20170215Gaske Exhibit 33.pdf

Ronald L. Williams,ISB No.3034
Williams Bradbury, P.C.
1015 W. Hays St.
Boise,ID 83702
Telephone: [phone]
Email: [e-mail]
Attorneys for Intermountain Gas Company
BEFORE THE IDAHO PUBLIC UTILITES COMMISSION
IN THE MATTER OF THE APPLICATION OF
INTERMOLINTAIN GAS COMPANY FOR
THE AUTHORITY TO CHANGE ITS RATES
AND CHARGES FOR NATURAL GAS
SERVICE TO NATURAL GAS CUSTOMERS
IN THE STATE OF IDAHO
Case No. INT-G-16-02
EXHIBIT 33
)
)
)
)
)
)
)
lntermountain Gas Company
,Uul0-St oe Grwth IrcF ilodel . Urlno illr. Gom.nl 'su|t.ln.ble Growth"
thr ComEN
I AnEErqgycdpordon
2 NryJeE€yRffiCorporafd
3 tlotlnred tlatuEl Ga Cmpcny,a SoLilh Jsts{y Indu!t16, |rc.
5 Sodlret G8 CorpoEtho6 Splll |rc.7 IIIGL ttodlus, |rc.
lffi.IAVG Atrnqlbd
sct Pdc.i Dlvld.nd(rt ?l
FlEt&.f
Orordrl(!l (r)(.)o)(lt
IuLlrg.
001(,i OCF
fl0,
fr329
133.32
$5e36
$49.40
s-t0.t8
9t3.36
$2A
li.68
i0.s
0r.87
0r.(r
$1.E0
$1.S
$1.e5
E 67ta
5.E016
3.9:l9a
5.879t
5.51X
7.2*
9.1896
5.,1996
3.9096
7.frvo
4.4*
5.77%
7.06Pr
9.69i
5.:r8p/6
3.8796
6.5€9
7.01%
6.0396
0.0096
7.13*
5.9:t96
4.009a
10.00*
1.17%
i4.73!(
7.7W
7.C3[
5.Ea'a
3.9796
9.3?,6
1.71&
+eglt
7.5{*
8.16!6
5.71?t
3.g6pt
E 63*
5.3096
5.2596
7.3496
12.ZEL
e4tt
f.1M
10,ft
9.?*L
e.2t a
10.n*
EI AEng.Ldi.r l6t.tt tr.6r
2689f
c.2tL 3,29t
0.,(196
e$x a.ltta 3A/FL 6.arta tlfi t at'ta.f+L
Exhibit No. 33
Case No. INT-G-16-02
S. Gaske Reb.
Schedule 1, Page 1 ofl
ffi:I Slt Ftnndd, Douilo.dod o tlomblr'17, 2016.2lrp V*b lrp rrca,,gil SarE}r septilbrr 2,2014! Goma Editit t{o.3O4.
' Gom4 E*lUt i,b. Ar7, pags 1 , Col. t I .
Tihd 3t 0rcm0r'p)
l02t*
5.21
3.8/alt
5.89*
7.56%
a.2c96
2000 s
2001 s
2002 s
2003 s
2004 s
200s s
2006 s
2OO7 5
2008 s
200e s
2010 s
2011 s
2OL2 S
2013 s
2014 s
201s s
2016 s
MDU Resources Group
Earnings Per Share
0.80
0.98
o.82
1.08
1.20
1.53
L.75
t.76
2.05
L.4L
7.29
1.19
1.15
1.53
t.40
0.90
1.1s
SUMMARY OUTPUT
Regression Stotrstics
Multiple R
R Square
Adjusted R Square
Standard Error
Observations
o.2073
0.0430
-0.0208
o.426L
L7
ANOVA
df ss MS F Significance F
Regression
Residual
Total
1
15
L6
0.L223
2.7235
2.8459
o.L223 0.5736
0.1816
o.4247
Coefficients Standard Error t Stot P-value Lower 95% Upper 95%
I ntercept
X Variable 1
-33.5656
0.0173
42.3603 -0.7924
0.0211 0.8207
-t23.8s43
-o.0277
0.4405
o.4247
56.723L
0.0523
Exhibit No. 33
Case No. INT-G-16-02
S. Gaske Reb.
Schedule 2, Page 1 of 2
MDU Resources Group
Earnings Per Share
S2.so
s2.00
Sr.so
$r.oo
So,so
s-
2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 20L2 2013 2014 201s 2016
Exhibit No. 33
Case No. INT-G-16-02
S. Gaske Reb.
Schedule 2, Page 2 of 2
*=*l*ll
ooo-l ,rI o^GRTix3t.)raoos4 s4 94
ooooooo\r omoc.ll-- N \o* O\ ra)
cl i c-.1464
ooo\ooocoOO\o \o racor-rr)hl€@@6
o
trc)
o
CBIo
o6O
o
s$s$ooooooooNC{C{6t\\\\rrl\r)r|.)\\\\N(.lNc.l
N c.l c.l c.l
ooooNNNN^\>>^\NC.INN\\\\H--*
00€€00o\o\0\o\O\ O\ O\ O\l---\\\\NNc.INNNc.tC.l\\\\$$*r!!!t(l)oo(l)9€99d(d6lclttt! =ra ra !a racalal0o +$$$$$ $ $ $ -6=-tr tr tr trlxLLLL 6 6 A 6;=--G. l! t! lL - iJr| \O.. -vHUOrDtDct)ooooC 9 C gEEEE
====3==5o o o o E 66ctAAAOAE]E]IDtI]
-Olco$ra\O1..6
ooo
ri Ei d,oooooo
oloc)oooLLLoooooorDc)0)&&&
oaa
i N cO.+
ooooooor)ooc..loio\-co i a.l@elei
Fqa,ioodElel
qeS
sss
ooooooooooooooocot$c\ o.l N
oS:poox'Oc.llqd:{<NN=+
)))aaa2,22
Exhibit No. 33
Case No. INT-G-16-02
S. Gaske Reb.
Schedule 3, Page 1 of 1
8u.^azfiaEbH
-'E .o 6G6\L
AAA:cdf!
6!ooINt)
6z
-(0'5ii\ox(lo"t:!o
tu
-a.Eeq9=-aH,= Oro\JE)-
o0 0)
HC)
58
aUzilFlfrf=o
11(,olrazo
=ao(J
tiz
Fr
o&(,ariUil
oardil
=a
s
ca
oo
-=eajE'tr,>orao.o13 /i
9pFO,
,o'EItro.
FB9da9
a]
!
(.)
Cda
o-vIF
>l
cdo.
Eo(-)