Eastern Water Resources Development and Management Public Company Limited
SET:EASTW.BK
3.02 (THB) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) THB.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||
Cash & Cash Equivalents
| 644.311 | 90.933 | 293.434 | 65.687 | 58.211 | 578.213 | 37.478 | 185.531 | 311.218 | 112.86 | 243.306 | 238.473 | 128.69 | 442.884 | 124.569 | 170.194 | 337.436 | 271.524 | 335.762 | 152.907 | 106.921 | 151.116 | 234.639 | 9.839 |
Short Term Investments
| 2,107.057 | 219.678 | 153.215 | 119.063 | 110.203 | 46.227 | 94.277 | 736.499 | 862.598 | 55.07 | 86.879 | 96.308 | 95 | 0 | 0 | 228.522 | 3.25 | 2.986 | 719.811 | 1,993.291 | 1,591.78 | 1,705.979 | 1,995.746 | 3,013.269 |
Cash and Short Term Investments
| 2,751.368 | 310.611 | 446.649 | 184.749 | 168.414 | 624.44 | 131.755 | 922.03 | 1,173.816 | 167.93 | 330.185 | 334.781 | 223.69 | 442.884 | 124.569 | 398.715 | 340.687 | 274.51 | 1,055.573 | 2,146.199 | 1,698.701 | 1,857.095 | 2,230.385 | 3,023.107 |
Net Receivables
| 577.836 | 506.355 | 453.396 | 422.437 | 475.346 | 420.604 | 387.313 | 399.916 | 423.668 | 399.78 | 392.572 | 462.826 | 414.031 | 310.761 | 349.155 | 283.574 | 349.843 | 496.069 | 365.398 | 227.205 | 149.484 | 140.556 | 95.84 | 72.621 |
Inventory
| 88.355 | 70.902 | 49.637 | 53.221 | 25.632 | 13.344 | 13.069 | 10.587 | 9.381 | 9.232 | 10.536 | 7.745 | 7.879 | 9.559 | 9.284 | 18.2 | 55.197 | 124.648 | 149.335 | 88.283 | 38.06 | 4.664 | 0 | 0 |
Other Current Assets
| 42.24 | 521.549 | 497.041 | 445.382 | 434.218 | 389.096 | 357 | 51.864 | 57.345 | 139.549 | 67.342 | 42.68 | 88.177 | 111.611 | 35.389 | 54.186 | 63.667 | 54.815 | 147.092 | 160.071 | 86.315 | 119.859 | 104.24 | 120.073 |
Total Current Assets
| 3,479.415 | 1,424.335 | 1,446.722 | 1,167.18 | 1,150.32 | 1,469.278 | 889.137 | 1,384.396 | 1,664.21 | 716.49 | 800.636 | 848.032 | 733.776 | 874.815 | 1,164.884 | 754.676 | 809.394 | 950.042 | 1,717.397 | 2,621.758 | 1,972.561 | 2,122.173 | 2,430.465 | 3,215.801 |
Non-Current Assets: | ||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 22,235.958 | 20,030.115 | 18,430.817 | 17,641.888 | 15,260.947 | 14,382.227 | 14,228.392 | 14,062.211 | 13,265.976 | 11,747.778 | 11,177.473 | 10,034.529 | 9,045.877 | 7,790.932 | 7,166.349 | 6,758.953 | 7,313.726 | 7,693.239 | 5,631.045 | 4,054.44 | 4,042.877 | 3,616.73 | 2,884.308 | 2,264.44 |
Goodwill
| 103.283 | 103.283 | 103.283 | 103.283 | 103.283 | 103.283 | 103.283 | 103.283 | 103.283 | 0 | 0 | 0 | 0 | 0 | 152.248 | 162.701 | 171.05 | 179.398 | 187.768 | 196.206 | 204.489 | 208.034 | 216.272 | 1.666 |
Intangible Assets
| 2,632.686 | 2,934.262 | 3,147.055 | 3,344.95 | 3,531.073 | 3,643.974 | 3,702.734 | 3,692.725 | 3,831.897 | 1,725.359 | 153.016 | 160.762 | 711.347 | 143.899 | 0 | 0 | 0 | 0 | 69.723 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 2,735.969 | 3,037.545 | 3,250.338 | 3,448.233 | 3,634.356 | 3,747.257 | 3,806.017 | 3,796.008 | 3,935.18 | 1,725.359 | 153.016 | 160.762 | 711.347 | 143.899 | 152.248 | 162.701 | 171.05 | 179.398 | 257.491 | 196.206 | 204.489 | 208.034 | 216.272 | 1.666 |
Long Term Investments
| 231.48 | 240.663 | 239.707 | 270.783 | 809.271 | 513.228 | 531.245 | 593.007 | 738.329 | 91.47 | 91.47 | 91.47 | 91.47 | 93.546 | 94.464 | 85.478 | 95.878 | 95.388 | 276.112 | 86.086 | 86.222 | 85.388 | 85.388 | 85.388 |
