Nisource (NI) FY2025 results: revenue $6.6 billion, up 21.8% on the year
Nisource Inc. (NI) reported revenue of $6.6 billion for fiscal 2025, the year ended 31 December 2025, up 21.8% on the year before. Net income was $930 million, up 22.2%, and diluted earnings per share $1.95. The figures are the company's own, from the 10-K it filed with the SEC on 11 February 2026.
this yearthe year beforeHover a bar for its figure.
The year in brief
What management said about the year
Guidance figures: 1 new, 4 kept.
- GAAP diluted EPS rose to $1.95: Net income available to common shareholders was $929.5 million, or $1.95 diluted EPS, against $739.7 million, or $1.62, for 2024.
- Adjusted EPS $1.90, above guidance range: Non-GAAP adjusted EPS was $1.90 for 2025, against $1.75 for 2024. Management said the 2025 result was above the $1.85-$1.89 guidance range.
- Landmark Amazon data center agreement: Management cited delivering a data center agreement with Amazon as a 2025 highlight.
- Nearly $7.0 billion inside the plan: Nearly $7.0 billion of strategic data center infrastructure investment is within the consolidated plan of $28.0 billion for 2026-2030.
- Base plan and consolidated EPS shown: Consolidated adjusted EPS combines base plan adjusted EPS with adjusted EPS from data center operations and development activities.
From this 10-K
NiSource is an energy holding company whose primary subsidiaries are fully regulated natural gas and electric utility companies serving approximately 3.8 million customers in six states. It is the successor to an Indiana corporation organised in 1987 as NIPSCO Industries, which took the NiSource name on 14 April 1999. It has two reportable segments, Columbia Operations and NIPSCO Operations, with the remainder being centralised corporate activities. A third holding company, Generation Holdings I, holds a controlling interest in GenCo; the filing says NiSource will develop through GenCo the generation resources it plans to use in serving data centre customers.
The four quarters: Q1 FY2025 · Q2 FY2025 · Q3 FY2025 · Q4 FY2025
Income statement (profit and loss)
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Revenue | 6,642 | 5,455 | 5,505 | +21.8% | |
| Cost of revenue | 1,584 | 1,132 | 1,533 | +39.9% | |
| Gross profit | 5,058 | 4,323 | 3,972 | +17.0% | |
| Gross margin | 76.1% | 79.2% | 72.1% | ||
| Operating income | 1,835 | 1,456 | 1,296 | +26.1% | |
| Operating margin | 27.6% | 26.7% | 23.5% | ||
| Interest expense | 639 | 517 | 490 | +23.5% | |
| Income tax | 204 | 158 | 140 | +28.9% | |
| Net income | 930 | 760 | 714 | +22.2% | |
| Net margin | 14.0% | 13.9% | 13.0% | ||
| Diluted EPS | $1.95 | $1.62 | $1.48 | +20.4% |
Read more
Free cash flow is operating cash flow less capital expenditure; the effective tax rate is income tax over pre-tax income; margins are the line over revenue. Gross profit is revenue less cost of revenue, and operating income is revenue less the company's own total costs, where the statement does not print those lines. Those four are arithmetic on the filed numbers; everything else is as filed. Money is in $ million as the company files it, or in $ billion by the switch above the tables; per share figures and share counts are as they are.Cash flow
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Operating cash flow | 2,362 | 1,782 | 1,935 | +32.6% | |
| Capital expenditure | 2,782 | 2,614 | 2,646 | +6.4% | |
| Free cash flow | -420 | -832 | -711 | ||
| Free cash flow margin | -6.3% | -15.3% | -12.9% | ||
| Cash from investing | -4,524 | -3,213 | -3,572 | ||
| Cash from financing | 2,099 | -651 | 3,842 | ||
| Depreciation and amortisation | 1,168 | 1,043 | 908 | +11.9% | |
| Share-based compensation | 50.9 | 43.6 | 33.5 | +16.7% | |
| Dividends paid | 530 | 481 | 414 | +10.3% | |
| Dividend per share | $1.12 | $1.06 | $1.00 | +5.7% | |
| Diluted shares, weighted | 474m | 456m | 448m | +4.1% | |
| Shares outstanding at period end | 478m | 470m | 447m | +1.8% |
Balance sheet
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Shareholders' equity | 9,450 | 8,684 | 8,270 | +8.8% | |
| Non-controlling interest | 2,210 | 1,984 | 1,867 | +11.4% | |
| Debt | 16,214 | 13,960 | 14,128 | +16.1% | |
| Operating lease liabilities | 17.2 | 18.2 | 25.8 | -5.5% | |
| Finance lease liabilities | 254 | 223 | 182 | +13.9% | |
| Other liabilities | 7,714 | 6,918 | 6,606 | +11.5% | |
| Total liabilities and equity | 35,859 | 31,788 | 31,077 | +12.8% | |
| Fixed assets | 28,688 | 25,454 | 22,275 | +12.7% | |
| Goodwill | 1,486 | 1,486 | 1,486 | 0.0% | |
| Investments | 146 | 86.7 | 159 | +68.5% | |
| Cash and equivalents | 110 | 157 | 2,245 | -29.7% | |
| Receivables | 1,198 | 964 | 862 | +24.2% | |
| Other assets | 4,231 | 3,641 | 4,050 | +16.2% | |
| Total assets | 35,859 | 31,788 | 31,077 | +12.8% |
10-K for the year ended 31 December 2025, filed 11 February 2026: the filing.