| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | 80780.2 | 82638.8 | 95468.3 | 96532.1 | 96100.7 |
| Other Income | 5801.1 | 3016.4 | 4194.5 | 6636.8 | 2095.8 |
| Stock Adjustments | 0 | 0 | 0 | 0 | 494.8 |
| Total Income | 86581.3 | 85655.2 | 99662.8 | 103168.9 | 98691.3 |
| EXPENDITURE : | |||||
| Raw Materials | 0 | 0 | 0 | 0 | 774.4 |
| Excise Duty | 0 | 0 | 0 | 0 | 0 |
| Power and Fuel Cost | 5626.1 | 6908.2 | 7294.6 | 6904.9 | 8439.8 |
| Other Manufacturing Expenses | 34144.1 | 30443.6 | 34082.7 | 34292.2 | 30935.6 |
| Employee Cost | 3797.5 | 3977.1 | 4303.2 | 4910.8 | 4857 |
| Selling and Administration Expenses | 5264.4 | 6023.1 | 8626.8 | 10258.8 | 16459.6 |
| Miscellaneous Expenses | 7120.1 | 6467.6 | 8312.6 | 7960 | 2380.3 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 30629.1 | 31835.6 | 37042.9 | 38842.2 | 34844.6 |
| Interest and Financial Charges | 11013.4 | 9325.5 | 9546.6 | 8546.1 | 4446.5 |
| Profit before Depreciation and Tax | 19615.7 | 22510.1 | 27496.3 | 30296.1 | 30398.1 |
| Depreciation | 21347.5 | 19243.1 | 19773 | 17449.8 | 19858.3 |
| Minority Interest before PAT | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -1731.8 | 3267 | 7723.3 | 12846.3 | 10539.8 |
| Tax | -3419.3 | 1083.5 | 3481.9 | 5953.3 | 5486.7 |
| Profit After Tax | 1687.5 | 2183.5 | 4241.4 | 6893 | 5053.1 |
| Minority Interest after PAT | 1278 | 1084.5 | 441.6 | 816.3 | 427 |
| Profit/Loss of Associate Company | 0 | 0 | 0 | 0 | -5.3 |
| Profit after Minority Interest and P/L of Assoc. Co. | 409.5 | 1099 | 3799.8 | 6076.7 | 4620.8 |
| Adjustment below Net Profit | -75 | -67.2 | -109.6 | -160.1 | 0 |
| P and L Balance brought forward | 47548.1 | 48363.8 | 45327.9 | 40479.2 | 22600.7 |
| Appropriations | 2409.6 | 1847.5 | 654.3 | 1067.9 | 2062.6 |
| P and L Bal. carried down | 45473 | 47548.1 | 48363.8 | 45327.9 | 25158.9 |
| Equity Dividend | 2409.6 | 1847.5 | 654.3 | 1067.9 | 1539 |
| Preference Dividend | 0 | 0 | 0 | 0 | 0 |
| Corporate Dividend Tax | 0 | 0 | 0 | 0 | 523.6 |
| Equity Dividend (%) | 50 | 106.8 | 20 | 27.2 | 77 |
| Earning Per Share (Rs.) | 1.02 | 2.75 | 9.51 | 15.2 | 10.25 |
| Book Value | 178.81 | 174.11 | 168.84 | 167.16 | 99.5 |
| Extraordinary Items | 786.7 | -286.31 | -631.39 | 1111.62 | 110.18 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| SOURCES OF FUNDS : | |||||
| Share Capital | 1998.7 | 1998.7 | 1998.7 | 1998.7 | 1998.7 |
| Reserves and Surplus | 69423.5 | 67535.7 | 65457.6 | 64770.6 | 37778.3 |
| Total Shareholders Funds | 71422.2 | 69534.4 | 67456.3 | 66769.3 | 39777 |
| Secured Loans | 309.5 | 2192.5 | 1203.8 | 4397.7 | 10495.2 |
| Unsecured Loans | 133938.3 | 117131.8 | 110977.8 | 100523.6 | 79108.8 |
| Total Debt | 134247.8 | 119324.3 | 112181.6 | 104921.3 | 89604 |
| Minority Interest | 13525.8 | 8813.9 | 6875 | 5498.1 | 6890.6 |
| Total Liabilities | 219195.8 | 197672.59 | 186512.91 | 177188.7 | 136271.59 |
| APPLICATION OF FUNDS : | |||||
| Gross Block | 328441.09 | 294267.59 | 271518.19 | 259900.5 | 208310.3 |
| Less: Accum. Depreciation | 127609.6 | 107067.2 | 93283.1 | 87607.7 | 84031.7 |
| Net Block | 200831.5 | 187200.41 | 178235.09 | 172292.8 | 124278.6 |
| Capital Work in Progress | 9634.2 | 9751.2 | 10838.5 | 5702 | 17414.8 |
| Investments | 15711 | 16158.6 | 14338.7 | 11977 | 10752 |
| Current Assets, Loans and Advances | |||||
| Inventories | 88.4 | 69.3 | 48.8 | 169.2 | 133.9 |
| Sundry Debtors | 4300.6 | 5883 | 4740.2 | 5503.9 | 5207.2 |
| Cash and Bank Balance | 8105.5 | 6670.6 | 5098.3 | 5098.7 | 2083.1 |
| Loans and Advances | 45558.7 | 33741.2 | 26907.8 | 29096.4 | 24429.8 |
| Less: Current Liab. and Prov. | |||||
| Current Liabilities | 63991.6 | 60457.5 | 52349.1 | 49304.1 | 45991.8 |
| Provisions | 1042.5 | 1344.2 | 1345.4 | 3347.2 | 2036 |
| Net Current Assets | -6980.9 | -15437.6 | -16899.4 | -12783.1 | -16173.8 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 219195.8 | 197672.59 | 186512.91 | 177188.7 | 136271.59 |
| Contingent Liabilities | 16558.7 | 12626.3 | 13482 | 20823.6 | 20573.8 |
If I had made LUMPSUM investment of ₹ 1,00,000
in BHARTI AIRTEL LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
