Bharti Airtel Ltd
NSE:BHARTIARTL
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Bharti Airtel Ltd
NSE:BHARTIARTL
|
IN |
Balance Sheet
Balance Sheet Decomposition
Bharti Airtel Ltd
Bharti Airtel Ltd
Balance Sheet
Bharti Airtel Ltd
| Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
547
|
658
|
1 303
|
3 087
|
2 649
|
7 464
|
6 777
|
3 577
|
10 142
|
8 839
|
11 581
|
14 285
|
44 505
|
11 721
|
37 087
|
16 177
|
50 005
|
62 121
|
135 507
|
80 859
|
60 959
|
71 794
|
69 155
|
61 056
|
|
| Cash |
547
|
658
|
0
|
0
|
0
|
7 464
|
6 777
|
3 577
|
10 142
|
8 839
|
11 581
|
14 285
|
44 505
|
0
|
0
|
13 645
|
12 143
|
8 273
|
16 020
|
43 531
|
31 240
|
29 628
|
34 835
|
44 326
|
|
| Cash Equivalents |
0
|
0
|
1 303
|
3 087
|
2 649
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11 721
|
37 087
|
2 532
|
37 862
|
53 848
|
119 487
|
37 328
|
29 719
|
42 166
|
34 320
|
16 730
|
|
| Short-Term Investments |
419
|
177
|
3 359
|
4 992
|
2 527
|
2 004
|
48 086
|
24 079
|
67 445
|
6 960
|
26 851
|
67 339
|
67 568
|
92 840
|
30 059
|
16 923
|
68 978
|
46 505
|
137 832
|
59 626
|
30 933
|
56 640
|
40 692
|
37 990
|
|
| Total Receivables |
8 037
|
10 798
|
7 378
|
10 266
|
14 878
|
18 885
|
28 543
|
67 296
|
38 702
|
60 486
|
73 133
|
87 067
|
80 350
|
94 401
|
117 731
|
83 040
|
162 755
|
171 823
|
449 105
|
178 376
|
168 899
|
183 413
|
183 025
|
242 349
|
|
| Accounts Receivables |
1 089
|
3 277
|
5 311
|
7 476
|
11 249
|
12 326
|
16 331
|
28 998
|
30 440
|
46 618
|
55 142
|
60 337
|
57 772
|
62 234
|
66 103
|
63 282
|
74 966
|
60 078
|
71 067
|
62 373
|
82 580
|
96 829
|
113 453
|
156 239
|
|
| Other Receivables |
6 948
|
7 521
|
2 067
|
2 790
|
3 629
|
6 559
|
12 212
|
38 298
|
8 262
|
13 868
|
17 991
|
26 730
|
22 578
|
32 167
|
51 628
|
19 758
|
87 789
|
111 745
|
378 038
|
116 003
|
86 319
|
86 584
|
69 572
|
86 110
|
|
| Inventory |
87
|
209
|
317
|
545
|
381
|
2 064
|
3 497
|
963
|
3 730
|
10 222
|
11 737
|
12 895
|
13 637
|
1 339
|
1 692
|
17 542
|
18 335
|
21 320
|
8 294
|
7 404
|
9 464
|
6 080
|
7 400
|
12 676
|
|
| Other Current Assets |
149
|
173
|
3 786
|
7 709
|
11 873
|
14 426
|
26 881
|
23 793
|
17 666
|
25 570
|
24 782
|
15 320
|
17 797
|
54 473
|
41 983
|
48 356
|
34 917
|
26 873
|
35 694
|
221 264
|
250 024
|
257 086
|
282 489
|
321 817
|
|
| Total Current Assets |
9 238
|
12 015
|
16 143
|
26 598
|
32 308
|
44 843
|
113 783
|
119 707
|
137 685
|
112 077
|
148 084
|
196 906
|
223 857
|
254 774
|
228 552
|
182 038
|
334 990
|
328 642
|
766 432
|
547 529
|
520 279
|
575 013
|
582 761
|
675 888
|
|
| PP&E Net |
