Biggest changeSTATEMENTS OF CONSOLIDATED CASH FLOWS Year Ended December 31, (in millions) 2023 2022 2021 Operating Activities Net Income $ 674.4 $ 791.8 $ 588.8 Adjustments to Reconcile Net Income to Net Cash from Operating Activities: Depreciation and amortization 908.2 820.8 748.4 Deferred income taxes and investment tax credits 134.1 156.9 111.9 Stock compensation expense and 401(k) profit sharing contribution 33.5 24.9 24.3 Loss (gain) on sale of assets 2.9 (105.3) 5.6 Other adjustments (17.9) 5.7 (0.7) Changes in Assets and Liabilities: Accounts receivable 184.1 (216.3) (40.3) Gas storage and other inventories 233.9 (258.9) (112.9) Accounts payable (171.8) 165.0 54.9 Exchange gas receivable/payable 126.5 57.8 (114.2) Other accruals (102.9) 73.4 43.0 Prepayments and other current assets 36.7 (9.8) (36.6) Regulatory assets/liabilities (26.2) (129.4) 76.8 Postretirement and postemployment benefits (22.0) 84.7 (96.4) Deferred charges and other noncurrent assets (10.1) (4.1) (4.7) Other noncurrent liabilities and deferred credits (48.3) (47.8) (30.0) Net Cash Flows from Operating Activities 1,935.1 1,409.4 1,217.9 Investing Activities Capital expenditures (2,645.8) (2,203.1) (1,838.0) Insurance Recoveries 3.0 105.0 — Cost of removal (160.8) (151.7) (121.1) Purchases of available-for-sale securities (42.8) (73.5) (102.9) Sales of available-for-sale securities 39.9 75.7 97.8 Milestone and final payments to renewable generation asset developer (761.4) (323.9) (240.4) Other investing activities (3.7) 1.3 (1.0) Net Cash Flows used for Investing Activities (3,571.6) (2,570.2) (2,204.9) Financing Activities Proceeds from issuance of long-term debt 1,488.7 345.6 — Repayments of long-term debt and finance lease obligations (33.1) (60.3) (25.7) Issuance of short term credit agreements 650.0 1,000.0 — Net change in commercial paper and other short-term borrowings 636.4 202.2 57.0 Issuance of common stock, net of issuance costs 12.9 154.3 299.6 Payment of obligation to renewable generation asset developer (347.2) — — Equity costs, premiums and other debt related costs (30.2) (13.0) (18.2) Contributions from noncontrolling interests 2,402.8 21.2 245.1 Distributions to noncontrolling interest (14.1) (6.0) (0.6) Issuance of equity units, net of underwriting costs — — 839.9 Redemption of preferred stock (393.9) — — Dividends paid - common stock (413.5) (381.5) (345.2) Preferred stock redemption premium (6.2) — — Dividends paid - preferred stock (43.8) (55.1) (55.1) Contract liability payment (66.6) (66.1) (40.5) Net Cash Flows from Financing Activities 3,842.2 1,141.3 956.3 Change in cash, cash equivalents and restricted cash 2,205.7 (19.5) (30.7) Cash, cash equivalents and restricted cash at beginning of period 75.4 94.9 125.6 Cash, Cash Equivalents and Restricted Cash at End of Period $ 2,281.1 $ 75.4 $ 94.9 Reconciliation to Balance Sheet 2023 2022 2021 Cash and cash equivalents 2,245.4 40.8 84.2 Restricted Cash 35.7 34.6 10.7 Total Cash, Cash Equivalents and Restricted Cash 2,281.1 75.4 94.9 The accompanying Notes to Consolidated Financial Statements are an integral part of these statements. 64 Table of Contents
Biggest changeSTATEMENTS OF CONSOLIDATED CASH FLOWS Year Ended December 31, (in millions) 2024 2023 2022 Operating Activities Net Income $ 844.7 $ 674.4 $ 791.8 Adjustments to Reconcile Net Income to Net Cash from Operating Activities: Depreciation and amortization 1,043.2 908.2 820.8 Deferred income taxes 168.0 134.1 156.9 Stock compensation expense and 401(k) profit sharing contribution 43.6 33.5 24.9 Loss (gain) on sale of assets 2.9 2.9 (105.3) Payments for assets retirement obligations (72.5) (41.6) (22.3) Other adjustments (52.8) (17.9) 5.7 Changes in Assets and Liabilities: Accounts receivable (101.5) 184.1 (216.3) Gas storage and other inventories 102.0 233.9 (258.9) Accounts payable 71.5 (171.8) 165.0 Exchange