Академический Документы
Профессиональный Документы
Культура Документы
NYSE: SWN
Investor Contacts
Greg D. Kerley
Executive Vice President and Chief Financial Officer Phone: (281) 618-4803 Fax: (281) 618-4820
Forward-Looking Statements
All statements, other than historical facts and financial information, may be deemed to be forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements that address activities, outcomes and other matters that should or may occur in the future, including, without limitation, statements regarding the financial position, business strategy, production and reserve growth and other plans and objectives for the companys future operations, are forward-looking company s forward looking statements. Although the company believes the expectations expressed in such forward-looking statements are based on reasonable assumptions, such statements are not guarantees of future performance and actual results or developments may differ materially from those in the forward-looking statements. The company has no obligation and makes no undertaking to publicly update or revise any forward-looking statements. You should not place undue reliance on forward-looking statements. They are subject to known and unknown risks, uncertainties and other factors that may affect the companys operations, markets, products, services and prices and cause its actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. In addition to any p p y g assumptions and other factors referred to specifically in connection with forward-looking statements, risks, uncertainties and factors that could cause the companys actual results to differ materially from those indicated in any forward-looking statement include, but are not limited to: the timing and extent of changes in market conditions and prices for natural gas and oil (including regional basis differentials); the companys ability to fund the companys planned capital investments; the companys ability to transport its production to the most favorable markets or at all; the timing and extent of the companys success in discovering, developing, producing and estimating reserves; the economic viability of, and the companys success in drilling, the companys large acreage position in the Fayetteville Shale play overall as well as relative to other productive shale gas plays; the impact of government regulation, including any increase in severance or similar taxes, legislation relating to hydraulic fracturing, the climate and over the counter derivatives; the costs and availability of oilfield personnel, services and drilling supplies, raw materials, and equipment, including pressure pumping equipment and crews; the companys ability to determine the most effective and economic fracture stimulation for the Fayetteville Shale formation; the companys future property acquisition or divestiture activities; the impact of the adverse outcome of any material litigation against the company; the effects of weather; increased competition and regulation; the financial impact of accounting regulations and critical accounting policies; the comparative cost of alternative fuels; conditions in capital markets, changes in interest rates and the ability of the companys lenders to provide it with funds as agreed; credit risk relating to the risk of loss as a result of non-performance by the companys counterparties and any other factors listed in the reports the company has filed and may file with the Securities and Exchange Commission (SEC). For additional information with respect to certain of these and other factors, see the reports filed by the company with the SEC. The company disclaims any intention or obligation to update or revise any f forward-looking statements, whether as a result of new information, f f f future events or otherwise. The SEC has generally permitted oil and gas companies, in their filings with the SEC, to disclose only proved reserves that a company has demonstrated by actual production or conclusive formation tests to be economically and legally producible under existing economic and operating conditions. We use the terms estimated ultimate recovery, EUR, probable, possible, and non-proven reserves, reserve potential or upside or other descriptions of volumes of reserves potentially recoverable through additional drilling or recovery techniques that the SECs guidelines may prohibit us from including in filings with the SEC. These estimates are by their nature more speculative than estimates of proved reserves and accordingly are subject t substantially greater risk of b i actually realized b th company. di l bj t to b t ti ll t i k f being t ll li d by the
The contents of this presentation are current as of May 3, 2012.
About Southwestern
Focused on exploration and production of natural gas.
From 2006 to 2011, weve averaged over 40% annual production and reserve growth and annually replaced over 400% of our production at an F&D cost of $1.31 per Mcfe.
Proven management team has increased Southwesterns market capitalization from Southwestern s $187 million at year-end 1998 to over $9 billion today. Strategy built on the Formula:
The Right People doing the Right Things, wisely investing the cash flow from the underlying Assets will create Value +.
Forward-Looking Statement
Recent Developments
Production of 133.4 Bcfe, up 16%, due to strong Fayetteville and Marcellus results. Drilling D illi on 540 000 net acre position i a new unconventional h i 540,000 t iti in ti l horizontal oil play t t l il l targeting th ti the Lower Smackover Brown Dense formation in southern Arkansas and northern Louisiana. Drilling on 264,000 net acre position in a new unconventional oil play in Colorado. One of the lowest cost operators in the industry finding and development costs(1) of $1.31 per $1 31 (2) of $1.31 per Mcfe. Mcfe and cash operating costs Strong balance sheet and financial position as of March 31, 2012: Net debt-to-book capitalization ratio of 25%. Nothing drawn on unsecured revolving credit facility of $1.5 billion. Cash on hand of approximately $200 million.
