Revenue growth remains robust at 8.2% year-over-year in 2026Q1, supported by a stable 34.7% operating margin that reflects effective regulatory cost recovery mechanisms.
| 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 |
|---|
| Revenue | 6.82B | 6.64B | 5.46B | 5.51B | 5.85B | 4.9B | 4.68B | 5.21B | 5.11B | 4.87B | 4.49B | 4.65B | 6.47B | 5.66B | 5.06B | 6.02B | 6.42B | 6.65B | 8.87B | 7.94B | 7.49B | 7.9B | 6.67B | 6.25B | 6.49B | 9.46B | 6.03B | 3.14B | 2.93B | 2.59B | 1.82B |
| Revenue Growth % | 15.01% | 21.76% | -0.91% | -5.9% | 19.41% | 4.65% | -10.12% | 1.85% | 4.92% | 8.51% | -3.42% | -28.11% | 14.38% | 11.78% | -15.91% | -6.27% | -3.42% | -25.07% | 11.77% | 6.01% | -5.18% | 18.49% | 6.72% | -3.78% | -31.36% | 56.84% | 91.78% | 7.22% | 13.39% | 41.99% | 5.77% |
| Cost of Revenue | 3.01B | 2.75B | 2.65B | 3.03B | 3.6B | 2.85B | 2.7B | 2.89B | 4.11B | 3.12B | 2.84B | 3.07B | 3.74B | 3.22B | 3.18B | 4.01B | 4.61B | 3.32B | 5.63B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.65B | 1.02B | 771.1M | 770.8M |
| Gross Profit | 3.81B | 3.89B | 2.81B | 2.48B | 2.25B | 2.05B | 1.99B | 2.32B | 1B | 1.75B | 1.66B | 1.58B | 1.53B | 1.41B | 1.85B | 1.75B | 1.76B | 3.33B | 3.25B | 0 | 7.49B | 7.9B | 0 | 6.25B | 0 | 0 | 6.03B | 1.49B | 1.91B | 1.82B | 1.22B |
| Gross Margin % | 55.92% | 58.57% | 51.47% | 45% | 38.47% | 41.87% | 42.43% | 44.53% | 19.56% | 35.99% | 36.87% | 34.01% | 23.68% | 24.89% | 36.63% | 29% | 27.42% | 50.12% | 36.59% | 0% | 100% | 100% | 0% | 100% | 0% | 0% | 100% | 47.49% | 65.17% | 70.19% | 66.81% |
| Gross Profit Growth % | - | 38.55% | 13.34% | 10.06% | 9.72% | 3.26% | -14.35% | 131.87% | -42.98% | 5.9% | 4.71% | 3.25% | 8.82% | -24.04% | 6.2% | -0.87% | -47.16% | 2.64% | - | -100% | -5.18% | - | -100% | - | - | -100% | 303.8% | -21.86% | 5.29% | 49.16% | 12.26% |
| Operating Expenses | 1.92B | 2.05B | 1.35B | 1.18B | 984.9M | 1.04B | 1.44B | 1.03B | 856.4M | 838.1M | 799.3M | 780.5M | 740.1M | 708.8M | 849.6M | 828.8M | 882M | 2.53B | 2.33B | 6.99B | 6.49B | 7.05B | 5.59B | 5.14B | 4.2B | 8.45B | 5.46B | 2.84B | 2.44B | 1.41B | 835.6M |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 3.09B | 3B | 2.5B | 2.2B | 2.09B | 1.76B | 1.28B | 1.61B | 724.3M | 1.49B | 1.41B | 1.32B | 1.39B | 1.28B | 1.6B | 1.45B | 1.49B | 1.39B | 1.49B | 1.43B | 1.48B | 1.41B | 1.6B | 1.61B | 1.7B | 1.68B | 942M | 775.6M | 648.6M | 640.9M | 590.8M |
| EBITDA Margin % | 45.33% | 45.21% | 45.8% | 40.03% | 35.66% | 35.83% | 27.27% | 30.87% | 14.16% | 30.6% | 31.46% | 28.47% | 21.55% | 22.54% | 31.65% | 24.13% | 23.17% | 20.9% | 16.75% | 18.05% | 19.82% | 17.81% | 24.03% | 25.83% | 26.16% | 17.77% | 15.62% | 24.66% | 22.12% | 24.78% | 32.43% |
