NI
NI
NiSource Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $1.9B ▲ | $590.8M ▲ | $257.8M ▲ | 13.55% ▲ | $0.54 ▲ | $830.6M ▲ |
| Q3-2025 | $1.27B ▼ | $380.9M ▲ | $94.7M ▼ | 7.44% ▼ | $0.2 ▼ | $614.3M ▲ |
| Q2-2025 | $1.28B ▼ | $362.1M ▲ | $102.2M ▼ | 7.97% ▼ | $0.22 ▼ | $550.1M ▼ |
| Q1-2025 | $2.18B ▲ | $348.5M ▼ | $474.8M ▲ | 21.75% ▲ | $1.01 ▲ | $1.02B ▲ |
| Q4-2024 | $1.59B | $372.7M | $223.9M | 14.1% | $0.47 | $713.9M |
What's going well?
Revenue soared 50% and profits nearly tripled, showing strong demand and improved efficiency. Margins are up across the board, and the company is generating solid cash from its core business.
What's concerning?
Operating expenses are rising quickly, and high interest costs continue to eat into profits. 'Other' expenses are also a persistent drag, and revenue swings suggest the business can be volatile.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $135.7M ▲ | $36.55B ▲ | $24.89B ▲ | $9.45B ▲ |
| Q3-2025 | $119.5M ▼ | $34.4B ▲ | $23.16B ▲ | $9.12B ▲ |
| Q2-2025 | $335.4M ▲ | $34.03B ▲ | $23.03B ▲ | $8.88B ▼ |
| Q1-2025 | $259.4M ▲ | $33.11B ▲ | $22.16B ▲ | $8.9B ▲ |
| Q4-2024 | $156.6M | $31.79B | $21.12B | $8.68B |
What's financially strong about this company?
The company owns a lot of valuable physical infrastructure and has positive equity. Most debt is long-term, so there’s no immediate repayment crunch.
What are the financial risks or weaknesses?
Cash is very low for a company this size, and debt keeps rising. Liquidity is tight, and working capital needs are growing, putting pressure on day-to-day finances.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $256.6M ▲ | $712.6M ▲ | $-1.04B ▼ | $345M ▲ | $16.2M ▲ | $-133.7M ▲ |
| Q3-2025 | $94.4M ▼ | $467.9M ▼ | $-819.3M ▲ | $105.3M ▼ | $-246.1M ▼ | $-172.6M ▼ |
| Q2-2025 | $100.5M ▼ | $495.4M ▼ | $-1.21B ▲ | $780.1M ▲ | $61.9M ▼ | $-162.8M ▼ |
| Q1-2025 | $526.7M ▲ | $686.4M ▲ | $-1.35B ▼ | $771.4M ▲ | $105.1M ▲ | $49.1M ▲ |
| Q4-2024 | $244.3M | $539.8M | $-798.5M | $298.5M | $39.8M | $-249.2M |
What's strong about this company's cash flow?
Operating cash flow jumped to $713 million, showing the core business is healthy and improving. Net income also rose sharply, and cash conversion is strong.
What are the cash flow concerns?
Free cash flow remains negative due to high capital spending, and the company still relies on borrowing and issuing stock to fund its needs. The cash balance is low, leaving little room for error.
Revenue by Products
| Product | Q2-2023 | Q3-2023 | Q4-2023 | Q1-2024 |
|---|---|---|---|---|
Corporate and Other | $0 ▲ | $0 ▲ | $0 ▲ | $140.00M ▲ |
Electric Operations | $400.00M ▲ | $500.00M ▲ | $420.00M ▼ | $0 ▼ |
Gas Distribution Operations | $700.00M ▲ | $530.00M ▼ | $1.00Bn ▲ | $0 ▼ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at NiSource Inc.'s financial evolution and strategic trajectory over the past five years.
Key strengths include steady revenue and earnings growth, improving margins, and robust operating cash generation. The company benefits from regulated monopoly positions, a growing rate base, and generally constructive relationships with regulators. Its strategy is aligned with long‑term trends: grid modernization, coal retirements, more renewables, and rising electricity demand from data centers. Operational innovation and strong capital access further support its ability to execute a large investment plan.
Major risks revolve around high leverage, tight liquidity, and persistently negative free cash flow driven by heavy capital spending. Rising interest costs and historically negative retained earnings underline the financial strain of this investment phase. Regulatory risk is ever‑present: returns and cost recovery for big projects, especially data center and clean‑energy initiatives, depend on regulator support. The energy transition poses structural challenges for the gas business, and there is execution risk in delivering large, complex projects on time and on budget. Some reported financial data—especially for 2025 on the balance sheet—also appear anomalous, which adds uncertainty to precise ratio analysis.
The overall outlook is one of a utility in active transformation: moving from a traditional footprint toward a more digital, cleaner, and data‑center‑oriented model. If NiSource continues to secure regulatory backing and successfully executes its sizable capital plan, its growing rate base and modernized assets could support continued earnings and cash flow growth over the long run. At the same time, the path involves elevated financial leverage, dependence on capital markets, and the need to manage the dual challenge of decarbonizing while meeting rising power demand, all of which introduce meaningful uncertainty around the ultimate risk‑reward balance.
About NiSource Inc.
https://www.nisource.comNiSource Inc., an energy holding company, operates as a regulated natural gas and electric utility company in the United States. It operates through two segments, Gas Distribution Operations and Electric Operations.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $1.9B ▲ | $590.8M ▲ | $257.8M ▲ | 13.55% ▲ | $0.54 ▲ | $830.6M ▲ |
| Q3-2025 | $1.27B ▼ | $380.9M ▲ | $94.7M ▼ | 7.44% ▼ | $0.2 ▼ | $614.3M ▲ |
| Q2-2025 | $1.28B ▼ | $362.1M ▲ | $102.2M ▼ | 7.97% ▼ | $0.22 ▼ | $550.1M ▼ |
| Q1-2025 | $2.18B ▲ | $348.5M ▼ | $474.8M ▲ | 21.75% ▲ | $1.01 ▲ | $1.02B ▲ |
| Q4-2024 | $1.59B | $372.7M | $223.9M | 14.1% | $0.47 | $713.9M |
What's going well?
