,000,000.00 | 25,000,000.00 |
| 加：利息支出(元) | -944,000,000.00 | -616,000,000.00 | -305,000,000.00 | -1,309,000,000.00 | -995,000,000.00 | -683,000,000.00 | -366,000,000.00 | -1,054,000,000.00 | -796,000,000.00 | -514,000,000.00 | -243,000,000.00 |
| 加：权益性投资损益(元) | - | - | 348,000,000.00 | 1,481,000,000.00 | 1,086,000,000.00 | 607,000,000.00 | 219,000,000.00 | 1,498,000,000.00 | 1,118,000,000.00 | 701,000,000.00 | 326,000,000.00 |
| 加：其他收入(支出)(元) | - | - | 99,000,000.00 | - | 75,000,000.00 | 72,000,000.00 | 41,000,000.00 | - | -3,000,000.00 | - | - |
| 税前利润其他项目(元) | - | - | - | - | - | -340,000,000.00 | - | - | - | - | - |
| 持续经营税前利润(元) | 1,213,000,000.00 | 1,013,000,000.00 | 1,053,000,000.00 | 4,108,000,000.00 | 3,261,000,000.00 | 2,459,000,000.00 | 1,548,000,000.00 | 2,841,000,000.00 | 2,312,000,000.00 | 1,730,000,000.00 | 991,000,000.00 |
| 减：所得税(元) | - | - | 172,000,000.00 | 490,000,000.00 | 499,000,000.00 | 551,000,000.00 | 376,000,000.00 | 556,000,000.00 | 435,000,000.00 | 414,000,000.00 | 334,000,000.00 |
| 持续经营净利润(元) | 1,213,000,000.00 | 1,013,000,000.00 | 881,000,000.00 | 3,618,000,000.00 | 2,762,000,000.00 | 1,908,000,000.00 | 1,172,000,000.00 | 2,285,000,000.00 | 1,877,000,000.00 | 1,316,000,000.00 | 657,000,000.00 |
| 税后利润其他项目(元) | 1,298,000,000.00 | 739,000,000.00 | - | - | - | - | - | - | - | - | - |
| 净利润(元) | 2,511,000,000.00 | 1,752,000,000.00 | 881,000,000.00 | 3,618,000,000.00 | 2,762,000,000.00 | 1,908,000,000.00 | 1,172,000,000.00 | 2,285,000,000.00 | 1,877,000,000.00 | 1,316,000,000.00 | 657,000,000.00 |
| 减：少数股东损益(元) | 325,000,000.00 | 215,000,000.00 | 69,000,000.00 | 543,000,000.00 | 435,000,000.00 | 313,000,000.00 | 192,000,000.00 | 146,000,000.00 | 187,000,000.00 | 122,000,000.00 | 34,000,000.00 |
| 归属于母公司股东净利润(元) | 2,186,000,000.00 | 1,537,000,000.00 | 812,000,000.00 | 3,075,000,000.00 | 2,327,000,000.00 | 1,595,000,000.00 | 980,000,000.00 | 2,139,000,000.00 | 1,690,000,000.00 | 1,194,000,000.00 | 623,000,000.00 |
| 减：归属于优先股净利润及其他项(元) | 34,000,000.00 | 23,000,000.00 | 11,000,000.00 | 45,000,000.00 | 34,000,000.00 | 23,000,000.00 | 11,000,000.00 | 45,000,000.00 | 34,000,000.00 | 23,000,000.00 | 11,000,000.00 |
| 归属于普通股股东净利润(元) | 2,152,000,000.00 | 1,514,000,000.00 | 801,000,000.00 | 3,030,000,000.00 | 2,293,000,000.00 | 1,572,000,000.00 | 969,000,000.00 | 2,094,000,000.00 | 1,656,000,000.00 | 1,171,000,000.00 | 612,000,000.00 |
| 每股收益 | |||||||||||
| 基本每股收益－普通股(元) | 3.40 | 2.39 | 1.27 | 4.81 | 3.64 | 4.99 | 3.08 | 6.65 | 5.25 | 3.71 | 1.93 |
| 摊薄每股收益－普通股(元) | 3.38 | 2.38 | 1.26 | 4.79 | 3.63 | 4.97 | 3.07 | 6.62 | 5.23 | 3.70 | 1.93 |
| 其他全面收益(元) | - | - | 161,000,000.00 | 3,000,000.00 | 333,000,000.00 | 24,000,000.00 | -93,000,000.00 | 228,000,000.00 | 245,000,000.00 | 178,000,000.00 | 110,000,000.00 |
| 全面收益总额(元) | 2,511,000,000.00 | 1,752,000,000.00 | 1,042,000,000.00 | 3,621,000,000.00 | 3,095,000,000.00 | 1,932,000,000.00 | 1,079,000,000.00 | 2,513,000,000.00 | 2,122,000,000.00 | 1,494,000,000.00 | 767,000,000.00 |
| 本公司拥有人占全面收益总额(元) | 2,186,000,000.00 | 1,537,000,000.00 | - | 3,620,000,000.00 | - | 1,931,000,000.00 | - | - | - | 1,493,000,000.00 | - |
| 非控股权益占全面收益总额(元) | 325,000,000.00 | 215,000,000.00 | - | 1,000,000.00 | - | 1,000,000.00 | - | - | - | 1,000,000.00 | - |
| 公告日期 | 2024-11-06 | 2024-08-06 | 2024-05-07 | 2024-02-27 | 2023-11-03 | 2023-08-03 | 2023-05-04 | 2023-02-28 | 2022-11-03 | 2022-08-04 | 2022-05-05 |
| 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 |