| EBITDA Growth % | 14.91% | 20.18% | 13.39% | 5.61% | 18.87% | 37.49% | -20.61% | 122.02% | -51.44% | 5.54% | 6.71% | -5.04% | 9.35% | -20.39% | 10.29% | -2.39% | 7.06% | -6.47% | 3.7% | -3.44% | 5.53% | -12.21% | -0.69% | -5.03% | 1.08% | 78.41% | 21.45% | 19.58% | 1.2% | 8.48% | 1.37% |
| 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 | 567.2M | 566.5M | 556.9M | 562.7M | 531.3M | 515.9M | 574M | 671.7M | 374.2M | 337.7M | 245.9M | 235.2M | 209.3M |
| D&A / Revenue % | 17.55% | 17.58% | 19.12% | 16.5% | 14.03% | 15.27% | 15.51% | 13.77% | 11.72% | 11.7% | 12.18% | 11.27% | 9.36% | 10.2% | 11.1% | 8.94% | 9.29% | 8.86% | 6.39% | 7.13% | 7.44% | 7.12% | 7.97% | 8.26% | 8.84% | 7.1% | 6.2% | 10.74% | 8.38% | 9.09% | 11.49% |
| Operating Income (EBIT) | 1.9B | 1.84B | 1.46B | 1.3B | 1.27B | 1.01B | 550.8M | 890.7M | 124.7M | 921.2M | 866.1M | 799.9M | 789.1M | 698.1M | 1.04B | 914.4M | 891.8M | 801M | 919M | 866.7M | 927.4M | 843.8M | 1.07B | 1.1B | 1.12B | 1.01B | 567.8M | 437.9M | 402.7M | 405.7M | 381.5M |
| Operating Margin % | 27.78% | 27.63% | 26.68% | 23.53% | 21.64% | 20.55% | 11.76% | 17.1% | 2.44% | 18.9% | 19.28% | 17.2% | 12.2% | 12.34% | 20.55% | 15.19% | 13.89% | 12.05% | 10.36% | 10.92% | 12.38% | 10.68% | 16.06% | 17.57% | 17.32% | 10.67% | 9.42% | 13.93% | 13.73% | 15.69% | 20.94% |
| Operating Income Growth % | - | 26.09% | 12.35% | 2.35% | 25.71% | 82.81% | -38.16% | 614.27% | -86.46% | 6.36% | 8.28% | 1.37% | 13.04% | -32.88% | 13.75% | 2.53% | 11.34% | -12.84% | 6.03% | -6.55% | 9.91% | -21.2% | -2.42% | -2.43% | 11.48% | 77.69% | 29.66% | 8.74% | -0.74% | 6.34% | 1.06% |
| Interest Expense | 4M | 639M | 517.2M | 489.6M | 360.5M | 341.1M | 371M | 378.9M | 353.3M | 353.2M | 349.5M | 380.2M | 443.6M | 413.2M | 0 | 376.8M | 392.3M | 399M | 380.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Coverage | - | 2.87x | 2.95x | 2.69x | 3.69x | 3.08x | 0.92x | 2.34x | 0.40x | 2.30x | 2.51x | 1.90x | 1.80x | 1.69x | - | 2.27x | 2.05x | 1.97x | 2.48x | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest / Revenue % | 0.06% | 9.62% | 9.48% | 8.89% | 6.16% | 6.96% | 7.92% | 7.27% | 6.91% | 7.25% | 7.78% | 8.17% | 6.86% | 7.3% | 0% | 6.26% | 6.11% | 6% | 4.28% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Non-Operating Income | -4M | -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 |
| Pretax Income | 1.23B | 1.22B | 1B | 813.9M | 956.4M | 706.6M | -31.3M | 506.6M | -230.6M | 443.1M | 510.2M | 339.9M | 841.1M | 752.8M | 626.1M | 467.1M | 436.1M | 397M | 555.2M | 484.1M | 484.3M | 433M | 671.1M | 659.9M | 659.6M | 395.3M | 277.2M | 250.8M | 294.8M | 295.8M | 287.7M |
| Pretax Margin % | 17.97% | 18.31% | 18.38% | 14.78% | 16.35% | 14.42% | -0.67% | 9.73% | -4.51% | 9.09% | 11.36% | 7.31% | 13% | 13.31% | 12.37% | 7.76% | 6.79% | 5.97% | 6.26% | 6.1% | 6.47% | 5.48% | 10.07% | 10.56% | 10.16% | 4.18% | 4.6% | 7.98% | 10.05% | 11.44% | 15.79% |