Revenue soared 50% and profits nearly tripled, showing strong demand and improved efficiency. Margins are up across the board, and the company is generating solid cash from its core business.
What's concerning?
Operating expenses are rising quickly, and high interest costs continue to eat into profits. 'Other' expenses are also a persistent drag, and revenue swings suggest the business can be volatile.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $135.7M ▲ | $36.55B ▲ | $24.89B ▲ | $9.45B ▲ |
| Q3-2025 | $119.5M ▼ | $34.4B ▲ | $23.16B ▲ | $9.12B ▲ |
| Q2-2025 | $335.4M ▲ | $34.03B ▲ | $23.03B ▲ | $8.88B ▼ |
| Q1-2025 | $259.4M ▲ | $33.11B ▲ | $22.16B ▲ | $8.9B ▲ |
| Q4-2024 | $156.6M | $31.79B | $21.12B | $8.68B |
What's financially strong about this company?
The company owns a lot of valuable physical infrastructure and has positive equity. Most debt is long-term, so there’s no immediate repayment crunch.
What are the financial risks or weaknesses?
Cash is very low for a company this size, and debt keeps rising. Liquidity is tight, and working capital needs are growing, putting pressure on day-to-day finances.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $256.6M ▲ | $712.6M ▲ | $-1.04B ▼ | $345M ▲ | $16.2M ▲ | $-133.7M ▲ |
| Q3-2025 | $94.4M ▼ | $467.9M ▼ | $-819.3M ▲ | $105.3M ▼ | $-246.1M ▼ | $-172.6M ▼ |
| Q2-2025 | $100.5M ▼ | $495.4M ▼ | $-1.21B ▲ | $780.1M ▲ | $61.9M ▼ | $-162.8M ▼ |
| Q1-2025 | $526.7M ▲ | $686.4M ▲ | $-1.35B ▼ | $771.4M ▲ | $105.1M ▲ | $49.1M ▲ |
| Q4-2024 | $244.3M | $539.8M | $-798.5M | $298.5M | $39.8M | $-249.2M |
What's strong about this company's cash flow?
Operating cash flow jumped to $713 million, showing the core business is healthy and improving. Net income also rose sharply, and cash conversion is strong.
What are the cash flow concerns?
Free cash flow remains negative due to high capital spending, and the company still relies on borrowing and issuing stock to fund its needs. The cash balance is low, leaving little room for error.
Revenue by Products
| Product | Q2-2023 | Q3-2023 | Q4-2023 | Q1-2024 |
|---|---|---|---|---|
Corporate and Other | $0 ▲ | $0 ▲ | $0 ▲ | $140.00M ▲ |
Electric Operations | $400.00M ▲ | $500.00M ▲ | $420.00M ▼ | $0 ▼ |
Gas Distribution Operations | $700.00M ▲ | $530.00M ▼ | $1.00Bn ▲ | $0 ▼ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at NiSource Inc.'s financial evolution and strategic trajectory over the past five years.
Key strengths include steady revenue and earnings growth, improving margins, and robust operating cash generation. The company benefits from regulated monopoly positions, a growing rate base, and generally constructive relationships with regulators. Its strategy is aligned with long‑term trends: grid modernization, coal retirements, more renewables, and rising electricity demand from data centers. Operational innovation and strong capital access further support its ability to execute a large investment plan.
Major risks revolve around high leverage, tight liquidity, and persistently negative free cash flow driven by heavy capital spending. Rising interest costs and historically negative retained earnings underline the financial strain of this investment phase. Regulatory risk is ever‑present: returns and cost recovery for big projects, especially data center and clean‑energy initiatives, depend on regulator support. The energy transition poses structural challenges for the gas business, and there is execution risk in delivering large, complex projects on time and on budget. Some reported financial data—especially for 2025 on the balance sheet—also appear anomalous, which adds uncertainty to precise ratio analysis.
The overall outlook is one of a utility in active transformation: moving from a traditional footprint toward a more digital, cleaner, and data‑center‑oriented model. If NiSource continues to secure regulatory backing and successfully executes its sizable capital plan, its growing rate base and modernized assets could support continued earnings and cash flow growth over the long run. At the same time, the path involves elevated financial leverage, dependence on capital markets, and the need to manage the dual challenge of decarbonizing while meeting rising power demand, all of which introduce meaningful uncertainty around the ultimate risk‑reward balance.

CEO
Lloyd M. Yates
Compensation Summary
(Year 2021)
Upcoming Earnings
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2015-07-02 | Forward | 509:200 |
| 1998-02-23 | Forward | 2:1 |
ETFs Holding This Stock
Summary
Showing Top 3 of 696
Ratings Snapshot
Rating : B-
Most Recent Analyst Grades
Citigroup
Neutral
Wells Fargo
Overweight
UBS
Buy
Mizuho
Outperform
Jefferies
Buy
Evercore ISI Group
In Line
Grade Summary
Showing Top 6 of 10
Price Target
Institutional Ownership
VANGUARD GROUP INC
Shares:62.41M
Value:$2.95B
BLACKROCK, INC.
Shares:51.57M
Value:$2.44B
T. ROWE PRICE INVESTMENT MANAGEMENT, INC.
Shares:43.26M
Value:$2.05B
Summary
Showing Top 3 of 1,110

