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.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 2.12B | 2.36B | 1.78B | 1.94B | 1.41B | 1.22B | 1.1B | 1.58B | 540.1M | 742.2M | 803.3M | 1.46B | 1.32B | 1.44B | 1.28B | 870.2M | 720M | 1.65B | 584.2M | 757.2M | 1.16B | 712.3M | 1.02B | 472.9M | 1.17B | 1.04B | -6.9M | 453M | 484.1M | 428.5M | 321M |
| 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 Income | 961.8M | 926.9M | 760.4M | 674.4M | 791.8M | 588.8M | -14.2M | 383.1M | -50.6M | 128.6M | 328.1M | 198.6M | 530.7M | 490.9M | 410.6M | 299.1M | 292M | 217.7M | 79M | 321.4M | 282.2M | 306.5M | 436.3M | 85.2M | 372.5M | 216.2M | 156.9M | 160.4M | 193.9M | 190.8M | 176.7M |
| Depreciation & Amortization | 1.2B | 1.17B | 1.04B | 908.2M | 820.8M | 748.4M | 725.9M | 717.4M | 599.6M | 570.3M | 547.1M | 524.4M | 605.5M | 577.3M | 561.9M | 538.2M | 596.3M | 589M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 374.2M | 0 | 0 | 0 | 0 |
| Deferred Taxes | 220.3M | 235.8M | 168M | 134.1M | 156.9M | 111.9M | -29M | 118.2M | -188.2M | 306.7M | 182.3M | 135.3M | 299.1M | 287.4M | 304.6M | 178.4M | 200.1M | 378.2M | 137.8M | 12.7M | -113.4M | -16.7M | 97.5M | 77.9M | 114.1M | -43.1M | 34.7M | -7.9M | -21.9M | -1.5M | 27.4M |
| Other Non-Cash Items | 93.4M | 88.4M | -26.6M | -5.4M | -99.6M | 4.9M | 653M | 413.8M | 40.5M | 112.9M | -8.6M | 400.9M | -48.5M | -24.8M | -16.3M | 77.5M | 20.5M | -229.6M | 850.5M | 558.4M | 566.2M | 604.5M | 489.4M | 706.2M | 520.2M | 174.2M | -92.1M | 293.6M | 234.6M | 304.7M | 181.1M |
| Working Capital Changes | -350.3M | -56.4M | -195.6M | 199.9M | -285.4M | -260.4M | -249.1M | -75.1M | 110.2M | -416.4M | -292.1M | 146.9M | -139.5M | 55.3M | -30.3M | -262.2M | -419.8M | 685.8M | -483.1M | -135.3M | 421.2M | -182M | -400K | -396.4M | 165.6M | 695.3M | -480.6M | 6.9M | 77.5M | -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&A | 2.93x | 3.68x | 2.53x | 2.91x | 2.68x | 2.46x | 2.42x | 2.51x | 3.03x | 2.97x | 2.70x | 2.59x | 3.35x | 3.26x | 2.67x | 2.09x | 1.35x | 1.32x | - | - | - | - | - | - | - | - | 14.63x | - | - | - | - |
| CapEx Coverage (OCF/CapEx) | 0.60x | 0.55x | 0.67x | 0.73x | 0.64x | 0.66x | 0.63x | 0.88x | 0.30x | 0.44x | 0.54x | 1.07x | 0.65x | 0.76x | 0.85x | 0.77x | 0.90x | 2.12x | 0.45x | 0.96x | 1.81x | 1.21x | 1.98x | 0.82x | 1.89x | 1.56x | -0.00x | 0.42x | 1.97x | 0.87x | 1.58x |
| Cash from Investing | -3.91B | -4.29B | -3.21B | -3.57B | -2.57B | -2.2B | -879.1M | -1.92B | -1.93B | -1.81B | -1.58B | 1.94B | -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 |
| Acquisitions | 130.6M | 231.4M | 0 | 0 | 21.2M | 1.84B | 1.76B | 1.8B | 1.82B | 1.7B | 0 | 3.8B | -69.2M | -125.4M | -20.4M | 0 | 803.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.65B | 0 | 0 | -288.9M | -4.8M |
| Purchase of Investments | -93.9M | -93.9M | -17.8M | -42.8M | -73.5M | -102.9M | -144.7M | -140.4M | -90M | -168.4M | 0 | 0 | 0 | -125.4M | 0 | -6.4M | -87.9M | -23.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale of Investments | 39.3M | 39.3M | 93.2M | 39.9M | 75.7M | 97.8M | 131.4M | 132.1M | 82.3M | 163.1M | 0 | 0 | 0 | 1.88B | 0 | 0 | 23.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | -1.64B | 94M | -17.7M | -879.2M | 145.9M | 185.3M | 106.9M | -95.1M | 18.3M | -2.1M | 568.9M | 419.2M | 220.9M | 544.4M | -31.2M | -45.1M | 16.5M | -27.2M |
