NiSource Financials

NI Stock  USD 44.03  0.26  0.59%   
Based on the measurements of operating efficiency obtained from NiSource's historical financial statements, NiSource may be sliding down financialy. It has an above-average probability of going through some form of financial hardship next quarter. As of now, NiSource's Other Stockholder Equity is increasing as compared to previous years. The NiSource's current Preferred Stock Total Equity is estimated to increase to about 1.9 B, while Common Stock Shares Outstanding is projected to decrease to under 269.5 M.
 
Dot-com Bubble
 
Housing Crash
 
Credit Downgrade
 
Yuan Drop
 
Covid
 
Interest Hikes

NiSource Balance Sheet Chart

As of now, NiSource's Other Stockholder Equity is increasing as compared to previous years. The NiSource's current Preferred Stock Total Equity is estimated to increase to about 1.9 B, while Common Stock Shares Outstanding is projected to decrease to under 269.5 M.
Key indicators impacting NiSource's financial strength include:
Current ValueLast YearChange From Last Year 10 Year Trend
Debt Equity Ratio1.271.45
Fairly Down
Very volatile
Operating Income789.7 M1.3 B
Way Down
Very volatile
Current Ratio0.50.46
Significantly Up
Pretty Stable
The essential information of the day-to-day investment outlook for NiSource includes many different criteria found on its balance sheet. An individual investor should research NiSource's cash flow, debt, and profitability to accurately make informed decisions on whether to invest in NiSource.

Cash And Equivalents

171.09 Million

  
Build AI portfolio with NiSource Stock

NiSource Stock Summary

NiSource competes with CMS Energy, Evergy, Alliant Energy, Edison International, and Fortis. NiSource Inc., an energy holding company, operates as a regulated natural gas and electric utility company in the United States. NiSource Inc. was founded in 1847 and is headquartered in Merrillville, Indiana. NiSource operates under UtilitiesRegulated Gas classification in the United States and is traded on New York Stock Exchange. It employs 7272 people.
Specialization
Utilities, Utilities - Regulated Gas
InstrumentUSA Stock View All
ExchangeNew York Stock Exchange
ISINUS65473P1057
Business Address801 East 86th
SectorMulti-Utilities
IndustryUtilities
BenchmarkDow Jones Industrial
Websitewww.nisource.com
Phone877 647 5990
CurrencyUSD - US Dollar

NiSource Key Financial Ratios

NiSource Key Balance Sheet Accounts

202120222023202420252026 (projected)
Total Assets24.2B26.7B31.1B31.8B36.6B19.7B
Other Current Liab908.6M1.4B982.7M922.3M830.1M812.4M
Net Debt9.9B11.5B11.9B13.8B15.9B16.7B
Retained Earnings(1.6B)(1.2B)(967M)(711.7M)(640.5M)(608.5M)
Accounts Payable697.8M899.5M749.4M863.1M992.6M635.7M
Cash84.2M40.8M2.2B156.6M180.1M146.1M
Net Receivables925.2M1.2B928M1.0B1.2B1.0B
Inventory498.7M751.9M503.2M389.1M447.5M497.2M
Other Current Assets412.7M621.6M822.8M524.6M603.3M579.1M
Total Liab16.9B18.8B20.9B21.1B24.3B14.5B
Total Current Assets1.9B2.6B4.5B2.1B2.4B2.3B
Short Term Debt624.8M1.8B3.1B1.9B2.2B1.5B
Common Stock4.1M4.2M4.5M4.7M4.2M4.0M
Other Liab4.9B4.6B5.0B4.6B5.3B3.6B
Other Assets2.6B2.6B63.6M2.6B2.9B1.9B
Long Term Debt9.2B9.5B11.1B12.1B13.9B7.8B
Net Tangible Assets13.0B14.1B14.6B15.6B17.9B13.9B