gas receivable/payable (133.5) 126.5 57.8 Other accruals 9.5 (102.9) 73.4 Prepayments and other current assets (75.9) 36.7 (9.8) Regulatory assets/liabilities (8.7) (26.2) (129.4) Postretirement and postemployment benefits (64.3) (22.0) 84.7 Deferred charges and other noncurrent assets (20.8) (10.1) (4.1) Other noncurrent liabilities and deferred credits 26.1 (6.7) (25.5) Net Cash Flows from Operating Activities 1,781.5 1,935.1 1,409.4 Investing Activities Capital expenditures (2,614.0) (2,645.8) (2,203.1) Insurance recoveries 0.8 3.0 105.0 Cost of removal (166.8) (160.8) (151.7) Purchases of available-for-sale securities (17.8) (42.8) (73.5) Sales of available-for-sale securities 93.2 39.9 75.7 Milestone and final payments to renewable generation asset developer (482.0) (761.4) (323.9) Advanced deposits for project costs (29.0) — — Other investing activities 2.6 (3.7) 1.3 Net Cash Flows used for Investing Activities (3,213.0) (3,571.6) (2,570.2) Financing Activities Proceeds from issuance of long-term debt 2,229.5 1,488.7 345.6 Repayments of long-term debt and finance lease obligations (25.6) (33.1) (60.3) Repayment of short term credit agreements (1,650.0) — — Issuance of short term credit agreements — 650.0 1,000.0 Net change in commercial paper and other short-term borrowings (794.0) 636.4 202.2 Issuance of common stock, net of issuance costs 612.6 12.9 154.3 Redemption of preferred stock (486.1) (393.9) — Preferred stock redemption premium (14.0) (6.2) — Payment of obligation to renewable generation asset developer — (347.2) — Equity costs, premiums and other debt related costs (67.3) (30.2) (13.0) Contributions from NIPSCO minority interest holders 99.5 2,161.9 — Distributions to NIPSCO minority interest holders (50.3) — — Contributions from tax equity partners — 240.9 21.2 Distributions to tax equity partners (16.1) (14.1) (6.0) Dividends paid - common stock (481.0) (413.5) (381.5) Dividends paid - preferred stock (8.2) (43.8) (55.1) Contract liability payment — (66.6) (66.1) Net Cash Flows (used for) from Financing Activities (651.0) 3,842.2 1,141.3 Change in cash, cash equivalents and restricted cash (2,082.5) 2,205.7 (19.5) Cash, cash equivalents and restricted cash at beginning of period 2,281.1 75.4 94.9 Cash, Cash Equivalents and Restricted Cash at End of Period $ 198.6 $ 2,281.1 $ 75.4 Reconciliation to Balance Sheet 2024 2023 2022 Cash and cash equivalents 156.6 2,245.4 40.8 Restricted Cash 42.0 35.7 34.6 Total Cash, Cash Equivalents and Restricted Cash 198.6 2,281.1 75.4 The accompanying Notes to Consolidated Financial Statements are an integral part of these statements. 65 Table of Contents
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued) N I S OURCE I NC .
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued) N I S OURCE I NC .
Regulatory Matters - Impact of Rate Regulation on the Financial Statements - Refer to Notes 1, 9, and 12 to the financial statements Critical Audit Matter Description The Company’s subsidiaries are fully regulated natural gas and electric utility companies serving customers in six states.
Regulatory Matters - Impact of Rate Regulation on the Financial Statements – Refer to Notes 1, 9, and 12 to the financial statements Critical Audit Matter Description The Company’s primary subsidiaries are fully regulated natural gas and electric utility companies serving customers in six states.
Opinion on the Financial Statements We have audited the accompanying consolidated balance sheets of NiSource Inc. and subsidiaries (the "Company") as of December 31, 2023 and 2022, the related statements of consolidated income, comprehensive income, stockholders' equity, and cash flows, for each of the three years in the period ended December 31, 2023, and the related notes and the schedule listed in the Index at Item 15 (collectively referred to as the "financial statements").
