Mdu resources group inc (MDU)
CashFlow / Quarterly
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13Dec'12Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11Dec'10Sep'10Jun'10Mar'10Dec'09Sep'09Jun'09Mar'09
Operating activities:
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest

25,130

95,065

137,637

61,825

40,926

78,828

107,251

43,802

42,437

115,312

87,352

41,214

37,325

65,730

82,986

-229,803

13,829

38,338

-149,226

-237,358

-309,445

82,750

102,122

53,327

56,139

91,290

84,432

46,333

56,515

-60,987

-29,671

54,114

35,790

61,007

63,975

45,067

42,977

88,940

61,009

48,938

41,772

72,634

92,583

55,312

-343,803

Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest

-409

261

1,509

-1,320

-163

2,847

-118

-274

477

-81

-2,198

-3,191

1,687

-816

-5,400

-276,102

-18,036

-17,563

-223,113

-268,799

-324,605

21,836

38,482

49,038

-45

110,133

-118

-59

-77

8,700

-139

5,106

-100

-13,080

-126

-168

448

-3,361

0

0

0

-

-

-

-

Income from continuing operations

25,539

94,804

136,128

63,145

41,089

75,981

107,369

44,076

41,960

115,393

89,550

44,405

35,638

66,546

88,386

46,299

31,865

55,901

73,887

31,441

15,160

60,914

63,640

4,289

56,184

-18,843

84,550

46,392

56,592

-69,687

-29,532

49,008

35,890

74,087

64,101

45,235

42,529

92,301

61,009

48,938

41,772

-

-

-

-

Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation, depletion and amortization

69,239

68,080

65,021

63,019

59,897

58,907

55,016

53,553

52,729

52,348

52,155

51,658

51,325

53,092

54,094

54,248

54,884

57,078

51,747

49,924

52,998

51,742

50,697

1,088

99,557

-88,418

99,966

95,289

93,561

98,347

91,851

83,627

85,380

86,534

88,897

83,290

84,674

83,777

84,841

81,547

78,678

77,301

79,547

80,449

93,245

Earnings (loss), net of distributions, from equity method investments

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-245

-214

-1,277

-468

2,337

-2,432

1,181

1,797

826

-996

484

28,660

-603

-456

-1,443

5,128

-425

-154

-1,531

Deferred income taxes

1,813

14,193

26,469

10,095

12,658

17,307

38,242

6,254

-2,068

-8,646

-11,484

-4,961

-332

-703

-4,954

-4,318

7,926

-25,308

-11,167

-5,182

16,301

37,305

-12,858

-5,449

35,965

-17,661

26,422

-24,873

44,663

-47,813

-36,677

44,391

32,596

38,940

19,025

26,458

34,502

-4,737

35,564

27,532

8,226

30,476

6,715

21,809

-228,764

Unrealized loss on commodity derivatives

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-6,712

-

-12,594

13,047

-5,832

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Write-down of oil and natural gas properties

