OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
NINYSE68

NISOURCE INC.

Multiline UtilitiesVerified

NiSource Inc. maintains a capital structure with a debt-to-equity ratio of 1.64, indicating a significant reliance on debt financing. The company's liquidity position is constrained, with a current ratio of 0.69, where current liabilities exceed current assets. Free cash flow is negative at -$420 million, suggesting that capital expenditures of $2.78 billion are not being fully offset by operating cash flow of $2.36 billion. The company's total cash and equivalents amount to $110.1 million, which is insufficient to cover short-term debt obligations of $19.7 million. Profitability metrics show a return on equity of 9.84% and a return on assets of 2.59%. These figures are below the industry median for multiline utilities, which typically exhibit higher returns due to regulated pricing and stable demand. Operating income of $1.84 billion and net income of $929.5 million reflect a healthy margin, but the company's ability to sustain these returns is contingent on its capital structure and regulatory environment. The company's operations are concentrated in two reportable segments: Columbia Operations and NIPSCO Operations. Columbia Operations serve approximately 2.4 million customers in Ohio, Pennsylvania, Virginia, Kentucky, and Maryland, while NIPSCO Operations are focused on northern Indiana. Geographically, the company's exposure is primarily within the Midwestern and Southeastern United States, with no significant international operations. Revenue concentration is not explicitly disclosed, but the company's reliance on regulated utility operations suggests a stable but limited growth trajectory. NiSource's growth trajectory is influenced by its capital expenditure plans and the development of renewable generation facilities. The company has six renewable generation facilities in service, including wind and solar projects. The outlook for the current fiscal year indicates a continuation of capital-intensive investments, with a focus on infrastructure and renewable energy. The next fiscal year is expected to see similar investment levels, with potential for increased revenue from new generation assets. Risk factors for NiSource include high liquidity risk due to current liabilities exceeding current assets and the potential for dilution from new equity issuance. The company's risk assessment indicates a high liquidity risk, with net cash negative after subtracting total debt. Dilution risk is currently low, but the company's capital structure and financing needs could change this outlook. The risk assessment also highlights potential cybersecurity threats, regulatory changes, and the impact of climate change on operations. Recent events include the GenCo Minority Interest Transaction and the NIPSCO Minority Interest Transaction, which involve equity interests in Generation Holdings II. These transactions are part of the company's strategy to develop and finance new generation assets. The company has also entered into a build-transfer agreement for the Cavalry Solar Generation Center. These developments are part of a broader strategy to expand renewable energy capacity and support data center contracts.

30-day price · NI+1.23 (+2.7%)
Low$44.67High$51.76Close$46.30As of15 May, 00:00 UTC
Profile
CompanyNISOURCE INC.
ExchangeNYSE
TickerNI
CIK0001111711
SICElectric & Other Services Combined
SectorUtilities
BusinessUtilities
Industry groupUtilities
IndustryMultiline Utilities
AI analysis

Business. NiSource Inc. operates as an energy holding company providing natural gas distribution services in multiple states and regulated gas and electric operations in northern Indiana, with renewable generation facilities in service.

Classification. NiSource is classified under the Utilities sector, specifically in the Multiline Utilities industry, with a confidence level of 0.92 based on verified market data.

