Bharti Airtel Limited (BOM:890157)
India · Delayed Price · Currency is INR 1,584.20
-34.25 (-2.12%)
Inactive · Last trade price on Feb 5, 2026
Bharti Airtel Cash Flow Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Operating Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
Net Income | 303,919 | 335,561 | 74,670 | 83,459 | 42,549 | -150,835 |
Depreciation & Amortization | 508,952 | 450,722 | 390,708 | 359,649 | 326,741 | 294,046 |
Other Amortization | 4,981 | 4,981 | 4,668 | 4,669 | 4,166 | - |
Loss (Gain) From Sale of Assets | -1,031 | -1,031 | 44 | 22 | 74 | 99 |
Asset Writedown & Restructuring Costs | - | - | - | - | 3,810 | 8,920 |
Loss (Gain) From Sale of Investments | -2,971 | -2,048 | -2,645 | -2,474 | -1,067 | -4,546 |
Loss (Gain) on Equity Investments | -37,030 | -37,030 | -27,094 | -7,521 | -24,232 | -6,907 |
Stock-Based Compensation | 1,669 | 1,669 | 1,194 | 1,115 | 776 | 708 |
Provision & Write-off of Bad Debts | 3,741 | 3,741 | 4,278 | 5,664 | 3,048 | - |
Other Operating Activities | 315,804 | 142,944 | 319,023 | 239,783 | 208,773 | 401,583 |
Change in Accounts Receivable | 17,241 | 29,658 | -14,941 | -5,583 | -7,131 | -3,954 |
Change in Inventory | -1,416 | -1,416 | -771 | -1,157 | -1,181 | -1,139 |
Change in Accounts Payable | 29,875 | 8,586 | 6,398 | 12,671 | -4,877 | 6,902 |
Change in Other Net Operating Assets | 50,923 | 46,985 | 33,450 | -37,051 | -1,283 | 28,623 |
Operating Cash Flow | 1,194,657 | 983,322 | 788,982 | 653,246 | 550,166 | 482,050 |
Operating Cash Flow Growth | 32.76% | 24.63% | 20.78% | 18.74% | 14.13% | 165.90% |
Investing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
Capital Expenditures | -428,687 | -379,077 | -381,915 | -260,566 | -265,406 | -248,143 |
Sale of Property, Plant & Equipment | 3,382 | 3,382 | 1,228 | 885 | 13,791 | 1,437 |
Cash Acquisitions | - | 1,023 | -6,428 | - | - | - |
Divestitures | - | -69 | - | - | 6,885 | - |
Sale (Purchase) of Intangibles | -81,231 | -231,209 | -140,147 | -128,503 | -173,027 | -87,673 |
Investment in Securities | -68,115 | -2,077 | 18,480 | -20,118 | -4,999 | 38,142 |
Other Investing Activities | 6,380 | 5,329 | 6,743 | 17,500 | 4,060 | 27,353 |
Investing Cash Flow | -567,637 | -602,698 | -502,039 | -390,802 | -418,696 | -268,884 |
Financing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
Short-Term Debt Issued | - | 36,927 | 15,516 | - | 63,649 | - |
Long-Term Debt Issued | - | 235,597 | 67,123 | 136,077 | 254,785 | 327,276 |
Total Debt Issued | 252,882 | 272,524 | 82,639 | 136,077 | 318,434 | 327,276 |
Short-Term Debt Repaid | - | - | - | -70,972 | - | -35,659 |
Long-Term Debt Repaid | - | -250,132 | -179,355 | -254,213 | -413,639 | -473,985 |
Total Debt Repaid | -453,328 | -250,132 | -179,355 | -325,185 | -413,639 | -509,644 |
Net Debt Issued (Repaid) | -200,446 | 22,392 | -96,716 | -189,108 | -95,205 | -182,368 |
Issuance of Common Stock | 14 | 14 | 6 | 52,245 | 52,233 | 9 |
Repurchase of Common Stock | -1,379 | -3,675 | -1,368 | -499 | -598 | -1,111 |
Common Dividends Paid | -112,709 | -69,349 | -41,845 | -35,898 | -14,438 | -26,906 |
Other Financing Activities | -265,776 | -314,714 | -137,862 | -71,435 | -94,024 | -38,727 |
Financing Cash Flow | -580,296 | -365,332 | -277,785 | -244,695 | -152,032 | -249,103 |
Net Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
Foreign Exchange Rate Adjustments | 10,446 | 718 | -8,851 | -1,522 | 3,919 | -3,972 |
Net Cash Flow | 57,170 | 16,010 | 307 | 16,227 | -16,643 | -39,909 |
Free Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
Free Cash Flow | 765,970 | 604,245 | 407,067 | 392,680 | 284,760 | 233,907 |
Free Cash Flow Growth | 45.39% | 48.44% | 3.66% | 37.90% | 21.74% | - |
Free Cash Flow Margin | 37.65% | 34.93% | 27.14% | 28.22% | 24.43% | 23.10% |
Free Cash Flow Per Share | 127.39 | 100.85 | 69.76 | 68.55 | 51.04 | 42.68 |
Levered Free Cash Flow | 468,255 | 125,875 | 88,921 | 201,977 | -32,620 | -70,622 |
Unlevered Free Cash Flow | 589,967 | 235,964 | 188,645 | 291,324 | 50,194 | 7,049 |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
Cash Interest Paid | 126,910 | 175,476 | 140,263 | 66,893 | 131,588 | 71,294 |
Cash Income Tax Paid | 64,938 | 44,380 | 28,806 | 37,915 | 21,754 | 22,328 |
Change in Working Capital | 96,623 | 83,813 | 24,136 | -31,120 | -14,472 | 30,432 |