Strong Growth and Low-Cost Operations Set the Stage for a Record 2012
2012 projected capital investment program of $2.1 billion. 2012 production projected to grow 13%.
(1)
(2)
Finding and development costs for the twelve months ended December 31, 2011 includes reserve revisions and excludes capital investments in our sand facility, drilling rig related and ancillary equipment of approximately $21 million. Excluding revisions and capital investments in our sand facility, drilling rig related and ancillary equipment, our finding and development cost was $1.34/Mcfe. Cash operating costs for the three months ended March 31, 2012, include lease operating expenses ($0.83/Mcfe), general and administrative expenses ($0.30/Mcfe), taxes other than income taxes ($0.13/Mcfe) and net interest expense ($0.06/Mcfe).
Forward-Looking Statement
Production(Bcfe)
500
Proved P d Reserves(Bcfe)
5,893
EBITDA($MM) (1)
1,780 1,612 4,937 1,368 1,362
F&DCost($/Mcfe)
2.72 2.55
405
300
3,657
1.59
195
2,185 1,450 646 1,026 827 151 104 134 99 346 255 415
675
0.92
0.99
00 01 02 03 04 05 06 07 08 09 10 11
00 01 02 03 04 05 06 07 08 09 10 11
00 01 02 03 04 05 06 07 08 09 10 11
00 01 02 03 04 05 06 07 08 09 10 11
Note: Reserve data includes reserve revisions and excludes capital investments in our sand facility, drilling rig related and ancillary equipment. (1) EBITDA is a non-GAAP financial measure. See explanation and reconciliation of EBITDA on page 36.
Areas of Operations
2011: 5,893 Bcfe of Reserves Production - 500 0 Bcfe 500.0 2012 Est. Production: 560-570 Bcfe
ARKANSAS OKLAHOMA
PENNSYLVANIA
Marcellus Shale
Reserves: 342 Bcf (6%) Production: 23.4 Bcf (5%) Net Acres: 186,893 (12/31/11)
New Ventures
Fayetteville Shale
Reserves: 5,104 Bcf (87%) Production: 436.8 Bcf (87%) Net Acres: 925,842 (12/31/11)
Brown Dense Approx. 540,000 net acres Colorado Approx. 264,000 net acres New Brunswick Approx. 2.5 million acres Undisclosed Ventures Approx. 323,000 net acres
TEXAS LOUISIANA
Ark-La-Tex
Reserves:: 447 Bcf (7%) Production: 39.8 Bcfe (8%) Net Acres: 285 576 (12/31/11) N tA 285,576
Southwesterns E&P segment operates in Arkansas, Texas, Pennsylvania, Louisiana, Oklahoma and New Brunswick. Midstream Services segment provides marketing and gathering services for the E&P business.
Notes: ArkLaTex acreage excludes 125,056 net acres in the conventional Arkoma Basin operating area that are also within the companys Fayetteville Shale focus area. Reserves and acreage as of December 31, 2011. Production is a total annual amount for 2011.
Forward-Looking Statement
Capital Investments
2,500
$2,120 $2,207 $2,105 Corporate & Other Midstream Services Drilling Rigs Property Acquisitions Cap. Expense & Other E&P Leasehold & Se s c ease o d Seismic Development Drilling Exploration Drilling
2,000 2 000
($ Millions)
2007
2008
2009
2010
2011
2012 Plan
Other Areas 1%
Forward-Looking Statement
SWN holds approx. 925,000 net acres in the Fayetteville Shale play (approx 1,400 sq. miles). Mississippian-age shale, geological equivalent of the Barnett Shale in north Texas. SWN discovered the Fayetteville Shale and has first mover advantage average acreage cost of $ $253 per acre with a 15% royalty and average working interest of 74%. We plan to drill approximately 425-435 operated wells in 2012.
Rates are AOGC Form 13 and Form 3 test rates.
Notes:
Forward-Looking Statement
Lateral Length
(in feet)
$2.9
Well Cost
($ in millions)
$3.0 $2.9
$2.05
F&D Cost
($ per Mcfe)
Production
(in Bcfe)
436.8
Reserves
(in Bcfe)
5,104 4,345
14
4,100
4,528
$2.8 $2.8
12 11 8
2,657
350.2
3,619
3,117
$1.13
243.5
134.5
1,545 716
53.5
Continuous improvement in our Fayetteville Shale operations completed lateral length has increased 82% over the last four years while holding total well costs flat. Vertical integration and contiguous acreage position allow us significant economies of scale and operating flexibility.