Opinion on the Financial Statements We have audited the accompanying consolidated balance sheets of NiSource Inc. and subsidiaries (the "Company") as of December 31, 2024 and 2023, the related consolidated statements of income, comprehensive income, stockholders' equity, and cash flows, for each of the three years in the period ended December 31, 2024, and the related notes and the schedule listed in the Index at Item 15 (collectively referred to as the "financial statements").
In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2023 and 2022, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2023, in conformity with accounting principles generally accepted in the United States of America.
In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2024 and 2023, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2024, in conformity with accounting principles generally accepted in the United States of America.
Refer to Note 4, "Noncontrolling Interest," for additional information. The accompanying Notes to Consolidated Financial Statements are an integral part of these statements. 63 Table of Contents ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued) N I S OURCE I NC .
Refer to Note 4, "Noncontrolling Interests," for additional information. The accompanying Notes to Consolidated Financial Statements are an integral part of these statements. 63 Table of Contents ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued) N I S OURCE I NC .
Item 7A. Quantitative and Qualitative Disclosures About Market Risk Quantitative and Qualitative Disclosures about Market Risk are reported in Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Market Risk Disclosures.” 55 Table of Contents ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA N I S OURCE I NC .
Item 7A. Quantitative and Qualitative Disclosures About Market Risk Quantitative and Qualitative Disclosures about Market Risk are reported in Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Market Risk Disclosures.” 56 Table of Contents ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA N I S OURCE I NC .
We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company's internal control over financial reporting as of December 31, 2023, based on criteria established in Internal Control — Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated February 21, 2024, expressed an unqualified opinion on the Company's internal control over financial reporting.
We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company's internal control over financial reporting as of December 31, 2024, based on criteria established in Internal Control — Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated February 12, 2025, expressed an unqualified opinion on the Company's internal control over financial reporting.
(3) Unrecognized pension and OPEB benefit (costs), net of $0.1 million tax benefit, $2.3 million tax benefit and $3.8 million tax expense in 2023, 2022 and 2021, respectively. The accompanying Notes to Consolidated Financial Statements are an integral part of these statements. 61 Table of Contents ITEM 8.
(3) Unrecognized pension and OPEB benefit (costs), net of $0.3 million tax expense, $0.1 million tax benefit and $2.3 million tax benefit in 2024, 2023 and 2022, respectively. The accompanying Notes to Consolidated Financial Statements are an integral part of these statements. 62 Table of Contents ITEM 8.
(2) Net unrealized (loss) gain on derivatives qualifying as cash flow hedges, net of $0.1 million tax benefit, $36.4 million tax expense and $8.4 million tax expense in 2023, 2022 and 2021, respectively.
(2) Net unrealized (loss) gain on derivatives qualifying as cash flow hedges, net of $0.1 million tax benefit, $0.1 million tax benefit and $36.4 million tax expense in 2024, 2023 and 2022, respectively.
Refer to Note 4, "Noncontrolling Interest," for additional information. The accompanying Notes to Consolidated Financial Statements are an integral part of these statements. 62 Table of Contents ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued) N I S OURCE I NC .
Refer to Note 4, "Noncontrolling Interests," for additional information. The accompanying Notes to Consolidated Financial Statements are an integral part of these statements. 64 Table of Contents ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued) N I S OURCE I NC .
STATEMENTS OF CONSOLIDATED COMPREHENSIVE INCOME Year Ended December 31, (in millions, net of taxes) 2023 2022 2021 Net Income $ 674.4 $ 791.8 $ 588.8 Other comprehensive income: Net unrealized gain (loss) on available-for-sale securities (1) 3.9 (13.3) (3.9) Net unrealized (loss) gain on cash flow hedges (2) (0.2) 109.9 25.4 Unrecognized pension and OPEB benefit (costs) (3) (0.2) (6.9) 8.4 Total other comprehensive income 3.5 89.7 29.9 Total Comprehensive Income $ 677.9 $ 881.5 $ 618.7 (1) Net unrealized gain (loss) on available-for-sale securities, net of $1.0 million tax expense, $3.5 million tax benefit and $1.0 million tax benefit in 2023, 2022 and 2021, respectively.
