Income-statement, balance-sheet and cash-flow figures from SEC filings, plus a debt profile anchored in the latest 10-K and updated by each 10-Q and debt exhibit.
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement.
Across FY2008–FY2025: $76.5M in buybacks, $5.66B in dividends.
Debt Profile
Reported borrowing balances, repayment dates and agreement terms, with links to the underlying filings.
Reported debt balances
Each amount keeps its reported scope. Related balance-sheet measures appear under the borrowing they describe.
2 filing observations remain unmatched and are excluded from instrument histories.
Instrument and agreement coverage is incomplete. Additional filings are awaiting review.
2 filings have incomplete source or extraction coverage. Verified observations are shown; missing observations do not establish that debt was unchanged.
Covenants
Covenant terms have not yet been verified for this profile.
The balance figures do not establish whether covenants apply or whether the company complies with them.
Loans, facilities and notes
4.750% Notes due 2031
Note · NiSource Inc.
Reference: 4.750% Notes due 2031
Active
Original principal
USD 500,000,000
Outstanding
—
Commitment
—
Availability
—
Maturity
—
Last reported interest terms:
4.75%
Reported 2026-05-18Later filings may not restate these terms; this does not confirm they still apply.
Covenant terms for this agreement are not yet verified.
### On May 11, 2026, NiSource Inc. (the “Company”) and BNP Paribas Securities Corp., BofA Securities, Inc., MUFG Securities Americas Inc. and U.S. Bancorp Investments, Inc., as Lead Underwriters, entered into a Terms Agreement (the “Terms Agreement”) with respect to the offering and sale of $500,000,000 aggregate principal amount of the Company’s 4.750% Notes due 2031 (the “2031 Notes”) and $750,000,000 aggregate principal amount of the Company’s 5.300% Notes due 2036 (the “2036 Notes” and, together with the 2031 Notes, the “Notes”) under the Company’s Registration Statement on Form S-3 (File No. 333- 291167) (the “Registration Statement”). The Terms Agreement incorporates by reference the provisions of the Company’s Underwriting Agreement, dated November 30, 2017 (a form of which was filed with the Securities and Exchange Commission (the “SEC”) on November 30, 2017).
Issuer evidence: ### On May 11, 2026, NiSource Inc. (the “Company”) and BNP Paribas Securities Corp., BofA Securities, Inc., MUFG Securities Americas Inc. and U.S. Bancorp Investments, Inc., as Lead Underwriters, entered into a Terms Agreement (the “Terms Agreement”) with respect to the offering and sale of $500,000,000 aggregate principal amount of the Company’s 4.750% Notes due 2031 (the “2031 Notes”) and $750,000,000 aggregate principal amount of the Company’s 5.300% Notes due 2036 (the “2036 Notes” and, together with the 2031 Notes, the “Notes”) under the Company’s Registration Statement on Form S-3 (File No. 333- 291167) (the “Registration Statement”). The Terms Agreement incorporates by reference the provisions of the Company’s Underwriting Agreement, dated November 30, 2017 (a form of which was filed with the Securities and Exchange Commission (the “SEC”) on November 30, 2017).
Supporting evidence: ### On May 11, 2026, NiSource Inc. (the “Company”) and BNP Paribas Securities Corp., BofA Securities, Inc., MUFG Securities Americas Inc. and U.S. Bancorp Investments, Inc., as Lead Underwriters, entered into a Terms Agreement (the “Terms Agreement”) with respect to the offering and sale of $500,000,000 aggregate principal amount of the Company’s 4.750% Notes due 2031 (the “2031 Notes”) and $750,000,000 aggregate principal amount of the Company’s 5.300% Notes due 2036 (the “2036 Notes” and, together with the 2031 Notes, the “Notes”) under the Company’s Registration Statement on Form S-3 (File No. 333- 291167) (the “Registration Statement”). The Terms Agreement incorporates by reference the provisions of the Company’s Underwriting Agreement, dated November 30, 2017 (a form of which was filed with the Securities and Exchange Commission (the “SEC”) on November 30, 2017).
Supporting evidence: ### On May 11, 2026, NiSource Inc. (the “Company”) and BNP Paribas Securities Corp., BofA Securities, Inc., MUFG Securities Americas Inc. and U.S. Bancorp Investments, Inc., as Lead Underwriters, entered into a Terms Agreement (the “Terms Agreement”) with respect to the offering and sale of $500,000,000 aggregate principal amount of the Company’s 4.750% Notes due 2031 (the “2031 Notes”) and $750,000,000 aggregate principal amount of the Company’s 5.300% Notes due 2036 (the “2036 Notes” and, together with the 2031 Notes, the “Notes”) under the Company’s Registration Statement on Form S-3 (File No. 333- 291167) (the “Registration Statement”). The Terms Agreement incorporates by reference the provisions of the Company’s Underwriting Agreement, dated November 30, 2017 (a form of which was filed with the Securities and Exchange Commission (the “SEC”) on November 30, 2017).
5.300% Notes due 2036
Note · NiSource Inc.
