| | ||||||||||||||||||||||||
拟注册的各类证券的名称
|
| |
须支付的款额
已注册(1) |
| |
极大值
供奉 单价 安防 |
| |
极大值
集料 供奉 价格(1) |
| |
数量
注册 费用(2) |
| ||||||||||||
普通股,面值为每股1.20美元
分享 |
| | | | 1,380,000 | | | | | $ | 214.00 | | | | | $ | 295,320,000.00 | | | | | $ | 32,220 | | |
| | |
每种常见的
分享 |
| |
总计
|
| ||||||
对公众的初始价格 | | | | $ | 214.0000 | | | | | $ | 256,800,000 | | |
承保折扣 | | | | $ | 6.2060 | | | | | $ | 7,447,200 | | |
扣除费用前的收益,给我们 | | | | $ | 207.7940 | | | | | $ | 249,352,800 | | |
|
关于本招股说明书副刊
|
| | | | S-II | | |
|
摘要
|
| | | | S-1 | | |
|
风险因素
|
| | | | S-18 | | |
|
在哪里可以找到更多信息
|
| | | | S-19 | | |
|
有关前瞻性陈述的告诫声明
|
| | | | S-20 | | |
|
收益使用情况
|
| | | | S-22 | | |
|
大写
|
| | | | S-23 | | |
|
股本说明
|
| | | | S-24 | | |
|
征税
|
| | | | S-33 | | |
|
承销
|
| | | | S-42 | | |
|
法律事务
|
| | | | S-49 | | |
|
专家
|
| | | | S-49 | | |
|
关于本招股说明书
|
| | | | 1 | | |
|
市场和行业数据
|
| | | | 2 | | |
|
招股说明书摘要
|
| | | | 3 | | |
|
风险因素
|
| | | | 4 | | |
|
在哪里可以找到更多信息
|
| | | | 5 | | |
|
收益使用情况
|
| | | | 6 | | |
|
出售股东
|
| | | | 7 | | |
|
股本说明
|
| | | | 8 | | |
|
配送计划
|
| | | | 19 | | |
|
民事责任的可执行性
|
| | | | 21 | | |
|
法律事务
|
| | | | 23 | | |
|
专家
|
| | | | 24 | | |
| | |
截至三个月
3月31日, |
| |
年终
12月31日, |
| ||||||||||||||||||||||||
(以千为单位,但不包括百分比和每股 数据) |
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(未经审计)
|
| | | | | | | | | | | | | | | | | | | |||||||||
综合全面收益表 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入
|
| | | $ | 270,170 | | | | | $ | 191,572 | | | | | $ | 814,139 | | | | | $ | 659,325 | | | | | $ | 522,310 | | |
运营利润
|
| | | | 30,218 | | | | | | 18,714 | | | | | | 83,942 | | | | | | 80,735 | | | | | | 66,794 | | |
当期净收益
|
| | | | 21,667 | | | | | | 13,170 | | | | | | 54,217 | | | | | | 54,015 | | | | | | 51,596 | | |
每股收益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本信息
|
| | | $ | 0.54 | | | | | $ | 0.36 | | | | | $ | 1.41 | | | | | $ | 1.48 | | | | | $ | 1.45 | | |
稀释
|
| | | $ | 0.53 | | | | | $ | 0.35 | | | | | $ | 1.37 | | | | | $ | 1.43 | | | | | $ | 1.41 | | |
流通股加权平均数(千股) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本信息
|
| | | | 39,899 | | | | | | 37,008 | | | | | | 38,515 | | | | | | 36,586 | | | | | | 35,746 | | |
稀释
|
| | | | 41,157 | | | | | | 38,093 | | | | | | 39,717 | | | | | | 37,674 | | | | | | 36,685 | | |
| | |
截至三个月
3月31日, |
| |
年终
12月31日, |
| ||||||||||||||||||
(以千为单位,但不包括百分比和每股 数据) |
| |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(未经审计)
|
| | | | | | | | | | | | | | | | | | | |||
财务状况数据汇总合并报表: | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 148,832 | | | | | $ | 278,939 | | | | | $ | 62,721 | | | | | $ | 77,606 | | |
总资产
|
| | | | 1,305,884 | | | | | | 1,288,767 | | | | | | 687,764 | | | | | | 437,099 | | |
营运资金(1)
|
| | | | 266,808 | | | | | | 329,969 | | | | | | 130,260 | | | | | | 120,127 | | |
总负债
|
| | | | 395,996 | | | | | | 408,828 | | | | | | 249,050 | | | | | | 99,183 | | |
总股本
|
| | | | 909,888 | | | | | | 879,939 | | | | | | 438,714 | | | | | | 337,916 | | |
| | |
截至三个月
3月31日, |
| |
年终
12月31日, |
| ||||||||||||||||||||||||
(单位为千,但百分比和每股数据除外)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(未经审计)
|
| | | | | | | | | | | | | | | | | | | |||||||||
调整后毛利的对账 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
