VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
NINiSource Inc.
$49.00$23.5B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksNIBalance Sheet

NiSource Inc. (NI) Balance Sheet

30Y historyFree accessUpdated daily

The company maintains a structural debt-to-equity ratio of 1.41, reflecting a consistent reliance on external capital to fund the expansion of its $29.4 billion net PPE base.

NI Balance Sheet

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Total Assets36.6B36.55B31.79B31.08B26.74B24.16B22.04B22.66B21.8B19.96B18.69B17.49B24.87B22.65B21.84B20.71B19.94B19.27B20.03B18B18.16B17.96B16.99B16.62B16.9B17.37B19.7B6.84B4.99B4.94B4.27B
Asset Growth %50.96%14.99%2.29%16.23%10.68%9.6%-2.73%3.92%9.23%6.79%6.86%-29.65%9.77%3.7%5.49%3.86%3.46%-3.8%11.26%-0.84%1.1%5.71%2.19%-1.62%-2.75%-11.79%188.17%37.07%1%15.5%6.87%
PP&E (Net)29.43B28.71B25.45B22.27B19.84B17.88B16.62B16.91B15.54B14.36B13.07B12.11B16.02B14.37B12.92B11.8B11.1B10.68B10.39B10.03B9.69B9.55B9.38B9.3B10.07B9.55B9.55B5.23B3.75B3.75B3.44B
PP&E / Total Assets %80.4%78.56%80.07%71.68%74.22%74.02%75.4%74.64%71.28%71.94%69.91%69.24%64.41%63.41%59.13%56.98%55.66%55.44%51.86%55.72%53.39%53.2%55.24%55.97%59.58%54.99%48.47%76.52%75.18%76%80.6%
Total Current Assets2.41B2.38B2.08B4.5B2.58B1.92B1.66B1.85B2.06B1.76B1.76B1.58B2.47B2.16B2.35B2.25B2.45B2.22B3.41B2.45B2.78B3.06B2.29B2.06B1.87B2.57B4.92B771.6M606.9M630.7M511.1M
Cash & Equivalents71.9M135.7M156.6M2.25B40.8M84.2M116.5M139.3M112.8M29M26.4M15.5M25.4M26.8M36.3M11.5M9.2M16.4M20.6M95.4M175.6M69.4M30.1M27.3M54.3M127.9M193M43.5M60.8M30.8M26.3M
Receivables1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K
Inventory303.5M449.5M389.1M503.2M751.9M498.7M401.1M424.7M422.5M471.1M494.4M571.4M647.9M546.8M540.7M586.8M563.7M587.2M850.9M766.7M703.4M623.8M100M100.5M510.1M231.9M802.9M160.3M164.8M140.3M151.5M
Other Current Assets508.3M379.2M386.1M368.6M477.8M217.7M230.4M314.3M243.7M176.3M258.3M257.7M556M443.1M344M169.7M506.2M587.7M752.9M330.7M384.4M487.4M197.2M994.6M418.8M1.07B2.41B170.2M87.5M120.8M167.9M
Long-Term Investments1.12B281.9M178.7M247.1M224.2M259.7M252M230.2M206.1M209.6M199.9M194.6M213.1M577.7M437.7M355.6M340.6M295M250.2M000000000000
Goodwill1.49B1.49B1.49B1.49B1.49B1.49B1.49B1.49B1.69B1.69B1.69B1.69B3.67B3.67B3.68B3.68B3.68B3.68B3.68B000000000000
Intangible Assets00000000220.7M231.7M242.7M253.7M264.7M275.7M286.6M297.6M308.6M319.6M330.6M1.32B1.28B1.85B1.35B940.5M850.7M1.13B1.51B397.6M293.8M338.8M0
Other Assets3B3B2.59B2.57B2.6B2.61B2.02B2.18B2.09B1.71B1.73B1.66B9.17B1.61B2.16B2.33B2.06B2.07B1.97B1.96B1.57B1.17B1.12B1.06B2.61B1.51B1.63B900.3M565.9M485.9M320.8M
Total Liabilities24.67B24.89B21.12B20.94B18.83B16.88B16.2B16.67B16.05B15.64B14.62B13.65B18.69B16.77B16.29B15.71B15.02B14.42B15.3B12.93B13.14B12.94B12.12B12.13B12.64B13.82B16.15B5.34B3.69B3.53B3.03B
Total Debt16.77B16.24B13.96B14.13B11.53B9.99B9.95B9.69B9.13B9B7.91B7B9.99B8.83B8.1B7.95B7.39B6.79B7.58B6.69B6.43B6.61B6.44B6.8B6.99B8.03B8.36B2.6B2.09B1.94B1.7B
Net Debt16.69B16.1B13.8B11.88B11.49B9.91B9.83B9.56B9.02B8.97B7.88B6.98B9.97B8.81B8.07B7.94B7.38B6.78B7.56B6.6B6.26B6.51B6.41B6.77B6.93B7.91B8.17B2.56B2.02B1.9B1.67B
Long-Term Debt15.46B15.22B11.85B11.06B9.52B9.18B9.22B7.67B7.11B7.51B6.06B5.95B8.1B7.48B6.75B6.23B5.94B5.97B5.94B5.59B5.15B5.27B4.84B5.99B4.85B5.78B5.8B1.78B1.67B1.67B1.13B
Short-Term Borrowings1.31B765.4M1.89B3.07B1.79B590M526.3M1.79B2.03B1.49B1.85B1B1.84B1.24B1.28B1.69B1.42B103M1.63B1.09B1.29B1.34B1.61B803.8M2.14B2.25B2.56B824.8M417.8M267.3M573.9M