STATEMENTS OF CONSOLIDATED COMPREHENSIVE INCOME Year Ended December 31, (in millions, net of taxes) 2024 2023 2022 Net Income $ 844.7 $ 674.4 $ 791.8 Other comprehensive income: Net unrealized gain (loss) on available-for-sale securities (1) 3.3 3.9 (13.3) Net unrealized (loss) gain on cash flow hedges (2) (0.4) (0.2) 109.9 Unrecognized pension and OPEB benefit (costs) (3) 0.3 (0.2) (6.9) Total other comprehensive income 3.2 3.5 89.7 Total Comprehensive Income $ 847.9 $ 677.9 $ 881.5 (1) Net unrealized gain (loss) on available-for-sale securities, net of $0.9 million tax expense, $1.0 million tax expense and $3.5 million tax benefit in 2024, 2023 and 2022, respectively.
Interest Expense, Net 117 24 . Supplemental Cash Flow Information 118 Schedule II 119 56 Table of Contents ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued) N I S OURCE I NC . REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM To the shareholders and the Board of Directors of NiSource Inc.
Interest Expense, Net 120 24 . Supplemental Cash Flow Information 120 Schedule II 121 57 Table of Contents ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued) N I S OURCE I NC . REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM To the shareholders and the Board of Directors of NiSource Inc.
We also evaluated the appropriateness of the offset to the regulatory liability or asset recorded in depreciation expense. /s/ DELOITTE & TOUCHE LLP Columbus, Ohio February 21, 2024 We have served as the Company's auditor since 2002. 59 Table of Contents ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued) N I S OURCE I NC .
We also evaluated the appropriateness of the offset to the regulatory liability recorded in depreciation expense. /s/ DELOITTE & TOUCHE LLP Columbus, Ohio February 12, 2025 We have served as the Company's auditor since 2002. 60 Table of Contents ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued) N I S OURCE I NC .
Recent Accounting Pronouncements 70 3 . Revenue Recognition 71 4 . Noncontrolling Interest 74 5 . Earnings Per Share 76 6 . Equity 77 7 . Short-Term Borrowings 80 8 . Long-Term Debt 82 9 . Property, Plant and Equipment 84 10 . Goodwill 85 11 . Asset Retirement Obligations 85 12 . Regulatory Matters 85 13 .
Recent Accounting Pronouncements 71 3 . Revenue Recognition 72 4 . Noncontrolling Interests 76 5 . Earnings Per Share 77 6 . Equity 78 7 . Short-Term Borrowings 80 8 . Long-Term Debt 81 9 . Property, Plant and Equipment 83 10 . Goodwill 84 11 . Asset Retirement Obligations 84 12 . Regulatory Matters 85 13 .
Risk Management Activities 89 14 . Fair Value 90 15 . Income Taxes 93 16 . Pension and Other Postretirement Benefits 96 17 . Share-Based Compensation 106 18 . Leases 109 19 . Other Commitments and Contingencies 112 20 . Accumulated Other Comprehensive Loss 115 21 . Business Segment Information 115 22 . Other, Net 117 23 .
Risk Management Activities 89 14 . Fair Value 90 15 . Income Taxes 93 16 . Pension and Other Postretirement Benefits 96 17 . Share-Based Compensation 107 18 . Leases 110 19 . Other Commitments and Contingencies 113 20 . Accumulated Other Comprehensive Loss 116 21 . Business Segment Information 117 22 . Other, Net 119 23 .
Index Page Report of Independent Registered Public Accounting Firm 57 Statements of Consolidated Income 60 Statements of Consolidated Comprehensive Income 61 Consolidated Balance Sheets 62 Statements of Consolidated Cash Flows 64 Statements of Consolidated Stockholders' Equity 65 Notes to Consolidated Financial Statements 67 1 . Nature of Operations and Summary of Significant Accounting Policies 67 2 .
Index Page Report of Independent Registered Public Accounting Firm 58 Statements of Consolidated Income 61 Statements of Consolidated Comprehensive Income 62 Consolidated Balance Sheets 63 Statements of Consolidated Cash Flows 65 Statements of Consolidated Stockholders' Equity 66 Notes to Consolidated Financial Statements 68 1 . Nature of Operations and Summary of Significant Accounting Policies 68 2 .
Certain expenses and credits subject to utility regulation or rate determination normally reflected in income are deferred on the consolidated balance sheets and are later recognized in income as the related amounts are included in customer rates and recovered from or refunded to customers. The Company’s subsidiaries’ rates are subject to regulatory rate-setting processes.
