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
HomeStocksNICash Flow

NiSource Inc. (NI) Cash Flow Statement

30Y historyFree accessUpdated daily

Aggressive capital deployment, reaching $1.4 billion in 2025Q1, continues to outpace operating cash flow, resulting in a persistent free cash flow deficit that warrants careful monitoring of liquidity.

NI Cash Flow Statement

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
Cash from Operations2.12B2.36B1.78B1.94B1.41B1.22B1.1B1.58B540.1M742.2M803.3M1.46B1.32B1.44B1.28B870.2M720M1.65B584.2M757.2M1.16B712.3M1.02B472.9M1.17B1.04B-6.9M453M484.1M428.5M321M
Operating CF Growth %45.27%32.6%-7.94%37.3%15.72%10.32%-30.27%193.15%-27.23%-7.61%-44.86%10.4%-8.16%12.65%46.58%20.86%-56.38%182.56%-22.85%-34.51%62.32%-30.36%116.28%-59.66%12.45%15210.14%-101.52%-6.42%12.98%33.49%-18.01%
Operating CF / Revenue %31.05%35.57%32.66%35.15%24.09%24.86%23.58%30.4%10.56%15.23%17.88%31.32%20.39%25.4%25.2%14.46%11.21%24.82%6.58%9.54%15.44%9.02%15.34%7.57%18.06%11.02%-0.11%14.41%16.51%16.57%17.62%
Net Income961.8M926.9M760.4M674.4M791.8M588.8M-14.2M383.1M-50.6M128.6M328.1M198.6M530.7M490.9M410.6M299.1M292M217.7M79M321.4M282.2M306.5M436.3M85.2M372.5M216.2M156.9M160.4M193.9M190.8M176.7M
Depreciation & Amortization1.2B1.17B1.04B908.2M820.8M748.4M725.9M717.4M599.6M570.3M547.1M524.4M605.5M577.3M561.9M538.2M596.3M589M00000000374.2M0000
Deferred Taxes220.3M235.8M168M134.1M156.9M111.9M-29M118.2M-188.2M306.7M182.3M135.3M299.1M287.4M304.6M178.4M200.1M378.2M137.8M12.7M-113.4M-16.7M97.5M77.9M114.1M-43.1M34.7M-7.9M-21.9M-1.5M27.4M
Other Non-Cash Items93.4M88.4M-26.6M-5.4M-99.6M4.9M653M413.8M40.5M112.9M-8.6M400.9M-48.5M-24.8M-16.3M77.5M20.5M-229.6M850.5M558.4M566.2M604.5M489.4M706.2M520.2M174.2M-92.1M293.6M234.6M304.7M181.1M
Working Capital Changes-350.3M-56.4M-195.6M199.9M-285.4M-260.4M-249.1M-75.1M110.2M-416.4M-292.1M146.9M-139.5M55.3M-30.3M-262.2M-419.8M685.8M-483.1M-135.3M421.2M-182M-400K-396.4M165.6M695.3M-480.6M6.9M77.5M-65.5M-64.2M
Capital Expenditures-3.51B-4.29B-2.64B-2.65B-2.2B-1.84B-1.76B-1.8B-1.82B-1.7B-1.48B-1.36B-2.03B-1.88B-1.5B-1.13B-803.8M-777.2M-1.3B-788.3M-637.4M-590.4M-517M-574.6M-621.9M-668.1M-5.48B-1.08B-245.8M-491.3M-203.1M
CapEx / Revenue %51.39%64.63%48.45%48.06%37.66%37.51%37.55%34.6%35.55%34.79%32.84%29.25%31.35%33.23%29.61%18.69%12.52%11.69%14.64%9.93%8.51%7.47%7.76%9.2%9.58%7.06%90.8%34.32%8.38%18.99%11.15%
CapEx / D&A2.93x3.68x2.53x2.91x2.68x2.46x2.42x2.51x3.03x2.97x2.70x2.59x3.35x3.26x2.67x2.09x1.35x1.32x--------14.63x----
CapEx Coverage (OCF/CapEx)0.60x0.55x0.67x0.73x0.64x0.66x0.63x0.88x0.30x0.44x0.54x1.07x0.65x0.76x0.85x0.77x0.90x2.12x0.45x0.96x1.81x1.21x1.98x0.82x1.89x1.56x-0.00x0.42x1.97x0.87x1.58x
Cash from Investing-3.91B-4.29B-3.21B-3.57B-2.57B-2.2B-879.1M-1.92B-1.93B-1.81B-1.58B1.94B-2.12B-1.89B-1.43B-1.15B-943.3M-654.8M-1.11B-681.4M-732.5M-572.1M-519.1M-5.7M-202.7M-447.2M-5.48B-1.11B-290.9M-491.3M-235.1M
Acquisitions130.6M231.4M0021.2M1.84B1.76B1.8B1.82B1.7B03.8B-69.2M-125.4M-20.4M0803.8M000000000-5.65B00-288.9M-4.8M
Purchase of Investments-93.9M-93.9M-17.8M-42.8M-73.5M-102.9M-144.7M-140.4M-90M-168.4M000-125.4M0-6.4M-87.9M-23.5M0000000000000