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

620,000

Changes in current assets and liabilities, net of acquisitions:
Receivables

-44,549

-133,999

67,069

168,663

2,641

-83,983

41,896

76,564

-62,711

-12,873

77,650

107,162

-63,684

-49,667

30,399

106,840

-61,931

-81,151

65,735

94,256

-83,544

-71,021

82,887

7,093

-25,611

-81,847

41,845

97,843

-32,206

-76,180

87,126

104,387

-101,917

-27,377

75,088

33,001

-50,260

116,111

-84,223

-34,765

61,914

-274,086

-8,635

20,464

129,318

Inventories

29,337

-6,851

-38,782

14,895

21,407

8,011

-8,611

17,399

29,997

-7,088

-15,620

-103

13,676

-6,586

-19,036

4,361

18,828

-5,925

-43,899

276

47,283

-4,624

-29,359

31,658

19,809

-26,730

-31,485

10,797

19,126

1,948

-17,981

20,010

38,357

3,222

-8,150

15,520

13,634

17,293

-123

-6,244

-6,198

-6,137

18,742

-13,227

-13,347

Other current assets

-14,959

-30,822

37,017

502

31,586

28,362

32,524

-6,566

-22,506

-10,067

24,856

-15,207

31,006

-899

-1,731

-2,354

22,909

-25,689

-10,301

-20,171

-4,021

19,823

-19,996

23,679

22,324

-1,828

-2,647

-7,811

25,855

-18,809

-15,044

55,112

-21,556

-4,753

-22,576

703

18,897

39,546

349

2,075

-34,546

-134,946

19,306

7,395

40,442

Accounts payable

-24,105

17,017

11,664

1,042

356

4,954

407

47,612

-31,864

-4,084

18,486

34,991

-23,380

-8,475

8,175

47,923

-40,584

-10,405

33,182

49,143

-34,696

-35,588

19,237

-19,216

-11,525

468

6,877

54,031

-35,091

-15,459

28,930

22,732

-29,851

-4,226

-4,840

18,678

-21,875

-1,949

32,946

21,631

-34,795

12,117

-7,724

-6,397

-59,863

Other current liabilities

-23,259

-2,180

37,873

21,895

-6,310

-9,686

24,122

12,964

-5,115

-61,999

73,034

-5,208

-1,179

-12,827

15,759

14,524

18,690

1,677

9,522

6,504

-10,839

-17,177

39,225

-10,945

-28,355

-45,040

-4,391

30,409

-7,338

-26,007

12,568

-11,811

-33,751

2,146

41,345

5,985

-15,738

12,436

45,466

-23,880

-21,733

9,851

31,970

-19,495

21,713

Other noncurrent changes

-326

25,452

-15,461

857

49,965

11,351

15,604

6,264

5,302

3,709

10,621

6,621

-2,161

1,175

10,658

6,915

7,711

5,762

-12,001

11,436

5,043

-6,090

17,855

1,392

4,987

6,637

23,408

-9,409

10,150

13,433

10,796

1,061

8,349

55,446

-5,939

2,541

-20,510

32,230

-7,077

1,877

-6,759

1,740

-1,282

4,445

-9,586

Net cash provided by continuing operations

79,724

338,134

227,312

-25,721

2,091

183,722

143,743

70,798

105,560

119,331

124,234

22,412

83,235

153,610

141,170

42,914

85,264

185,946

157,637

46,033

74,163

159,108

108,554

-105,496

137,029

-72,841

195,142

96,995

136,571

251,232

161,189

49,899

125,100

215,135

157,401

133,959

120,827

180,432

168,149

118,255

85,116

-

-

-

-

Net cash used in discontinued operations

-434

1,043

-1,314

1,242

-507

-1,222

-2,944

-7

231

56,779

8,174

30,542

3,304

32,124

32,656

14,186

-39,715

72,315

51,670

49,371

24,697

8,680

86,234

192,945

8

398,187

-106

57

303

4,146

-6,568

-151

-107

-102

-81

-125

-366

-319

0

0

0

-

-

-

-

Net cash provided by operating activities

79,290

339,177

225,998

-24,479

1,584

182,500

140,799

70,791

105,791

176,110

132,408

52,954

86,539

185,734

173,826

57,100

45,549

258,261

209,307

95,404

98,860

167,788

194,788

87,449

137,037

325,346

195,036

97,052

136,874

255,378

154,621

49,748

124,993

215,033

157,320

133,834

120,461

180,113

168,149

118,255

85,116

217,464

230,797

150,601

247,824

Investing activities:
Capital expenditures

139,485

153,029

141,362

147,835

133,839

222,631

134,987

105,476

105,136

119,298

78,320

71,448

72,316

84,310

83,775

105,392

114,706

139,827

124,491

137,219

135,295

62,154

151,212

36,324

179,646

-117,133

217,026

242,964

188,475

243,144

241,327

214,020

174,429

157,539

114,527

142,270

82,664

789,503

-102,686

-113,633

-123,902

793,454

-71,912

-127,512

-145,355

Acquisitions, net of cash acquired

67,593

2,334

22,395

0

30,868

139,834

7,849

20,009

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

206,304

0

0

0

0

8

1,486

65,525

242

0

0

0

157

211,360

0

-104,823

-1,725

42

-2,688

-707

-3,057

Net proceeds from sale or disposition of property and other

4,540

1,421

20,194

3,259

4,938

13,649

3,165

3,320

5,966

5,426

1,801

1,394

117,967

27,243

2,805

4,367

10,411

16,890

8,129

4,521

25,029

16,618

1,059

6,043

5,179

-183

20,101

2,708

18,176

9,020

1,636

11,198

18,256

16,523

7,439

5,621

10,524

59,890

4,524

10,036

1,936

7,858

11,327

3,281

4,213

Investments

-68

1,294

4

373

340

761

644

-158

1,074

1,348

-98

242

116

1,452

-318

-241

503

-206

-101

385

-1,593

125

-292

1,666

-458

-84

-202

-530

514

1,463

-16

-11,199

27

534

-187

99

9,856

-1,810

-122

2,632

-1,404

3,180

-1,808

3,597

-1,229

Net cash used in continuing operations

-

-

-

-

-

-

-

-

-

-115,220

-76,421

-70,296

45,535

-58,519

-80,652

-100,784

-104,798

-122,731

-116,261

-133,083

-108,673

-45,661

-149,861

174,357

-380,313

117,034

-194,827

-239,726

-170,813

-235,595

-238,767

-257,148

-156,442

-138,743

-106,901

-136,748

-82,153

21,223

-98,284

-208,596

-122,287

-

-

-

-

Net cash provided by discontinued operations

-

-

-

-

-

-

-

-

-

0

0

2,180

54

7,740

3,878

2,777

25,263

284,294

-25,377

-109,082

-51,540

-215,031

92,083

-379,764

0

-294,329

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

-

-

-

-

Net cash used in investing activities

-202,470

-155,236

-143,567

-144,949

-160,109

-349,577

-139,079

-122,007

-100,244

-115,220

-76,421

-68,116

45,589

-50,779

-76,774

-98,007

-79,535

161,563

-141,638

-242,165

-160,213

-260,692

-57,778

-205,407

-380,313

-177,295

-194,827

-239,726

-170,813

-235,595

-238,767

-257,148

-156,442

-138,743

-106,901

-136,748

-82,153

21,223

-98,284

-208,596

-122,287

-99,176

-61,465

-128,535

-142,970

Financing activities:
Issuance of short-term borrowings

0

0

50,000

49,977

70,000

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

16,100

-

0

0

0

4,500

-24,600

20,300

9,300

17,200

2,900

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Repayment of short-term borrowings

