Revenue surged 21.8% year-over-year in the latest quarter, but net margin contracted to 3.4% from 8.0% a year earlier, reflecting seasonal and non-recurring impacts that obscure core earnings stability.
NiSource Inc (NI) annual income statement — 30-year revenue, gross profit & net income history
| 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 | 6.88B | 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 % | 12.25% | 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 | 3.39B | 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 | 3.49B | 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 % | 50.76% | 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 | 1.63B | 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 | 3.13B | 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 % | 45.52% | 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 % | 13.9% | 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 | 1.27B | 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 % | 18.5% | 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) | 1.86B | 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 % | 27.03% | 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 | - | 2.90x | 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 | 1.15B | 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 % | 16.69% | 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 | 170.3M | 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 % | 14.82% | 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 | 905.1M | 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 % | 13.15% | 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 % | 2.09% | 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) | 1.88 | 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 % | -0.27% | 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 | 481.2M | 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 |
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.
Key Metrics
Top Statement Risk
High leverage and negative FCF
Metrics are mathematically derived from official filings.
Rate Base Expansion Drives Revenue Surge
NiSource's revenue grew 21.8% year-over-year in the latest quarter, according to recent financial statements, reflecting robust rate base expansion and regulatory recovery mechanisms across its multi-state footprint.
The revenue growth is primarily attributable to capital investment programs, particularly the Indiana electric transition from coal to renewables, which expands rate base and triggers rate case adjustments. However, the sustainability of this pace depends on continued regulatory approvals and the absence of adverse rate case outcomes. Investors should monitor whether revenue growth translates into earnings growth, as operating expenses and interest costs may absorb some of the gains.
Earned Returns Lag Authorized Levels
Operating margins have remained stable around 20-35% across quarters, but earned ROE appears below authorized levels, as indicated by net margins of 3-21% in recent filings, suggesting regulatory lag.
The wide fluctuation in net margins, from 3.4% in 2026Q2 to 21.5% in 2026Q1, highlights the impact of seasonality and regulatory timing. The low interest coverage in some quarters (1.24x in 2026Q2) suggests that earnings are insufficient to comfortably cover fixed charges, which may indicate that the company is not earning its allowed return consistently. This could signal a deteriorating regulatory relationship or the need for more timely rate relief.
Pass-Through Costs Mask Margin Stability
Fuel and purchased power costs are largely pass-through, as evidenced by gross margins around 58.57% in the latest data, which insulates operating margins from commodity price volatility but inflates revenue.
The reported revenue growth of 21.8% may be partly driven by higher commodity prices passed through to customers, which does not add to earnings power. The stability of operating margins despite revenue swings suggests that cost recovery mechanisms are functioning, but the company remains exposed to regulatory lag in recovering these costs. Extreme gas price spikes could lead to bill shock and potential regulatory pushback on future rate increases.
Seasonality and Non-Recurring Items Obscure Core Earnings
EPS growth has been volatile, ranging from -59.1% to +111.1% year-over-year in recent quarters, according to reported figures, indicating that weather and one-time items significantly impact reported earnings.
The sharp decline in EPS in 2026Q2 (-59.1%) likely reflects a mild winter or timing of expenses, while the 111.1% growth in 2024Q2 may be due to favorable weather or rate case settlements. Investors should focus on weather-normalized earnings to assess the underlying regulated earnings power. The presence of regulatory assets and liabilities may also defer costs, affecting earnings quality.
CAPEX Cycle Supports Rate Base Growth
NiSource's capital expenditure program, particularly the Indiana coal-to-renewables transition, is expected to drive rate base growth, but the company's negative free cash flow over the past three years suggests reliance on external financing.
The increase in D&A from $242.1M in 2024Q1 to $362.2M in 2026Q2 reflects the growing asset base, which should eventually translate into higher earnings as assets enter rate base. However, the timing of recovery may be delayed, and the company's high debt-to-EBITDA of 5.8x indicates that the CAPEX program is heavily debt-funded. If capital markets tighten, equity dilution or reduced CAPEX could be necessary, potentially slowing growth.
Leverage and Regulatory Risks Could Undermine Growth
Despite strong revenue growth, NiSource's elevated debt burden and negative free cash flow, as reported in recent filings, may constrain financial flexibility and increase equity dilution risk.
The company's total liabilities of $21.9 billion significantly exceed cash and receivables, and the debt-to-equity ratio of 1.39% appears anomalous for the sector, warranting verification. If the company cannot generate sufficient cash flow to fund its CAPEX program, it may need to issue equity, diluting existing shareholders. Additionally, the political environment around natural gas in some states could lead to accelerated depreciation or stranded asset risks, which are not yet reflected in the income statement.