NiSource Inc. maintains a capital structure with a debt-to-equity ratio of 1.64, indicating a significant reliance on debt financing. The company's liquidity position is constrained, with a current ratio of 0.69, where current liabilities exceed current assets. Free cash flow is negative at -$420 million, suggesting that capital expenditures of $2.78 billion are not being fully offset by operating cash flow of $2.36 billion. The company's total cash and equivalents amount to $110.1 million, which is insufficient to cover short-term debt obligations of $19.7 million. Profitability metrics show a return on equity of 9.84% and a return on assets of 2.59%. These figures are below the industry median for multiline utilities, which typically exhibit higher returns due to regulated pricing and stable demand. Operating income of $1.84 billion and net income of $929.5 million reflect a healthy margin, but the company's ability to sustain these returns is contingent on its capital structure and regulatory environment. The company's operations are concentrated in two reportable segments: Columbia Operations and NIPSCO Operations. Columbia Operations serve approximately 2.4 million customers in Ohio, Pennsylvania, Virginia, Kentucky, and Maryland, while NIPSCO Operations are focused on northern Indiana. Geographically, the company's exposure is primarily within the Midwestern and Southeastern United States, with no significant international operations. Revenue concentration is not explicitly disclosed, but the company's reliance on regulated utility operations suggests a stable but limited growth trajectory. NiSource's growth trajectory is influenced by its capital expenditure plans and the development of renewable generation facilities. The company has six renewable generation facilities in service, including wind and solar projects. The outlook for the current fiscal year indicates a continuation of capital-intensive investments, with a focus on infrastructure and renewable energy. The next fiscal year is expected to see similar investment levels, with potential for increased revenue from new generation assets. Risk factors for NiSource include high liquidity risk due to current liabilities exceeding current assets and the potential for dilution from new equity issuance. The company's risk assessment indicates a high liquidity risk, with net cash negative after subtracting total debt. Dilution risk is currently low, but the company's capital structure and financing needs could change this outlook. The risk assessment also highlights potential cybersecurity threats, regulatory changes, and the impact of climate change on operations. Recent events include the GenCo Minority Interest Transaction and the NIPSCO Minority Interest Transaction, which involve equity interests in Generation Holdings II. These transactions are part of the company's strategy to develop and finance new generation assets. The company has also entered into a build-transfer agreement for the Cavalry Solar Generation Center. These developments are part of a broader strategy to expand renewable energy capacity and support data center contracts.
Key takeaways
  • NiSource's capital structure is heavily leveraged, with a debt-to-equity ratio of 1.64, indicating a high reliance on debt financing.
  • The company's liquidity position is weak, with a current ratio of 0.69 and negative free cash flow, suggesting potential short-term financial stress.
  • Profitability metrics are below industry medians, with a return on equity of 9.84% and a return on assets of 2.59%.
  • The company's operations are concentrated in two segments and primarily within the Midwestern and Southeastern United States.
  • Growth is expected to come from capital expenditures and the development of renewable energy facilities, with a focus on infrastructure and data center contracts.
  • Risk factors include high liquidity risk, potential dilution, cybersecurity threats, and regulatory and environmental challenges.
  • --
  • ## RATIONALES
Financial snapshot
PeriodFY2025
CurrencyUSD
Revenue$6.52B
Gross profit
Operating income$1.84B
Net income$929.5M
R&D
SG&A
D&A$1.17B
SBC$50.9M
Operating cash flow$2.36B
CapEx$2.78B
Free cash flow-$420.0M
Total assets$35.86B
Total liabilities
Total equity$9.45B
Cash & equivalents$110.1M
Long-term debt$15.46B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY2025$6.52B$1.84B$929.5M-$420.0M
FY2024$5.28B$1.46B$760.4M-$832.5M
FY2025$5.28B$1.46B$760.4M-$832.5M
FY2023$5.35B$1.30B$714.3M-$710.7M
FY2024$5.35B$1.30B$714.3M-$710.7M
PeriodGross %Op %Net %FCF %
FY2025
FY2024
FY2025
FY2023
FY2024
PeriodAssetsEquityCashDebt
FY2025$35.86B$9.45B$110.1M
FY2024$31.79B$8.68B$156.6M
FY2025$31.79B$8.68B$156.6M
FY2023$31.08B$8.27B$2.25B
FY2024$31.08B$8.27B$2.25B
PeriodOCFCapExFCFSBC
FY2025$2.36B$2.78B-$420.0M$50.9M
FY2024$1.78B$2.61B-$832.5M$43.6M
FY2025$1.78B$2.61B-$832.5M$43.6M
FY2023$1.94B$2.65B-$710.7M$33.5M
FY2024$1.94B$2.65B-$710.7M$33.5M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
Q3 2025$4.64B$1.32B$671.7M-$286.3M
Q2 2025$3.40B$1.02B$577.0M-$113.7M
Q3 2025
Q1 2025$2.15B$759.4M$474.8M$49.1M
PeriodGross %Op %Net %FCF %
Q3 2025
Q2 2025
Q3 2025
Q1 2025
PeriodAssetsEquityCashDebt
Q3 2025$34.40B$9.12B$95.0M
Q2 2025$34.03B$8.88B$335.4M
Q3 2025$11.00B
Q1 2025$33.11B$8.90B$259.4M
PeriodOCFCapExFCFSBC
Q3 2025$1.65B$1.94B-$286.3M
Q2 2025$1.18B$1.30B-$113.7M
Q3 2025
Q1 2025$686.4M$637.3M$49.1M
Valuation
Market price
Market cap
Enterprise value
P/E
Reported non-GAAP P/E
EV/Revenue
EV/Op income
EV/OCF
P/B
P/Tangible book
Tangible book
Net cash-$15.37B
Current ratio0.7
Debt/Equity1.6
ROA2.6%
ROE9.8%
Cash conversion2.5%
CapEx/Revenue42.6%
SBC/Revenue0.8%
Asset intensity0.8
Dilution ratio-0.8%
Risk assessment
Dilution riskLow
Liquidity riskHigh
  • Current liabilities exceed current assets.
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Utilities · cohort 10 companies
MetricNIActivity
Op margin28.1%23.0% medp25 18.0% · p75 24.5%top quartile
Net margin14.3%12.8% medp25 9.6% · p75 14.9%above median
Gross margin36.3% medp25 36.3% · p75 36.3%
R&D / revenue144.6% medp25 144.6% · p75 144.6%
CapEx / revenue42.6%36.1% medp25 30.7% · p75 43.6%above median
Debt / equity164.0%106.3% medp25 83.9% · p75 133.8%top quartile
Observations
IR observations
market data ESG controversies score100.0
market data ESG governance pillar53.0
market data ESG social pillar55.4
market data insider trading score3.0
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
SEC filingstype companyfacts · CIK 0001111711 · 748 us-gaap concepts
2026-05-01 08:47 UTC#a9eb230f
Source: analysis-pipeline (hybrid)Generated: 2026-05-01 08:49 UTCJob: 2cedac22