SWN s SWNs Fayetteville Shale gathering system is one of the largest in the U S U.S. At March 31, 2012, gathering approximately 2.2 Bcf per day through 1,801 miles of gathering lines, up from approximately 1.9 Bcf per day the same time a year ago. SWN has total firm transportation for the Fayetteville Shale of 2.0 Bcf per day.
( ) Midstream total EBITDA(1) in 2011 was $285 million. Projected EBITDA of $300-$305 million in 2012 million 2012.
Note: Map as of March 31, 2012. (1) EBITDA is a non-GAAP financial measure. See explanation and reconciliation of EBITDA on page 36.
10
Forward-Looking Statement
Marcellus Shale
Millennium New York
Pennsylvania
Range Trust
Greenzweig
West Virginia
Price
Lycoming
SWN
0 10 20 30 40 50 Mil Miles
Pipelines Pi li
11
At December 31, 2011, SWN held approximately 186,893 net acres in Northeast Pennsylvania. At March 31, 2012, we had 24 operated Marcellus Shale horizontal wells on production in Bradford County. Daily gross operated production was approximately 122 MMcf per day. Currently running 2 operated rigs with plans to drill 70 to 80 wells in 2012.
Forward-Looking Statement
9,000
GrossProduction(Mcf/d)
120,000
8,000 7,000
Daily Rate, Mcf/d
100,000
80,000
60,000
40,000
6,000 5,000 4,000 3,000 , 2,000 1,000 0 0 50 100 150 200 250 300 350
Pipeline Maintenance
20,000
0
9/1/2010 12/1/2010 3/1/2011 6/1/2011 9/1/2011 12/1/2011 3/1/2012
400
450
500
550
600
24
24
22
19
17
16
15
12
12
Hempstead
Nevada
Wesson
Bowie
East Texas
-5,00 0
Camden -4,00 0
Ouachita
- 6, 0 00
El Dorado
Calhoun Bradley
Oil Field GasDrew Field SWN well OBO well OBO permit
Texarkana
Miller Lafayette
A r k a n s a s Smackover
Shuler Atlanta Union
-8,00 0
Columbia
1st SWN well testing
Ashley
Cass
Te x a s
-7, 0
00
Claiborne
Union
3rd SWN well completing
Monroe Ruston
Morehouse
Bastrop
Webster
Minden
Louisiana
Lincoln Bienville 0 10 20 Miles
West Carroll
-9,00 0
Richland Franklin
-14 ,000
SWN currently holds 540,000 net acres in Lower Smackover Brown Dense play. Total land
cost of approx. $354 per acre; 82% NRI; leases have 4-year terms and 4-year extensions.
Targeting oil window in Upper Jurassic age, kerogen-rich carbonate in southern Arkansas
and northern Louisiana with horizontal drilling.
Targeting 300 to 550 feet thick section at depths of 8,000 - 11,000 feet.
Currently testing our first well, producing our second well and completing our third well.
13
Forward-Looking Statement
N M
OK
AR A R
East Texas Brown Brown Dense Dense
TX
LA
Marysville
2,309,247 acres
Cocagne
209,271 acres
Stoney Creek
McCully Field M C ll Fi ld
15
( ) (1)
Net cash flow is net cash flow before changes in operating assets and liabilities. Net cash flow and EBITDA are non-GAAP financial measures. See explanation and reconciliation of nong p g p GAAP financial measures on pages 34 and 36.
16
Forward-Looking Statement
The Road to
Invest in the Highest PVI Projects. Flexibility in 2012 Capital Program. Maintain Strong Balance Sheet. Deliver the Numbers.
Production and Reserves. Maximize Cash Flow.