NiSource Key Income Statement Accounts

202120222023202420252026 (projected)
Interest Expense341.1M360.5M489.6M517.2M594.8M624.5M
Total Revenue4.9B5.9B5.5B5.5B6.3B5.0B
Gross Profit2.1B2.3B2.5B2.8B3.2B3.2B
Operating Income1.0B1.3B1.3B1.5B1.3B789.7M
Ebit1.1B1.3B1.3B1.5B1.4B778.5M
Ebitda1.8B2.1B2.2B2.6B3.0B1.5B
Net Income584.9M804.1M714.3M760.4M874.5M918.2M
Income Tax Expense117.8M164.6M139.5M158.1M181.8M103.0M
Cost Of Revenue2.8B3.6B3.0B2.6B3.0B3.9B
Income Before Tax706.6M956.4M813.9M1.0B1.2B1.2B
Tax Provision117.8M164.6M139.5M158.1M142.3M91.5M
Interest Income4M4.3M9M10.4M9.4M8.9M
Minority Interest3.9M(12.3M)39.9M(84.3M)(75.9M)(72.1M)
Net Interest Income(337.1M)(357.3M)(480.6M)(506.8M)(456.1M)(478.9M)

NiSource Key Cash Accounts

202120222023202420252026 (projected)
Change To Inventory(112.9M)(258.9M)233.9M102M117.3M123.2M
Change In Cash(30.7M)(19.5M)2.2B(2.1B)(1.9B)(1.8B)
Free Cash Flow(620.1M)(793.7M)(710.7M)(861.5M)(775.4M)(736.6M)
Other Non Cash Items4.9M(99.6M)(5.4M)(26.6M)(23.9M)(22.7M)
Dividends Paid400.3M436.6M(457.3M)(489.2M)(440.3M)(418.3M)
Capital Expenditures1.8B2.2B2.6B2.6B3.0B3.2B
Net Income588.8M791.8M674.4M760.4M874.5M918.2M
End Period Cash Flow94.9M75.4M2.3B198.6M228.4M144.5M
Depreciation748.4M820.8M908.2M1.0B1.2B698.0M
Change To Netincome549.7M635.4M141.1M69.9M80.4M76.4M
Investments(2.2B)(2.6B)(3.4B)(3.2B)(2.9B)(2.7B)
Net Borrowings31.3M1.5B2.7B(240.1M)(276.1M)(262.3M)

NiSource Financial Ratios Relationships

Comparative valuation techniques use various fundamental indicators to help in determining NiSource's current stock value. Our valuation model uses many indicators to compare NiSource value to that of its competitors to determine the firm's financial worth. You can analyze the relationship between different fundamental ratios across NiSource competition to find correlations between indicators driving NiSource's intrinsic value. More Info.
NiSource is rated below average in return on equity category among its peers. It is regarded third in return on asset category among its peers reporting about  0.36  of Return On Asset per Return On Equity. The ratio of Return On Equity to Return On Asset for NiSource is roughly  2.74 . As of now, NiSource's Return On Equity is decreasing as compared to previous years. The reason why the comparable model can be used in almost all circumstances is due to the vast number of multiples that can be utilized, such as the price-to-earnings (P/E), price-to-book (P/B), price-to-sales (P/S), price-to-cash flow (P/CF), and many others. The P/E ratio is the most commonly used of these ratios because it focuses on the NiSource's earnings, one of the primary drivers of an investment's value.
Most indicators from NiSource's fundamental ratios are interrelated and interconnected. However, analyzing fundamental ratios indicators one by one will only give a small insight into NiSource current financial condition. On the other hand, looking into the entire matrix of fundamental ratios indicators, and analyzing their relationships over time can provide a more complete picture of the company financial strength now and in the future. Check out Correlation Analysis to better understand how to build diversified portfolios, which includes a position in NiSource. Also, note that the market value of any company could be closely tied with the direction of predictive economic indicators such as signals in gross domestic product.
For more detail on how to invest in NiSource Stock please use our How to Invest in NiSource guide.The NiSource's current Sales General And Administrative To Revenue is estimated to increase to 0, while Selling General Administrative is projected to decrease to under 11.5 M.
 2023 2024 2025 2026 (projected)
Gross Profit2.5B2.8B3.2B3.2B
Total Revenue5.5B5.5B6.3B5.0B

