NiSource Financial Statements (NI)
|
|
|
|
Report date
|
|
|
23.02.2022 |
22.02.2023 |
21.02.2024 |
12.02.2025 |
11.02.2026 |
|
06.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
4 900 |
5 851 |
5 505 |
5 455 |
6 642 |
|
6 822 |
|
Operating Income, bln rub |
|
|
1 007 |
1 266 |
1 296 |
1 456 |
1 835 |
|
1 895 |
|
EBITDA, bln rub |
? |
|
1 798 |
2 149 |
2 223 |
2 569 |
3 004 |
|
3 103 |
|
Net profit, bln rub |
? |
|
584.9 |
804.1 |
714.3 |
760.4 |
929.5 |
|
961.8 |
|
|
OCF, bln rub |
? |
|
1 218 |
1 409 |
1 935 |
1 782 |
2 362 |
|
2 118 |
|
CAPEX, bln rub |
? |
|
1 838 |
2 203 |
2 646 |
2 643 |
2 782 |
|
2 950 |
|
FCF, bln rub |
? |
|
-620.1 |
-793.7 |
-710.7 |
-861.5 |
-420.0 |
|
-832.0 |
|
Dividend payout, bln rub
|
|
|
345.2 |
381.5 |
413.5 |
481.0 |
530.4 |
|
547.4 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
59.0% |
47.4% |
57.9% |
63.3% |
57.1% |
|
56.9% |
|
|
OPEX, bln rub |
|
|
1 044 |
984.9 |
1 182 |
1 352 |
2 054 |
|
1 920 |
|
Cost of production, bln rub |
|
|
2 848 |
3 600 |
3 028 |
2 647 |
2 752 |
|
3 007 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
341.1 |
360.5 |
489.6 |
517.2 |
639.0 |
|
697.8 |
|
|
Assets, bln rub |
|
|
24 157 |
26 737 |
31 077 |
31 788 |
36 552 |
|
36 601 |
|
Net Assets, bln rub |
? |
|
6 947 |
7 575 |
8 270 |
8 684 |
9 450 |
|
9 658 |
|
Debt, bln rub |
|
|
9 994 |
11 527 |
14 128 |
13 960 |
16 240 |
|
16 767 |
|
Cash, bln rub |
|
|
84.2 |
40.8 |
2 245 |
156.6 |
135.7 |
|
71.9 |
|
Net debt, bln rub |
|
|
9 909 |
11 486 |
11 883 |
13 804 |
16 105 |
|
16 695 |
|
|
Ordinary share price, rub |
|
|
27.6 |
27.4 |
26.6 |
36.8 |
41.8 |
|
46.7 |
|
Number of ordinary shares, mln |
|
|
393.6 |
407.1 |
416.1 |
454.2 |
472.9 |
|
479.0 |
|
|
Market cap, bln rub |
|
|
10 867 |
11 163 |
11 047 |
16 696 |
19 748 |
|
22 384 |
|
EV, bln rub |
? |
|
20 777 |
22 649 |
22 930 |
30 500 |
35 853 |
|
39 078 |
|
Book value, bln rub |
|
|
5 461 |
6 090 |
6 784 |
7 198 |
7 964 |
|
8 172 |
|
|
EPS, rub |
? |
|
1.49 |
1.98 |
1.72 |
1.67 |
1.97 |
|
2.01 |
|
FCF/share, rub |
|
|
-1.58 |
-1.95 |
-1.71 |
-1.90 |
-0.89 |
|
-1.74 |
|
BV/share, rub |
|
|
13.9 |
15.0 |
16.3 |
15.8 |
16.8 |
|
17.1 |
|
|
EBITDA margin, % |
? |
|
36.7% |
36.7% |
40.4% |
47.1% |
45.2% |
|
45.5% |
|
Net margin, % |
? |
|
11.9% |
13.7% |
13.0% |
13.9% |
14.0% |
|
14.1% |
|
FCF yield, % |
? |
|
-5.71% |
-7.11% |
-6.43% |
-5.16% |
-2.13% |
|
-3.72% |
|
ROE, % |
? |
|
8.42% |
10.6% |
8.64% |
8.76% |
9.84% |
|
9.96% |
|
ROA, % |
? |
|
2.42% |
3.01% |
2.30% |
2.39% |
2.54% |
|
2.63% |
|
|
P/E |
? |
|
18.6 |
13.9 |
15.5 |
22.0 |
21.2 |
|
23.3 |
|
P/FCF |
|
|
-17.5 |
-14.1 |
-15.5 |
-19.4 |
-47.0 |
|
-26.9 |
|
P/S |
? |
|
2.22 |
1.91 |
2.01 |
3.06 |
2.97 |
|
3.28 |
|
P/BV |
? |
|
1.99 |
1.83 |
1.63 |
2.32 |
2.48 |
|
2.74 |
|
EV/EBITDA |
? |
|
11.6 |
10.5 |
10.3 |
11.9 |
11.9 |
|
12.6 |
|
Debt/EBITDA |
|
|
5.51 |
5.34 |
5.34 |
5.37 |
5.36 |
|
5.38 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
37.5% |
37.7% |
48.1% |
48.5% |
41.9% |
|
43.2% |
|
| NiSource shareholders |
