NiSource Statements
NI
NiSource Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
1 084.7
100
164.7
15.2
920
84.8
—
0
—
0
678.5
62.6
241.5
22.3
-127.4
-11.7
11.1
1
120.7
11.1
17.6
1.6
85.4
7.9
0.19
450.2
1 706.3
100
425
24.9
1 281.3
75.1
—
0
—
0
697.9
40.9
583.4
34.2
-113.8
-6.7
6.7
0.4
476.3
27.9
76
4.5
344
20.2
0.765
449.4
1 422
100
335
23.6
1 087
76.4
—
0
—
0
721
50.7
366
25.7
-138.3
-9.7
3.4
0.2
227.7
16
35.8
2.5
225.3
15.8
0.502
449.4
1 027.4
100
181.3
17.6
846.1
82.4
—
0
—
0
613.3
59.7
232.8
22.7
-126.5
-12.3
-4.3
-0.4
102.2
9.9
3.8
0.4
77
7.5
0.17
448.3
1 090
100
251.9
23.1
838.1
76.9
—
0
—
0
669.5
61.4
168.6
15.5
-108.7
-10
0.2
0.02
60.4
5.5
14.1
1.3
39.9
3.7
0.09
446.8
1 966
100
765.1
38.9
1 200.9
61.1
—
0
—
0
669.9
34.1
531
27
-107.1
-5.4
-0.3
-0.02
423.6
21.5
85.8
4.4
319.2
16.2
0.71
447.1
1 704.6
100
689.3
40.4
1 015.3
59.6
—
0
—
0
648.7
38.1
366.6
21.5
-91.1
-5.3
11.5
0.7
285.9
16.8
44.7
2.6
230.8
13.5
0.52
445.7
1 089.5
100
330.8
30.4
758.7
69.6
—
0
—
0
602.3
55.3
156.4
14.4
-89.5
-8.2
8
0.7
75.2
6.9
11.7
1.1
52
4.8
0.12
443.4
1 183.2
100
383.7
32.4
799.5
67.6
—
0
—
0
656.2
55.5
143.3
12.1
-83.9
-7.09
8.4
0.7
67.8
5.7
12
1
53.2
4.5
0.12
440.2
1 873.3
100
706.7
37.7
1 166.6
62.3
—
0
—
0
671.3
35.8
495.3
26.4
-82.8
-4.4
10
0.5
527.5
28.2
96.2
5.1
413
22
0.94
441.4
1 408.6
100
478.9
34
929.7
66
—
0
—
0
644.5
45.8
285.2
20.2
-86.3
-6.1
2.3
0.2
200.4
14.2
27.2
1.9
152.2
10.8
0.36
421.8
959.4
100
208.3
21.7
751.1
78.3
—
0
—
0
605.1
63.1
146
15.2
-83.3
-8.7
13.2
1.4
77
8
14.8
1.5
49.4
5.1
0.12
430.3
986
100
228.3
23.2
757.7
76.8
—
0
—
0
615.6
62.4
142.1
14.4
-83.8
-8.5
11.7
1.2
70.1
7.1
13.2
1.3
46.5
4.7
0.11
422.9
1 545.6
100
476.8
30.8
1 068.8
69.2
—
0
—
0
627.5
40.6
441.3
28.6
-83.7
-5.4
9.6
0.6
359.1
23.2
62.6
4.1
281.7
18.2
0.72
393.9
1 211
100
315.4
26
895.6
74
—
0
—
0
666.7
55.1
228.9
18.9
-84.5
-7
11.1
0.9
144.6
11.9
56.8
4.7
70.7
5.8
0.18
386.7
902.5
100
143.1
15.9
759.4
84.1
—
0
—
0
630.7
69.9
128.7
14.3
-93.9
-10.4
6.7
0.7
-237.8
-26.3
-64.9
-7.2
-186.7
-20.7
-0.49
383.8
962.7
100
188.4
19.6
774.3
80.4
—
0
—
0
598.8
62.2
175.5
18.2
-95.6
-9.9
5.1
0.5
1.2
0.1
5.9
0.6
-18.5
-1.9
-0.05
383.5
1 605.5
100
462.4
28.8
1 143.1
71.2
—
0
—
0
714.8
44.5
428.3
26.7
-91.2
-5.7
3.7
0.2
60.7
3.8
-14.9
-0.9
61.8
3.8
0.16
384.1
1 397.2
100
404.3
28.9
992.9
71.1
—
0
5.7
0.4
616.3
44.1
376.6
27
-91
-6.5
-7.8
-0.6
-136.8
-9.8
2.5
0.2
-153
-11
-0.41