NiSource fundamental ratios Correlations

0.920.950.670.730.930.680.460.68-0.490.880.330.930.190.330.660.890.290.50.730.890.560.53-0.610.760.3
0.920.990.720.850.980.770.610.79-0.180.870.361.00.380.360.780.970.40.730.770.980.710.66-0.690.570.24
0.950.990.690.830.970.770.530.79-0.280.880.420.980.330.420.720.950.320.660.790.960.70.67-0.640.620.19
0.670.720.690.710.760.620.590.65-0.140.680.270.70.430.270.660.660.650.70.610.70.670.45-0.520.310.23
0.730.850.830.710.80.670.690.71-0.110.80.460.820.380.460.80.780.560.790.680.860.840.92-0.690.510.04
0.930.980.970.760.80.770.50.78-0.190.880.360.980.340.360.730.930.330.690.770.930.670.59-0.580.50.28
0.680.770.770.620.670.770.40.99-0.30.760.270.760.210.270.640.720.20.580.980.730.540.5-0.520.470.22
0.460.610.530.590.690.50.40.480.130.410.110.580.290.110.70.650.830.720.420.680.620.5-0.760.360.14
0.680.790.790.650.710.780.990.48-0.250.780.220.790.270.220.720.770.30.620.970.780.560.52-0.620.480.26
-0.49-0.18-0.28-0.14-0.11-0.19-0.30.13-0.25-0.4-0.16-0.190.35-0.16-0.11-0.160.150.26-0.45-0.15-0.01-0.040.22-0.8-0.12
0.880.870.880.680.80.880.760.410.78-0.40.20.880.240.20.820.820.320.540.780.850.540.6-0.610.650.37
0.330.360.420.270.460.360.270.110.22-0.160.20.290.011.00.040.24-0.020.470.30.30.770.61-0.080.15-0.73
0.931.00.980.70.820.980.760.580.79-0.190.880.290.370.290.770.980.370.680.770.980.650.62-0.680.580.31
0.190.380.330.430.380.340.210.290.270.350.240.010.370.010.290.420.480.460.120.430.340.3-0.32-0.050.05
0.330.360.420.270.460.360.270.110.22-0.160.21.00.290.010.040.24-0.020.470.30.30.770.61-0.080.15-0.73
0.660.780.720.660.80.730.640.70.72-0.110.820.040.770.290.040.810.610.690.670.840.60.56-0.850.530.39
0.890.970.950.660.780.930.720.650.77-0.160.820.240.980.420.240.810.460.70.730.990.650.56-0.790.60.29
0.290.40.320.650.560.330.20.830.30.150.32-0.020.370.48-0.020.610.460.640.210.50.520.33-0.680.220.11
0.50.730.660.70.790.690.580.720.620.260.540.470.680.460.470.690.70.640.540.750.870.65-0.60.13-0.15
0.730.770.790.610.680.770.980.420.97-0.450.780.30.770.120.30.670.730.210.540.750.550.5-0.610.610.21
0.890.980.960.70.860.930.730.680.78-0.150.850.30.980.430.30.840.990.50.750.750.720.66-0.790.60.25
0.560.710.70.670.840.670.540.620.56-0.010.540.770.650.340.770.60.650.520.870.550.720.8-0.570.29-0.37
0.530.660.670.450.920.590.50.50.52-0.040.60.610.620.30.610.560.560.330.650.50.660.8-0.460.38-0.22
-0.61-0.69-0.64-0.52-0.69-0.58-0.52-0.76-0.620.22-0.61-0.08-0.68-0.32-0.08-0.85-0.79-0.68-0.6-0.61-0.79-0.57-0.46-0.67-0.22
0.760.570.620.310.510.50.470.360.48-0.80.650.150.58-0.050.150.530.60.220.130.610.60.290.38-0.670.26
0.30.240.190.230.040.280.220.140.26-0.120.37-0.730.310.05-0.730.390.290.11-0.150.210.25-0.37-0.22-0.220.26
Click cells to compare fundamentals