35 026
|
49 956
|
63 583
|
92 597
|
142 411
|
210 604
|
313 407
|
461 521
|
482 629
|
651 426
|
674 932
|
638 277
|
596 429
|
592 638
|
657 812
|
644 030
|
758 168
|
903 661
|
1 176 594
|
1 189 828
|
1 270 397
|
1 609 000
|
1 714 565
|
2 141 101
|
|
| PP&E Gross |
35 026
|
49 956
|
63 583
|
92 597
|
142 411
|
210 604
|
313 407
|
461 521
|
482 629
|
651 426
|
674 932
|
638 277
|
596 429
|
592 638
|
657 812
|
644 030
|
758 168
|
903 661
|
1 176 594
|
1 189 828
|
1 270 397
|
1 609 000
|
1 714 565
|
2 141 101
|
|
| Accumulated Depreciation |
7 430
|
12 614
|
16 325
|
25 694
|
39 138
|
60 743
|
96 233
|
131 787
|
195 493
|
280 447
|
378 080
|
474 325
|
579 548
|
632 233
|
745 758
|
772 459
|
866 878
|
1 007 842
|
1 148 759
|
1 203 366
|
1 348 090
|
1 502 902
|
1 531 973
|
1 711 114
|
|
| Intangible Assets |
16 289
|
16 829
|
15 786
|
15 964
|
14 873
|
14 116
|
13 204
|
12 913
|
17 650
|
249 267
|
253 329
|
235 963
|
340 580
|
460 205
|
693 755
|
908 624
|
883 278
|
868 434
|
812 592
|
773 169
|
891 670
|
1 321 451
|
1 222 490
|
1 336 596
|
|
| Goodwill |
14 755
|
8 025
|
20 602
|
23 247
|
23 687
|
23 684
|
27 043
|
6 489
|
42 240
|
388 050
|
407 560
|
412 423
|
469 136
|
414 823
|
428 381
|
338 082
|
328 070
|
332 562
|
346 192
|
329 064
|
338 313
|
337 741
|
265 017
|
516 974
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 052
|
20 341
|
28 073
|
91 944
|
97 330
|
95 223
|
70 208
|
100 508
|
74 474
|
147 478
|
85 215
|
96 139
|
95 917
|
112 180
|
|
| Long-Term Investments |
5 083
|
3 551
|
158
|
671
|
690
|
682
|
108
|
23 490
|
57
|
0
|
223
|
14 781
|
96 785
|
83 250
|
89 617
|
127 208
|
93 558
|
110 891
|
117 102
|
234 723
|
284 877
|
282 494
|
313 328
|
41 851
|
|
| Other Long-Term Assets |
4 962
|
15 847
|
2 749
|
2 470
|
3 274
|
3 960
|
5 099
|
11 982
|
30 679
|
64 244
|
85 436
|
73 562
|
76 912
|
68 101
|
61 785
|
37 447
|
37 544
|
106 862
|
314 404
|
238 487
|
245 809
|
244 494
|
251 232
|
319 014
|
|
| Other Assets |
14 755
|
8 025
|
20 602
|
23 247
|
23 687
|
23 684
|
27 043
|
6 489
|
42 240
|
388 050
|
407 560
|
412 423
|
469 136
|
414 823
|
428 381
|
338 082
|
328 070
|
332 562
|
346 192
|
329 064
|
338 313
|
337 741
|
265 017
|
516 974
|
|
| Total Assets |
85 353
N/A
|
106 223
+24%
|
119 021
+12%
|
161 547
+36%
|
217 243
+34%
|
297 888
+37%
|
472 644
+59%
|
636 101
+35%
|
710 940
+12%
|
1 465 064
+106%
|
1 570 616
+7%
|
1 592 253
+1%
|
1 831 772
+15%
|
1 965 735
+7%
|
2 257 232
+15%
|
2 332 652
+3%
|
2 505 816
+7%
|
2 751 560
+10%
|
3 607 790
+31%
|
3 460 278
-4%
|
3 636 560
+5%
|
4 466 332
+23%
|
4 445 310
0%