| Income Tax | 183.9M | 203.8M | 158.1M | 139.5M | 164.6M | 117.8M | -17.1M | 123.5M | -180M | 314.5M | 182.1M | 141.3M | 310.4M | 261.9M | 215.5M | 163.3M | 141.5M | 165.8M | 185.4M | 172.1M | 170.8M | 149.4M | 240.9M | 234.2M | 233.9M | 183.2M | 130.1M | 90.4M | 100.9M | 105M | 111M |
| Effective Tax Rate % | 15% | 16.75% | 15.77% | 17.14% | 17.21% | 16.67% | 54.63% | 24.38% | 78.06% | 70.98% | 35.69% | 41.57% | 36.9% | 34.79% | 34.42% | 34.96% | 32.45% | 41.76% | 33.39% | 35.55% | 35.27% | 34.5% | 35.9% | 35.49% | 35.46% | 46.34% | 46.93% | 36.04% | 34.23% | 35.5% | 38.58% |
| Net Income | 961.8M | 929.5M | 760.4M | 714.3M | 804.1M | 584.9M | -17.6M | 383.1M | -50.6M | 128.5M | 331.5M | 286.5M | 530M | 532.1M | 416.1M | 299.1M | 292M | 217.7M | 79M | 321.4M | 282.2M | 306.5M | 436.3M | 85.7M | 372.5M | 216.2M | 156.9M | 160.4M | 193.9M | 190.8M | 176.7M |
| Net Margin % | 14.1% | 13.99% | 13.94% | 12.97% | 13.74% | 11.94% | -0.38% | 7.35% | -0.99% | 2.64% | 7.38% | 6.16% | 8.19% | 9.41% | 8.22% | 4.97% | 4.55% | 3.27% | 0.89% | 4.05% | 3.77% | 3.88% | 6.54% | 1.37% | 5.74% | 2.29% | 2.6% | 5.1% | 6.61% | 7.38% | 9.7% |
| Net Income Growth % | 10.53% | 22.24% | 6.45% | -11.17% | 37.48% | 3423.3% | -104.59% | 857.11% | -139.38% | -61.24% | 15.71% | -45.94% | -0.39% | 27.88% | 39.12% | 2.43% | 34.13% | 175.57% | -75.42% | 13.89% | -7.93% | -29.75% | 409.1% | -76.99% | 72.29% | 37.79% | -2.18% | -17.28% | 1.62% | 7.98% | 0.68% |
| EPS (Diluted) | 2.00 | 1.95 | 1.62 | 1.48 | 1.70 | 1.27 | -0.19 | 0.87 | -0.18 | 0.39 | 1.02 | 0.90 | 1.67 | 1.70 | 1.39 | 1.03 | 1.04 | 0.79 | 0.29 | 1.17 | 1.03 | 1.12 | 1.64 | 0.33 | 1.75 | 1.03 | 1.11 | 1.27 | 1.59 | 1.53 | 1.43 |
| EPS Growth % | 8.36% | 20.37% | 9.46% | -12.94% | 33.86% | 768.42% | -121.84% | 583.33% | -146.15% | -61.76% | 13.33% | -46.11% | -1.76% | 22.3% | 34.95% | -0.96% | 31.65% | 172.41% | -75.21% | 13.59% | -8.04% | -31.71% | 396.97% | -81.14% | 69.9% | -7.21% | -12.6% | -20.13% | 3.92% | 6.99% | 5.93% |
| EPS (Basic) | - | 1.96 | 1.63 | 1.59 | 1.84 | 1.35 | -0.19 | 0.88 | -0.18 | 0.39 | 1.03 | 0.90 | 1.68 | 1.70 | 1.43 | 1.06 | 1.05 | 0.79 | 0.29 | 1.17 | 1.04 | 1.13 | 1.65 | 0.33 | 1.77 | 1.05 | 1.12 | 1.29 | 1.60 | 1.54 | 1.44 |
| Diluted Shares Outstanding | 480.9M | 474.5M | 456M | 447.9M | 442.7M | 417.3M | 384.35M | 375.99M | 356.5M | 330.8M | 323.5M | 319.8M | 316.6M | 313.6M | 300.4M | 288.5M | 280.1M | 275.8M | 275.4M | 274.7M | 273.4M | 273M | 265.5M | 258.18M | 212.86M | 209.9M | 121.65M | 126.3M | 121.95M | 124.71M | 123.5M |
Regulatory and seasonal volatility
As reported in recent financial statements, NiSource achieved a notable 8.2% year-over-year revenue growth in 2026Q1, largely underpinned by consistent rate base expansion and the successful execution of infrastructure investment programs across its multi-state regulated gas and electric distribution footprint.