NiSource Account Relationship Matchups

NiSource fundamental ratios Accounts

202120222023202420252026 (projected)
Total Assets24.2B26.7B31.1B31.8B36.6B19.7B
Other Current Liab908.6M1.4B982.7M922.3M830.1M812.4M
Net Debt9.9B11.5B11.9B13.8B15.9B16.7B
Retained Earnings(1.6B)(1.2B)(967M)(711.7M)(640.5M)(608.5M)
Accounts Payable697.8M899.5M749.4M863.1M992.6M635.7M
Cash84.2M40.8M2.2B156.6M180.1M146.1M
Net Receivables925.2M1.2B928M1.0B1.2B1.0B
Inventory498.7M751.9M503.2M389.1M447.5M497.2M
Other Current Assets412.7M621.6M822.8M524.6M603.3M579.1M
Total Liab16.9B18.8B20.9B21.1B24.3B14.5B
Total Current Assets1.9B2.6B4.5B2.1B2.4B2.3B
Short Term Debt624.8M1.8B3.1B1.9B2.2B1.5B
Common Stock4.1M4.2M4.5M4.7M4.2M4.0M
Other Liab4.9B4.6B5.0B4.6B5.3B3.6B
Other Assets2.6B2.6B63.6M2.6B2.9B1.9B
Long Term Debt9.2B9.5B11.1B12.1B13.9B7.8B
Net Tangible Assets13.0B14.1B14.6B15.6B17.9B13.9B

NiSource Thematic Clasifications

NiSource is part of Utilities investing theme. If you are a theme-oriented, socially responsible, and at the same time, a result-driven investor, you can align your investing habits with your values without jeopardizing your expectations about returns. You can easily create an optimal portfolio of stocks, ETFs, funds, or cryptocurrencies based on a specific theme of your liking. Basic necessities for public or businesses. Highly leveraged corporations that deliver utilities such as power, water or gas to public or business
UtilitiesView
This theme covers Basic necessities for public or businesses. Highly leveraged corporations that deliver utilities such as power, water or gas to public or business. Get More Thematic Ideas
Today, most investors in NiSource Stock are looking for potential investment opportunities by analyzing not only static indicators but also various NiSource's growth ratios. Consistent increases or decreases in fundamental ratios usually indicate a possible pattern that can be successfully translated into profits. However, when comparing two companies, knowing each company's growth growth rates may not be enough to decide which company is a better investment. That's why investors frequently use static breakdown of NiSource growth as a starting point in their analysis.

Price Earnings To Growth Ratio

8.25

As of now, NiSource's Price Earnings To Growth Ratio is increasing as compared to previous years.

NiSource February 3, 2026 Opportunity Range

Along with financial statement analysis, the daily predictive indicators of NiSource help investors to analyze its daily demand and supply, volume, patterns, and price swings to determine the real value of NiSource. We use our internally-developed statistical techniques to arrive at the intrinsic value of NiSource based on widely used predictive technical indicators. In general, we focus on analyzing NiSource Stock price patterns and their correlations with different microeconomic environment and drivers. We also apply predictive analytics to build NiSource's daily price indicators and compare them against related drivers.

Complementary Tools for NiSource Stock analysis

When running NiSource's price analysis, check to measure NiSource's market volatility, profitability, liquidity, solvency, efficiency, growth potential, financial leverage, and other vital indicators. We have many different tools that can be utilized to determine how healthy NiSource is operating at the current time. Most of NiSource's value examination focuses on studying past and present price action to predict the probability of NiSource's future price movements. You can analyze the entity against its peers and the financial market as a whole to determine factors that move NiSource's price. Additionally, you may evaluate how the addition of NiSource to your portfolios can decrease your overall portfolio volatility.
FinTech Suite
Use AI to screen and filter profitable investment opportunities
Idea Optimizer
Use advanced portfolio builder with pre-computed micro ideas to build optimal portfolio
Global Markets Map
Get a quick overview of global market snapshot using zoomable world map. Drill down to check world indexes
Portfolio Volatility
Check portfolio volatility and analyze historical return density to properly model market risk
Portfolio Rebalancing
Analyze risk-adjusted returns against different time horizons to find asset-allocation targets
Portfolio Center
All portfolio management and optimization tools to improve performance of your portfolios
Sync Your Broker
Sync your existing holdings, watchlists, positions or portfolios from thousands of online brokerage services, banks, investment account aggregators and robo-advisors.
Instant Ratings
Determine any equity ratings based on digital recommendations. Macroaxis instant equity ratings are based on combination of fundamental analysis and risk-adjusted market performance
Commodity Directory
Find actively traded commodities issued by global exchanges