|
5 143 604
+16%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
12 386
|
12 954
|
3 975
|
7 209
|
14 130
|
16 877
|
18 749
|
118 869
|
21 123
|
55 919
|
64 715
|
85 497
|
105 763
|
215 896
|
255 806
|
268 537
|
277 675
|
263 138
|
250 199
|
278 721
|
292 741
|
328 946
|
351 325
|
381 537
|
|
| Accrued Liabilities |
362
|
484
|
3 813
|
5 974
|
8 313
|
15 476
|
23 924
|
1 738
|
42 257
|
89 276
|
109 358
|
111 167
|
109 137
|
4 212
|
6 509
|
12 728
|
34 220
|
38 804
|
13 915
|
44 796
|
12 242
|
14 025
|
16 050
|
19 089
|
|
| Short-Term Debt |
296
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
86 680
|
57 238
|
129 442
|
129 569
|
310 097
|
167 034
|
80 823
|
193 795
|
53 414
|
77 844
|
222 346
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
8 758
|
11 237
|
12 892
|
10 925
|
19 348
|
0
|
20 424
|
84 370
|
193 078
|
98 226
|
209 039
|
125 366
|
54 602
|
47 062
|
134 346
|
71 732
|
160 777
|
190 340
|
77 072
|
182 808
|
229 182
|
308 736
|
|
| Other Current Liabilities |
976
|
1 922
|
12 930
|
27 071
|
42 645
|
63 371
|
92 114
|
65 057
|
64 638
|
140 280
|
121 722
|
125 657
|
144 111
|
204 994
|
212 449
|
176 828
|
206 589
|
246 363
|
722 951
|
521 679
|
564 410
|
640 445
|
712 277
|
872 694
|
|
| Total Current Liabilities |
14 020
|
15 360
|
29 477
|
51 491
|
77 980
|
106 649
|
154 135
|
185 665
|
148 442
|
369 845
|
488 873
|
420 547
|
568 050
|
637 148
|
586 604
|
634 597
|
782 399
|
930 134
|
1 314 876
|
1 116 359
|
1 140 260
|
1 219 638
|
1 386 678
|
1 804 402
|
|
| Long-Term Debt |
20 182
|
36 534
|
36 965
|
37 803
|
34 503
|
41 536
|
77 715
|
135 171
|
81 474
|
532 338
|
497 154
|
573 049
|
552 982
|
591 575
|
892 686
|
896 373
|
849 420
|
872 454
|
1 154 470
|
1 356 689
|
1 425 912
|
2 023 981
|
1 848 897
|
1 605 339
|
|
| Deferred Income Tax |
0
|
2 898
|
2 970
|
3 494
|
3 508
|
3 616
|
5 301
|
11 688
|
3 737
|
12 487
|
11 621
|
12 556
|
16 850
|
13 077
|
12 512
|
9 429
|
10 606
|
11 297
|
16 877
|
16 107
|
24 488
|
20 762
|
25 118
|
93 549
|
|
| Minority Interest |
1 240
|
921
|
0
|
749
|
957
|
1 801
|
8 556
|
12 298
|
25 285
|
28 563
|
27 695
|
40 886
|
42 102
|
51 613
|
54 981
|
68 750
|
88 139
|
135 258
|
249 847
|
222 739
|
253 807
|
288 814
|
235 451
|
397 958
|
|
| Other Liabilities |
1 670
|
2 248
|
3 694
|
6 945
|
8 117
|
8 733
|
9 894
|
0
|
30 062
|
34 163
|
39 160
|
41 998
|
54 228
|
41 732
|
42 756
|
48 940
|
79 908
|
88 195
|
100 272
|
158 857
|
126 550
|
137 508
|
128 978
|
105 637
|
|
| Total Liabilities |
37 112
N/A
|
57 962
+56%
|
73 105
+26%
|
100 482
+37%
|
125 065
+24%
|
162 335
+30%
|
255 601
+57%
|
344 822
+35%
|
289 000
-16%
|
977 396
+238%
|
1 064 503
+9%
|
1 089 036
+2%
|
1 234 212
+13%
|
1 335 145
+8%
|
1 589 539
+19%
|
1 658 089
+4%
|
1 810 472
+9%
|
2 037 338
+13%
|
2 836 342
+39%
|
2 870 751
+1%
|
2 971 017
+3%
|
3 690 703
+24%
|
3 625 122
-2%
|
4 006 885
+11%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
18 534
|
18 534
|
18 534
|
18 534
|
18 939
|
18 959
|
18 979
|
18 982
|
18 988
|
18 988
|
18 988
|
18 988
|
19 987
|
19 987
|
19 987
|
19 987
|
19 987
|
19 987
|
27 278
|
27 460
|
27 950
|
28 366
|
28 766
|
29 001
|
|
| Retained Earnings |
0
|
0
|
20 034
|
5 056
|
17 511
|
60 083
|
125 964
|
230 495
|
345 689
|
398 410
|
436 934
|
460 975
|
471 236
|
436 627
|
485 478
|
514 733
|
506 803
|
491 341
|
161 986
|
2 030
|
159 954
|
239 071
|
293 349
|
578 862
|
|
| Additional Paid In Capital |
29 707
|
29 707
|
48 116
|
47 987
|
56 363
|
56 645
|
72 214
|
40 150
|
56 499
|
56 499
|
56 499
|
56 499
|
123 456
|
123 456
|
123 456
|
123 456
|
123 456
|
123 456
|
508 319
|
530 019
|
581 755
|
640 511
|
687 444
|
715 576
|
|
| Unrealized Security Profit/Loss |
0
|
21
|
0
|
0
|
0
|
0
|
0
|
21
|
21
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
559
|
331
|
216
|
134
|
119
|
0
|
81
|
268
|
282
|
674
|
342
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 555
|
1 733
|
2 505
|
5 355
|
|
| Other Equity |
0
|
0
|
141
|
69
|
419
|
0
|
4
|
1 631
|
824
|
14 018
|
6 026
|
32 571
|
16 777
|
50 520
|
38 772
|
16 387
|
45 098
|
79 438
|
73 865
|
34 078
|
102 561
|
130 586
|
186 866
|
181 365
|
|
| Total Equity |
48 240
N/A
|
48 262
+0%
|
45 916
-5%
|
61 065
+33%
|
92 178
+51%
|
135 553
+47%
|
217 042
+60%
|
291 279
+34%
|
421 940
+45%
|
487 668
+16%
|
506 113
+4%
|
503 217
-1%
|
597 560
+19%
|
630 590
+6%
|
667 693
+6%
|
674 563
+1%
|
695 344
+3%
|
714 222
+3%
|
771 448
+8%
|
589 527
-24%
|
665 543
+13%
|
775 629
+17%
|
820 188
+6%
|
1 136 719
+39%
|
|
| Total Liabilities & Equity |
85 353
N/A
|
106 223
+24%
|
119 021
+12%
|
161 547
+36%
|
217 243
+34%
|
297 888
+37%
|
472 644
+59%
|
636 101
+35%
|
710 940
+12%
|
1 465 064
+106%
|
1 570 616
+7%
|
1 592 253
+1%
|
1 831 772
+15%
|
1 965 735
+7%
|
2 257 232
+15%
|
2 332 652
+3%
|
2 505 816
+7%
|
2 751 560
+10%
|
3 607 790
+31%
|
3 460 278
-4%
|
3 636 560
+5%
|
4 466 332
+23%
|
4 445 310
0%
|
5 143 604
+16%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
4 037
|
4 037
|
4 037
|
4 037
|
4 125
|
4 130
|
4 134
|
4 135
|
4 136
|
4 136
|
4 133
|
4 132
|
4 351
|
4 354
|
4 354
|
4 352
|
4 352
|
3 996
|
5 453
|
5 592
|
5 489
|
5 572
|
5 652
|
5 698
|
|