Tata Communications Ltd
NSE:TATACOMM
Income Statement
Earnings Waterfall
Tata Communications Ltd
Revenue
|
198.5B
INR
|
Cost of Revenue
|
-73.9B
INR
|
Gross Profit
|
124.5B
INR
|
Operating Expenses
|
-106.7B
INR
|
Operating Income
|
17.9B
INR
|
Other Expenses
|
-8.1B
INR
|
Net Income
|
9.7B
INR
|
Income Statement
Tata Communications Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
188 471
N/A
|
177 142
-6%
|
183 279
+3%
|
184 469
+1%
|
183 654
0%
|
199 133
+8%
|
192 700
-3%
|
187 399
-3%
|
183 455
-2%
|
181 486
-1%
|
181 371
0%
|
181 047
0%
|
179 447
-1%
|
176 197
-2%
|
174 729
-1%
|
171 814
-2%
|
169 359
-1%
|
166 508
-2%
|
162 531
-2%
|
161 037
-1%
|
162 586
+1%
|
165 250
+2%
|
167 498
+1%
|
169 544
+1%
|
169 136
0%
|
170 680
+1%
|
173 023
+1%
|
174 306
+1%
|
174 247
0%
|
171 001
-2%
|
168 000
-2%
|
165 729
-1%
|
165 350
0%
|
167 247
+1%
|
169 325
+1%
|
171 892
+2%
|
175 326
+2%
|
178 383
+2%
|
182 991
+3%
|
187 409
+2%
|
198 458
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(104 156)
|
(104 899)
|
(104 752)
|
(105 342)
|
(103 612)
|
(109 855)
|
(102 298)
|
(98 421)
|
(97 654)
|
(98 768)
|
(94 567)
|
(93 509)
|
(90 803)
|
(90 223)
|
(86 775)
|
(84 433)
|
(81 783)
|
(80 736)
|
(75 618)
|
(73 420)
|
(73 026)
|
(73 517)
|
(70 777)
|
(69 567)
|
(67 733)
|
(69 778)
|
(68 105)
|
(67 488)
|
(66 177)
|
(65 287)
|
(61 539)
|
(60 860)
|
(60 633)
|
(63 959)
|
(61 956)
|
(61 914)
|
(62 772)
|
(66 038)
|
(64 908)
|
(67 286)
|
(73 919)
|
|
Gross Profit |
84 315
N/A
|
72 243
-14%
|
78 528
+9%
|
79 128
+1%
|
80 043
+1%
|
89 278
+12%
|
90 402
+1%
|
88 978
-2%
|
85 801
-4%
|
82 718
-4%
|
86 804
+5%
|
87 538
+1%
|
88 643
+1%
|
85 974
-3%
|
87 953
+2%
|
87 380
-1%
|
87 576
+0%
|
85 773
-2%
|
86 913
+1%
|
87 617
+1%
|
89 560
+2%
|
91 732
+2%
|
96 721
+5%
|
99 977
+3%
|
101 403
+1%
|
100 902
0%
|
104 918
+4%
|
106 818
+2%
|
108 071
+1%
|
105 714
-2%
|
106 462
+1%
|
104 870
-1%
|
104 717
0%
|
103 289
-1%
|
107 369
+4%
|
109 978
+2%
|
112 554
+2%
|
112 345
0%
|
118 083
+5%
|
120 122
+2%
|
124 539
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(76 350)
|
(66 366)
|
(72 374)
|
(73 551)
|
(74 878)
|
(80 769)
|
(83 911)
|
(83 164)
|
(80 613)
|
(75 642)
|
(81 037)
|
(81 469)
|
(82 431)
|
(79 430)
|
(83 473)
|