Reference: 5.300% Notes due 2036
Active
Original principal
USD 750,000,000
Outstanding
—
Commitment
—
Availability
—
Maturity
—
Last reported interest terms:
5.3%
Reported 2026-05-18Later filings may not restate these terms; this does not confirm they still apply.
Covenant terms for this agreement are not yet verified.
### On May 11, 2026, NiSource Inc. (the “Company”) and BNP Paribas Securities Corp., BofA Securities, Inc., MUFG Securities Americas Inc. and U.S. Bancorp Investments, Inc., as Lead Underwriters, entered into a Terms Agreement (the “Terms Agreement”) with respect to the offering and sale of $500,000,000 aggregate principal amount of the Company’s 4.750% Notes due 2031 (the “2031 Notes”) and $750,000,000 aggregate principal amount of the Company’s 5.300% Notes due 2036 (the “2036 Notes” and, together with the 2031 Notes, the “Notes”) under the Company’s Registration Statement on Form S-3 (File No. 333- 291167) (the “Registration Statement”). The Terms Agreement incorporates by reference the provisions of the Company’s Underwriting Agreement, dated November 30, 2017 (a form of which was filed with the Securities and Exchange Commission (the “SEC”) on November 30, 2017).
Issuer evidence: ### On May 11, 2026, NiSource Inc. (the “Company”) and BNP Paribas Securities Corp., BofA Securities, Inc., MUFG Securities Americas Inc. and U.S. Bancorp Investments, Inc., as Lead Underwriters, entered into a Terms Agreement (the “Terms Agreement”) with respect to the offering and sale of $500,000,000 aggregate principal amount of the Company’s 4.750% Notes due 2031 (the “2031 Notes”) and $750,000,000 aggregate principal amount of the Company’s 5.300% Notes due 2036 (the “2036 Notes” and, together with the 2031 Notes, the “Notes”) under the Company’s Registration Statement on Form S-3 (File No. 333- 291167) (the “Registration Statement”). The Terms Agreement incorporates by reference the provisions of the Company’s Underwriting Agreement, dated November 30, 2017 (a form of which was filed with the Securities and Exchange Commission (the “SEC”) on November 30, 2017).
Supporting evidence: ### On May 11, 2026, NiSource Inc. (the “Company”) and BNP Paribas Securities Corp., BofA Securities, Inc., MUFG Securities Americas Inc. and U.S. Bancorp Investments, Inc., as Lead Underwriters, entered into a Terms Agreement (the “Terms Agreement”) with respect to the offering and sale of $500,000,000 aggregate principal amount of the Company’s 4.750% Notes due 2031 (the “2031 Notes”) and $750,000,000 aggregate principal amount of the Company’s 5.300% Notes due 2036 (the “2036 Notes” and, together with the 2031 Notes, the “Notes”) under the Company’s Registration Statement on Form S-3 (File No. 333- 291167) (the “Registration Statement”). The Terms Agreement incorporates by reference the provisions of the Company’s Underwriting Agreement, dated November 30, 2017 (a form of which was filed with the Securities and Exchange Commission (the “SEC”) on November 30, 2017).
Supporting evidence: ### On May 11, 2026, NiSource Inc. (the “Company”) and BNP Paribas Securities Corp., BofA Securities, Inc., MUFG Securities Americas Inc. and U.S. Bancorp Investments, Inc., as Lead Underwriters, entered into a Terms Agreement (the “Terms Agreement”) with respect to the offering and sale of $500,000,000 aggregate principal amount of the Company’s 4.750% Notes due 2031 (the “2031 Notes”) and $750,000,000 aggregate principal amount of the Company’s 5.300% Notes due 2036 (the “2036 Notes” and, together with the 2031 Notes, the “Notes”) under the Company’s Registration Statement on Form S-3 (File No. 333- 291167) (the “Registration Statement”). The Terms Agreement incorporates by reference the provisions of the Company’s Underwriting Agreement, dated November 30, 2017 (a form of which was filed with the Securities and Exchange Commission (the “SEC”) on November 30, 2017).
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
5.51×
Peer median 4.44×
EV/EBIT
19.97×
Peer median 17.87×
P/E (TTM)
22.74×
Peer median 16.35×
Peer medians compare against the 10 similar-size Utilities - Regulated Gas companies (of 14 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
Component
FY2025
FY2024
FY2023
FY2022
FY2021
FY2020
FY2019
FY2018
Columbia Operations
$3,324,800,000
$2,628,400,000
$2,661,000,000
$2,948,200,000
—
—
—
—
NIPSCO Operations
$3,198,000,000
$2,654,500,000
$2,686,800,000
$2,790,400,000
—
—
—
—
Corporate And Other
$0
$0
$0
$0
$492,400,000
$467,500,000
$468,900,000
$518,300,000
Electric Operations
—
—
—
—
$1,697,100,000
$1,536,600,000
$1,699,200,000
$1,708,200,000
Gas Distribution Operations
—
—
—
—
$3,183,500,000
$3,140,200,000
$3,522,800,000
$3,419,500,000
Intersegment Elimination
—
—
—
—
—
—
-$482,000,000
-$531,500,000
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