17
Forward-Looking Statement
Appendix
18
2012 Revenues (1) EBITDA Adjusted Net Income Net Cash Flow (1) Adjusted Diluted EPS (1) Diluted CFPS Production (Bcfe) Avg. Gas Price ($/Mcf) Avg. Oil Price ( g ($/Bbl) ) Finding Cost ($/Mcfe) (3) Reserve Replacement (%) / ($/ f ) Net Debt/Proved Reserves ($/Mcfe) Net Debt/Avg. Daily Production ($/Mcfe) Net Debt/Total Capitalization
(1) (2) (3)
2011 $676.3 396.5 136.6 391.5 $0.39 $1.12 $1 12 115.0 $4.12 $92.11
2011 $2,952.9 1,779.6 637.8 1,766.0 $1.82 $5.05 $5 05 500.0 $4.19 $94.08 $1.31 299% $0.23 $0 23 $969 25%
2010 $2,610.7 1,612.3 604.1 1,579.7 $1.73 $4.52 $4 52 404.7 $4.64 $76.84 $1.02 430% $0.22 $0 22 $972 27%
2009 $2,145.8 1,368.1 (2) 522.7 (2) 1,441.0 $1.52 (2) $4.13 $4 13 300.4 $5.30 $54.99 $0.86 592% $0.27 $0 27 $1,197 30%
(3)
$999 25%
$928 28%
Net cash flow is net cash flow before changes in operating assets and liabilities Net cash flow EBITDA and diluted CFPS are non GAAP financial measures See explanation and liabilities. flow, non-GAAP measures. reconciliation of non-GAAP financial measures on pages 34 and 36. Adjusted net income and adjusted diluted EPS in 2009 exclude a $558.3 million after-tax non-cash ceiling test impairment and both are non-GAAP financial measures (while EBITDA excludes the pre-tax non-cash ceiling test impairment of $907.8 million). See explanation and reconciliation of adjusted net income and adjusted diluted EPS on page 35. Includes reserve revisions and excludes capital investments in our sand facility, drilling rig related and ancillary equipment.
19
Hedged Avg Price per Mcf Volumes (or Floor / Ceiling) Type 2012 Swaps 185.2 Bcf $5.02 Collars 80 5 Bcf 80.5 $5.50 $6.67 $5 50 / $6 67 2013 Swaps 185.2 Bcf
$5.50/ $6.80
$5.50/ $6.70 $6 70
$5.06
$5.50/ $6.80
$5.50/ $6.70
$5.50/ $6.80
$5.50/ $6.70
$5.50/ $6.40
$5.50/ $6.40
$5.50/ $6.40
$5.50/ $6.40
20
Forward-Looking Statement
Lifting Cost
per Mcfe of Production
(3 year average)
$2.00 $1.50 $1.00 $0.50 $0 50 $0.00 UPL RRC SWN COG CHK FST NBL EOG APC SM DVN XEC PXD NFX APA SD MRO OXY MUR DNR SWN
$4.00 $3.50
$3.00 $2.50 $2.00 $1.50 $1.00 $0.50 $ $0.00 RRC SWN COG UPL DVN XEC CHK EOG NBL PXD MRO APC DNR SM NFX SD OXY MUR FST APA SWN
21
Source: Public filings Note: All data as of December 31, 2009, 2010 and 2011. APC - Anadarko Petroleum, APA - Apache, COG - Cabot Oil & Gas, CHK - Chesapeake Energy, XEC - Cimarex Energy, DNR - Denbury Resources, DVN - Devon Energy, EOG - EOG Resources, FST - Forest Oil, MRO - Marathon Oil, MUR - Murphy Oil, NFX - Newfield Exploration, NBL - Noble Energy, OXY - Occidental Petroleum, PXD - Pioneer Natural Resources, RRC - Range Resources, SD - Sandridge Energy, SM - SM Energy, SWN - Southwestern Energy, UPL - Ultra Petroleum. Lifting Cost per Mcfe defined as lease operating expenses plus production taxes divided by production. F&D Cost per Mcfe defined as the three-year sum of costs incurred in natural gas and oil exploration and development divided by the three-year sum of reserve additions from extensions and discoveries, improved recovery, revisions and purchases.
Ark-La-Tex Division
Arkoma Basin
Arkoma Basin
Acreage: 194,494 net acres (at 12/31/11) 2011 Reserves: 194 Bcf (3% of total) 2011 P d ti Production: 16 3 B f (3% of total) 16.3 Bcf f t t l)
Arkoma Basin
OK AR
East Texas
East Texas
LA
TX
East Texas
Acreage: 91,082 net acres (at 12/31/11) 2011 Reserves: 253 Bcfe (4% of total) 2011 Production: 23.5 Bcfe (5% of total)
Sold Overton Field in May 2012 (23 MMcfe/d and 138 Bcfe).
Notes: Conventional Arkoma acreage excludes 125,056 net acres in the conventional Arkoma Basin operating area that are also within the companys Fayetteville Shale focus area. Overton Field production as of May 2012; total reserves as of December 2011.