(84 073)
|
(83 883)
|
(80 607)
|
(83 498)
|
(83 715)
|
(83 866)
|
(84 686)
|
(88 234)
|
(90 032)
|
(92 646)
|
(91 364)
|
(93 823)
|
(92 620)
|
(90 984)
|
(85 878)
|
(86 969)
|
(85 521)
|
(84 859)
|
(82 782)
|
(86 288)
|
(88 830)
|
(91 581)
|
(91 320)
|
(98 477)
|
(102 193)
|
(106 682)
|
|
Selling, General & Administrative |
(24 102)
|
(42 669)
|
(22 545)
|
(23 702)
|
(24 195)
|
(56 463)
|
(27 581)
|
(27 513)
|
(27 612)
|
(55 011)
|
(27 828)
|
(27 897)
|
(28 038)
|
(58 999)
|
(28 614)
|
(29 019)
|
(29 691)
|
(59 813)
|
(29 436)
|
(29 458)
|
(29 456)
|
(60 327)
|
(30 394)
|
(30 266)
|
(30 157)
|
(64 639)
|
(30 328)
|
(30 627)
|
(30 865)
|
(60 351)
|
(30 963)
|
(30 629)
|
(30 267)
|
(58 482)
|
(30 373)
|
(31 792)
|
(33 662)
|
(65 916)
|
(38 343)
|
(40 362)
|
(42 771)
|
|
Depreciation & Amortization |
(19 943)
|
(18 519)
|
(18 783)
|
(18 583)
|
(18 843)
|
(21 611)
|
(20 926)
|
(20 411)
|
(19 642)
|
(18 920)
|
(18 686)
|
(18 614)
|
(18 598)
|
(18 764)
|
(18 445)
|
(18 638)
|
(18 689)
|
(19 024)
|
(19 466)
|
(19 635)
|
(20 142)
|
(20 633)
|
(21 350)
|
(21 927)
|
(22 297)
|
(23 525)
|
(23 954)
|
(24 090)
|
(24 055)
|
(23 073)
|
(22 557)
|
(22 254)
|
(22 108)
|
(21 958)
|
(22 096)
|
(22 197)
|
(22 320)
|
(22 517)
|
(23 047)
|
(23 582)
|
(24 223)
|
|
Other Operating Expenses |
(32 306)
|
(5 178)
|
(31 046)
|
(31 267)
|
(31 840)
|
(2 694)
|
(35 404)
|
(35 240)
|
(33 358)
|
(1 712)
|
(34 523)
|
(34 958)
|
(35 795)
|
(1 667)
|
(36 413)
|
(36 415)
|
(35 503)
|
(1 771)
|
(34 596)
|
(34 622)
|
(34 269)
|
(3 726)
|
(36 492)
|
(37 840)
|
(40 192)
|
(3 199)
|
(39 541)
|
(37 903)
|
(36 062)
|
(2 454)
|
(33 450)
|
(32 639)
|
(32 485)
|
(2 342)
|
(33 818)
|
(34 841)
|
(35 598)
|
(2 887)
|
(37 088)
|
(38 250)
|
(39 688)
|
|
Operating Income |
7 965
N/A
|
5 877
-26%
|
6 153
+5%
|
5 576
-9%
|
5 164
-7%
|
8 510
+65%
|
6 491
-24%
|
5 813
-10%
|
5 187
-11%
|
7 076
+36%
|
5 766
-19%
|
6 069
+5%
|
6 213
+2%
|
6 544
+5%
|
4 481
-32%
|
3 308
-26%
|
3 694
+12%
|
5 165
+40%
|
3 416
-34%
|
3 904
+14%
|
5 695
+46%
|
7 047
+24%
|
8 488
+20%
|
9 945
+17%
|
8 757
-12%
|
9 538
+9%
|
11 095
+16%
|
14 198
+28%
|
17 086
+20%
|
19 836
+16%
|
19 491
-2%
|
19 347
-1%
|
19 857
+3%
|
20 507
+3%
|
21 081
+3%
|
21 148
+0%
|
20 973
-1%
|
21 025
+0%
|
19 606
