greeksoup/ stock research

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.

Revenue
$6.6 billion
+21.8% on the year
FY2018FY2025
Operating margin
27.6%
26.7% a year earlier
FY2018FY2025
Net income
$930 million
+22.2% on the year
FY2018FY2025
Diluted EPS
$1.95
+20.4% on the year
FY2018FY2025

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.
Read the Q4 FY2025 earnings call summary

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.

Nisource Inc., the 10-K for 2025

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.

Columbia Operations

Natural gas to approximately 2.4 million residential, commercial and industrial customers in Ohio, Pennsylvania, Virginia, Kentucky and Maryland, through five separate Columbia utilities under a gas distribution holding company. The system is approximately 37,300 miles of distribution main pipeline plus the individual customer service lines attached to it, and 310 miles of transmission main pipeline, along with gate stations and other operations support facilities. Owned storage is three propane and propane-air facilities in Virginia with total capacity of 19,026 MCF.

NIPSCO Operations

NIPSCO has fully regulated gas and electric operations in northern Indiana. The gas business distributes to approximately 0.9 million customers over approximately 18,100 miles of distribution main pipeline and 720 miles of transmission main pipeline, with two owned storage facilities in Indiana holding a combined 11,240,000 MCF: an underground storage field at Royal Center and a liquefied natural gas facility at Rolling Prairie.

The electric business generates, transmits and distributes electricity to approximately 0.5 million customers in 20 counties of northern Indiana, and also engages in wholesale electric and transmission transactions and customised agreements to serve data centre customers. Its transmission system carries voltages from 69,000 to 765,000 volts across approximately 3,000 circuit miles, interconnected with eight neighbouring electric utilities, and it operates 65 transmission and 240 distribution substations and owns approximately 312,500 poles.

Owned generating capacity totals 3,967 MW. Coal is two facilities, R.M. Schahfer at 722 MW and Michigan City at 455 MW. Gas is the Sugar Creek combined cycle plant at 665 MW plus a 155 MW natural gas unit at R.M. Schahfer. Renewables and storage are solar at Dunns Bridge I of 265 MW, Fairbanks of 250 MW, Indiana Crossroads and Gibson of 200 MW each, solar and storage at Dunns Bridge II of 435 MW and Cavalry of 200 MW, wind at Indiana Crossroads of 302 MW and Rosewater of 102 MW, and two small hydro plants at Oakdale and Norway. Dunns Bridge II carries installed battery storage of 56 MW over a four-hour duration and Cavalry 45 MW over the same duration. Eight renewable generation facilities were in service at the end of 2025, three of them placed in service during the year. Multiple power purchase agreements provide approximately 1,200 MW of capacity, with contracts expiring between 2038 and 2045.

In December 2025, before the planned retirement of R.M. Schahfer, the U.S. Secretary of Energy issued an emergency order requiring it to keep operating for 90 days, through 23 March 2026, stating that continued operation was required to meet an energy emergency across MISO's North and Central regions and authorising NIPSCO to recover the cost. Michigan City is scheduled to be retired by the end of 2028.

The data centre contract

In September 2025 NIPSCO entered into an agreement with ADS, a wholly owned subsidiary of Amazon.com, to provide electricity to ADS data centres. The filing says that under the contract, which is pending approval from the Indiana regulator, NIPSCO will provide electric service under a capacity commitment beginning in 2027 and increasing annually to 2,400 MW by the end of 2032, and will construct up to 3,000 MW of dispatchable generation to serve it. The initial term ends 15 years after the initial energisation of the first ADS data centre. From January 2027 ADS pays a fixed capacity charge plus certain pass-through charges, and Amazon.com has guaranteed ADS's payment obligations. The filing says NIPSCO will also propose to the regulator a mechanism to pass savings back to retail customers.

Who else can sell to its customers

Because of open access and the deregulation of gas supplies, customers of the local distribution companies can buy gas directly from producers and marketers, using the NiSource subsidiaries only for transportation. At the end of 2025, 34.9 percent of residential and 41.1 percent of commercial customers in Columbia Operations took part in such programmes, against 6.8 percent of residential and 18.5 percent of commercial customers at NIPSCO Gas. The filing says the company competes with investor-owned, municipal and cooperative electric utilities across its service areas, with other regulated and unregulated intrastate and interstate gas pipelines, and with alternate fuels such as propane and fuel oil.

Sales are seasonal, with gas distribution weighted to the heating season from October through May.

Planning

NIPSCO's 2024 integrated resource plan, submitted to the Indiana regulator in December 2024, informs future generation investments and took in anticipated load growth from data centres and other economic development, new emissions rules and evolving MISO resource accreditation rules. It maintains the retirement decisions and capacity additions identified in the 2018 and 2021 plans and calls for additional generation resources through 2029 to support capacity requirements, along with new gas-fired and other capacity resources for new data centre load.

From NiSource's annual report on Form 10-K for the year ended 31 December 2025. The filing

Written from the 10-K filed 11 February 2026: read the full 10-K.

The four quarters: Q1 FY2025 · Q2 FY2025 · Q3 FY2025 · Q4 FY2025

Income statement (profit and loss)

$ millionFY2025FY2024FY2023On the yearLast 8 years
Revenue6,6425,4555,505+21.8%
Cost of revenue1,5841,1321,533+39.9%
Gross profit5,0584,3233,972+17.0%
Gross margin76.1%79.2%72.1%
Operating income1,8351,4561,296+26.1%
Operating margin27.6%26.7%23.5%
Interest expense639517490+23.5%
Income tax204158140+28.9%
Net income930760714+22.2%
Net margin14.0%13.9%13.0%
Diluted EPS$1.95$1.62$1.48+20.4%
$ million except per share.
Read moreFree 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

$ millionFY2025FY2024FY2023On the yearLast 8 years
Operating cash flow2,3621,7821,935+32.6%
Capital expenditure2,7822,6142,646+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 financing2,099-6513,842
Depreciation and amortisation1,1681,043908+11.9%
Share-based compensation50.943.633.5+16.7%
Dividends paid530481414+10.3%
Dividend per share$1.12$1.06$1.00+5.7%
Diluted shares, weighted474m456m448m+4.1%
Shares outstanding at period end478m470m447m+1.8%

Balance sheet

$ millionFY2025FY2024FY2023On the yearLast 8 years
Shareholders' equity9,4508,6848,270+8.8%
Non-controlling interest2,2101,9841,867+11.4%
Debt16,21413,96014,128+16.1%
Operating lease liabilities17.218.225.8-5.5%
Finance lease liabilities254223182+13.9%
Other liabilities7,7146,9186,606+11.5%
Total liabilities and equity35,85931,78831,077+12.8%
Fixed assets28,68825,45422,275+12.7%
Goodwill1,4861,4861,4860.0%
Investments14686.7159+68.5%
Cash and equivalents1101572,245-29.7%
Receivables1,198964862+24.2%
Other assets4,2313,6414,050+16.2%
Total assets35,85931,78831,077+12.8%

10-K for the year ended 31 December 2025, filed 11 February 2026: the filing.