Certain expenses and credits subject to utility regulation or rate determination normally reflected in income are deferred on the consolidated balance sheets and are later recognized in income as the related amounts are included in customer rates and recovered from or refunded to customers. 58 Table of Contents ITEM 8.
STATEMENTS OF CONSOLIDATED INCOME Year Ended December 31 , (in millions, except per share amounts) 2023 2022 2021 Operating Revenues Customer revenues $ 5,347.8 $ 5,738.6 $ 4,731.3 Other revenues 157.6 112.0 168.3 Total Operating Revenues 5,505.4 5,850.6 4,899.6 Operating Expenses Cost of energy 1,533.3 2,110.5 1,392.3 Operation and maintenance 1,494.9 1,489.4 1,456.0 Depreciation and amortization 908.2 820.8 748.4 Loss (gain) on sale of assets, net 2.9 (104.2) 7.7 Other taxes 270.6 268.3 288.3 Total Operating Expenses 4,209.9 4,584.8 3,892.7 Operating Income 1,295.5 1,265.8 1,006.9 Other Income (Deductions) Interest expense, net (489.6) (361.6) (341.1) Other, net 8.0 52.2 40.8 Total Other Deductions, Net (481.6) (309.4) (300.3) Income before Income Taxes 813.9 956.4 706.6 Income Taxes 139.5 164.6 117.8 Net Income 674.4 791.8 588.8 Net (loss) income attributable to noncontrolling interest (39.9) (12.3) 3.9 Net Income attributable to NiSource 714.3 804.1 584.9 Preferred dividends (42.8) (55.1) (55.1) Preferred redemption premium (9.8) — — Net Income Available to Common Shareholders 661.7 749.0 529.8 Earnings Per Share Basic Earnings Per Share $ 1.59 $ 1.84 $ 1.35 Diluted Earnings Per Share $ 1.48 $ 1.70 $ 1.27 Basic Average Common Shares Outstanding 416.1 407.1 393.6 Diluted Average Common Shares 447.9 442.7 417.3 The accompanying Notes to Consolidated Financial Statements are an integral part of these statements. 60 Table of Contents ITEM 8.
STATEMENTS OF CONSOLIDATED INCOME Year Ended December 31 , (in millions, except per share amounts) 2024 2023 2022 Operating Revenues Customer revenues $ 5,282.9 $ 5,347.8 $ 5,738.6 Other revenues 172.2 157.6 112.0 Total Operating Revenues 5,455.1 5,505.4 5,850.6 Operating Expenses Cost of energy 1,132.2 1,533.3 2,110.5 Operation and maintenance 1,515.2 1,494.9 1,489.4 Depreciation and amortization 1,043.2 908.2 820.8 Loss on impairment of assets 6.1 — — Loss (gain) on sale of assets, net 2.9 2.9 (104.2) Other taxes 300.0 270.6 268.3 Total Operating Expenses 3,999.6 4,209.9 4,584.8 Operating Income 1,455.5 1,295.5 1,265.8 Other Income (Deductions) Interest expense, net (517.2) (489.6) (361.6) Other, net 64.5 8.0 52.2 Total Other Deductions, Net (452.7) (481.6) (309.4) Income before Income Taxes 1,002.8 813.9 956.4 Income Taxes 158.1 139.5 164.6 Net Income 844.7 674.4 791.8 Net income (loss) attributable to noncontrolling interest 84.3 (39.9) (12.3) Net Income attributable to NiSource 760.4 714.3 804.1 Preferred dividends (6.7) (42.8) (55.1) Preferred redemption premium (14.0) (9.8) — Net Income Available to Common Shareholders $ 739.7 $ 661.7 $ 749.0 Earnings Per Share Basic Earnings Per Share $ 1.63 $ 1.59 $ 1.84 Diluted Earnings Per Share $ 1.62 $ 1.48 $ 1.70 Basic Average Common Shares Outstanding 454.2 416.1 407.1 Diluted Average Common Shares 456.0 447.9 442.7 The accompanying Notes to Consolidated Financial Statements are an integral part of these statements. 61 Table of Contents ITEM 8.
