Bharti Statements
BH
Bharti Income Statement
B
M
INR (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
385 064
100
128 254
33.3
256 810
66.7
—
0
40 885
10.6
165 135
42.9
91 675
23.8
-40 646
-10.6
1 874
0.5
60 253
15.6
13 078
3.4
41 599
10.8
6.98
5 959.74
375 991
100
125 594
33.4
250 397
66.6
—
0
34 306
9.1
157 501
41.9
92 896
24.7
-21 012
-11.1
-19 549
0.4
27 780
7.4
7 098
1.9
20 716
5.5
3.511
5 900.18
378 995
100
124 699
32.9
254 296
67.1
—
0
33 703
8.9
156 891
41.4
97 405
25.7
-56 057
-14.8
1 038
0.3
41 084
10.8
12 320
3.3
24 422
6.4
4.17
5 856.59
370 438
100
122 027
32.9
248 411
67.1
—
0
33 380
9
150 617
40.7
97 794
26.4
-44 195
-11.9
1 501
0.4
39 397
10.6
18 465
5
13 407
3.6
2.31
5 803.9
374 400
100
123 411
33
250 989
67
—
0
33 168
8.9
151 542
40.5
99 447
26.6
-48 097
-12.8
1 342
0.4
18 529
4.9
3 327
0.9
16 125
4.3
2.79
5 779.57
360 090
100
121 144
33.6
238 946
66.4
—
0
32 478
9
146 034
40.6
92 912
25.8
-23 732
-6.6
-19 040
-5.3
50 140
13.9
7 880
2.2
30 056
8.3
5.217
5 760.84
358 044
100
121 057
33.8
236 987
66.2
—
0
31 471
8.8
145 432
40.6
91 555
25.6
-49 006
-13.7
1 042
0.3
36 893
10.3
10 756
3
15 882
4.4
2.76
5 754.35
345 268
100
120 124
34.8
225 144
65.2
—
0
29 909
8.7
138 674
40.2
86 470
25
-44 971
-13.02
1 154
0.3
42 653
12.4
12 864
3.7
21 452
6.2
3.75
5 720.53
328 046
100
116 832
35.6
211 214
64.4
—
0
26 904
8.2
133 734
40.8
77 480
23.6
-42 213
-12.9
654
0.2
35 921
10.9
11 233
3.4
16 069
4.9
2.84
5 658.1
315 003
100
113 052
35.9
201 951
64.1
—
0
26 969
8.6
127 374
40.4
74 577
23.7
-7 956
-2.5
-25 315
-8.04
50 368
16
13 218
4.2
20 078
6.4
3.539
5 672.95
298 666
100
109 516
36.7
189 150
63.3
—
0
25 761
8.6
127 594
42.7
61 556
20.6
-37 431
-12.5
1 892
0.6
26 415
8.8
9 908
3.3
8 296
2.8
1.48
5 605.41
283 264
100
105 290
37.2
177 974
62.8
—
0
23 680
8.4
122 341
43.2
55 633
19.6
-34 457
-12.2
1 892
0.7
30 289
10.7
10 308
3.6
11 340
4
2.022
5 608.21
268 536
100
100 594
37.5
167 942
62.5
—
0
20 958
7.8
115 276
42.9
52 666
19.6
-35 872
-13.4
660
0.2
17 759
6.6
8 345
3.1
2 835
1.1
0.51
5 554.29
257 473
100
99 840
38.8
157 633
61.2
—
0
21 473
8.3
109 333
42.5
48 300
18.8
-33 332
-12.9
839
0.3
20 211
7.8
5 101
2
7 592
2.9
1.366
5 559
265 178
100
109 063
41.1
156 115
58.9
—
0
20 784
7.8
110 616
41.7
45 499
17.2
-41 925
-15.8
492
0.2
-41 533
-15.7
43 067
16.2
8 536
3.2
1.56
5 437
250 604
100
105 781
42.2
144 823
57.8
—
0
18 894
7.5
106 988
42.7
37 835
15.1
-40 840
-16.3
1 031
0.4
-2 467
-1
4 135
1.7
-7 632
-3.05
-1.4
5 451
239 387
100
99 815
41.7
139 572
58.3
—
0
18 867
7.9
107 761
45
31 811
13.3
-32 896
-13.7
4 805
2
-113 737
-47.5
38 175
15.9
-159 331
-66.6
-29.22
5 453
230 187
100
100 349
43.6
129 838
56.4
—
0
18 855
8.2
102 278
44.4
27 560
12
-42 714
-18.6
8 198
3.6
-75 544
-32.8
-21 520
-9.3
-52 370
-22.8
-9.69
5 401
213 436
100
94 833
44.4
118 603
55.6
—
0
17 893
8.4
99 617
46.7
18 986
8.9
-34 908
-16.4
3 067
1.4
-23 355
-10.9
-11 637
-5.5
-10 353
-4.9
-2.02
5 125
195 763
100
91 690
46.8
104 073
53.2
—
0
15 598
8
93 783
47.9
10 290
5.3
-36 740
-18.8
1 147
0.6
-332 413
-169.8