毛利
|
| | | $ | 103,197 | | | | | $ | 72,203 | | | | | $ | 304,327 | | | | | $ | 254,161 | | | | | $ | 203,756 | | |
调整
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
折旧及摊销费用
|
| | | | 2,801 | | | | | | 2,290 | | | | | | 9,759 | | | | | | 7,350 | | | | | | 4,022 | | |
基于股份的薪酬费用
|
| | | | 1,015 | | | | | | 1,121 | | | | | | 4,109 | | | | | | 4,976 | | | | | | 4,248 | | |
调整后毛利
|
| | | $ | 107,013 | | | | | $ | 75,614 | | | | | $ | 318,195 | | | | | $ | 266,487 | | | | | $ | 212,026 | | |
调整后的销售费用、一般费用和行政费用的对账 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售、一般和行政费用
|
| | | $ | (71,891) | | | | | $ | (51,872) | | | | | $ | (217,222) | | | | | $ | (172,478) | | | | | $ | (133,187) | | |
调整
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
与收购有关的费用,净额(A)
|
| | | | 2,634 | | | | | | 2,758 | | | | | | 10,096 | | | | | | 9,571 | | | | | | 3,516 | | |
新冠肺炎相关费用(B)
|
| | | | — | | | | | | — | | | | | | (613) | | | | | | — | | | | | | — | | |
折旧及摊销费用
|
| | | | 9,838 | | | | | | 4,894 | | | | | | 22,691 | | | | | | 16,905 | | | | | | 16,521 | | |
基于股份的薪酬费用
|
| | | | 7,682 | | | | | | 5,158 | | | | | | 20,519 | | | | | | 14,912 | | | | | | 8,665 | | |
调整后的销售、一般和行政费用
|
| | | $ | (51,737) | | | | | $ | (39,062) | | | | | $ | (164,529) | | | | | $ | (131,090) | | | | | $ | (104,485) | | |
调整后的营业利润对账 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
运营利润
|
| | | $ | 30,218 | | | | | $ | 18,714 | | | | | $ | 83,942 | | | | | $ | 80,735 | | | | | $ | 66,794 | | |
调整
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
与收购有关的费用,净额(A)
|
| | | | 6,074 | | | | | | 3,162 | | | | | | 12,754 | | | | | | 10,695 | | | | | | 4,273 | | |
新冠肺炎相关费用(B)
|
| | | | — | | | | | | 1,716 | | | | | | 2,582 | | | | | | — | | | | | | — | | |
资产减值,扣除回收后的净额(C)
|
| | | | (11) | | | | | | — | | | | | | 83 | | | | | | 673 | | | | | | 354 | | |
税收抵免减值
|
| | | | — | | | | | | — | | | | | | (8) | | | | | | — | | | | | | — | | |
基于股份的薪酬费用
|
| | | | 8,697 | | | | | | 6,279 | | | | | | 24,628 | | | | | | 19,888 | | | | | | 12,913 | | |
调整后的运营利润
|
| | | $ | 44,978 | | | | | $ | 29,871 | | | | | $ | 123,981 | | | | | $ | 111,991 | | | | | $ | 84,334 | | |
对该期间调整后净收入的调节 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
当期净收益
|
| | | $ | 21,667 | | | | | $ | 13,170 | | | | | $ | 54,217 | | | | | $ | 54,015 | | | | | $ | 51,596 | | |
调整
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
与收购有关的费用,净额(A)
|
| | | | 6,653 | | | | | | 3,217 | | | | | | 15,796 | | | | | | 11,518 | | | | | | (2,177) | | |
基于股份的薪酬费用
|
| | | | 8,697 | | | | | | 6,279 | | | | | | 24,628 | | | | | | 19,888 | | | | | | 12,913 | | |
税收抵免减值
|
| | | | — | | | | | | — | | | | | | (8) | | | | | | — | | | | | | — | | |
新冠肺炎相关费用(B)
|
| | | | — | | | | | | 1,716 | | | | | | 2,582 | | | | | | — | | | | | | — | | |
资产减值,扣除回收后的净额(C)
|
| | | | (11) | | | | | | — | | | | | | 83 | | | | | | 673 | | | | | | 1,154 | | |
与二次发行股票有关的费用(D)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 251 | | |
非国际财务报告准则调整的税收影响(E)
|
| | | | (2,759) | | | | | | (1,933) | | | | | | (6,712) | | | | | | (5,443) | | | | | | (3,388) | | |
当期调整后的净收入
|
