SLIDE 30 RETURN ON AVERAGE CAPITAL EMPLOYED COMPARISON 5-YEAR AVERAGE (2013 TO 2017 ESTIMATE)
30
Notes: 1. Advantage return on average capital employed (ROACE) is calculated by Management for the development of Glacier, Valhalla, Pr ogress and Wembley since inception (legacy property disposition impacts have been excluded). 2. Comparative data is based on Macquarie Research September 11, 2017 and Peers Average includes ARX, BIR, BNP, CR, KEL, NVA, PEY, POU and VII. 3. ROACE as defined by Macquarie Research includes revenue and realized hedging gains/losses less royalty expense, operating expense, transportation expense, G&A expense, depreciation expense and income taxes (excludes unrealized hedging gains/losses and financing expense a fter taxes) divided by average capital employed.
Before tax 7.9% 3.9% 3.9% 3.5% 0.8% 5.2% 1.4% After tax 5.6%
US Small/Mid Caps Average US Large Caps Average Cdn Yields Average Cdn Small/Mid Caps Average Cdn Large Caps Average Peers Average Advantage Montney Development
Comparative data is shown
Advantage was not taxable in the last 5 years and is not expected to be taxable for the next 5 years or more due to its significant tax pools.