We evaluated the external information and compared to management’s recorded regulatory asset and liability balances for completeness, including the implementation of new rate orders at Northern Indiana Public Service Company LLC’s electric business and Columbia Gas of Ohio, Inc. • For the Northern Indiana Public Service Company LLC gas base rate case proceeding, we inspected the Company’s and intervenors’ filings with the commissions that may impact the Company’s future rates, for any evidence that might contradict management’s assertions related to recoverability of recorded assets. • We inquired of management about property, plant, and equipment that may be abandoned with an emphasis on the generation strategy related to Northern Indiana Public Service Company LLC’s R.M.
We evaluated this external information and compared to management’s recorded regulatory asset and liability balances for completeness, including the implementation of new rate orders at Northern Indiana Public Service Company LLC’s gas business. • We inspected minutes of the boards of directors for discussions of changes in legal, regulatory, or business factors which could impact management’s conclusions with respect to the financial statement impacts of rate regulation. • For the Northern Indiana Public Service Company LLC electric base rate case proceeding that is in-process, we inspected the Company’s and intervenors’ filings with the commission that may impact the Company’s future rates, for any evidence that might contradict management’s assertions related to recoverability of recorded assets. • We inquired of management about property, plant, and equipment that may be abandoned with an emphasis on the generation strategy related to Northern Indiana Public Service Company LLC’s R.M.
CONSOLIDATED BALANCE SHEETS (in millions) December 31, 2023 December 31, 2022 ASSETS Property, Plant and Equipment Plant $ 30,482.1 $ 27,551.3 Accumulated depreciation and amortization (8,207.2) (7,708.7) Net Property, Plant and Equipment (1) 22,274.9 19,842.6 Investments and Other Assets Unconsolidated affiliates 5.3 1.6 Available-for-sale debt securities (amortized cost of $169.0 and $166.7, allowance for credit losses of $0.6 and $0.9, respectively) 159.1 151.6 Other investments 82.7 71.0 Total Investments and Other Assets 247.1 224.2 Current Assets Cash and cash equivalents 2,245.4 40.8 Restricted cash 35.7 34.6 Accounts receivable 884.9 1,065.8 Allowance for credit losses (22.9) (23.9) Accounts receivable, net 862.0 1,041.9 Gas storage 265.8 531.7 Materials and supplies, at average cost 172.1 151.4 Electric production fuel, at average cost 65.3 68.8 Exchange gas receivable 66.0 128.1 Regulatory assets 214.3 233.2 Deposits to renewable generation asset developer 454.2 143.8 Prepayments and other 118.6 210.0 Total Current Assets (1) 4,499.4 2,584.3 Other Assets Regulatory assets 2,245.9 2,347.6 Goodwill 1,485.9 1,485.9 Deferred charges and other 324.0 252.0 Total Other Assets 4,055.8 4,085.5 Total Assets $ 31,077.2 $ 26,736.6 (1) Includes $1,369.8 million and $978.5 million in 2023 and 2022, respectively, of net property, plant and equipment assets and $63.6 million and $25.7 million in 2023 and 2022, respectively, of current assets of consolidated VIEs that may be used only to settle obligations of the consolidated VIEs.
CONSOLIDATED BALANCE SHEETS (in millions) December 31, 2024 December 31, 2023 ASSETS Property, Plant and Equipment Plant $ 34,152.9 $ 30,482.1 Accumulated depreciation and amortization (8,699.0) (8,207.2) Net Property, Plant and Equipment (1) 25,453.9 22,274.9 Investments and Other Assets Unconsolidated affiliates 6.5 5.3 Available-for-sale debt securities (amortized cost of $91.9 and $169.0, allowance for credit losses of $0.1 and $0.6, respectively) 86.7 159.1 Other investments 85.5 82.7 Total Investments and Other Assets 178.7 247.1 Current Assets Cash and cash equivalents 156.6 2,245.4 Restricted cash 42.0 35.7 Accounts receivable 987.9 884.9 Allowance for credit losses (23.7) (22.9) Accounts receivable, net 964.2 862.0 Gas storage 179.6 265.8 Materials and supplies, at average cost 173.3 172.1 Electric production fuel, at average cost 36.2 65.3 Exchange gas receivable 45.7 66.0 Regulatory assets 319.9 214.3 Deposits to renewable generation asset developer — 454.2 Prepayments 138.5 105.5 Other current assets 24.2 13.1 Total Current Assets (1) 2,080.2 4,499.4 Other Assets Regulatory assets 2,157.4 2,245.9 Goodwill 1,485.9 1,485.9 Deferred charges and other 432.0 324.0 Total Other Assets 4,075.3 4,055.8 Total Assets $ 31,788.1 $ 31,077.2 (1) Includes $1,323.8 million and $1,369.8 million in 2024 and 2023, respectively, of net property, plant and equipment assets, $65.0 million and $63.6 million in 2024 and 2023, respectively, of current assets of consolidated VIEs that may be used only to settle obligations of the consolidated VIEs.