22
Wells Placed on Production 58 46 74 77 75 83 97 74 120 111 93 122 106 143 145 159 137 149 132 142 146
Average IP Rate (Mcf/d) 1,261 1,497 1,769 2,027 2,343 2,541 2,882 2 882 3,350
(1)
30th-Day Avg Rate (# of wells) 1,066 (58) 1,254 (46) 1,510 (72) 1,690 (77) 2,147 (75) 2,155 (83) 2,560 2 560 (97) 2,722 (74) 2,537 (120) 2,833 (111) 2,624 (93) 2,674 (122) 2,388 (106) 2,554 (143) 2,448 (145) 2,678 (159) 2,604 (137) 2,328 (149) 2,666 (132) 2,606 (142) 2,459 (120)
60th-Day Avg Rate (# of wells) 958 (58) 1,034 (46) 1,334 (72) 1,481 (77) 1,943 (74) 1,886 (83) 2,349 2 349 (97) 2,386 (74) 2,293 (120) 2,556 (111) 2,255 (93) 2,360 (120) 2,123 (106) 2,321 (142) 2,202 (144) 2,294 (159) 2,238 (137) 1,991 (149) 2,372 (132) 2,243 (142) 2,058 (58)
3,301 3,562 3,736 3 736 3,850 3,874 4,123 4,100 4,303 4,348 4,532 4,503 4,667 4,985 4,839 4,847 4,703 4,743
1st Qtr 2009(1) 2nd Qtr 2009 3rd Qtr 2009 4th Qtr 2009 1st Qtr 2010
(2)
Jul '06
Jan '07
Jul '07
Jan '08
Jul '08
Jan '09
Jul '09
Jan '10
Jul '10
Jan '11
Jul '11
Jan '12
Jul '12
2nd Qtr 2010 3rd Qtr 2010 4th Qtr 2010 1st Qtr 2011 2nd Qtr 2011 3rd Qtr 2011 4th Qtr 2011 1st Qtr 2012
Gross operated production of approx. 1,988 MMcf/d as of March 31, 2012. 2011 Fayetteville Shale F&D cost of $1.13/Mcf.
23
Note: Data as of March 31, 2012. (1) The significant increase in the average initial production rate for the fourth quarter of 2008 and the subsequent decrease for the first quarter of 2009 primarily reflected the impact of the delay in the Boardwalk Pipeline. (2) In the first quarter of 2010, the companys results were impacted by the shift of all wells to green completions and the mix of wells, as a large percentage of wells were placed on production in the shallower northern and far eastern borders of the companys acreage.
321 964
272 866
202 737
157 604
120 513
70 378
45 299
30 233
18 177
8 115
4 66
5 42
1 1 17 1
3500
3000
2500
4 Bcf Typecurve 3 Bcf Typecurve 2 Bcf Typecurve All Wells Wells with Laterals >5000' DLL Wells with Laterals >4000' DLL Wells with Laterals >3000' DLL
2000
1500
1000
1811
1633
1526
1337
1183
1073
898
767
678
564
448
330
264
181
104
100
2202
200
2046
300
1916
400
1738
500
1585
600
1436
700
1259
800
1123
900
1013
1000
888
1100
783
1200
642
1300
566
1400
459
1500
370
2347
Days of Production
Notes: Data as of March 31, 2012. Excludes wells with mechanical problems (31).
24
Environmental & Restoration Drilling Fluids Directional Drilling g Wellhead & Surface Equipment Other Water Treatment/Disposal Supervision Surface Rantals Location
Wireline Rentals Coil Tubing D&C Fluids Bits Cementing Fuel & Water Trucking & Transportation Formation Evaluation Special Services
25
Forward-Looking Statement
SWN Operations
Less than 0.09% of States water usage 33% Ground Water 20% Recycle/Reused Water SGW, FBW, & PW 93% Surface Water 80% Surface Water
Source: U.S. Geological Survey, Central Arkansas Water, Southwestern Energy Company estimates. Shallow Ground Water (SGW) Ground water recovered from shallow formations during the air drilling process. Flow Back Water (FBW) Frac Fluid that is recovered from the well after the fracture stimulation. Produced Water (PW) Natural formation water that is returned to the surface throughout the producing life of the well.