Tax Assets
| 21.398 | 14.31 | 16.762 | 22.84 | 24.066 | 21.936 | 22.234 | 24.051 | 23.288 | 12.693 | 6.61 | 9.676 | 23.063 | 542.318 | 556.752 | 642.199 | 642.199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 372.44 | 350.826 | 304.526 | 302.853 | 301.919 | 6.977 | 5.592 | 0.722 | 0.48 | 949.654 | 1,256.007 | 1,295.615 | 178.94 | 425.088 | 13.082 | 926.921 | 790.718 | 736.225 | 226.855 | 136.961 | 232.796 | 211.221 | 118.076 | 91.799 |
Total Non-Current Assets
| 25,597.245 | 23,673.459 | 22,242.151 | 21,686.597 | 20,030.56 | 18,671.624 | 18,593.479 | 18,475.999 | 17,963.253 | 14,526.955 | 12,684.577 | 11,592.053 | 10,050.696 | 8,995.784 | 7,982.895 | 8,576.252 | 9,013.57 | 8,704.25 | 6,391.503 | 4,473.692 | 4,566.383 | 4,121.372 | 3,304.043 | 2,443.292 |
Total Assets
| 29,076.66 | 25,097.794 | 23,688.873 | 22,853.777 | 21,180.879 | 20,140.902 | 19,482.616 | 19,860.395 | 19,627.464 | 15,243.445 | 13,485.213 | 12,440.085 | 10,784.472 | 9,870.599 | 9,147.778 | 9,330.928 | 9,822.963 | 9,654.292 | 8,108.901 | 7,095.451 | 6,538.944 | 6,243.545 | 5,734.508 | 5,659.094 |
Liabilities & Equity: | ||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||
Account Payables
| 316.827 | 66.182 | 219.584 | 169.298 | 146.235 | 109.28 | 105.22 | 133.254 | 133.93 | 130.003 | 144.147 | 157.561 | 105.664 | 137.556 | 65.594 | 73.087 | 142.598 | 244.599 | 151.404 | 86.012 | 101.05 | 32.112 | 11.285 | 90.017 |
Short Term Debt
| 2,318.803 | 3,119.286 | 2,733.77 | 953.54 | 1,133.099 | 1,642.321 | 892.8 | 2,409.607 | 2,355.056 | 798.288 | 724.911 | 850.714 | 656.378 | 555.412 | 559.704 | 495.947 | 3,082.216 | 230 | 82.5 | 98.284 | 2,217.5 | 0 | 0 | 0 |
Tax Payables
| 33.408 | 79.933 | 142.844 | 128.751 | 155.824 | 118.46 | 131.181 | 129.308 | 149.495 | 129.535 | 131.519 | 135.653 | 192.792 | 133.787 | 0 | 92.917 | 70.692 | 108.949 | 106.454 | 81.747 | 59.338 | 46.662 | 0 | 0 |
Deferred Revenue
| 4.902 | 4.107 | 501.194 | 2,016.193 | 1,843.2 | 118.46 | 389.627 | 424.265 | 388.265 | 763.628 | 528.901 | 294.118 | 459.13 | 474.281 | 0 | 277.411 | 122.565 | 145.594 | 133.587 | 110.021 | 99.211 | 0 | 0 | 0 |
Other Current Liabilities
| 576.908 | 437.655 | 369.818 | 1,886.456 | 1,693.62 | 358.873 | 363.721 | 354.352 | 299.728 | 683.518 | 454.661 | 214.318 | 311.775 | 685.232 | 408.458 | 214.495 | 342.075 | 403.444 | 986.802 | 452.744 | 164.64 | 235.771 | 183.438 | 176.063 |
Total Current Liabilities
| 3,250.848 | 3,707.163 | 3,467.155 | 3,145.083 | 3,130.427 | 2,229.359 | 1,492.922 | 3,026.52 | 2,938.21 | 1,741.344 | 1,455.238 | 1,358.245 | 1,266.609 | 1,511.986 | 1,033.756 | 876.447 | 3,637.581 | 986.992 | 1,327.16 | 718.787 | 2,542.527 | 314.544 | 194.723 | 266.079 |
Non-Current Liabilities: | ||||||||||||||||||||||||
Long Term Debt
| 12,749.569 | 9,063.355 | 8,013.615 | 7,839.487 | 6,229.615 | 5,565.94 | 6,392.599 | 5,598.22 | 6,407.465 | 4,651.858 | 3,841.751 | 3,456.582 | 2,327.35 | 1,634.888 | 1,729.121 | 2,440.019 | 1,453.362 | 4,281.143 | 2,764.819 | 2,769.5 | 243.692 | 2,350 | 0 | 0 |
Deferred Revenue Non-Current