-7%
|
17 929
-9%
|
17 857
0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(7 527)
|
(2 997)
|
(4 505)
|
(4 554)
|
(4 536)
|
(3 925)
|
(6 955)
|
(5 970)
|
(5 152)
|
(1 592)
|
(4 234)
|
(4 285)
|
(4 129)
|
(1 725)
|
(3 531)
|
(3 283)
|
(3 195)
|
(647)
|
(4 237)
|
(4 339)
|
(4 483)
|
(3 663)
|
(4 215)
|
(4 393)
|
(4 514)
|
(4 189)
|
(4 713)
|
(4 620)
|
(4 503)
|
(3 233)
|
(4 001)
|
(3 845)
|
(3 636)
|
(2 394)
|
(3 439)
|
(3 509)
|
(3 901)
|
(3 136)
|
(4 836)
|
(5 232)
|
(5 881)
|
|
Non-Reccuring Items |
3 995
|
2 162
|
0
|
0
|
0
|
(1 900)
|
0
|
0
|
(1 052)
|
(1 028)
|
0
|
0
|
0
|
(10 633)
|
(10 633)
|
(12 767)
|
(12 767)
|
(3 755)
|
(3 755)
|
(1 605)
|
(1 605)
|
22
|
(42)
|
(117)
|
(117)
|
(3 840)
|
(3 945)
|
(5 099)
|
(5 213)
|
(1 421)
|
(1 259)
|
82
|
281
|
60
|
3
|
172
|
87
|
296
|
296
|
0
|
(1 855)
|
|
Gain/Loss on Disposition of Assets |
0
|
105
|
0
|
0
|
0
|
1 681
|
0
|
0
|
0
|
75
|
0
|
0
|
0
|
126
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
78
|
0
|
0
|
0
|
119
|
0
|
674
|
674
|
1 135
|
0
|
0
|
0
|
57
|
0
|
467
|
467
|
528
|
487
|
20
|
0
|
|
Total Other Income |
1 317
|
(111)
|
1 625
|
3 055
|
3 975
|
(632)
|
4 614
|
3 812
|
3 502
|
92
|
4 276
|
4 149
|
4 187
|
387
|
3 124
|
2 522
|
2 368
|
(311)
|
4 250
|
4 044
|
3 496
|
(52)
|
761
|
770
|
718
|
(232)
|
755
|
1 421
|
1 363
|
(231)
|
2 227
|
1 157
|
1 263
|
1 770
|
5 527
|
5 529
|
5 649
|
1 921
|
3 178
|
3 065
|
2 892
|
|
Pre-Tax Income |
5 748
N/A
|
5 037
-12%
|
3 274
-35%
|
4 078
+25%
|
4 604
+13%
|
3 734
-19%
|
4 152
+11%
|
3 657
-12%
|
2 486
-32%
|
4 622
+86%
|
5 806
+26%
|
5 931
+2%
|
6 270
+6%
|
(5 301)
N/A
|
(6 559)
-24%
|
(10 220)
-56%
|
(9 900)
+3%
|
456
N/A
|
(325)
N/A
|
2 005
N/A
|
3 104
+55%
|
3 432
+11%
|
4 992
+45%
|
6 205
+24%
|
4 844
-22%
|
1 397
-71%
|
3 194
+129%
|
6 575
+106%
|
9 408
+43%
|
16 086
+71%
|
16 458
+2%
|
16 740
+2%
|
17 764
+6%
|
20 000
+13%
|
23 172
+16%
|
23 808
+3%
|
23 275
-2%
|
20 635
-11%
|
18 731
-9%
|
15 782
-16%
|
13 013
-18%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3 760)
|
(3 433)
|
(2 824)
|
(3 505)
|
(3 301)
|
(3 705)
|
(3 921)
|
(3 635)
|
(2 723)
|
(2 329)
|
(2 158)
|
(2 151)
|
(3 320)
|
(2 364)
|
(2 091)
|
(1 780)
|
(1 907)
|
(3 549)
|
(3 730)
|
(3 560)
|
(3 177)
|
(2 733)
