Interactive Financial Charts Not Available

NiSource (NI) | Financial Analysis & Statements

NiSource Inc. | Large-cap | Utilities

$42.28

-0.21%

NiSource vs Atmos Energy NiSource vs UGI NiSource vs Southwest Gas NiSource vs Brookfield NiSource vs New Jersey Resources NiSource vs S&P 500 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Jun 2025

Income Metrics

Revenue 1.3B

Gross Profit 625.0M 48.71%

Operating Income 264.1M 20.58%

Net Income 100.5M 7.83%

EPS (Diluted) $0.22

Balance Sheet Metrics

Total Assets 33.1B

Total Liabilities 22.2B

Shareholders Equity 10.9B

Debt to Equity 2.02

Cash Flow Metrics

Operating Cash Flow 733.9M

Free Cash Flow 49.1M

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

NiSource Income Statement From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Revenue i	5.5B	5.5B	5.9B	4.9B	4.7B
Cost of Goods Sold i	2.6B	3.0B	3.6B	2.8B	2.7B
Gross Profit i	2.8B	2.5B	2.3B	2.1B	2.0B
Gross Margin % i	51.5%	45.0%	38.5%	41.9%	42.4%
Operating Expenses
Research & Development i	-	-	-	-	-
Selling, General & Administrative i	13.5M	24.0M	-27.6M	-35.5M	-9.3M
Other Operating Expenses i	-	-	-	-	-
Total Operating Expenses i	13.5M	24.0M	-27.6M	-35.5M	-9.3M
Operating Income i	1.5B	1.3B	1.2B	1.1B	970.7M
Operating Margin % i	26.8%	23.1%	20.3%	21.4%	20.7%
Non-Operating Items
Interest Income i	10.4M	9.0M	4.3M	4.0M	5.5M
Interest Expense i	523.1M	501.2M	372.2M	343.4M	371.0M
Other Non-Operating Income	45.1M	20.1M	124.5M	-6.4M	-636.8M
Pre-tax Income i	1.0B	813.9M	956.4M	706.6M	-31.3M
Income Tax i	158.1M	139.5M	164.6M	117.8M	-17.1M
Effective Tax Rate % i	15.8%	17.1%	17.2%	16.7%	0.0%
Net Income i	844.7M	674.4M	791.8M	588.8M	-14.2M
Net Margin % i	15.5%	12.2%	13.5%	12.0%	-0.3%
Key Metrics
EBITDA i	2.5B	2.2B	2.0B	1.8B	1.7B
EPS (Basic) i	$1.63	$1.59	$1.84	$1.35	$-0.19
EPS (Diluted) i	$1.62	$1.48	$1.70	$1.27	$-0.19
Basic Shares Outstanding i	454200000	416100000	407100000	393600000	384300000
Diluted Shares Outstanding i	454200000	416100000	407100000	393600000	384300000