| 63.714 | 65.946 | 444.271 | 447.077 | 428.247 | 1,158.712 | 400.165 | 375.521 | 0 | 0 | 0 | 0 | 129.917 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 285.553 | 305.451 | 306.443 | 322.506 | 341.297 | 364.611 | 385.21 | 410.097 | 421.234 | 42.447 | 38.526 | 32.53 | 37.915 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 1,088.632 | 388.215 | 426.475 | 470.506 | 439.326 | 17.129 | 381.814 | 401.735 | 360.992 | 290.726 | 281.532 | 272.268 | 86.481 | 106.804 | 41.185 | 37.991 | 22.163 | 0 | 0 | 13.928 | 342.996 | 339.512 | 2,526.108 | 2,526.832 |
Total Non-Current Liabilities
| 14,187.467 | 9,822.967 | 8,794.758 | 8,639.498 | 7,036.637 | 7,106.392 | 7,559.788 | 6,785.574 | 7,189.69 | 4,985.031 | 4,102.594 | 3,761.38 | 2,581.662 | 1,741.692 | 1,770.306 | 2,478.01 | 1,475.525 | 4,281.143 | 2,764.819 | 2,783.428 | 586.687 | 2,689.512 | 2,526.108 | 2,526.832 |
Total Liabilities
| 17,438.315 | 13,530.129 | 12,261.913 | 11,784.581 | 10,167.064 | 9,335.751 | 9,052.71 | 9,812.094 | 10,127.901 | 6,726.375 | 5,557.832 | 5,119.625 | 3,848.271 | 3,253.679 | 2,804.062 | 3,354.457 | 5,113.106 | 5,268.135 | 4,091.979 | 3,502.215 | 3,129.215 | 3,004.056 | 2,720.831 | 2,792.911 |
Equity: | ||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,663.725 | 1,663.725 | 1,663.725 | 1,663.725 | 1,663.725 | 1,663.725 | 1,663.725 | 1,663.725 | 1,663.725 | 1,663.725 | 1,663.725 | 1,663.725 | 1,663.725 | 1,663.725 | 1,663.725 | 1,663.725 | 1,346.394 | 1,323.503 | 1,299.687 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 |
Retained Earnings
| 7,003.588 | 6,959.68 | 6,842.65 | 6,510.709 | 6,469.124 | 6,293.04 | 6,219.722 | 5,854.314 | 5,303.277 | 4,493.85 | 3,900.477 | 3,316.437 | 3,095.682 | 2,773.339 | 2,496.98 | 2,125.892 | 1,970.319 | 1,860.938 | 1,518.163 | 1,527.935 | 1,282.378 | 1,109.867 | 944.041 | 805.258 |
Accumulated Other Comprehensive Income/Loss
| 686.787 | 652.493 | 621.964 | 588.649 | 560.229 | 517.981 | 205.816 | 166.5 | 166.5 | 166.5 | 166.5 | 166.5 | 0 | 38.55 | 0 | 0 | 0 | 0 | 0 | -15.294 | 23.188 | 35.507 | 6.98 | 7.161 |
Other Total Stockholders Equity
| 2,138.522 | 2,138.522 | 2,138.522 | 2,138.522 | 2,138.522 | 2,149.91 | 2,138.522 | 2,138.522 | 2,161.191 | 2,138.522 | 2,138.522 | 2,138.522 | 1,972.022 | 2,334.334 | 2,180.469 | 2,184.723 | 1,350.352 | 1,177.064 | 1,178.862 | 1,037.876 | 1,041.358 | 1,044.829 | 1,049.037 | 1,053.764 |
Total Shareholders Equity
| 11,492.622 | 11,414.42 | 11,266.862 | 10,901.606 | 10,839.603 | 10,624.657 | 10,242.56 | 9,841.757 | 9,294.693 | 8,487.557 | 7,897.582 | 7,316.939 | 6,933.082 | 6,614.136 | 6,341.175 | 5,974.341 | 4,667.065 | 4,361.505 | 3,996.712 | 3,550.517 | 3,346.924 | 3,190.203 | 3,000.058 | 2,866.182 |
Total Equity
| 11,638.345 | 11,567.664 | 11,426.96 | 11,069.197 | 11,013.816 | 10,805.151 | 10,429.906 | 10,048.301 | 9,499.563 | 8,517.07 | 7,927.381 | 7,320.46 | 6,936.201 | 6,616.921 | 6,343.716 | 5,976.471 | 4,709.857 | 4,386.157 | 4,016.922 | 3,593.236 | 3,409.729 | 3,239.489 | 3,013.678 | 2,866.182 |
Total Liabilities & Shareholders Equity
| 29,076.66 | 25,097.794 | 23,688.873 | 22,853.777 | 21,180.879 | 20,140.902 | 19,482.616 | 19,860.395 | 19,627.464 | 15,243.445 | 13,485.213 | 12,440.085 | 10,784.472 | 9,870.599 | 9,147.778 | 9,330.928 | 9,822.963 | 9,654.292 | 8,108.901 | 7,095.451 | 6,538.944 | 6,243.545 | 5,734.508 | 5,659.094 |