377
931.5
100
196.7
21.1
734.8
78.9
—
0
5.4
0.6
644
69.1
90.8
9.7
-93.8
-10.07
-0.8
-0.09
-3.6
-0.4
-10.2
-1.1
-7.2
-0.8
-0.02
374.1
1 010.4
100
253.5
25.1
756.9
74.9
—
0
3.4
0.3
293.5
29
463.4
45.9
-92.9
-9.2
-1.5
-0.1
369.1
36.5
72.2
7.1
283.1
28
0.75
375.2
1 869.8
100
680.3
36.4
1 189.5
63.6
—
0
4.4
0.2
815.1
43.6
374.4
20
-93.5
-5.0005
-2.8
-0.1
277.9
14.9
59
3.2
205.1
11
0.55
374.7
1 461.7
100
501.6
34.3
960.1
65.7
—
0
—
0
1 037.7
71
-77.6
-5.3
-88.1
-6.03
1.1
0.08
-165.4
-11.3
-153.7
-10.5
-19.8
-1.4
-0.05
369.7
895
100
222
24.8
673
75.2
—
0
—
0
988.2
110.4
-315.2
-35.2
-83.4
-9.3
-1.7
-0.2
-434
-48.5
-94.5
-10.6
-345.1
-38.6
-0.95
363.9
1 007
100
313.3
31.1
693.7
68.9
—
0
—
0
575.3
57.1
118.4
11.8
-88.7
-8.8
12.8
1.3
30
3
5.5
0.5
23.2
2.3
0.07
355.2
1 750.8
100
724.4
41.4
1 026.4
58.6
—
0
—
0
626.1
35.8
400.3
22.9
-93.1
-5.3
31.3
1.8
338.8
19.4
62.7
3.6
276.1
15.8
0.81
339
1 368.3
456
912.3
—
—
636.1
276.2
-92.4
-13.2
165
56.3
-52.4
-0.15
337.6
917
233.6
683.4
—
—
572.2
111.2
-87.9
-6.8
16.5
2.5
14
0.04
332.4
990.7
276.8
713.9
—
—
589.5
124.4
-87.7
3.8
-70.9
-26.6
-44.4
-0.14
325.1
1 598.6
552.3
1 046.3
—
—
630.9
415.4
-85.2
2.3
332.5
121.2
211.3
0.65
325.3
1 297
440.6
856.4
—
—
624.2
232.2
-88
-1.1
143.7
51.5
88.8
0.27
324.4
861.3
218.2
643.1
—
—
529.5
113.6
-85
3.5
32.2
8.5
27.2
0.07
323.9
897.6
234.9
662.7
—
—
524.7
138
-86
-6.1
46.1
17.1
28.9
0.09
328.2
1 436.6
496.5
940.1
—
—
558.8
381.3
-90.5
0.7
291.6
105
186.6
0.58
322.5
1 097.8
336.4
761.4
—
—
541.5
219.9
-94.3
5.8
131
66.6
59.4
0.18
318.6
817.2
209.1
608.1
—
—
497.3
110.8
-94.9
5.8
20.6
5.8
-4.9
-0.01
318.1
884.6
250
634.6
—
—
550.4
84.2
-98.2
2.3
-108.7
-35.6
-36.4
-0.11
324.9
1 852.2
848.2
1 004
—
—
617.4
386.6
-92.8
3.5
297
104.5
268.4
0.84
317.4
1 393.3
603.3
790
—
—
561.6
228.4
-92.1
—
134.8
55.3
154.2
0.48
318.4
838.2
262.4
575.8
—
—
504.6
71.2
-94.7
5.7
-17.9
-0.7
31.4
0.09
315.4
720.4
445.9
274.5
—
—
300
-25.5
-83.6
3.2
-123
-50.5
78.2
0.24
319.7
2 320.5
1 061.3
1 259.2
—
—
751
508.2
-99.3
4.5
429.1
162.7
266.2
0.85
315.1
1 596.8
547.2
1 049.6
—
—
723.1
326.5
-100.2
2.1
235.7
82.7
151.8
0.48
315.7
1 076.8
243
833.8
—
—
677.7
156.1
-93.2
4.7
77.4
27.9
48.1
0.16
313.8
1 201.5
349.3
852.2
—
—
666.4
185.8
-94
13.3
105.3
32.9
71.7
0.23
318.1
1 782.2
676
1 106.2
—
—
684.6
421.6
-91.5
4.1
334.4
118.4
260.5
0.83
312.1
1 393.6
426.6
967
—
—
668.4
298.6
-95.9
-3.6
199.1
67
134
0.43
311.6