MDU Resources Group Inc
NYSE:MDU
Balance Sheet
Balance Sheet Decomposition
MDU Resources Group Inc
MDU Resources Group Inc
Balance Sheet
MDU Resources Group Inc
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
68
|
86
|
99
|
107
|
73
|
106
|
52
|
175
|
222
|
163
|
49
|
45
|
82
|
84
|
46
|
35
|
54
|
67
|
60
|
54
|
70
|
77
|
67
|
28
|
|
| Cash Equivalents |
68
|
86
|
99
|
107
|
73
|
106
|
52
|
175
|
222
|
163
|
49
|
45
|
82
|
84
|
46
|
35
|
54
|
67
|
60
|
54
|
70
|
77
|
67
|
28
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
23
|
92
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
325
|
358
|
441
|
601
|
623
|
716
|
707
|
532
|
584
|
646
|
678
|
713
|
599
|
583
|
630
|
727
|
723
|
837
|
874
|
947
|
1 064
|
250
|
274
|
259
|
|
| Accounts Receivables |
325
|
358
|
441
|
601
|
623
|
716
|
707
|
532
|
584
|
646
|
678
|
713
|
599
|
583
|
630
|
727
|
723
|
837
|
874
|
947
|
1 064
|
250
|
274
|
259
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
93
|
114
|
144
|
171
|
204
|
229
|
262
|
250
|
253
|
274
|
317
|
282
|
289
|
241
|
238
|
227
|
287
|
278
|
291
|
336
|
64
|
45
|
45
|
39
|
|
| Other Current Assets |
52
|
56
|
44
|
54
|
71
|
72
|
250
|
102
|
108
|
111
|
84
|
76
|
247
|
84
|
63
|
82
|
120
|
116
|
113
|
214
|
803
|
1 008
|
280
|
247
|
|
| Total Current Assets |
538
|
614
|
728
|
933
|
994
|
1 214
|
1 272
|
1 062
|
1 167
|
1 195
|
1 128
|
1 117
|
1 217
|
991
|
978
|
1 070
|
1 184
|
1 298
|
1 337
|
1 551
|
2 002
|
1 364
|
666
|
572
|
|
| PP&E Net |
1 942
|
2 397
|
2 573
|
2 679
|
2 992
|
3 660
|
4 301
|
3 894
|
4 115
|
4 285
|
4 499
|
4 931
|
3 909
|
3 898
|
3 931
|
4 079
|
4 579
|
5 033
|
5 287
|
5 881
|
4 850
|
5 005
|
5 344
|
5 960
|
|
| Intangible Assets |
176
|
19
|
22
|
12
|
23
|
28
|
28
|
29
|
25
|
21
|
17
|
13
|
10
|
7
|
6
|
4
|
11
|
15
|
26
|
23
|
4
|
2
|
0
|
0
|
|
| Goodwill |
191
|
199
|
200
|
219
|
224
|
426
|
616
|
630
|
635
|
635
|
636
|
636
|
635
|
635
|
632
|
632
|
665
|
681
|
715
|
765
|
489
|
346
|
346
|
346
|
|
| Long-Term Investments |
43
|
45
|
121
|
98
|
155
|
119
|
114
|
145
|
104
|
109
|
103
|
113
|
118
|
120
|
126
|
138
|
139
|
149
|
165
|
176
|
129
|
112
|
115
|
121
|
|
| Other Long-Term Assets |
107
|
107
|
90
|
482
|
515
|
147
|
256
|
231
|
258
|
311
|
299
|
251
|
1 943
|
913
|
612
|
412
|
411
|
508
|
524
|
516
|
2 177
|
1 006
|
567
|
623
|
|
| Other Assets |
191
|
199
|
200
|
219
|
224
|
426
|
616
|
630
|
635
|
635
|
636
|
636
|
635
|
635
|
632
|
632
|
665
|
681
|
715
|
765
|
489
|
346
|
346
|
346
|
|
| Total Assets |
2 997
N/A
|
3 381
+13%
|
3 734
+10%
|
4 424
+18%
|
4 904
+11%
|
5 592
+14%
|
6 588
+18%
|
5 991
-9%
|
6 304
+5%
|
6 556
+4%
|
6 683
+2%
|
7 061
+6%
|
7 832
+11%
|
6 565
-16%
|
6 285
-4%
|
6 335
+1%
|
6 988
+10%
|
7 683
+10%
|
8 053
+5%
|
8 910
+11%
|
9 652
+8%
|
7 833
-19%
|
7 039
-10%
|
7 622
+8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
132
|
150
|
185
|
259
|
290
|
369
|
432
|
282
|
301
|
337
|
388
|
405
|
279
|
286
|
280
|
312
|
265
|
261
|
284
|
300
|
357
|
160
|
150
|
149
|
|
| Accrued Liabilities |
94
|
101
|
142
|
184
|
180
|
215
|
196
|
240
|
263
|
307
|
253
|
241
|
213
|
213
|
250
|
259
|
290
|
352
|
323
|
324
|
237
|
170
|
160
|
170
|
|
| Short-Term Debt |
20
|
0
|
0
|
0
|
0
|
2
|
105
|
10
|
20
|
0
|
28
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