The revenue trajectory appears heavily influenced by the company's ongoing transition from coal-fired generation to renewable assets in Indiana, which facilitates periodic rate base growth. While top-line performance is robust, investors should monitor whether this growth is sustainable or merely a reflection of seasonal heating demand cycles that characterize the gas distribution segment.
Based on NiSource's reported figures, the company maintained an operating margin of 34.7% in 2026Q1, suggesting that the regulatory framework effectively allows for the recovery of operational costs despite the inherent volatility associated with multi-jurisdictional utility operations.
The consistency in operating margins across peak and off-peak quarters implies a constructive relationship with state utility commissions. However, the gap between authorized and earned ROE remains a critical variable that warrants further investigation to determine if regulatory lag is being successfully mitigated through modern rate-making mechanisms.
According to recent SEC filings, NiSource's cost structure is dominated by depreciation and energy procurement, yet the utility's ability to utilize automatic adjustment mechanisms for fuel costs suggests that commodity price volatility is largely insulated from the core earnings power of the enterprise.
The reliance on pass-through recovery for purchased gas and fuel costs protects the bottom line from direct commodity exposure. Nevertheless, the potential for regulatory pushback during periods of extreme price spikes remains a latent risk that could lead to temporary working capital strain if recovery is delayed.
As indicated by the quarterly EPS fluctuations ranging from $0.19 to $1.06 over the last ten periods, NiSource's earnings quality is heavily impacted by seasonal heating demand, necessitating a focus on weather-normalized metrics to assess true underlying performance.
Reported EPS appears to be a function of both structural rate base growth and significant seasonal variance. Analysts should be cautious in extrapolating peak-quarter earnings, as these figures may include non-recurring regulatory adjustments that do not reflect long-term sustainable growth.
Based on the company's capital expenditure profile, NiSource is actively deploying significant funds into infrastructure modernization, which serves as the primary engine for future earnings growth by expanding the total value of assets eligible for a regulated return.
The transition to a renewable-heavy generation mix in Indiana represents a strategic shift that likely supports long-term rate base growth. The effectiveness of this strategy depends on the company's ability to convert construction work in progress into rate-base-eligible assets without incurring excessive financing costs.
Financial disclosures suggest that NiSource relies on regulatory assets to defer costs, which may mask the true impact of environmental remediation and decommissioning liabilities that are not yet fully reflected in the current income statement.
The reliance on regulatory accounting to smooth earnings may obscure the long-term financial burden of retiring legacy coal assets. Investors should monitor whether these deferred costs will eventually create a drag on future cash flows or if they will be successfully recovered through future rate cases.
Quick answers to the most common questions about buying NI stock.
For fiscal year 2025, NiSource Inc. (NI) reported total revenue of $6.64B. This represents a 264.6% increase compared to $1.82B in 1996.
NiSource Inc. (NI) is profitable, generating $929.5M in net income for the fiscal year ending 2025 with a net profit margin of 14.0%.
NiSource Inc. (NI) reported an operating income of $1.84B, resulting in an operating profit margin of 27.6%. This margin reflects the operational efficiency of the business before interest and taxes.
NiSource Inc. (NI) generated $3.89B in gross profit for the year, representing a gross profit margin of 58.6%. This demonstrates the company's core pricing power and production efficiency.