-85 897
-43.9
-230 449
-117.7
-41.82
5 510
207 379
100
90 654
43.7
116 725
56.3
—
0
17 027
8.2
101 971
49.2
14 754
7.1
-32 997
-15.9
2 945
1.4
-29 992
-14.5
-6 070
-2.9
-28 660
-13.8
-6.18
4 638
206 022
100
101 205
49.1
104 817
50.9
—
0
19 820
9.6
93 596
45.4
11 221
5.4
-24 955
-12.1
648
0.3
7 135
3.5
1 374
0.7
1 072
0.5
0.25
4 372
202 310
100
100 113
49.5
102 197
50.5
—
0
20 151
10
94 897
46.9
7 300
3.6
-19 546
-9.7
111
0.05
2 002
1
-1 824
-0.9
862
0.4
0.2
4 310
201 478
100
97 281
48.3
104 197
51.7
—
0
19 566
9.7
94 246
46.8
9 951
4.9
-28 224
-14.008
-262
-0.1
-19 984
-9.9
-22 476
-11.2
1 188
0.6
0.27
4 322
197 992
100
89 004
45
108 988
55
—
0
19 800
10
93 182
47.1
15 806
8
-19 613
-9.9
957
0.5
-6 471
-3.3
-11 267
-5.7
973
0.5
0.23
4 230
185 852
100
85 835
46.2
100 017
53.8
—
0
9 949
5.4
79 709
42.9
20 308
10.9
-16 457
-8.9
565
0.3
1 169
0.6
-3 021
-1.6
829
0.4
0.19
4 346
203 186
100
84 446
41.6
118 740
58.4
—
0
25 488
12.5
92 427
45.5
26 313
13
-18 626
-9.2
694
0.3
5 986
2.9
379
0.2
3 058
1.5
0.7
4 382
217 769
100
95 795
44
121 974
56
—
0
24 193
11.1
89 627
41.2
32 347
14.9
-19 604
-9.002
245
0.1
11 202
5.1
5 341
2.5
3 430
1.6
0.79
4 344
219 581
100
97 448
44.4
122 133
55.6
—
0
25 512
11.6
92 741
42.2
29 392
13.4
-15 419
-7.02
843
0.4
14 313
6.5
8 136
3.7
3 673
1.7
0.84
4 348
219 346
100
86 325
39.4
133 021
60.6
—
0
19 888
9.1
103 839
47.3
29 182
13.3
-16 654
-7.6
-14
-0.006
6 459
2.9
1 753
0.8
3 734
1.7
0.86
4 346
233 357
100
102 373
43.9
130 984
56.1
—
0
29 247
12.5
94 519
40.5
36 465
15.6
-16 660
-7.1
791
0.3
18 556
8
11 841
5.1
5 037
2.2
1.16
4 354
246 515
100
106 676
43.3
139 839
56.7
—
0
31 230
12.7
94 997
38.5
44 842
18.2
-16 360
-6.6
-1 129
-0.5
27 287
11.1
11 136
4.5
14 607
5.9
3.35
4 359
255 465
100
109 326
42.8
146 139
57.2
—
0
34 067
13.3
101 060
39.6
45 079
17.6
-16 851
-6.6
239
0.09
24 931
9.8
10 089
3.9
14 620
5.7
3.36
4 350
249 596
100
95 417
38.2
154 179
61.8
—
0
23 312
9.3
111 222
44.6
42 957
17.2
-14 095
-5.6
214
0.09
26 077
10.4
10 789
4.3
13 193
5.3
3.03
4 349
240 659
100
104 200
43.3
136 459
56.7
—
0
36 478
15.2
95 862
39.8
40 597
16.9
-11 446
-4.8
315
0.1
26 061
10.8
13 523
5.6
11 081
4.6
2.55
4 354
238 357
100
104 048
43.7
134 309
56.3
—
0
35 976
15.1
94 359
39.6
39 950
16.8
-16 127
-6.8
-696
-0.3
29 888
12.5
13 394
5.6
15 361
6.4
3.53
4 354
236 709
100
102 253
43.2
134 456
56.8
—
0
35 752
15.1
92 616
39.1
41 840
17.7
-16 801
-7.1
14
0.006
46 437
19.6
21 827
9.2
21 132
8.9
4.85
4 354
230 398
100
75 692
32.9
154 706
67.1
—
0
51 827
22.5
111 724
48.5
42 982
18.7
-21 419
-9.3
4 164
1.8
23 686
10.3
10 811
4.7
12 553
5.4
2.88
4 356
232 281
100
81 811
35.2
150 470
64.8
—
0
49 890
21.5
110 701
47.7
39 769
17.1
-431
-0.2
-8 219
-3.5
28 198
12.1
13 145
5.7
14 365
6.2
3.3
4 354
228 617
100
79 503
34.8
149 114
65.2
—
0
49 979
21.9
111 797
48.9
37 317
16.3
-4 024
-1.8
-3 325
-1.5
28 218
12.3
14 765
6.5
13 832
6.1
3.18
4 354
230 055
100
79 125
34.4
150 930
65.6
—
0
50 960
22.2
114 095
49.6
36 835
16
-1 825
-0.8
-6 162
-2.7
27 028
11.7
15 326
6.7
11 085
4.8
2.55
4 354