Symbols / NI Stock $46.85 -0.17% NiSource Inc.
NI (Stock) Chart
About
NiSource Inc., an energy holding company, operates as a regulated natural gas and electric utility company in the United States. It operates in two segments, Columbia Operations and NIPSCO Operations. The company provides natural gas to residential, commercial, and industrial customers through approximately 37,300 miles of distribution main pipeline and the associated individual customer service lines; and 310 miles of transmission main pipeline in Ohio, Pennsylvania, Virginia, Kentucky, and Maryland. It also generates, transmits, and distributes electricity to approximately 0.5 million customers in various counties in the northern part of Indiana, as well as engages in wholesale electric and transmission transactions. It owns and operates steam coal generating stations in Wheatfield and Michigan City; combined cycle gas turbine in West Terre Haute; natural gas generating units in Wheatfield; hydro generating plants in Carroll County and White County; wind generating units in White County; and solar generating units in Sullivan County, Gibson County, Jasper County, and White County. The company was formerly known as NIPSCO Industries, Inc. and changed its name to NiSource Inc. in April 1999. NiSource Inc. was founded in 1847 and is headquartered in Merrillville, Indiana.
Stock Fundamentals
Scroll to Statements| Market Cap | 22.42B | Enterprise Value | 40.76B | Income | 926.90M | Sales | 6.64B | Book/sh | 19.75 | Cash/sh | 0.23 |
| Dividend Yield | 2.56% | Payout | 57.44% | Employees | 7668 | IPO | — | P/E | 24.03 | Forward P/E | 21.01 |
| PEG | 2.33 | P/S | 3.38 | P/B | 2.37 | P/C | — | EV/EBITDA | 14.12 | EV/Sales | 6.14 |
| Quick Ratio | 0.40 | Current Ratio | 0.69 | Debt/Eq | 139.28 | LT Debt/Eq | — | EPS (ttm) | 1.95 | EPS next Y | 2.23 |
| EPS Growth | 11.10% | Revenue Growth | 19.80% | Earnings | 2026-05-06 | ROA | 3.37% | ROE | 9.07% | ROIC | — |
| Gross Margin | 50.61% | Oper. Margin | 26.97% | Profit Margin | 13.99% | Shs Outstand | 478.53M | Shs Float | 476.60M | Short Float | 3.31% |
| Short Ratio | 3.53 | Short Interest | — | 52W High | 48.83 | 52W Low | 37.22 | Beta | 0.61 | Avg Volume | 4.13M |
| Volume | 4.42M | Target Price | $49.64 | Recom | Buy | Prev Close | $46.93 | Price | $46.85 | Change | -0.17% |
Valuation Models
Price estimates from analyst targets and simple models.
Ratings
Latest analyst rating changes
| Date | Action | Analyst | Rating Change | Price Target |
|---|---|---|---|---|
| 2026-04-17 | main | Barclays | Overweight → Overweight | $49 |
| 2026-03-31 | init | Keybanc | — → Overweight | $52 |
| 2026-03-05 | main | Evercore ISI Group | In-Line → In-Line | $50 |
| 2026-02-12 | main | Citigroup | Neutral → Neutral | $47 |
| 2026-01-20 | main | Wells Fargo | Overweight → Overweight | $49 |
| 2025-12-17 | main | UBS | Buy → Buy | $48 |
| 2025-12-04 | main | Mizuho | Outperform → Outperform | $50 |
| 2025-10-31 | up | Jefferies | Hold → Buy | $50 |