Capital Lease Obligations271.5M271.5M241.5M0211.4M220.2M201.6M239.7M00045.5M52.8M109.5M66.4M39.6M34.2M719.7M0000000000000
Total Current Liabilities3.73B3.46B4.11B5.27B4.66B2.75B2.28B3.75B4.04B3.18B3.45B2.66B3.95B3.18B3.3B3.65B3.65B3.11B4.58B3.39B3.82B3.84B3.6B2.61B4.18B4.73B6.89B1.47B886.1M750.3M1.02B
Accounts Payable999.3M1.25B863.1M749.4M899.5M697.8M589M666M883.8M625.6M539.4M433.4M610.1M619M538.9M434.8M581.8M502.3M693.9M713M713.1M866.7M648.4M496.6M489.4M646.6M1.12B255.8M251.4M226.8M251.7M
Accrued Expenses1.37B246.8M327.2M353.5M463.6M480.8M325.1M416.4M269.2M203.1M186.2M250.6M285.2M465.4M443.4M412.9M458.1M436.2M465.3M1.59B1.82B1.64B1.32B1.31B1.35B1.83B3.21B353.7M185.7M225.5M178.2M
Deferred Revenue148.1M0268.8M294.4M324.7M237.9M243.3M256.4M238.9M262.6M264.1M316.3M284.3M281.1M312.4M323.3M324.9M328.5M14.7M000000000000
Other Current Liabilities407.7M1.2B503.3M578.7M752.2M320.1M303.1M329.1M309.5M329.4M332.3M410.3M670.5M130.9M358.8M399.6M363.3M624.6M1.01B000000000100K-100K-100K
Deferred Taxes10.57B1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K
Other Liabilities2.9B2.75B2.63B2.54B2.62B3.11B3.03B3.53B3.57B3.65B2.57B2.62B4.12B2.68B3.17B3.23B3.19B3.23B-7.55B-7.11B-6.76B-6.93B-6.58B-7.67B-6.46B-7.61B-7.72B-2.83B-2.43B-2.43B-1.84B
Total Equity11.93B11.66B10.67B10.14B7.9B7.27B5.84B5.99B5.75B4.32B4.07B3.84B6.18B5.89B5.55B5B4.92B4.85B4.73B5.08B5.01B5.01B4.87B4.5B4.26B3.56B3.55B1.49B1.29B1.41B1.24B
Equity Growth %39.09%9.29%5.25%28.28%8.65%24.58%-2.49%4.1%33.12%6.11%5.92%-37.76%4.9%5.98%11.15%1.51%1.42%2.65%-6.85%1.26%-0.01%3%8.25%5.57%19.72%0.28%137.62%15.59%-8.34%13.4%-4.56%
Shareholders Equity9.66B9.45B8.68B8.27B7.58B6.95B5.75B5.99B5.75B4.32B4.07B3.84B6.18B5.89B5.55B5B4.92B4.85B4.73B5.08B5.01B5.01B4.87B4.5B4.26B3.56B3.55B1.49B1.29B1.41B1.24B
Minority Interest2.27B2.21B1.98B1.87B326.4M325.6M85.6M000000000000000000000000
Common Stock4.8M4.8M4.7M4.5M4.2M4.1M3.9M3.8M3.8M3.4M3.3M3.2M3.2M3.2M3.1M2.8M2.8M2.8M2.7M2.7M2.7M2.7M2.7M2.6M2.5M2.1M2M870.9M870.9M870.9M870.9M
Additional Paid-in Capital9.86B9.87B9.52B8.88B7.38B7.2B6.89B6.67B6.4B5.53B5.15B5.08B4.79B4.69B4.6B4.17B4.1B4.06B4.02B4.01B4B3.97B3.92B3.75B3.39B2.61B2.59B174.4M94.2M89.8M32.9M
Retained Earnings-96.6M-315.2M-711.7M-967M-1.21B-1.58B-1.77B-1.37B-1.4B-1.07B-972.2M-1.12B1.49B1.29B1.06B917M901.8M865.5M901.1M1.07B1.01B981.6M925.4M731.3M930.9M792.7M829.8M774.4M744.3M667.8M591.4M
Accumulated OCI-9.2M-6.2M-30.4M-33.6M-37.1M-126.8M-156.7M-92.6M-37.2M-43.4M-25.1M-35.1M-50.6M-43.6M-65.5M-59.7M-57.9M-45.9M-172M11.7M20.9M-9.2M-65M-74.6M-141.1M63M-1.7M6.3M-700K200K-1.6M
Return on Assets (ROA)2.72%2.72%2.42%2.47%3.16%2.53%-0.08%1.72%-0.24%0.66%1.83%1.35%2.23%2.39%1.96%1.47%1.49%1.11%0.42%1.78%1.56%1.75%2.6%0.51%2.17%1.17%1.18%2.71%3.91%4.14%4.27%
Return on Equity (ROE)8.4%8.33%7.31%7.92%10.6%8.92%-0.3%6.53%-1%3.06%8.38%5.72%8.79%9.3%7.89%6.03%5.97%4.54%1.61%6.37%5.63%6.2%9.32%1.96%9.53%6.09%6.22%11.52%14.36%14.39%13.89%
Debt / Equity1.41x1.39x1.31x1.39x1.46x1.37x1.70x1.62x1.59x2.08x1.94x1.82x1.62x1.50x1.46x1.59x1.50x1.40x1.60x1.32x1.28x1.32x1.32x1.51x1.64x2.26x2.36x1.74x1.61x1.37x1.37x
Debt / Assets45.81%44.43%43.92%45.46%43.11%41.37%45.13%42.78%41.88%45.1%42.31%39.99%40.2%39%37.09%38.41%37.05%35.24%37.82%37.15%35.43%36.81%37.93%40.89%41.35%46.24%42.46%38.05%41.83%39.2%39.8%
Net Debt / EBITDA5.40x5.36x5.52x5.39x5.50x5.65x7.70x5.94x12.45x6.02x5.58x5.27x7.15x6.91x5.04x5.47x4.96x4.87x5.08x4.60x4.22x4.63x4.00x4.20x4.08x4.70x8.67x3.30x3.12x2.97x2.83x
Book Value per Share24.824.5723.422.6317.8517.4315.1915.9216.1313.0612.5812.0219.5118.7718.4917.3217.5817.617.1718.4818.3418.3718.3417.4220.0116.9529.1611.8210.5911.310.06