0
|
39
|
95
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
22
|
28
|
72
|
102
|
84
|
162
|
79
|
13
|
73
|
139
|
134
|
12
|
269
|
239
|
44
|
149
|
252
|
17
|
2
|
148
|
48
|
61
|
162
|
145
|
|
| Other Current Liabilities |
31
|
35
|
50
|
84
|
100
|
102
|
155
|
122
|
111
|
115
|
47
|
115
|
230
|
210
|
96
|
93
|
180
|
237
|
306
|
320
|
790
|
589
|
207
|
222
|
|
| Total Current Liabilities |
300
|
314
|
449
|
629
|
654
|
850
|
968
|
667
|
768
|
899
|
850
|
785
|
991
|
947
|
670
|
813
|
986
|
866
|
964
|
1 092
|
1 470
|
1 076
|
679
|
685
|
|
| Long-Term Debt |
820
|
940
|
873
|
1 105
|
1 171
|
1 147
|
1 569
|
1 487
|
1 434
|
1 285
|
1 611
|
1 842
|
1 825
|
1 558
|
1 747
|
1 566
|
1 857
|
2 227
|
2 212
|
2 594
|
2 318
|
2 105
|
2 131
|
2 532
|
|
| Deferred Income Tax |
374
|
445
|
495
|
499
|
547
|
668
|
728
|
591
|
672
|
769
|
755
|
859
|
714
|
664
|
668
|
347
|
430
|
507
|
516
|
592
|
456
|
452
|
441
|
437
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
116
|
124
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
204
|
232
|
235
|
299
|
367
|
396
|
563
|
675
|
736
|
827
|
818
|
719
|
1 052
|
876
|
884
|
1 179
|
1 148
|
1 236
|
1 283
|
1 250
|
1 821
|
1 295
|
1 097
|
1 195
|
|
| Total Liabilities |
1 697
N/A
|
1 930
+14%
|
2 053
+6%
|
2 532
+23%
|
2 739
+8%
|
3 061
+12%
|
3 827
+25%
|
3 419
-11%
|
3 611
+6%
|
3 781
+5%
|
4 034
+7%
|
4 238
+5%
|
4 698
+11%
|
4 169
-11%
|
3 968
-5%
|
3 906
-2%
|
4 421
+13%
|
4 836
+9%
|
4 974
+3%
|
5 528
+11%
|
6 064
+10%
|
4 928
-19%
|
4 348
-12%
|
4 849
+12%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
91
|
129
|
134
|
135
|
197
|
198
|
199
|
203
|
204
|
204
|
204
|
205
|
210
|
211
|
211
|
196
|
197
|
201
|
201
|
204
|
204
|
204
|
204
|
204
|
|
| Retained Earnings |
475
|
575
|
699
|
885
|
1 104
|
1 434
|
1 617
|
1 377
|
1 497
|
1 586
|
1 457
|
1 603
|
1 763
|
996
|
912
|
1 041
|
1 164
|
1 337
|
1 558
|
1 762
|
1 951
|
1 254
|
1 030
|
1 109
|
|
| Additional Paid In Capital |
748
|
758
|
863
|
909
|
874
|
913
|
938
|
1 016
|
1 026
|
1 036
|
1 039
|
1 057
|
1 207
|
1 230
|
1 233
|
1 233
|
1 249
|
1 355
|
1 371
|
1 461
|
1 466
|
1 466
|
1 474
|
1 476
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Treasury Stock |
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
|
| Other Equity |
10
|
8
|
12
|
34
|
7
|
9
|
10
|
21
|
31
|
47
|
49
|
38
|
42
|
37
|
36
|
37
|
38
|
42
|
48
|
41
|
30
|
18
|
17
|
17
|
|
| Total Equity |
1 300
N/A
|
1 451
+12%
|
1 681
+16%
|
1 892
+13%
|
2 165
+14%
|
2 531
+17%
|
2 761
+9%
|
2 572
-7%
|
2 693
+5%
|
2 776
+3%
|
2 648
-5%
|
2 823
+7%
|
3 134
+11%
|
2 397
-24%
|
2 316
-3%
|
2 429
+5%
|
2 567
+6%
|
2 847
+11%
|
3 079
+8%
|
3 383
+10%
|
3 587
+6%
|
2 905
-19%
|
2 691
-7%
|
2 773
+3%
|
|
| Total Liabilities & Equity |
2 997
N/A
|
3 381
+13%
|
3 734
+10%
|
4 424
+18%
|
4 904
+11%
|
5 592
+14%
|
6 588
+18%
|
5 991
-9%
|
6 304
+5%
|
6 556
+4%
|
6 683
+2%
|
7 061
+6%
|
7 832
+11%
|
6 565
-16%
|
6 285
-4%
|
6 335
+1%
|
6 988
+10%
|
7 683
+10%
|
8 053
+5%
|
8 910
+11%
|
9 652
+8%
|
7 833
-19%
|
7 039
-10%
|
7 622
+8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
167
|
170
|
177
|
120
|
181
|
182
|
184
|
188
|
188
|
189
|
189
|
189
|
194
|
195
|
195
|
195
|
196
|
200
|
201
|
203
|
204
|
204
|
204
|
204
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|