| 2025-10-30 | main | Evercore ISI Group | In-Line → In-Line | $47 |
| 2025-10-28 | init | Wells Fargo | — → Overweight | $47 |
| 2025-10-21 | main | Barclays | Overweight → Overweight | $46 |
| 2025-10-20 | main | Evercore ISI Group | In-Line → In-Line | $46 |
| 2025-10-07 | init | Evercore ISI Group | — → In-Line | $45 |
| 2025-09-29 | main | BMO Capital | Outperform → Outperform | $47 |
| 2025-09-05 | down | Jefferies | Buy → Hold | $44 |
| 2025-08-04 | main | Barclays | Overweight → Overweight | $44 |
| 2025-05-08 | main | Guggenheim | Buy → Buy | $43 |
| 2025-05-08 | main | Wells Fargo | Overweight → Overweight | $45 |
| 2025-04-28 | main | BMO Capital | Outperform → Outperform | $43 |
| 2025-04-25 | main | Barclays | Overweight → Overweight | $42 |
News
RSS: Latest NI news- NiSource (NI) Industry Headwinds | NiSource Inc posts slight EPS miss, $6.64B revenue - Business Risk - Cổng thông tin điện tử tỉnh Lào Cai hu, 23 Apr 2026 01
- NiSource (NI) Industry Headwinds | NiSource Inc posts slight EPS miss, $6.64B revenue - Best Pick - Cổng thông tin điện tử Tỉnh Sơn La Wed, 22 Apr 2026 22
- NI stock edges higher after-hours on deals with Alphabet, Amazon - MSN ue, 21 Apr 2026 23
- Green Bridge pulls webpage, ends IR program after BCSC review - Stock Titan Wed, 22 Apr 2026 21
- NI Stock Edges Higher After-Hours On Deals With Alphabet, Amazon - Stocktwits Mon, 20 Apr 2026 20
- NI (NASDAQ:NODK) Stock Price Down 0.6% - What's Next? - MarketBeat ue, 21 Apr 2026 04
- NODK (NI Holdings) posts Q4 2022 EPS of $0.04, shares drop 0.61% after earnings announcement. - Stock Analysis Community - Xã Thanh Hà hu, 23 Apr 2026 10
- Utility Stock Jumps On Data Center Power Deals With These Tech Giants - Investor's Business Daily Fri, 17 Apr 2026 12
- Why NiSource (NI) is a Great Dividend Stock Right Now - Yahoo Finance Fri, 03 Apr 2026 07
- Zacks Industry Outlook Highlights FirstEnergy, NiSource, Northwestern and Otter Tail - TradingView Wed, 22 Apr 2026 07
- What NiSource (NI)'s Alphabet and Amazon Data Center Power Deals Mean For Shareholders - simplywall.st Sun, 19 Apr 2026 00
- Precision Trading with Nisource Inc (NI) Risk Zones - Stock Traders Daily Sat, 18 Apr 2026 22
- Is NiSource (NI) Stock Stronger Than Peers | Price at $47.02, Down 2.14% - Investment Community Signals - Cổng thông tin điện tử Tỉnh Sơn La Mon, 13 Apr 2026 07
- JD Project report maps CAD$10.86M exploration plan for Sun Summit - Stock Titan ue, 21 Apr 2026 11
- Why This Midwest Utility Is the Hottest Stock on Wall Street Right Now - MarketBeat Mon, 13 Apr 2026 14
Insider Transactions
Financials
| Line Item | Trend | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|---|
| Total Revenue |
|
6,642.20
+21.76%
|
5,455.10
-0.91%
|
5,505.40
-5.90%
|
5,850.60
|
| Operating Revenue |
|
6,522.80
+23.47%
|
5,282.90
-1.21%
|
5,347.80
-6.81%
|
5,738.60
|
| Cost Of Revenue |
|
3,294.60
+24.45%
|
2,647.40
-12.58%
|
3,028.20
-15.88%
|
3,599.90
|
| Reconciled Cost Of Revenue |
|
3,294.60
+24.45%
|
2,647.40
-12.58%
|
3,028.20
-15.88%
|
3,599.90
|
| Gross Profit |
|
3,347.60
+19.23%
|
2,807.70
+13.34%
|
2,477.20
+10.06%
|
2,250.70
|
| Operating Expense |
|
1,515.70
+12.78%
|
1,343.90
+14.01%
|
1,178.80
+8.24%
|
1,089.10
|
| Selling General And Administration |
|
—
|
13.50
-43.75%
|
24.00
+186.96%
|
-27.60
|
| General And Administrative Expense |
|
—
|
13.50
-43.75%
|
24.00
+186.96%
|
-27.60
|
| Salaries And Wages |
|
—
|
13.50
-43.75%
|
24.00
+186.96%
|
-27.60
|
| Total Expenses |
|
4,810.30
+20.52%
|
3,991.30
-5.13%
|
4,207.00
-10.28%
|
4,689.00
|
| Operating Income |
|
1,831.90
+25.15%
|
1,463.80
+12.74%
|
1,298.40
+11.78%
|
1,161.60
|
| Total Operating Income As Reported |
|
1,835.30
+26.09%
|
1,455.50
+12.35%
|
1,295.50
+2.35%
|
1,265.80
|
| EBITDA |
|
3,045.90
+18.56%
|
2,569.10
+15.55%
|
2,223.30
+3.44%
|
2,149.40
|
| Normalized EBITDA |
|
3,013.80
+20.41%
|
2,503.00
+13.72%
|
2,201.00
+8.96%
|
2,020.10
|
| Reconciled Depreciation |
|
1,167.60
+11.92%
|
1,043.20
+14.86%
|
908.20
+10.65%
|
820.80
|
| EBIT |
|
1,878.30
+23.09%
|
1,525.90
+16.03%
|
1,315.10
-1.02%
|
1,328.60
|
| Total Unusual Items |
|
32.10
-51.44%
|
66.10
+196.41%
|
22.30
-82.75%
|
129.30
|
| Total Unusual Items Excluding Goodwill |
|
32.10
-51.44%
|
66.10
+196.41%
|
22.30
-82.75%
|
129.30
|
| Special Income Charges |
|
32.10
-51.44%
|
66.10
+196.41%
|
22.30
-81.31%
|
119.30
|
| Other Special Charges |
|
-32.70
+56.46%
|
-75.10
-198.02%
|
-25.20
-66.89%
|
-15.10
|
| Impairment Of Capital Assets |
|
—
|
—
|
—
|
—
|
| Write Off |
|
0.70
-88.52%
|
6.10
|
0.00
|
0.00
|
| Net Income |
|
929.50
+22.24%
|
760.40
+6.45%
|
714.30
-11.17%
|
804.10
|
| Pretax Income |
|
1,216.40
+21.30%
|
1,002.80
+23.21%
|
813.90
-14.90%
|
956.40
|
| Net Non Operating Interest Income Expense |
|
-628.80
-24.07%
|
-506.80
-5.45%
|
-480.60
-34.51%
|
-357.30
|
| Interest Expense Non Operating |
|
661.90
+26.53%
|
523.10
+4.37%
|
501.20
+34.66%
|
372.20
|
| Net Interest Income |
|
-628.80
-24.07%
|
-506.80
-5.45%
|
-480.60
-34.51%
|
-357.30
|
| Interest Expense |
|
661.90
+26.53%
|
523.10
+4.37%
|
501.20
+34.66%
|
372.20
|
| Interest Income Non Operating |
|
10.20
-1.92%
|
10.40
+15.56%
|
9.00
+109.30%
|
4.30
|
| Interest Income |
|
10.20
-1.92%
|
10.40
+15.56%
|
9.00
+109.30%
|
4.30
|
| Other Income Expense |
|
13.30
-70.96%
|
45.80
+1274.36%
|
-3.90
-102.56%
|
152.10
|
| Other Non Operating Income Expenses |
|
-18.80
+7.39%
|
-20.30
+22.52%
|
-26.20
-214.91%
|
22.80
|
| Gain On Sale Of Security |
|
—
|
—
|
—
|
10.00
|
| Tax Provision |
|
203.80
+28.91%
|
158.10
+13.33%
|
139.50
-15.25%
|
164.60
|
| Tax Rate For Calcs |
|
0.00
+6.33%
|
0.00
-7.60%
|
0.00
-0.58%
|
0.00
|
| Tax Effect Of Unusual Items |
|
5.39
-48.36%
|
10.44
+173.88%
|
3.81
-82.85%
|
22.24
|
| Net Income Including Noncontrolling Interests |
|
1,012.60
+19.88%
|
844.70
+25.25%
|
674.40
-14.83%
|
791.80
|
| Net Income From Continuing Operation Net Minority Interest |
|
929.50
+22.24%
|
760.40
+6.45%
|
714.30
-11.17%
|
804.10
|
| Net Income From Continuing And Discontinued Operation |
|
929.50
+22.24%
|
760.40
+6.45%
|
714.30
-11.17%
|
804.10
|
| Net Income Continuous Operations |
|
1,012.60
+19.88%
|
844.70
+25.25%
|
674.40
-14.83%
|
791.80
|
| Minority Interests |
|
-83.10
+1.42%
|
-84.30
-311.28%
|
39.90
+224.39%
|
12.30
|
| Normalized Income |
|
902.79
+28.10%
|
704.74
+1.28%
|
695.81
-0.18%
|
697.04
|
| Net Income Common Stockholders |
|
926.90
+25.58%
|
738.10
+11.65%
|
661.10
-11.74%
|
749.00
|
| Otherunder Preferred Stock Dividend |
|
2.60
-83.33%
|
15.60
+50.00%
|
10.40
|
0.00
|
| Diluted EPS |
|
1.95
+20.37%
|
1.62
+9.46%
|
1.48
-12.94%
|
1.70
|
| Basic EPS |
|
1.96
+20.25%
|
1.63
+2.52%
|
1.59
-13.59%
|
1.84
|
| Basic Average Shares |
|
472.90
+4.12%
|
454.20
+9.16%
|
416.10
+2.21%
|
407.10
|
| Diluted Average Shares |
|
474.50
+4.06%
|
456.00
+1.81%
|
447.90
+1.17%
|
442.70
|
| Diluted NI Availto Com Stockholders |
|
926.90
+25.58%
|
738.10
+11.41%
|
662.50
-11.78%
|
751.00
|
| Average Dilution Earnings |
|
0.00
|
0.00
-100.00%
|
1.40
-30.00%
|
2.00
|
| Depreciation Amortization Depletion Income Statement |
|
1,167.60
+11.92%
|
1,043.20
+14.86%
|
908.20
+10.65%
|
820.80
|
| Depreciation And Amortization In Income Statement |
|
1,167.60
+11.92%
|
1,043.20
+14.86%
|
908.20
+10.65%
|
820.80
|
| Gain On Sale Of PPE |
|
0.10
+103.45%
|
-2.90
+0.00%
|
-2.90
-102.78%
|
104.20
|
| Other Taxes |
|
348.10
+15.76%
|
300.70
+11.12%
|
270.60
+0.86%
|
268.30
|
| Preferred Stock Dividends |
|
—
|
6.70
-84.35%
|
42.80
-22.32%
|
55.10
|
| Total Other Finance Cost |
|
-22.90
-288.14%
|
-5.90
+49.14%
|
-11.60
-9.43%
|
-10.60
|
| Line Item | Trend | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|---|
| Total Assets |
|
35,858.70
+12.81%
|
31,788.10
+2.29%
|
31,077.20
+16.23%
|
26,736.60
|
| Current Assets |
|
2,377.20
+14.28%
|
2,080.20
-53.77%
|
4,499.40
+74.11%
|
2,584.30
|
| Cash Cash Equivalents And Short Term Investments |
|
110.10
-29.69%
|
156.60
-93.03%
|
2,245.40
+5403.43%
|
40.80
|
| Cash And Cash Equivalents |
|
110.10
-29.69%
|
156.60
-93.03%
|
2,245.40
+5403.43%
|
40.80
|
| Receivables |
|
1,263.50
+25.11%
|
1,009.90
+8.83%
|
928.00
-20.68%
|
1,170.00
|
| Accounts Receivable |
|
1,197.50
+24.20%
|
964.20
+11.86%
|
862.00
-17.27%
|
1,041.90
|
| Gross Accounts Receivable |
|
1,238.10
+25.33%
|
987.90
+11.64%
|
884.90
-16.97%
|
1,065.80
|
| Allowance For Doubtful Accounts Receivable |
|
-40.60
-71.31%
|
-23.70
-3.49%
|
-22.90
+4.18%
|
-23.90
|
| Other Receivables |
|
66.00
+44.42%
|
45.70
-30.76%
|
66.00
-48.48%
|
128.10
|
| Inventory |
|
449.50
+15.52%
|
389.10
-22.67%
|
503.20
-33.08%
|
751.90
|
| Prepaid Assets |
|
149.30
+7.80%
|
138.50
-75.25%
|
559.70
+289.22%
|
143.80
|
| Current Deferred Assets |
|
—
|
—
|
—
|
—
|
| Restricted Cash |
|
25.60
-39.05%
|
42.00
+17.65%
|
35.70
+3.18%
|
34.60
|
| Other Current Assets |
|
379.20
+10.20%
|
344.10
+51.32%
|
227.40
-48.69%
|
443.20
|
| Total Non Current Assets |
|
33,481.50
+12.70%
|
29,707.90
+11.78%
|
26,577.80
+10.04%
|
24,152.30
|
| Net PPE |
|
28,688.20
+12.71%
|
25,453.90
+14.27%
|
22,274.90
+12.26%
|
19,842.60
|
| Gross PPE |
|
38,058.80
+11.44%
|
34,152.90
+12.04%
|
30,482.10
+10.64%
|
27,551.30
|
| Accumulated Depreciation |
|
-9,370.60
-7.72%
|
-8,699.00
-5.99%
|
-8,207.20
-6.47%
|
-7,708.70
|
| Construction In Progress |
|
1,700.70
-18.42%
|
2,084.70
+65.31%
|
1,261.10
-9.81%
|
1,398.20
|
| Other Properties |
|
3,428.00
+1.00%
|
3,394.20
+7.46%
|
3,158.60
+30.83%
|
2,414.30
|
| Goodwill And Other Intangible Assets |
|
1,485.90
+0.00%
|
1,485.90
+0.00%
|
1,485.90
+0.00%
|
1,485.90
|
| Goodwill |
|
1,485.90
+0.00%
|
1,485.90
+0.00%
|
1,485.90
+0.00%
|
1,485.90
|
| Investments And Advances |
|
272.80
+52.66%
|
178.70
-27.68%
|
247.10
+10.21%
|
224.20
|
| Long Term Equity Investment |
|
8.10
+24.62%
|
6.50
+22.64%
|
5.30
+231.25%
|
1.60
|
| Other Investments |
|
118.60
+38.71%
|
85.50
+3.39%
|
82.70
+16.48%
|
71.00
|
| Non Current Deferred Assets |
|
809.40
+87.36%
|
432.00
+33.33%
|
324.00
+28.57%
|
252.00
|
| Total Liabilities Net Minority Interest |
|
24,198.80
+14.58%
|
21,119.80
+0.85%
|
20,940.90
+11.18%
|
18,834.80
|
| Current Liabilities |
|
3,457.40
-15.95%
|
4,113.40
-21.87%
|
5,265.10
+12.97%
|
4,660.50
|
| Payables And Accrued Expenses |
|
1,856.40
+27.54%
|
1,455.50
+10.30%
|
1,319.60
-24.89%
|
1,756.90
|
| Payables |
|
1,478.70
+31.06%
|
1,128.30
+16.79%
|
966.10
-25.30%
|
1,293.30
|
| Accounts Payable |
|
1,124.50
+30.29%
|
863.10
+15.17%
|
749.40
-16.69%
|
899.50
|
| Other Payable |
|
125.40
+36.60%
|
91.80
+81.78%
|
50.50
-65.79%
|
147.60
|
| Current Accrued Expenses |
|
377.70
+15.43%
|
327.20
-7.44%
|
353.50
-23.75%
|
463.60
|
| Employee Benefits |
|
153.10
-26.22%
|
207.50
-17.03%
|
250.10
+1.87%
|
245.50
|
| Pensionand Other Post Retirement Benefit Plans Current |
|
246.80
-7.98%
|
268.20
+17.84%
|
227.60
+35.88%
|
167.50
|
| Total Tax Payable |
|
228.80
+31.95%
|
173.40
+4.33%
|
166.20
-32.49%
|
246.20
|
| Current Debt And Capital Lease Obligation |
|
755.70
-59.93%
|
1,885.80
-38.62%
|
3,072.40
+71.46%
|
1,791.90
|
| Current Debt |
|
755.70
-59.93%
|
1,885.80
-38.62%
|
3,072.40
+71.46%
|
1,791.90
|
| Other Current Borrowings |
|
19.70
-98.46%
|
1,281.20
+5283.19%
|
23.80
-20.67%
|
30.00
|
| Current Capital Lease Obligation |
|
—
|
—
|
—
|
34.80
|
| Current Deferred Liabilities |
|
283.40
+5.43%
|
268.80
-8.70%
|
294.40
-9.33%
|
324.70
|
| Current Deferred Revenue |
|
283.40
+5.43%
|
268.80
-8.70%
|
294.40
-9.33%
|
324.70
|
| Other Current Liabilities |
|
260.10
+72.82%
|
150.50
-45.98%
|
278.60
-52.29%
|
584.00
|
| Total Non Current Liabilities Net Minority Interest |
|
20,741.40
+21.96%
|
17,006.40
+8.49%
|
15,675.80
+10.59%
|
14,174.30
|
| Long Term Debt And Capital Lease Obligation |
|
15,457.80
+28.02%
|
12,074.50
+9.22%
|
11,055.50
+16.09%
|
9,523.60
|
| Long Term Debt |
|
15,457.80
+28.02%
|
12,074.50
+9.22%
|
11,055.50
+16.09%
|
9,523.60
|
| Long Term Capital Lease Obligation |
|
—
|
—
|
—
|
176.60
|
| Long Term Provisions |
|
781.90
+11.92%
|
698.60
+45.39%
|
480.50
+0.50%
|
478.10
|
| Non Current Pension And Other Postretirement Benefit Plans |
|
153.10
-26.22%
|
207.50
-17.03%
|
250.10
+1.87%
|
245.50
|
| Non Current Deferred Liabilities |
|
2,500.10
+9.58%
|
2,281.60
+9.67%
|
2,080.40
-3.30%
|
2,151.30
|
| Non Current Deferred Taxes Liabilities |
|
2,500.10
+9.58%
|
2,281.60
+9.67%
|
2,080.40
+12.18%
|
1,854.50
|
| Other Non Current Liabilities |
|
335.20
+7.09%
|
313.00
+4.82%
|
298.60
+148.42%
|
120.20
|
| Stockholders Equity |
|
9,450.10
+8.82%
|
8,684.20
+5.01%
|
8,269.60
+9.16%
|
7,575.40
|
| Common Stock Equity |
|
9,450.10
+8.82%
|
8,684.20
+11.57%
|
7,783.50
+29.10%
|
6,028.90
|
| Capital Stock |
|
4.80
+2.13%
|
4.70
-99.04%
|
490.60
-68.36%
|
1,550.70
|
| Common Stock |
|
4.80
+2.13%
|
4.70
+4.44%
|
4.50
+7.14%
|
4.20
|
| Preferred Stock |
|
—
|
0.00
-100.00%
|
486.10
-68.57%
|
1,546.50
|
| Share Issued |
|
482.40
+2.68%
|
469.82
+4.09%
|
451.34
+8.47%
|
416.11
|
| Ordinary Shares Number |
|
478.43
+2.70%
|
465.86
+4.13%
|
447.38
+8.55%
|
412.14
|
| Treasury Shares Number |
|
3.96
+0.00%
|
3.96
+0.00%
|
3.96
+0.00%
|
3.96
|
| Additional Paid In Capital |
|
9,866.60
+3.62%
|
9,521.50
+7.23%
|
8,879.50
+20.40%
|
7,375.30
|
| Retained Earnings |
|
-315.20
+55.71%
|
-711.70
+26.40%
|
-967.00
+20.32%
|
-1,213.60
|
| Gains Losses Not Affecting Retained Earnings |
|
-6.20
+79.61%
|
-30.40
+9.52%
|
-33.60
+9.43%
|
-37.10
|
| Treasury Stock |
|
99.90
+0.00%
|
99.90
+0.00%
|
99.90
+0.00%
|
99.90
|
| Minority Interest |
|
2,209.80
+11.38%
|
1,984.10
+6.29%
|
1,866.70
+471.91%
|
326.40
|
| Other Equity Adjustments |
|
-6.20
+79.61%
|
-30.40
+9.52%
|
-33.60
+9.43%
|
-37.10
|
| Total Equity Gross Minority Interest |
|
11,659.90
+9.29%
|
10,668.30
+5.25%
|
10,136.30
+28.28%
|
7,901.80
|
| Total Capitalization |
|
24,907.90
+19.99%
|
20,758.70
+7.42%
|
19,325.10
+13.02%
|
17,099.00
|
| Working Capital |
|
-1,080.20
+46.87%
|
-2,033.20
-165.53%
|
-765.70
+63.12%
|
-2,076.20
|
| Invested Capital |
|
25,663.60
+13.33%
|
22,644.50
+3.35%
|
21,911.40
+26.33%
|
17,344.40
|
| Total Debt |
|
16,213.50
+16.14%
|
13,960.30
-1.19%
|
14,127.90
+24.85%
|
11,315.50
|
| Net Debt |
|
16,103.40
+16.66%
|
13,803.70
+16.17%
|
11,882.50
+5.39%
|
11,274.70
|
| Capital Lease Obligations |
|
—
|
—
|
—
|
211.40
|
| Net Tangible Assets |
|
7,964.20
+10.64%
|
7,198.30
+6.11%
|
6,783.70
+11.40%
|
6,089.50
|
| Tangible Book Value |
|
7,964.20
+10.64%
|
7,198.30
+14.30%
|
6,297.60
+38.62%
|
4,543.00
|
| Available For Sale Securities |
|
146.10
+68.51%
|
86.70
-45.51%
|
159.10
+4.95%
|
151.60
|
| Commercial Paper |
|
736.00
+21.73%
|
604.60
-80.17%
|
3,048.60
+73.03%
|
1,761.90
|
| Current Deferred Taxes Assets |
|
—
|
—
|
—
|
—
|
| Current Provisions |
|
55.00
-34.99%
|
84.60
+16.69%
|
72.50
+104.23%
|
35.50
|
| Interest Payable |
|
206.20
+31.34%
|
157.00
+15.36%
|
136.10
-1.66%
|
138.40
|
| Investmentin Financial Assets |
|
146.10
+68.51%
|
86.70
-45.51%
|
159.10
+4.95%
|
151.60
|
| Investmentsin Associatesat Cost |
|
8.10
+24.62%
|
6.50
+22.64%
|
5.30
+231.25%
|
1.60
|
| Other Inventories |
|
252.00
+40.31%
|
179.60
-32.43%
|
265.80
-50.01%
|
531.70
|
| Preferred Shares Number |
|
—
|
—
|
0.04
-96.93%
|
1.30
|
| Preferred Stock Equity |
|
—
|
—
|
486.10
-68.57%
|
1,546.50
|
| Line Item | Trend | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|---|
| Operating Cash Flow |
|
2,362.30
+32.60%
|
1,781.50
-7.94%
|
1,935.10
+37.30%
|
1,409.40
|
| Cash Flow From Continuing Operating Activities |
|
2,362.30
+32.60%
|
1,781.50
-7.94%
|
1,935.10
+37.30%
|
1,409.40
|
| Net Income From Continuing Operations |
|
1,012.60
+19.88%
|
844.70
+25.25%
|
674.40
-14.83%
|
791.80
|
| Depreciation Amortization Depletion |
|
1,167.60
+11.92%
|
1,043.20
+14.86%
|
908.20
+10.65%
|
820.80
|
| Depreciation And Amortization |
|
1,167.60
+11.92%
|
1,043.20
+14.86%
|
908.20
+10.65%
|
820.80
|
| Other Non Cash Items |
|
-48.20
+60.62%
|
-122.40
-116.25%
|
-56.60
-240.96%
|
-16.60
|
| Stock Based Compensation |
|
50.90
+16.74%
|
43.60
+30.15%
|
33.50
+34.54%
|
24.90
|
| Asset Impairment Charge |
|
—
|
—
|
—
|
—
|
| Deferred Tax |
|
235.80
+40.36%
|
168.00
+25.28%
|
134.10
-14.53%
|
156.90
|
| Deferred Income Tax |
|
235.80
+40.36%
|
168.00
+25.28%
|
134.10
-14.53%
|
156.90
|
| Operating Gains Losses |
|
—
|
2.90
+0.00%
|
2.90
+102.75%
|
-105.30
|
| Change In Working Capital |
|
-56.40
+71.17%
|
-195.60
-180.99%
|
241.50
+191.79%
|
-263.10
|
| Change In Receivables |
|
-273.40
-169.36%
|
-101.50
-155.13%
|
184.10
+185.11%
|
-216.30
|
| Changes In Account Receivables |
|
-273.40
-169.36%
|
-101.50
-155.13%
|
184.10
+185.11%
|
-216.30
|
| Change In Inventory |
|
-60.30
-159.12%
|
102.00
-56.39%
|
233.90
+190.34%
|
-258.90
|
| Change In Prepaid Assets |
|
-37.30
+50.86%
|
-75.90
-306.81%
|
36.70
+474.49%
|
-9.80
|
| Change In Payables And Accrued Expense |
|
199.70
+146.54%
|
81.00
+129.49%
|
-274.70
-215.23%
|
238.40
|
| Change In Accrued Expense |
|
67.90
+614.74%
|
9.50
+109.23%
|
-102.90
-240.19%
|
73.40
|
| Change In Payable |
|
131.80
+84.34%
|
71.50
+141.62%
|
-171.80
-204.12%
|
165.00
|
| Change In Account Payable |
|
131.80
+84.34%
|
71.50
+141.62%
|
-171.80
-204.12%
|
165.00
|
| Change In Other Working Capital |
|
111.90
+149.23%
|
-227.30
-433.28%
|
68.20
+657.78%
|
9.00
|
| Change In Other Current Liabilities |
|
3.00
-88.51%
|
26.10
+489.55%
|
-6.70
+73.73%
|
-25.50
|
| Investing Cash Flow |
|
-4,524.10
-40.81%
|
-3,213.00
+10.04%
|
-3,571.60
-38.96%
|
-2,570.20
|
| Cash Flow From Continuing Investing Activities |
|
-4,524.10
-40.81%
|
-3,213.00
+10.04%
|
-3,571.60
-38.96%
|
-2,570.20
|
| Net PPE Purchase And Sale |
|
-373.80
-1188.97%
|
-29.00
|
0.00
|
0.00
|
| Purchase Of PPE |
|
-373.80
-1188.97%
|
-29.00
|
0.00
|
0.00
|
| Capital Expenditure |
|
-3,156.10
-19.41%
|
-2,643.00
+0.11%
|
-2,645.80
-20.09%
|
-2,203.10
|
| Capital Expenditure Reported |
|
-2,782.30
-6.44%
|
-2,614.00
+1.20%
|
-2,645.80
-20.09%
|
-2,203.10
|
| Net Investment Purchase And Sale |
|
-54.60
-172.41%
|
75.40
+2700.00%
|
-2.90
-231.82%
|
2.20
|
| Purchase Of Investment |
|
-93.90
-427.53%
|
-17.80
+58.41%
|
-42.80
+41.77%
|
-73.50
|
| Sale Of Investment |
|
39.30
-57.83%
|
93.20
+133.58%
|
39.90
-47.29%
|
75.70
|
| Net Other Investing Changes |
|
-1,313.40
-103.50%
|
-645.40
+30.07%
|
-922.90
-149.91%
|
-369.30
|
| Financing Cash Flow |
|
2,098.90
+422.41%
|
-651.00
-116.94%
|
3,842.20
+236.65%
|
1,141.30
|
| Cash Flow From Continuing Financing Activities |
|
2,098.90
+422.41%
|
-651.00
-116.94%
|
3,842.20
+236.65%
|
1,141.30
|
| Net Issuance Payments Of Debt |
|
2,201.40
+1016.87%
|
-240.10
-108.76%
|
2,742.00
+84.34%
|
1,487.50
|
| Issuance Of Debt |
|
3,483.40
+56.24%
|
2,229.50
-19.66%
|
2,775.10
+79.29%
|
1,547.80
|
| Repayment Of Debt |
|
-1,282.00
+48.09%
|
-2,469.60
-7361.03%
|
-33.10
+45.11%
|
-60.30
|
| Long Term Debt Issuance |
|
3,352.00
+50.35%
|
2,229.50
+49.76%
|
1,488.70
+330.76%
|
345.60
|
| Long Term Debt Payments |
|
-1,282.00
-4907.81%
|
-25.60
+22.66%
|
-33.10
+45.11%
|
-60.30
|
| Net Long Term Debt Issuance |
|
2,070.00
-6.08%
|
2,203.90
+51.41%
|
1,455.60
+410.20%
|
285.30
|
| Short Term Debt Issuance |
|
131.40
|
0.00
-100.00%
|
1,286.40
+7.00%
|
1,202.20
|
| Short Term Debt Payments |
|
0.00
+100.00%
|
-2,444.00
|
0.00
|
0.00
|
| Net Short Term Debt Issuance |
|
131.40
+105.38%
|
-2,444.00
-289.99%
|
1,286.40
+7.00%
|
1,202.20
|
| Net Common Stock Issuance |
|
312.10
-49.05%
|
612.60
+4648.84%
|
12.90
-91.64%
|
154.30
|
| Common Stock Dividend Paid |
|
-530.40
-10.27%
|
-481.00
-16.32%
|
-413.50
-8.39%
|
-381.50
|
| Cash Dividends Paid |
|
-530.40
-8.42%
|
-489.20
-6.98%
|
-457.30
-4.74%
|
-436.60
|
| Repurchase Of Capital Stock |
|
0.00
+100.00%
|
-500.10
-24.99%
|
-400.10
|
0.00
|
| Net Other Financing Charges |
|
115.80
+438.60%
|
-34.20
-101.76%
|
1,944.70
+3143.35%
|
-63.90
|
| Changes In Cash |
|
-62.90
+96.98%
|
-2,082.50
-194.41%
|
2,205.70
+11411.28%
|
-19.50
|
| Beginning Cash Position |
|
198.60
-91.29%
|
2,281.10
+2925.33%
|
75.40
-20.55%
|
94.90
|
| End Cash Position |
|
135.70
-31.67%
|
198.60
-91.29%
|
2,281.10
+2925.33%
|
75.40
|
| Free Cash Flow |
|
-793.80
+7.86%
|
-861.50
-21.22%
|
-710.70
+10.46%
|
-793.70
|
| Common Stock Issuance |
|
312.10
-49.05%
|
612.60
+4648.84%
|
12.90
-91.64%
|
154.30
|
| Issuance Of Capital Stock |
|
312.10
-49.05%
|
612.60
+4648.84%
|
12.90
-91.64%
|
154.30
|
| Net Preferred Stock Issuance |
|
0.00
+100.00%
|
-500.10
-24.99%
|
-400.10
|
0.00
|
| Preferred Stock Dividend Paid |
|
0.00
+100.00%
|
-8.20
+81.28%
|
-43.80
+20.51%
|
-55.10
|
| Preferred Stock Payments |
|
0.00
+100.00%
|
-500.10
-24.99%
|
-400.10
|
0.00
|
SEC Filings
Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.
- 42026-03-03 View
- 42026-03-03 View
- 42026-03-03 View
- 42026-03-03 View
- 42026-03-03 View
- 42026-03-03 View
- 42026-03-03 View
- 42026-03-03 View
- 42026-02-19 View
- 42026-02-17 View
- 10-K2026-02-11 View
- 8-K2026-02-11 View
- 42026-01-27 View
- 42026-01-23 View
- 42026-01-23 View
- 42026-01-23 View
- 42026-01-23 View
- 42026-01-23 View
- 42026-01-23 View
- 42026-01-23 View
Trades
| Date | User | Broker | Pattern | Type | Position Size | Entry Price | Trade P&L | Status |
|---|
Posts
| Published | Title | Author | Category |
|---|