| Cash from Financing | 1.59B | 1.87B | -651M | 3.84B | 1.14B | 956.3M | -247.7M | 366.4M | 1.47B | 1.07B | 790.5M | -3.41B | 795.6M | 445.1M | 174.5M | 281.4M | 216.1M | -1B | 516.1M | -72.9M | -460M | -100.3M | -500.9M | -471M | -1.03B | -660.5M | 5.63B | 640.1M | -163.2M | 67.3M | -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) | 2.3M | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K | -1000K | 1000K | -1000K | -1000K | -1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Stock Issued | 312.8M | 312.1M | 612.6M | 12.9M | 154.3M | 1.14B | 211.4M | 244.4M | 848.2M | 336.7M | 23.1M | 22.5M | 30.3M | 43.7M | 383.5M | 24.4M | 14.4M | 10.6M | 1.3M | 8.2M | 21.9M | 40M | 160.8M | 354.7M | 734.9M | 15.1M | 2.04B | 324.9M | 10.4M | 218.6M | 5.7M |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4M | -7.2M | -9.4M | -20.4M | -10.2M | -8.1M | -10M | -3.1M | -1.5M | -2.6M | 0 | -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 | -34.2M | 1.94B | -63.9M | 185.8M | -164.3M | -17.8M | -46M | -144.3M | -3.7M | -99.2M | -8.7M | -3.2M | -3.4M | -62.1M | -93M | 0 | 0 | -40.6M | -81.6M | 0 | 0 | 0 | 0 | 0 | 0 | 335.2M | 400K | -500K | 500K |
| Net Change in Cash | -206.6M | -62.9M | -2.08B | 2.21B | -19.5M | -30.7M | -22.8M | 27.3M | 82.7M | 2.4M | 10.9M | -9.4M | -1.4M | -9.5M | 24.8M | 2.3M | -7.2M | -4.2M | -14M | 2.9M | -36.3M | 39.9M | 2.8M | -3.8M | -63.8M | -65.1M | 151.5M | -17.3M | 30M | 4.5M | -2.2M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 135.7M | 198.6M | 2.28B | 75.4M | 94.9M | 125.6M | 148.4M | 121.1M | 38.4M | 36M | 15.5M | 24.9M | 26.8M | 36.3M | 11.5M | 9.2M | 16.4M | 20.6M | 34.6M | 33.1M | 69.4M | 29.5M | 27.3M | 31.1M | 118.1M | 193M | 41.5M | 60.8M | 30.8M | 26.3M | 28.5M |
| Cash at End | 97.1M | 135.7M | 198.6M | 2.28B | 75.4M | 94.9M | 125.6M | 148.4M | 121.1M | 38.4M | 26.4M | 15.5M | 25.4M | 26.8M | 36.3M | 11.5M | 9.2M | 16.4M | 20.6M | 36M | 33.1M | 69.4M | 30.1M | 27.3M | 54.3M | 127.9M | 193M | 43.5M | 60.8M | 30.8M | 26.3M |
| Free Cash Flow | -1.39B | -1.93B | -861.5M | -710.7M | -793.7M | -620.1M | -654.1M | -219.1M | -1.28B | -953.6M | -671.9M | 96.1M | -708.9M | -443.1M | -223.3M | -255M | -83.8M | 873.5M | -715.4M | -31.1M | 518.8M | 121.9M | 505.8M | -101.7M | 550.5M | 374.5M | -5.48B | -626.2M | 238.3M | -62.8M | 117.9M |
| 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% |
Regulatory capital recovery lag
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.
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.
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.
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.
Quick answers to the most common questions about buying NI stock.
NiSource Inc. (NI) generated $2.36B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
NiSource Inc. (NI) reported negative free cash flow of $1.93B in 2025, indicating capital requirements exceeded cash from operations.
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.
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.