|
(2 944)
|
(3 109)
|
(2 848)
|
(1 535)
|
(1 495)
|
(2 065)
|
(2 370)
|
(3 549)
|
(3 529)
|
(3 414)
|
(3 661)
|
(5 221)
|
(6 020)
|
(5 641)
|
(5 118)
|
(2 966)
|
(2 681)
|
(2 801)
|
(3 500)
|
|
Income from Continuing Operations |
1 990
|
1 604
|
451
|
574
|
1 303
|
30
|
230
|
21
|
(238)
|
2 294
|
3 649
|
3 781
|
2 951
|
(7 665)
|
(8 650)
|
(12 000)
|
(11 807)
|
(3 093)
|
(4 054)
|
(1 553)
|
(72)
|
699
|
2 048
|
3 096
|
1 997
|
(138)
|
1 700
|
4 510
|
7 038
|
12 537
|
12 929
|
13 327
|
14 103
|
14 779
|
17 152
|
18 167
|
18 157
|
17 668
|
16 050
|
12 980
|
9 513
|
|
Income to Minority Interest |
53
|
(14)
|
(13)
|
(13)
|
(16)
|
(18)
|
(17)
|
(16)
|
(15)
|
(18)
|
(20)
|
(22)
|
(23)
|
(26)
|
(26)
|
(37)
|
(34)
|
(30)
|
(28)
|
(17)
|
(20)
|
(19)
|
(18)
|
(17)
|
(15)
|
(11)
|
(10)
|
(9)
|
(9)
|
(9)
|
(14)
|
(22)
|
7
|
(29)
|
(32)
|
(41)
|
(79)
|
(49)
|
(39)
|
(25)
|
(15)
|
|
Equity Earnings Affiliates |
21
|
0
|
(8)
|
(11)
|
(17)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
51
|
20
|
35
|
(67)
|
(163)
|
(109)
|
(104)
|
49
|
(1 503)
|
(1 503)
|
(1 505)
|
(1 555)
|
22
|
(4)
|
(34)
|
(56)
|
(21)
|
(25)
|
(6)
|
49
|
68
|
174
|
237
|
272
|
340
|
328
|
268
|
234
|
|
Net Income (Common) |
2 062
N/A
|
1 014
-51%
|
(145)
N/A
|
(25)
+83%
|
695
N/A
|
13
-98%
|
659
+4 969%
|
858
+30%
|
880
+3%
|
87
-90%
|
72
-17%
|
(651)
N/A
|
12 371
N/A
|
12 329
0%
|
12 234
-1%
|
9 334
-24%
|
(4 694)
N/A
|
(3 286)
+30%
|
(4 194)
-28%
|
(1 677)
+60%
|
(45)
+97%
|
(824)
-1 731%
|
528
N/A
|
1 050
+99%
|
(98)
N/A
|
(860)
-778%
|
952
N/A
|
4 258
+347%
|
6 765
+59%
|
12 506
+85%
|
12 890
+3%
|
13 299
+3%
|
14 159
+6%
|
14 818
+5%
|
17 294
+17%
|
18 363
+6%
|
18 350
0%
|
17 960
-2%
|
16 339
-9%
|
13 223
-19%
|
9 732
-26%
|
|
EPS (Diluted) |
7.24
N/A
|
3.55
-51%
|
-0.5
N/A
|
-0.08
+84%
|
2.43
N/A
|
0.05
-98%
|
2.31
+4 520%
|
3.01
+30%
|
3.08
+2%
|
0.3
-90%
|
0.25
-17%
|
-2.28
N/A
|
43.4
N/A
|
43.25
0%
|
42.92
-1%
|
32.75
-24%
|
-16.7
N/A
|
-11.53
+31%
|
-14.7
-27%
|
-6.09
+59%
|
-0.15
+98%
|
-2.89
-1 827%
|
1.85
N/A
|
3.68
+99%
|
-0.34
N/A
|
-3.01
-785%
|
3.34
N/A
|
14.94
+347%
|
23.73
+59%
|
43.88
+85%
|
45.23
+3%
|
46.67
+3%
|
49.69
+6%
|
51.99
+5%
|
60.69
+17%
|
64.44
+6%
|
64.39
0%
|
63.02
-2%
|
57.33
-9%
|
46.39
-19%
|
34.09
-27%
|