Sale of Investments39.3M39.3M93.2M39.9M75.7M97.8M131.4M132.1M82.3M163.1M0001.88B0023.8M00000000000000
Other Investing-1.04B-1.69B-645.4M-922.9M-390.5M-2.2B-865.8M-1.91B-1.92B-1.8B-107.7M-492.6M-18.9M-1.64B94M-17.7M-879.2M145.9M185.3M106.9M-95.1M18.3M-2.1M568.9M419.2M220.9M544.4M-31.2M-45.1M16.5M-27.2M
Cash from Financing1.59B1.87B-651M3.84B1.14B956.3M-247.7M366.4M1.47B1.07B790.5M-3.41B795.6M445.1M174.5M281.4M216.1M-1B516.1M-72.9M-460M-100.3M-500.9M-471M-1.03B-660.5M5.63B640.1M-163.2M67.3M-88.1M
Dividends Paid-547.4M-530.4M-489.2M-457.3M-436.6M-400.3M-376.7M-354.6M-284.9M-229.1M-205.5M-263.4M-321.3M-305.9M-273.2M-257.8M-255.6M-253.3M-252.4M-252.1M-251.9M-250.3M-243.1M-284M-241.5M-239M-131.8M-125.6M-116.4M-111.6M-104M
Dividend Payout Ratio %-57.06%63.26%57.89%47.44%59.02%-77.92%-178.29%61.99%91.94%60.62%57.49%65.66%86.19%87.53%116.35%319.49%78.44%89.26%81.66%55.72%331.39%64.83%110.55%84%78.37%60.03%58.49%58.86%
Debt Issuance (Net)2.3M1000K-1000K1000K1000K1000K1000K1000K1000K1000K1000K-1000K1000K1000K1000K1000K1000K-1000K1000K1000K-1000K1000K-1000K-1000K-1000K-1000K1000K1000K1000K1000K1000K
Stock Issued312.8M312.1M612.6M12.9M154.3M1.14B211.4M244.4M848.2M336.7M23.1M22.5M30.3M43.7M383.5M24.4M14.4M10.6M1.3M8.2M21.9M40M160.8M354.7M734.9M15.1M2.04B324.9M10.4M218.6M5.7M
Share Repurchases00000000-4M-7.2M-9.4M-20.4M-10.2M-8.1M-10M-3.1M-1.5M-2.6M0-2.1M-87.7M-1.6M-4.1M-348.7M-53.6M-1.1M-72.8M-128.9M-206.4M-135.5M-143.1M
Other Financing-15.8M-88.8M-34.2M1.94B-63.9M185.8M-164.3M-17.8M-46M-144.3M-3.7M-99.2M-8.7M-3.2M-3.4M-62.1M-93M00-40.6M-81.6M000000335.2M400K-500K500K
Net Change in Cash-206.6M-62.9M-2.08B2.21B-19.5M-30.7M-22.8M27.3M82.7M2.4M10.9M-9.4M-1.4M-9.5M24.8M2.3M-7.2M-4.2M-14M2.9M-36.3M39.9M2.8M-3.8M-63.8M-65.1M151.5M-17.3M30M4.5M-2.2M
Exchange Rate Effect00000000000500K0000000000000000000
Cash at Beginning135.7M198.6M2.28B75.4M94.9M125.6M148.4M121.1M38.4M36M15.5M24.9M26.8M36.3M11.5M9.2M16.4M20.6M34.6M33.1M69.4M29.5M27.3M31.1M118.1M193M41.5M60.8M30.8M26.3M28.5M
Cash at End97.1M135.7M198.6M2.28B75.4M94.9M125.6M148.4M121.1M38.4M26.4M15.5M25.4M26.8M36.3M11.5M9.2M16.4M20.6M36M33.1M69.4M30.1M27.3M54.3M127.9M193M43.5M60.8M30.8M26.3M
Free Cash Flow-1.39B-1.93B-861.5M-710.7M-793.7M-620.1M-654.1M-219.1M-1.28B-953.6M-671.9M96.1M-708.9M-443.1M-223.3M-255M-83.8M873.5M-715.4M-31.1M518.8M121.9M505.8M-101.7M550.5M374.5M-5.48B-626.2M238.3M-62.8M117.9M
FCF Growth %0.51%-124.07%-21.22%10.46%-28%5.2%-198.54%82.86%-34.03%-41.93%-799.17%113.56%-59.99%-98.43%12.43%-204.3%-109.59%222.1%-2200.32%-105.99%325.59%-75.9%597.35%-118.47%47%106.83%-775.53%-362.78%479.46%-153.27%-41.55%
FCF Margin %-20.34%-29.06%-15.79%-12.91%-13.57%-12.66%-13.97%-4.21%-24.99%-19.56%-14.96%2.07%-10.96%-7.83%-4.41%-4.24%-1.3%13.14%-8.06%-0.39%6.93%1.54%7.59%-1.63%8.48%3.96%-90.91%-19.91%8.13%-2.43%6.47%
FCF / Net Income %-144.25%-207.68%-113.3%-99.5%-98.71%-106.02%3716.48%-57.19%2525.89%-742.1%-202.68%33.54%-133.75%-83.27%-53.66%-85.26%-28.7%401.24%-905.57%-9.68%183.84%39.77%115.93%-118.67%147.79%173.22%-3494.33%-390.4%122.9%-32.91%66.72%

