XML 99 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Operating activities:      
Net income (loss) $ 294,338us-gaap_ProfitLoss $ 278,570us-gaap_ProfitLoss $ (754)us-gaap_ProfitLoss
Income (loss) from discontinued operations, net of tax 3,177us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax [1] (312)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax [1] 13,567us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax [1]
Income (loss) from continuing operations 291,161us-gaap_IncomeLossFromContinuingOperations 278,882us-gaap_IncomeLossFromContinuingOperations (14,321)us-gaap_IncomeLossFromContinuingOperations
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Depreciation, depletion and amortization 401,368us-gaap_DepreciationDepletionAndAmortization 386,856us-gaap_DepreciationDepletionAndAmortization 359,205us-gaap_DepreciationDepletionAndAmortization
Earnings (loss), net of distributions, from equity method investments 550us-gaap_IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions 2,281us-gaap_IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions (618)us-gaap_IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions
Deferred income taxes 87,015us-gaap_DeferredIncomeTaxExpenseBenefit 86,778us-gaap_DeferredIncomeTaxExpenseBenefit (7,503)us-gaap_DeferredIncomeTaxExpenseBenefit
Unrealized (gain) loss on commodity derivatives (23,400)us-gaap_UnrealizedGainLossOnCommodityContracts 6,267us-gaap_UnrealizedGainLossOnCommodityContracts 624us-gaap_UnrealizedGainLossOnCommodityContracts
Write-downs of oil and natural gas properties (Note 1) 0us-gaap_ImpairmentOfOilAndGasProperties 0us-gaap_ImpairmentOfOilAndGasProperties 391,800us-gaap_ImpairmentOfOilAndGasProperties
Excess tax benefit on stock-based compensation (4,729)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities 0us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (26)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
Changes in current assets and liabilities, net of acquisitions:      
Receivables 6,166us-gaap_IncreaseDecreaseInReceivables (40,669)us-gaap_IncreaseDecreaseInReceivables (13,416)us-gaap_IncreaseDecreaseInReceivables
Inventories (18,738)us-gaap_IncreaseDecreaseInInventories 30,452us-gaap_IncreaseDecreaseInInventories (42,334)us-gaap_IncreaseDecreaseInInventories
Other current assets (25,997)us-gaap_IncreaseDecreaseInOtherCurrentAssets (9,474)us-gaap_IncreaseDecreaseInOtherCurrentAssets 297us-gaap_IncreaseDecreaseInOtherCurrentAssets
Accounts payable (45,065)us-gaap_IncreaseDecreaseInAccountsPayable 15,084us-gaap_IncreaseDecreaseInAccountsPayable 6,352us-gaap_IncreaseDecreaseInAccountsPayable
Other current liabilities (23,515)us-gaap_IncreaseDecreaseInOtherCurrentLiabilities 29,392us-gaap_IncreaseDecreaseInOtherCurrentLiabilities (59,001)us-gaap_IncreaseDecreaseInOtherCurrentLiabilities
Other noncurrent changes (29,193)us-gaap_IncreaseDecreaseInOtherNoncurrentAssetsAndLiabilitiesNet (43,937)us-gaap_IncreaseDecreaseInOtherNoncurrentAssetsAndLiabilitiesNet (33,639)us-gaap_IncreaseDecreaseInOtherNoncurrentAssetsAndLiabilitiesNet
Net cash provided by continuing operations 615,623us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 741,912us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 587,420us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Net cash provided by (used in) discontinued operations 159us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations 281us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations (2,680)us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations
Net cash provided by operating activities 615,782us-gaap_NetCashProvidedByUsedInOperatingActivities 742,193us-gaap_NetCashProvidedByUsedInOperatingActivities 584,740us-gaap_NetCashProvidedByUsedInOperatingActivities
Investing activities:      
Capital expenditures (972,102)us-gaap_PaymentsToAcquireProductiveAssets (909,400)us-gaap_PaymentsToAcquireProductiveAssets (872,920)us-gaap_PaymentsToAcquireProductiveAssets
Acquisitions, net of cash acquired (209,213)mdu_AcquisitionsNetOfCashAcquired 0mdu_AcquisitionsNetOfCashAcquired (67,261)mdu_AcquisitionsNetOfCashAcquired
