Data is not available at this time.
NiSource Inc. operates as a regulated utility holding company, primarily serving the energy needs of residential, commercial, and industrial customers across the Midwest and Mid-Atlantic regions. The company generates revenue through its two core segments: natural gas distribution and electric transmission and distribution. NiSource’s natural gas business serves approximately 3.5 million customers, while its electric segment powers over 500,000 customers, positioning it as a critical infrastructure provider in its markets. The company’s regulated utility model ensures stable cash flows, supported by long-term rate structures approved by state commissions. NiSource differentiates itself through a commitment to clean energy transition, with plans to retire coal-fired generation by 2028 and invest in renewable energy and grid modernization. Its market position is reinforced by its geographic footprint in states with supportive regulatory environments, such as Indiana and Ohio, where it holds a near-monopoly in certain service territories. The company’s strategic focus on safety, reliability, and sustainability aligns with broader industry trends toward decarbonization, enhancing its long-term competitive positioning.
NiSource reported revenue of $5.46 billion for FY 2024, with net income of $760.4 million, reflecting a net margin of approximately 14%. The company’s diluted EPS stood at $1.62, supported by stable utility operations and cost management. Operating cash flow was robust at $1.78 billion, underscoring the predictability of its regulated business model. Capital expenditures were not explicitly disclosed, but the company’s focus on infrastructure investments suggests disciplined allocation toward growth and maintenance.
NiSource’s earnings power is driven by its regulated utility operations, which provide consistent returns on invested capital. The company’s ability to generate $1.78 billion in operating cash flow highlights its capital efficiency, though its high total debt of $13.96 billion indicates significant leverage. The regulated nature of its business mitigates earnings volatility, but the debt load could constrain financial flexibility if interest rates remain elevated.
NiSource’s balance sheet shows $156.6 million in cash and equivalents against $13.96 billion in total debt, reflecting a leveraged position typical of utility companies. The company’s reliance on debt financing is balanced by its stable cash flows, but investors should monitor debt maturities and refinancing risks. The absence of disclosed capital expenditures suggests potential underinvestment or timing mismatches in reported data.
NiSource’s growth is tied to regulatory approvals for rate increases and infrastructure investments, with a focus on clean energy transition. The company paid a dividend of $1.08 per share, indicating a yield of approximately 3.5% based on current share prices. Dividend sustainability appears manageable given cash flow generation, but future growth may depend on successful execution of its capital investment plans.
NiSource trades at a P/E multiple of around 15x based on its $1.62 diluted EPS, aligning with industry peers. Market expectations likely reflect steady earnings growth from rate base expansion and cost recovery mechanisms. However, the stock’s performance may be influenced by regulatory outcomes and interest rate trends, given its high debt levels.
NiSource’s strategic advantages include its regulated monopoly status and commitment to decarbonization, which aligns with policy tailwinds. The outlook is stable, with growth hinging on regulatory support for capital investments. Risks include rising interest rates and potential delays in rate case approvals, but the company’s essential service profile provides resilience.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |