vs
Side-by-side financial comparison of NiSource (NI) and MARRIOTT VACATIONS WORLDWIDE Corp (VAC). Click either name above to swap in a different company.
NiSource is the larger business by last-quarter revenue ($1.9B vs $1.2B, roughly 1.5× MARRIOTT VACATIONS WORLDWIDE Corp). NiSource runs the higher net margin — 13.7% vs -35.0%, a 48.7% gap on every dollar of revenue. On growth, NiSource posted the faster year-over-year revenue change (22.5% vs -0.7%). MARRIOTT VACATIONS WORLDWIDE Corp produced more free cash flow last quarter ($-6.0M vs $-133.7M). Over the past eight quarters, NiSource's revenue compounded faster (7.2% CAGR vs 5.2%).
NiSource Inc. is one of the largest fully regulated utility companies in the United States, serving approximately 3.5 million natural gas customers and 500,000 electric customers across six states through its local Columbia Gas and NIPSCO brands. The company, based in Merrillville, Indiana, has more than 8,000 employees. As of 2018, NiSource is the sole Indiana-based utility company.
Marriott Vacations Worldwide Corporation is a pure-play public timeshare company. Formerly a division of Marriott International, Marriott Vacations Worldwide was established as a separate, publicly traded entity focusing primarily on vacation ownership in November 2011. Marriott Vacations Worldwide runs more than 120 resorts with over 700,000 Owners and members in a diverse portfolio of brands under The Marriott Vacation Clubs name. Its brands include Marriott Vacation Club, The Marriott Vaca...
NI vs VAC — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $1.9B | $1.2B |
| Net Profit | $257.8M | $-431.0M |
| Gross Margin | — | — |
| Operating Margin | 27.3% | — |
| Net Margin | 13.7% | -35.0% |
| Revenue YoY | 22.5% | -0.7% |
| Net Profit YoY | 15.1% | -962.0% |
| EPS (diluted) | $0.53 | $-12.00 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $1.9B | $1.2B | ||
| Q3 25 | $1.2B | $1.2B | ||
| Q2 25 | $1.2B | $1.2B | ||
| Q1 25 | $2.1B | $1.1B | ||
| Q4 24 | $1.5B | $1.2B | ||
| Q3 24 | $1.0B | $1.2B | ||
| Q2 24 | $1.1B | $1.1B | ||
| Q1 24 | $1.6B | $1.1B |
| Q4 25 | $257.8M | $-431.0M | ||
| Q3 25 | $94.7M | $-2.0M | ||
| Q2 25 | $102.2M | $69.0M | ||
| Q1 25 | $474.8M | $56.0M | ||
| Q4 24 | $223.9M | $50.0M | ||
| Q3 24 | $85.7M | $84.0M | ||
| Q2 24 | $85.8M | $37.0M | ||
| Q1 24 | $365.0M | $47.0M |
| Q4 25 | 27.3% | — | ||
| Q3 25 | 24.0% | — | ||
| Q2 25 | 21.1% | — | ||
| Q1 25 | 35.3% | — | ||
| Q4 24 | 27.1% | — | ||
| Q3 24 | 20.9% | — | ||
| Q2 24 | 22.5% | — | ||
| Q1 24 | 35.5% | — |
| Q4 25 | 13.7% | -35.0% | ||
| Q3 25 | 7.6% | -0.2% | ||
| Q2 25 | 8.2% | 6.0% | ||
| Q1 25 | 22.1% | 5.0% | ||
| Q4 24 | 14.5% | 4.0% | ||
| Q3 24 | 8.2% | 6.9% | ||
| Q2 24 | 8.1% | 3.5% | ||
| Q1 24 | 22.2% | 4.2% |
| Q4 25 | $0.53 | $-12.00 | ||
| Q3 25 | $0.20 | $-0.07 | ||
| Q2 25 | $0.22 | $1.77 | ||
| Q1 25 | $1.00 | $1.46 | ||
| Q4 24 | $0.47 | $1.29 | ||
| Q3 24 | $0.19 | $2.12 | ||
| Q2 24 | $0.19 | $0.98 | ||
| Q1 24 | $0.77 | $1.22 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $110.1M | $406.0M |
| Total DebtLower is stronger | $15.5B | — |
| Stockholders' EquityBook value | $9.5B | $2.0B |
| Total Assets | $35.9B | $9.8B |
| Debt / EquityLower = less leverage | 1.64× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $110.1M | $406.0M | ||
| Q3 25 | $95.0M | $474.0M | ||
| Q2 25 | $335.4M | $205.0M | ||
| Q1 25 | $259.4M | $196.0M | ||
| Q4 24 | $156.6M | $197.0M | ||
| Q3 24 | $126.2M | $197.0M | ||
| Q2 24 | $101.2M | $206.0M | ||
| Q1 24 | $102.2M | $237.0M |
| Q4 25 | $15.5B | — | ||
| Q3 25 | $14.5B | — | ||
| Q2 25 | $14.5B | — | ||
| Q1 25 | $12.8B | — | ||
| Q4 24 | $12.1B | — | ||
| Q3 24 | $12.1B | — | ||
| Q2 24 | $12.8B | — | ||
| Q1 24 | $11.7B | — |
| Q4 25 | $9.5B | $2.0B | ||
| Q3 25 | $9.1B | $2.5B | ||
| Q2 25 | $8.9B | $2.5B | ||
| Q1 25 | $8.9B | $2.4B | ||
| Q4 24 | $8.7B | $2.4B | ||
| Q3 24 | $8.3B | $2.4B | ||
| Q2 24 | $7.9B | $2.4B | ||
| Q1 24 | $7.9B | $2.4B |
| Q4 25 | $35.9B | $9.8B | ||
| Q3 25 | $34.4B | $10.1B | ||
| Q2 25 | $34.0B | $9.9B | ||
| Q1 25 | $33.1B | $9.9B | ||
| Q4 24 | $31.8B | $9.8B | ||
| Q3 24 | $30.8B | $9.7B | ||
| Q2 24 | $29.9B | $9.6B | ||
| Q1 24 | $29.3B | $9.9B |
| Q4 25 | 1.64× | — | ||
| Q3 25 | 1.59× | — | ||
| Q2 25 | 1.63× | — | ||
| Q1 25 | 1.44× | — | ||
| Q4 24 | 1.39× | — | ||
| Q3 24 | 1.45× | — | ||
| Q2 24 | 1.63× | — | ||
| Q1 24 | 1.48× | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $712.6M | $6.0M |
| Free Cash FlowOCF − Capex | $-133.7M | $-6.0M |
| FCF MarginFCF / Revenue | -7.1% | -0.5% |
| Capex IntensityCapex / Revenue | 44.9% | 1.0% |
| Cash ConversionOCF / Net Profit | 2.76× | — |
| TTM Free Cash FlowTrailing 4 quarters | $-420.0M | $-29.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $712.6M | $6.0M | ||
| Q3 25 | $467.9M | $62.0M | ||
| Q2 25 | $495.4M | $-48.0M | ||
| Q1 25 | $686.4M | $8.0M | ||
| Q4 24 | $539.8M | $100.0M | ||
| Q3 24 | $340.0M | $72.0M | ||
| Q2 24 | $445.5M | $30.0M | ||
| Q1 24 | $456.2M | $3.0M |
| Q4 25 | $-133.7M | $-6.0M | ||
| Q3 25 | $-172.6M | $51.0M | ||
| Q2 25 | $-162.8M | $-68.0M | ||
| Q1 25 | $49.1M | $-6.0M | ||
| Q4 24 | $-220.2M | $86.0M | ||
| Q3 24 | $-294.7M | $58.0M | ||
| Q2 24 | $-184.3M | $17.0M | ||
| Q1 24 | $-133.3M | $-13.0M |
| Q4 25 | -7.1% | -0.5% | ||
| Q3 25 | -13.9% | 4.3% | ||
| Q2 25 | -13.1% | -5.9% | ||
| Q1 25 | 2.3% | -0.5% | ||
| Q4 24 | -14.3% | 6.9% | ||
| Q3 24 | -28.2% | 4.8% | ||
| Q2 24 | -17.5% | 1.6% | ||
| Q1 24 | -8.1% | -1.2% |
| Q4 25 | 44.9% | 1.0% | ||
| Q3 25 | 51.6% | 0.9% | ||
| Q2 25 | 52.8% | 1.7% | ||
| Q1 25 | 29.6% | 1.3% | ||
| Q4 24 | 49.4% | 1.1% | ||
| Q3 24 | 60.7% | 1.1% | ||
| Q2 24 | 59.7% | 1.2% | ||
| Q1 24 | 35.9% | 1.4% |
| Q4 25 | 2.76× | — | ||
| Q3 25 | 4.94× | — | ||
| Q2 25 | 4.85× | -0.70× | ||
| Q1 25 | 1.45× | 0.14× | ||
| Q4 24 | 2.41× | 2.00× | ||
| Q3 24 | 3.97× | 0.86× | ||
| Q2 24 | 5.19× | 0.81× | ||
| Q1 24 | 1.25× | 0.06× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
NI
| Residential | $703.6M | 37% |
| Ni Source Electric Generation And Power Delivery | $525.6M | 28% |
| NIPSCO Gas Distribution | $348.1M | 18% |
| Commercial | $235.9M | 13% |
| Industrial | $45.9M | 2% |
| Offsystem | $16.9M | 1% |
| Misc. | $9.6M | 1% |
| Related Party | $3.3M | 0% |
VAC
| Cost Reimbursement | $467.0M | 38% |
| Time Share | $381.0M | 31% |
| Management And Exchange | $212.0M | 17% |
| Ancillary Revenues | $64.0M | 5% |
| Management Service | $55.0M | 4% |
| Service Other | $36.0M | 3% |