Net proceeds from sale or disposition of property and other 276,415us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 124,541us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 40,110us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Investments 709us-gaap_PaymentsForProceedsFromInvestments 302us-gaap_PaymentsForProceedsFromInvestments 9,725us-gaap_PaymentsForProceedsFromInvestments
Proceeds from sale of equity method investments 0us-gaap_ProceedsFromSaleOfEquityMethodInvestments 1,896us-gaap_ProceedsFromSaleOfEquityMethodInvestments 2,394us-gaap_ProceedsFromSaleOfEquityMethodInvestments
Net cash used in continuing operations (904,191)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (782,661)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (887,952)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Net cash provided by discontinued operations 0us-gaap_CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations 0us-gaap_CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations 0us-gaap_CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations
Net cash used in investing activities (904,191)us-gaap_NetCashProvidedByUsedInInvestingActivities (782,661)us-gaap_NetCashProvidedByUsedInInvestingActivities (887,952)us-gaap_NetCashProvidedByUsedInInvestingActivities
Financing activities:      
Issuance of short-term borrowings 0us-gaap_ProceedsFromShortTermDebt 9,500us-gaap_ProceedsFromShortTermDebt 20,100us-gaap_ProceedsFromShortTermDebt
Repayment of short-term borrowings (11,500)us-gaap_RepaymentsOfShortTermDebt 0us-gaap_RepaymentsOfShortTermDebt 0us-gaap_RepaymentsOfShortTermDebt
Issuance of long-term debt 606,084us-gaap_ProceedsFromIssuanceOfLongTermDebt 507,924us-gaap_ProceedsFromIssuanceOfLongTermDebt 467,957us-gaap_ProceedsFromIssuanceOfLongTermDebt
Repayment of long-term debt (368,803)us-gaap_RepaymentsOfLongTermDebt (423,707)us-gaap_RepaymentsOfLongTermDebt (138,775)us-gaap_RepaymentsOfLongTermDebt
Proceeds from issuance of common stock 150,060us-gaap_ProceedsFromIssuanceOfCommonStock 14,554us-gaap_ProceedsFromIssuanceOfCommonStock 88us-gaap_ProceedsFromIssuanceOfCommonStock
Dividends paid (136,712)us-gaap_PaymentsOfDividends (98,405)us-gaap_PaymentsOfDividends (159,768)us-gaap_PaymentsOfDividends
Excess tax benefit on stock-based compensation 4,729us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 0us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 26us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Tax withholding on stock-based compensation (5,564)us-gaap_PaymentsRelatedToTaxWithholdingForShareBasedCompensation 0us-gaap_PaymentsRelatedToTaxWithholdingForShareBasedCompensation 0us-gaap_PaymentsRelatedToTaxWithholdingForShareBasedCompensation
Contribution from noncontrolling interest 86,900us-gaap_ProceedsFromMinorityShareholders 27,000us-gaap_ProceedsFromMinorityShareholders 0us-gaap_ProceedsFromMinorityShareholders
Net cash provided by continuing operations 325,194us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 36,866us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 189,628us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net cash provided by discontinued operations 0us-gaap_CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations 0us-gaap_CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations 0us-gaap_CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations
Net cash provided by financing activities 325,194us-gaap_NetCashProvidedByUsedInFinancingActivities 36,866us-gaap_NetCashProvidedByUsedInFinancingActivities 189,628us-gaap_NetCashProvidedByUsedInFinancingActivities
Effect of exchange rate changes on cash and cash equivalents (155)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (215)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (146)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Increase (decrease) in cash and cash equivalents 36,630us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (3,817)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (113,730)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents - beginning of year 45,225us-gaap_CashAndCashEquivalentsAtCarryingValue 49,042us-gaap_CashAndCashEquivalentsAtCarryingValue 162,772us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents - end of year $ 81,855us-gaap_CashAndCashEquivalentsAtCarryingValue $ 45,225us-gaap_CashAndCashEquivalentsAtCarryingValue $ 49,042us-gaap_CashAndCashEquivalentsAtCarryingValue
[1] Reflected in the Other category.