CONSOLIDATED BALANCE SHEETS (in millions, except share amounts) December 31, 2023 December 31, 2022 CAPITALIZATION AND LIABILITIES Capitalization Stockholders’ Equity Common stock - $0.01 par value, 750,000,000 shares authorized; 447,381,671 and 412,142,602 shares outstanding, respectively $ 4.5 $ 4.2 Preferred stock - $0.01 par value, 20,000,000 shares authorized; 40,000 and 1,302,500 shares outstanding, respectively 486.1 1,546.5 Treasury stock (99.9) (99.9) Additional paid-in capital 8,879.5 7,375.3 Retained deficit (967.0) (1,213.6) Accumulated other comprehensive loss (33.6) (37.1) Total NiSource Stockholders' Equity 8,269.6 7,575.4 Noncontrolling interest in consolidated subsidiaries 1,866.7 326.4 Total Stockholders’ Equity 10,136.3 7,901.8 Long-term debt, excluding amounts due within one year 11,055.5 9,523.6 Total Capitalization 21,191.8 17,425.4 Current Liabilities Current portion of long-term debt 23.8 30.0 Short-term borrowings 3,048.6 1,761.9 Accounts payable 749.4 899.5 Customer deposits and credits 294.4 324.7 Taxes accrued 166.2 246.2 Interest accrued 136.1 138.4 Asset retirement obligations 72.5 35.5 Exchange gas payable 50.5 147.6 Regulatory liabilities 278.6 236.8 Accrued compensation and employee benefits 227.6 167.5 Obligations to renewable generation asset developer — 347.2 Other accruals 217.4 325.2 Total Current Liabilities (1) 5,265.1 4,660.5 Other Liabilities Deferred income taxes 2,080.4 1,854.5 Accrued liability for postretirement and postemployment benefits 250.1 245.5 Regulatory liabilities 1,510.7 1,775.8 Asset retirement obligations 480.5 478.1 Other noncurrent liabilities and deferred credits 298.6 296.8 Total Other Liabilities (1) 4,620.3 4,650.7 Commitments and Contingencies (Refer to Note 19, "Other Commitments and Contingencies") Total Capitalization and Liabilities $ 31,077.2 $ 26,736.6 (1) Includes $68.3 million and $128.2 million in 2023 and 2022, respectively, of current liabilities and $55.7 million and $30.6 million in 2023 and 2022, respectively, of other liabilities of consolidated VIEs that creditors do not have recourse to our general credit.
CONSOLIDATED BALANCE SHEETS (in millions, except share amounts) December 31, 2024 December 31, 2023 CAPITALIZATION AND LIABILITIES Capitalization Stockholders’ Equity Common stock - $0.01 par value, 750,000,000 shares authorized; 469,822,472 and 447,381,671 shares outstanding, respectively $ 4.7 $ 4.5 Preferred stock - $0.01 par value, 20,000,000 shares authorized; 0 and 40,000 shares outstanding, respectively — 486.1 Treasury stock (99.9) (99.9) Additional paid-in capital 9,521.5 8,879.5 Retained deficit (711.7) (967.0) Accumulated other comprehensive loss (30.4) (33.6) Total NiSource Stockholders' Equity 8,684.2 8,269.6 Noncontrolling interest in consolidated subsidiaries 1,984.1 1,866.7 Total Stockholders’ Equity 10,668.3 10,136.3 Long-term debt, excluding amounts due within one year 12,074.5 11,055.5 Total Capitalization 22,742.8 21,191.8 Current Liabilities Current portion of long-term debt 1,281.2 23.8 Short-term borrowings 604.6 3,048.6 Accounts payable 863.1 749.4 Customer deposits and credits 268.8 294.4 Taxes accrued 173.4 166.2 Interest accrued 157.0 136.1 Asset retirement obligations 84.6 72.5 Exchange gas payable 91.8 50.5 Regulatory liabilities 150.5 278.6 Accrued compensation and employee benefits 268.2 227.6 Other accruals 170.2 217.4 Total Current Liabilities (1) 4,113.4 5,265.1 Other Liabilities Deferred income taxes 2,281.6 2,080.4 Accrued liability for postretirement and postemployment benefits 207.5 250.1 Regulatory liabilities 1,431.2 1,510.7 Asset retirement obligations 698.6 480.5 Other noncurrent liabilities and deferred credits 313.0 298.6 Total Other Liabilities (1) 4,931.9 4,620.3 Commitments and Contingencies (Refer to Note 19, "Other Commitments and Contingencies") Total Capitalization and Liabilities $ 31,788.1 $ 31,077.2 (1) Includes $53.7 million and $68.3 million in 2024 and 2023, respectively, of current liabilities, $58.3 million and $55.7 million in 2024 and 2023, respectively, of other liabilities, and finance leases of $40.4 million in 2024, of consolidated VIEs that creditors do not have recourse to our general credit.