Income Statement Trend

NiSource Balance Sheet From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Assets
Current Assets
Cash & Equivalents i	156.6M	2.2B	40.8M	84.2M	116.5M
Short-term Investments i	-	-	-	-	-
Accounts Receivable i	964.2M	862.0M	1.0B	825.6M	791.3M
Inventory i	389.1M	503.2M	751.9M	498.7M	401.1M
Other Current Assets	344.1M	332.9M	443.2M	402.0M	221.7M
Total Current Assets i	2.1B	4.5B	2.6B	1.9B	1.7B
Non-Current Assets
Property, Plant & Equipment i	3.4B	3.2B	2.4B	2.4B	3.1B
Goodwill i	3.0B	3.0B	3.0B	3.0B	3.0B
Intangible Assets i	-	-	-	-	-
Long-term Investments	-	-	-	-	-
Other Non-Current Assets	432.0M	324.0M	252.0M	322.7M	228.9M
Total Non-Current Assets i	29.7B	26.6B	24.2B	22.2B	20.4B
Total Assets i	31.8B	31.1B	26.7B	24.2B	22.0B
Liabilities
Current Liabilities
Accounts Payable i	863.1M	749.4M	899.5M	697.8M	589.0M
Short-term Debt i	1.9B	3.1B	1.8B	624.8M	526.3M
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	150.5M	278.6M	584.0M	137.4M	161.3M
Total Current Liabilities i	4.1B	5.3B	4.7B	2.7B	2.3B
Non-Current Liabilities
Long-term Debt i	12.1B	11.1B	9.5B	9.4B	9.4B
Deferred Tax Liabilities i	2.3B	2.1B	1.9B	1.7B	1.5B
Other Non-Current Liabilities	313.0M	-	120.2M	504.8M	313.9M
Total Non-Current Liabilities i	17.0B	15.7B	14.2B	14.1B	13.9B
Total Liabilities i	21.1B	20.9B	18.8B	16.9B	16.2B
Equity
Common Stock i	4.7M	4.5M	4.2M	4.1M	3.9M
Retained Earnings i	-711.7M	-967.0M	-1.2B	-1.6B	-1.8B
Treasury Stock i	99.9M	99.9M	99.9M	99.9M	99.9M
Other Equity	-	-	-	-	-
Total Shareholders Equity i	10.7B	10.1B	7.9B	7.3B	5.8B
Key Metrics
Total Debt i	14.0B	14.1B	11.3B	10.0B	9.9B
Working Capital i	-2.0B	-765.7M	-2.1B	-825.4M	-620.0M

Balance Sheet Composition

NiSource Cash Flow Statement From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Operating Activities
Net Income i	844.7M	674.4M	791.8M	588.8M	-14.2M
Depreciation & Amortization i	1.0B	908.2M	820.8M	748.4M	725.9M
Stock-Based Compensation i	43.6M	33.5M	24.9M	24.3M	17.4M
Working Capital Changes i	-129.2M	266.1M	-349.0M	-266.8M	-68.1M
Operating Cash Flow i	1.8B	2.0B	1.5B	1.2B	631.7M
Investing Activities
Capital Expenditures i	-29.0M	-	-	-	-
Acquisitions i	-	-	-	-	-
Investment Purchases i	-17.8M	-42.8M	-73.5M	-102.9M	-144.7M
Investment Sales i	93.2M	39.9M	75.7M	97.8M	131.4M
Investing Cash Flow i	-599.0M	-925.8M	-367.1M	-366.9M	879.0M
Financing Activities
Share Repurchases i	-500.1M	-400.1M	0	0	0
Dividends Paid i	-489.2M	-457.3M	-436.6M	-400.3M	-376.7M
Debt Issuance i	2.2B	1.5B	345.6M	0	3.0B
Debt Repayment i	-2.5B	-33.1M	-60.3M	-25.7M	-4.2B
Financing Cash Flow i	-3.1B	3.8B	1.1B	956.3M	-2.9B
Free Cash Flow i	-861.5M	-710.7M	-793.7M	-620.1M	-654.1M
Net Change in Cash i	-1.8B	4.9B	2.2B	1.8B	-1.4B

Cash Flow Trend

NiSource Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 22.49

Forward P/E 22.73

Price to Book 2.24

Price to Sales 3.25

PEG Ratio 22.73

Profitability Ratios

Profit Margin 14.46%

Operating Margin 20.46%

Return on Equity 9.31%

Return on Assets 3.22%

Financial Health

Current Ratio 0.59

Debt to Equity 143.28

Beta 0.54

Per Share Data

EPS (TTM) $1.88

Book Value per Share $18.87

Revenue per Share $13.17

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
ni	19.9B	22.49	2.24	9.31%	14.46%	143.28
Atmos Energy	24.7B	21.75	1.88	9.19%	25.35%	64.75
UGI	7.5B	18.58	1.55	8.73%	5.70%	142.38
Southwest Gas	5.6B	29.16	1.54	5.03%	4.07%	113.62
Brookfield	4.7B	4.15	2.15	-10.97%	-33.28%	600.63
New Jersey Resources	4.7B	11.45	2.12	18.03%	19.64%	1.47

Financial data is updated regularly. All figures are in the company's reporting currency.