Key Metrics

Growth RegimeExpanding
ProfitabilityStable
Balance SheetMixed
Cash FlowBurning
Top Statement Risk

Regulatory capital recovery lag

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Aggressive Asset Base Expansion Strategy

As reported in recent financial statements, NiSource has grown its net PPE from $22.3 billion in 2023Q4 to $29.4 billion by 2026Q1, reflecting a sustained commitment to infrastructure modernization that serves as the primary driver for future regulated earnings growth across its multi-state footprint.

The consistent upward trajectory in net PPE suggests that the company is successfully executing its capital deployment plan to replace aging assets. Investors should monitor whether this rapid asset growth translates into commensurate increases in authorized ROE, as the regulatory recovery timeline lag remains a critical factor in converting these investments into realized cash returns.

Leverage Profile Reflects Capital Intensity

Based on the provided data, NiSource maintains a debt-to-equity ratio consistently hovering between 1.31 and 1.43, which appears to be a structural necessity given the company's ongoing reliance on external financing to fund its intensive infrastructure investment cycle across its regulated utility operations.

The stability of the debt-to-equity ratio suggests that management is balancing its capital structure within the constraints of regulatory frameworks, though the absolute level of debt remains significant. This leverage profile warrants careful observation, as any shift in interest rate environments could impact the cost of servicing this debt and potentially pressure the company's regulatory capital structure headroom.

Tight Liquidity Amidst Heavy Spending

According to the balance sheet data, the current ratio has fluctuated between 0.46 and 0.85 over the last ten quarters, indicating that NiSource operates with limited short-term liquidity as it prioritizes the deployment of capital into long-term regulated assets rather than maintaining large cash balances.

The low current ratio is typical for capital-intensive utilities, yet it underscores a dependency on revolving credit facilities and commercial paper programs to manage working capital needs. Investors should consider whether this liquidity profile provides sufficient buffer against unexpected operational disruptions or delays in the regulatory recovery of capital expenditures.

Retained Earnings Support Equity Base

As indicated by the growth in total equity from $8.3 billion in 2023Q4 to $9.7 billion in 2026Q1, NiSource appears to be successfully growing its equity base through retained earnings, which provides a foundational layer of support for its ongoing infrastructure investment and dividend commitments.

The steady expansion of the equity base suggests that the company is managing its capital allocation to maintain a stable balance sheet despite the heavy burden of its CAPEX program. This trend may indicate that the utility is effectively balancing the need for growth with the preservation of shareholder value, though the sustainability of this growth depends on continued regulatory support for rate increases.

NI — Frequently Asked Questions

Quick answers to the most common questions about buying NI stock.

What are the total assets of NiSource Inc. (NI)?

As of 2025, NiSource Inc. (NI) had total assets of $36.55B including $2.38B in current assets.

How much debt does NiSource Inc. (NI) have?

NiSource Inc. (NI) carries total debt of $16.24B. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.

What is the book value or shareholders' equity of NiSource Inc.?

NiSource Inc. (NI) has total shareholders' equity (book value) of $9.45B ($24.57 book value per share). Book value represents the net worth of the company belonging to common stock holders.

What is NiSource Inc.'s current ratio and liquidity?

NiSource Inc. (NI) reported a current ratio of 0.69x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.