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

11,500

0

0

0

0

-

-

-

-

0

0

0

20,000

20,600

-3,700

-9,200

2,600

0

0

25,500

79,600

Issuance of long-term debt

248,021

296,731

-66,251

227,637

141,338

209,877

116,206

139,158

101,588

7,375

69,610

3,842

59,985

-32,713

-45,848

161,040

226,585

18,445

6,487

171,656

149,332

-66,183

230,900

131,950

309,501

10,606

46,857

338,446

112,015

67,514

100,498

299,945

0

-

-

-

-

-

-

-

-

40,000

-4,400

50,309

59,091

Repayment of long-term debt

36,242

301,961

66,995

46,997

52,964

17,205

53,794

66,474

37,047

33,426

90,693

-54,002

147,277

79,214

39,662

31,916

164,855

423,165

108,196

-18,882

54,019

46,668

207,311

53,036

58,232

167,727

41,507

147,350

67,123

65,316

14,854

50,308

8,297

1,346

2,603

572

80,630

21,213

-6,731

-1,293

479

40,211

160,672

29,140

62,884

Proceeds from issuance of common stock

3,410

1,209

36,074

30,931

38,634

0

0

0

0

-

-

-

-

-

-

-

-

4

7,395

4,635

9,864

5,192

12,600

77,425

54,843

14,554

0

0

0

0

0

0

88

0

0

0

5,744

2,237

996

525

1,214

13,767

51,156

177

107

Dividends paid

41,580

40,461

40,225

39,875

39,695

38,714

38,714

38,572

38,573

37,596

37,596

37,768

37,767

36,790

36,791

36,791

36,784

35,807

35,734

35,687

35,607

34,607

34,388

33,980

33,737

32,745

32,745

32,744

171

64,374

31,800

31,800

31,794

30,850

30,850

30,850

30,773

208,504

-29,802

-89,294

29,749

29,012

28,686

28,685

28,640

Payments for Repurchase of Common Stock

-

-

-

-

-

0

0

0

5,020

0

0

0

1,684

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Excess tax benefit on stock-based compensation

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-104

4,833

0

0

0

0

0

0

0

26

-9

0

0

1,248

465

173

96

452

406

51

33

111

Tax withholding on stock-based compensation

362

0

0

0

3,015

0

0

0

2,330

0

0

0

757

0

0

7

316

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Contribution from noncontrolling interest

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

20,500

-

12,400

16,500

16,000

14,000

3,000

5,000

5,000

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Net cash provided by (used in) continuing operations

-

-

-

-

-

-

-

-

-

-

-58,679

4,476

-127,500

-148,717

-122,301

92,326

24,630

-440,523

-130,048

122,886

106,170

-187,166

14,201

133,191

281,708

-156,812

-48,995

183,652

59,021

-44,976

56,744

217,837

-39,977

-32,205

-39,153

-25,422

-124,411

-15,530

-99,557

49,482

-31,162

-

-

-

-

Net cash used in discontinued operations

-

-

-

-

-

-

-

-

-

-

0

0

0

0

0

-56,877

16,025

16,005

7,551

62,372

-143

83,674

-139

-273

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

-

-

-

-

Net cash provided by financing activities

173,247

-184,482

-87,397

191,673

154,298

153,948

23,698

34,112

18,618

-63,647

-58,679

4,476

-127,500

-148,717

-122,301

35,449

40,655

-424,518

-122,497

185,258

106,027

-103,492

14,062

132,918

281,708

-156,812

-48,995

183,652

59,021

-44,976

56,744

217,837

-39,977

-32,205

-39,153

-25,422

-124,411

-15,530

-99,557

49,482

-31,162

-4,750

-142,551

-32,806

-111,815

Increase (decrease) in cash and cash equivalents

50,067

-

-

-

-4,227

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Effect of exchange rate changes on cash and cash equivalents

-

-

-

-

-

-

-

-

-

-

-

-

-

1

0

2

1

-33

-69

-34

-89

-102

-138

42

43

-73

-11

-156

25

-7

1

-183

43

-15

-332

88

45

-17

185

-13

-117

127

358

361

-64

Cash and Cash Equivalents, Period Increase (Decrease)

-

-

-

-

-

-13,129

25,418

-17,105

24,165

-2,757

-2,692

-10,687

4,628

-13,761

-25,249

-5,456

6,670

-4,727

-54,897

38,463

44,585

-196,498

150,934

15,002

38,475

-8,834

-48,797

40,822

25,107

-25,200

-27,401

10,254

-71,383

44,070

10,934

-28,248

-86,058

185,789

-29,507

-40,872

-68,450

113,665

27,139

-10,379

-7,025