NI - NiSource Inc. Stock Analysis | Stock Taper
Logo
NiSource Inc.

NI

NiSource Inc. NYSE
$45.85 0.70% (+0.32)

Market Cap $21.99 B
52w High $48.98
52w Low $38.45
Dividend Yield 2.66%
Frequency Quarterly
P/E 22.81
Volume 2.44M
Outstanding Shares 479.44M

Income Statement

Period Revenue Operating Expense Net Income Net Profit Margin Earnings Per Share EBITDA
Q1-2026 $2.36B $586.4M $507.1M 21.46% $1.06 $1.11B
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

Balance Statement

Period Cash & Short-term Total Assets Total Liabilities Total Equity
Q1-2026 $71.9M $36.6B $24.67B $9.66B
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

Cash Flow Statement

Period Net Income Cash From Operations Cash From Investing Cash From Financing Net Change Free Cash Flow
Q1-2026 $506M $442.3M $-839.1M $358.2M $-38.6M $-362.9M
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

Revenue by Products

Product Q2-2023Q3-2023Q4-2023Q1-2024
Corporate and Other
Corporate and Other
$0 $0 $0 $140.00M
Electric Operations
Electric Operations
$400.00M $500.00M $420.00M $0
Gas Distribution Operations
Gas Distribution Operations
$700.00M $530.00M $1.00Bn $0

Q1 2026 Earnings Call Summary

Read Call Summary

5-Year Trend Analysis

A comprehensive look at NiSource Inc.'s financial evolution and strategic trajectory over the past five years.

+ Strengths

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.

! Risks

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.

Outlook

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.