| | | $ | 34,247 | | | | | $ | 22,449 | | | | | $ | 90,586 | | | | | $ | 80,651 | | | | | $ | 60,349 | | |
调整后稀释每股收益的计算 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
调整后净收益
|
| | | $ | 34,247 | | | | | $ | 22,449 | | | | | $ | 90,586 | | | | | $ | 80,651 | | | | | $ | 60,349 | | |
稀释后股份
|
| | | | 41,157 | | | | | | 38,093 | | | | | | 39,717 | | | | | | 37,674 | | | | | | 36,685 | | |
调整后稀释每股收益
|
| | | $ | 0.83 | | | | | $ | 0.59 | | | | | $ | 2.28 | | | | | $ | 2.14 | | | | | $ | 1.65 | | |
| | |
截至三个月
3月31日, |
| |
年终
12月31日, |
| ||||||||||||||||||||||||
(以千为单位,但百分比和百分比除外 共享数据) |
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(未经审计)
|
| | | | | | | | | | | | | | | | | | | |||||||||
其他数据 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
调整后毛利(F)
|
| | | $ | 107,013 | | | | | $ | 75,614 | | | | | $ | 318,195 | | | | | $ | 266,487 | | | | | $ | 212,026 | | |
调整后毛利率百分比(F)
|
| | | | 39.6% | | | | | | 39.5% | | | | | | 39.1% | | | | | | 40.4% | | | | | | 40.6% | | |
调整后的销售、一般和行政费用(F) | | | | $ | (51,737) | | | | | $ | (39,062) | | | | | $ | (164,529) | | | | | $ | (131,090) | | | | | $ | (104,485) | | |
调整后的销售、一般和行政费用毛利占百分比(F) | | | | | (19.1)% | | | | | | (20.4)% | | | | | | (20.2)% | | | | | | (19.9)% | | | | | | (20.0)% | | |
调整后的营业利润(G)
|
| | | $ | 44,978 | | | | | $ | 29,871 | | | | | $ | 123,981 | | | | | $ | 111,991 | | | | | $ | 84,334 | | |
调整后的运营利润率占百分比(G) | | | | | 16.6% | | | | | | 15.6% | | | | | | 15.2% | | | | | | 17.0% | | | | | | 16.1% | | |
调整后净收益(H)
|
| | | $ | 34,247 | | | | | $ | 22,449 | | | | | $ | 90,586 | | | | | $ | 80,651 | | | | | $ | 60,349 | | |
调整后的净收入利润率百分比(H)
|
| | | | 12.7% | | | | | | 11.7% | | | | | | 11.1% | | | | | | 12.2% | | | | | | 11.6% | | |
调整后稀释每股收益(H)
|
| | | | 0.83 | | | | | | 0.59 | | | | | | 2.28 | | | | | | 2.14 | | | | | | 1.65 | | |
| | |
自.起
2021年3月31日 |
| |||||||||
(未经审计,单位为千)
|
| |
实际
|
| |
调整后的
|
| ||||||
借款 | | | | | | | | | | | | | |
当前
|
| | | $ | 1,203 | | | | | $ | 1,203 | | |
非电流
|
| | | | 31 | | | | | | 31 | | |
借款总额
|
| | | $ | 1,234 | | | | | $ | 1,234 | | |
资本和储备 | | | | | | | | | | | | | |
已发行资本
|
| | | | 47,906 | | | | | | 49,346 | | |
额外实收资本
|
| | | | 550,948 | | | | | | 798,301 | | |
留存收益
|
| | | | 315,262 | | | | | | 315,262 | | |
其他储备
|
| | | | (4,228) | | | | | | (4,228) | | |
总股本
|
| | | $ | 909,888 | | | | | $ | 1,158,681 | | |
总市值
|
| | | $ | 911,122 | | | | | $ | 1,159,915 | | |
承销商
|
| |
数量
普通股 |
| |||
高盛有限责任公司
|
| | | | 511,862 | | |
花旗全球市场公司(Citigroup Global Markets Inc.)
|
| | | | 382,759 | | |
摩根大通证券有限责任公司
|
| | | | 221,586 | | |
桑坦德投资证券公司(Santander Investment Securities Inc.)
|
| | | | 27,931 | | |
韦德布什证券公司
|
| | | | 27,931 | | |
威廉·布莱尔公司(William Blair&Company,L.L.C.)
|
| | | | 27,931 | | |
总计
|
| | | | 1,200,000 | | |
| | |
不锻炼身体
|
| |
全面锻炼
|
| ||||||
每股普通股
|
| | | $ | 6.2060 | | | | | $ | 6.2060 | | |
总计
|
| | | $ | 7,447,200 | | | | | $ | 8,564,280 | | |
| | |
第
页
|
| |||
关于本招股说明书
|
| | | | 1 | | |
市场和行业数据
|
| | | | 2 | | |
招股说明书摘要
|
| | | | 3 | | |
风险因素
|
| | | | 4 | | |
在哪里可以找到更多信息
|
| | | | 5 | | |
收益使用情况
|
| | | | 6 | | |
出售股东
|
| | | | 7 | | |
股本说明
|
| | | | 8 | | |
配送计划
|
| | | | 19 | | |
民事责任的可执行性
|
| | | | 21 | | |
法律事务
|
| | | | 23 | | |
专家
|
| | | | 24 | | |