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM • We tested the effectiveness of management’s controls over (1) the evaluation of the likelihood of (a) the recovery of costs deferred as regulatory assets in future periods, and (b) regulatory developments that may affect the likelihood of recovering costs in future rates or of a future reduction in rates; and (2) the evaluation of Hypothetical Liquidation Book Value (HLBV) Models for the company’s Renewable Joint Ventures and its impact on the Company’s regulatory assets for recovery in rate base. • We read relevant regulatory orders issued by the IURC and the PUCO, including regulatory statutes, interpretations, procedural memorandums, filings made by interveners, and other publicly available information to assess the likelihood of recovery in future rates or a future reduction in rates based on precedents of the commissions’ treatment of similar costs under similar circumstances.
How the Critical Audit Matter Was Addressed in the Audit Our audit procedures related to the application of specialized rules to account for the effects of cost-based rate regulation related to the uncertainty of future decisions by the rate regulators, specifically the Indiana Utility Regulatory Commission (IURC) and the Public Utility Commission of Ohio (PUCO), included the following, among others: • We tested the effectiveness of management’s controls over (1) the evaluation of the likelihood of (a) the recovery of costs deferred as regulatory assets in future periods, and (b) regulatory developments that may affect the likelihood of recovering costs in future rates or of a future reduction in rates; and (2) the evaluation of Hypothetical Liquidation Book Value (HLBV) accounting for the company’s Renewable Joint Ventures and its impact on the Company’s regulatory liability. • We evaluated Northern Indiana Public Service Company LLC and Columbia Gas of Ohio, Inc.’s disclosures related to the financial statement impacts of rate regulation. • We read relevant regulatory orders issued by the IURC and the PUCO, including regulatory statutes, interpretations, procedural memorandums, filings made by interveners, and other publicly available information to assess the likelihood of recovery in future rates or a future reduction in rates based on precedents of the commissions’ treatment of similar costs under similar circumstances.
We evaluated the appropriateness of recognizing a regulatory liability or asset representing timing differences between the profit allocated under the HLBV method related to the consolidated joint ventures and the allowed earnings included in regulatory rates.
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM • We read the relevant regulatory orders issued by the IURC for the Company’s renewable energy investments. We evaluated the appropriateness of recognizing a regulatory liability representing timing differences between the profit allocated under the HLBV method related to the consolidated joint ventures and the allowed earnings included in regulatory rates.
Rates are determined and approved in regulatory proceedings based on an analysis of the subsidiaries’ costs to provide utility service and a return on, and recovery of, the subsidiaries’ investment in the utility business.
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued) N I S OURCE I NC . REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM The Company’s subsidiaries’ rates are determined and approved in regulatory proceedings based on an analysis of the subsidiaries’ costs to provide utility service and a return on, and recovery of, the subsidiaries’ investment in the utility business.
Schahfer and Michigan City Generating Stations. We inspected minutes of the board of directors and regulatory orders and other filings with the IURC to identify evidence that may contradict management’s assertion regarding probability of an abandonment. • We read the relevant regulatory orders issued by the IURC for the Company’s renewable energy investments.
Schahfer and Michigan City Generating Stations. We inspected minutes of the board of directors and regulatory orders and other filings with the IURC to identify evidence that may contradict management’s assertion regarding probability of an abandonment. 59 Table of Contents ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued) N I S OURCE I NC .