26
3,400 3,200 3,000 3 000 2,800 2,600 2,400 2,200 2,000 1,800 1,600 1,400 1,200 1,000 800 600 400 200 0 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29
Barnett Shale Production Fayetteville Shale Production
> 7 Years
Total Fayetteville Shale Field Average Daily Production for February 2012: 2,723 MMcf/d
> 28 Years
MMcf/d
Years
Source: Tudor, Pickering, Holt & Co. Securities, Inc., Arkansas Oil & Gas Commission
27
2508 2117
1586 1643
260
1981 - 1989
1990 - 1994
1995 - 1999
2000 01
02
03
04
05
06
07
08
09
10
858
653
103 14 13 37 12 13 14 2
2004 05
06
07
08
09
10
28
30,000
25,000
20,000
15,000
10,000
5,000
1990
1995
U.S. Dry Gas Production
2000
2005
2010
Net Imports
Source: EIA
29
325
300
275
250
225 90 91 92 93 94 95 96 97 98 99 00 01 02 03 04 05 06 07 08 09 10 11 12
30
4.1% 6.1%
0.3%
38%
Unused Capacity
76%
Unused Capacity
333,035
19.6% 44.9%
0.3%
14%
Unused Capacity
105,764
23.8% 0.9%
92,120
Coal Natural Gas Nuclear Petroleum Other Gases Hydroelectric 2010 Generation
* Excludes standby units SOURCE: EIA
Nuclear
Coal
Natural Gas
2009 Capacity* p y
31
2,000
$12.00
1,500
$8.00
1,000
Gas Ri G Rigs Gas Price
$4.00
500
$0.00
32
$/MMBtu
15.00
120.00
12.00
90.00
9.00
60.00
6.00
30.00
3.00
0.00 97
Source: Bloomberg
0.00 98 99 00 01 02 03 04 05 06 07 08 09 10 11 12
33
3 Months Ended March 31, 2012 2011 Net cash provided by operating activities Add back (deduct): Change in operating assets and liabilities Net cash flow $ $444,663 (73,843) 370,820 $ $ 396,479 (4,947) 391,532
2011
2012 Guidance NYMEX Commodity Price Assumption $2.50 Gas $2.75 Gas $3.00 Gas $105.00 Oil $105.00 Oil $105.00 Oil
($ in millions)
Net cash provided by operating activities Add back (deduct): Assumed change in operating assets and liabilities Net cash flow
$1,460-$1,470 -$1,460-$1,470
$1,530-$1,540 -$1,530-$1,540
$1,600-$1,610 -$1,600-$1,610
34
Forward-Looking Statement
Net loss attributable to SWN Add back: Impairment of natural gas & oil properties (net of taxes) Adjusted net income
35
2003 48,897 $
18,638 28,904 (16,363) (3) 350,999 1,401,470 1 401 470 (4) 414,460 414 460 $ 1,368,095 $ 1,362,309
(1) Net income for the Midstream Services segment w as $142,591, depreciation, depletion and amortization w as $37,261, net interest expense w as $15,049 and provision for income taxes w as $90,221. (2) Net income (loss) includes the after tax $558.3 million non-cash ceiling impairment of our natural gas and oil properties recorded in Q1 2009. (3) Provision (benefit) for income taxes includes the ($349.5) million income tax benefit related to the non-cash ceiling impairment of our natural gas and oil properties recorded in Q1 2009. (4) Depreciation, depletion and amortization includes the $907.8 million non-cash ceiling impairment of our natural gas and oil properties recorded in Q1 2009. (5) Provision for income taxes for 2003 includes the tax benefit associated w ith the cumulative effect of adoption of accounting principle. (6) 2000 amounts exclude unusual items of $109.3 million for the Hales judgment and $2.0 million for other litigation.
The bl below reconciles f Th table b l il forecasted EBITDA with f d i h forecasted net i d income f for 2012 assuming various NYMEX price scenarios and the 2012, i i i i d h corresponding estimated impact on the company's results for 2012, including current hedges in place:
2012 Guidance Overall Corporate NYMEX Commodity Price Assumption $2.50 Gas $2.75 Gas $3.00 Gas $105.00 $105 00 Oil $105.00 $105 00 Oil $105.00 $105 00 Oil
($ in millions)
Midstream Services Segment (1) $135-$140 89-92 26-28 46-48 $300 $305 $300-$305
Net income attributable to SWN Add back: Provision for income taxes Interest expense Depreciation, depletion and amortization EBITDA
(1) Midstream Services segment results assume NYMEX commodity prices of $2.50 per Mcf for natural gas and $105.00 per barrel for crude oil for 2012.
36
Forward-Looking Statement