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 Infrastructure Investment Cycle

As reported in recent financial statements, NiSource consistently maintains a high capital intensity, with quarterly CAPEX reaching as high as $1.4 billion in 2025Q1, which significantly outpaces operating cash flow and underscores the company's commitment to aggressive rate base expansion across its multi-state utility footprint.

The elevated CAPEX-to-OCF ratio, frequently exceeding 150%, is a structural feature of the company's transition from coal to renewable generation and gas infrastructure modernization. This persistent cash burn is not indicative of operational distress but rather reflects the deliberate deployment of capital into regulated assets that form the basis for future earnings growth.

External Capital Dependency Remains High

Based on the provided cash flow data, NiSource faces a recurring free cash flow deficit, necessitating consistent reliance on external financing markets to bridge the gap between heavy infrastructure spending and the cash generated from regulated operations, as evidenced by periodic net stock issuances and debt adjustments.

The company's ability to fund its capital program appears contingent on maintaining access to capital markets on favorable terms. Investors should monitor whether the current pace of equity and debt issuance remains sustainable without diluting shareholder value or pressuring the credit profile, particularly if regulatory recovery of these investments experiences delays.

Dividend Coverage Amidst Capital Intensity

According to the quarterly cash flow metrics, NiSource maintains an OCF-to-dividend coverage ratio that has fluctuated between 2.9x and 5.3x over the last ten periods, suggesting that despite significant negative free cash flow, the dividend remains supported by the underlying cash generation of the regulated utility business.

While the dividend appears well-covered by operating cash flow, the sustainability of this payout is inherently linked to the regulatory compact. Any prolonged disruption in the timely recovery of capital investments could force management to re-evaluate the balance between shareholder returns and the massive funding requirements of the ongoing infrastructure plan.

Accounting Accruals Versus Cash Reality

Financial disclosures indicate a notable divergence between GAAP net income and operating cash flow, with quarterly net income reaching $507.1 million in 2026Q1 while operating cash flow remained lower at $442.3 million, highlighting the impact of non-cash items and regulatory accounting adjustments on reported earnings.

This discrepancy suggests that a portion of the company's reported profitability is tied to regulatory assets that have yet to be converted into actual cash. Analysts should exercise caution when evaluating earnings quality, as the reliance on these non-cash accruals may mask the true cash-generating capacity of the regulated operations.

NI — Frequently Asked Questions

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

How much cash does NiSource Inc. (NI) generate from operations?

NiSource Inc. (NI) generated $2.36B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is NiSource Inc.'s free cash flow?

NiSource Inc. (NI) reported negative free cash flow of $1.93B in 2025, indicating capital requirements exceeded cash from operations.

What is NiSource Inc.'s capital expenditure (CapEx)?

NiSource Inc. (NI) spent $4.29B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does NiSource Inc. distribute cash to shareholders?

In 2025, NiSource Inc. (NI) returned $530.4M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.