News Release | Williams (NYSE: WMB) One Williams Center Tulsa, OK 74172 800-Williams www.williams.com | ![]() | ||||||
MEDIA CONTACT: | INVESTOR CONTACTS: | ||||||||||
media@williams.com (800) 945-8723 | Danilo Juvane (918) 573-5075 |
Williams Summary Financial Information | 3Q | YTD | |||||||||||||||
Amounts in millions, except ratios and per-share amounts. Per share amounts are reported on a diluted basis. Net income amounts are attributable to The Williams Companies, Inc. available to common stockholders. | 2020 | 2019 | 2020 | 2019 | |||||||||||||
GAAP Measures | |||||||||||||||||
Net Income | $308 | $220 | $93 | $724 | |||||||||||||
Net Income Per Share | $0.25 | $0.18 | $0.08 | $0.60 | |||||||||||||
Cash Flow From Operations (1) | $452 | $858 | $2,382 | $2,702 | |||||||||||||
Non-GAAP Measures (2) | |||||||||||||||||
Adjusted EBITDA | $1,267 | $1,274 | $3,769 | $3,731 | |||||||||||||
Adjusted Income | $333 | $321 | $951 | $907 | |||||||||||||
Adjusted Income Per Share | $0.27 | $0.26 | $0.78 | $0.75 | |||||||||||||
Distributable Cash Flow | $772 | $822 | $2,430 | $2,469 | |||||||||||||
Dividend Coverage Ratio | 1.59x | 1.78x | 1.67x | 1.79x | |||||||||||||
Other | |||||||||||||||||
Debt-to-Adjusted EBITDA at Quarter End (3) | 4.42x | 4.47x | |||||||||||||||
Capital Investments (4) (5) | $415 | $849 | $1,062 | $2,068 | |||||||||||||
(1) Decline due primarily to net working capital changes including payment in July 2020 of approximately $284 million of rate refunds related to settlement of Transco's general rate case. | |||||||||||||||||
(2) Schedules reconciling Adjusted Income, Adjusted EBITDA, Distributable Cash Flow and Dividend Coverage Ratio (non-GAAP measures) to the most comparable GAAP measure are available at www.williams.com and as an attachment to this news release. | |||||||||||||||||
(3) Does not represent leverage ratios measured for WMB credit agreement compliance or leverage ratios as calculated by the major credit ratings agencies. Debt is net of cash on hand, and Adjusted EBITDA reflects the sum of the last four quarters. | |||||||||||||||||
(4) YTD 2019 excludes $728 million (net of cash acquired) for the purchase of the remaining 38% of UEOM as this amount was provided for at the close of the Northeast JV by our JV partner, CPPIB, in June 2019. | |||||||||||||||||
(5) Capital Investments includes increases to property, plant, and equipment, purchases of businesses, net of cash acquired, and purchases of and contributions to equity-method investments. |
Quarter-To-Date | Year-To-Date | ||||||||||||||||||||||||||||||||||||||||||||||
Amounts in millions | Modified EBITDA | Adjusted EBITDA | Modified EBITDA | Adjusted EBITDA | |||||||||||||||||||||||||||||||||||||||||||
3Q 2020 | 3Q 2019 | Change | 3Q 2020 | 3Q 2019 | Change | 2020 | 2019 | Change | 2020 | 2019 | Change | ||||||||||||||||||||||||||||||||||||
Transmission & Gulf of Mexico | $616 | $665 | ($49) | $622 | $680 | ($58) | $1,893 | $1,891 | $2 | $1,908 | $1,944 | ($36) | |||||||||||||||||||||||||||||||||||
Northeast G&P | 387 | 345 | 42 | 396 | 343 | 53 | 1,126 | 947 | 179 | 1,129 | 964 | 165 | |||||||||||||||||||||||||||||||||||
West | 247 | 245 | 2 | 245 | 244 | 1 | 715 | 713 | 2 | 713 | 801 | (88) | |||||||||||||||||||||||||||||||||||
Other | (7) | (2) | (5) | 4 | 7 | (3) | 8 | 1 | 7 | 19 | 22 | (3) | |||||||||||||||||||||||||||||||||||
Totals | $1,243 | $1,253 | ($10) | $1,267 | $1,274 | ($7) | $3,742 | $3,552 | $190 | $3,769 | $3,731 | $38 | |||||||||||||||||||||||||||||||||||
Note: Williams uses Modified EBITDA for its segment reporting. Definitions of Modified EBITDA and Adjusted EBITDA and schedules reconciling to net income are included in this news release. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
(Millions, except per-share amounts) | |||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||
Service revenues | $ | 1,479 | $ | 1,495 | $ | 4,399 | $ | 4,424 | |||||||||||||||
Service revenues – commodity consideration | 40 | 38 | 93 | 158 | |||||||||||||||||||
Product sales | 414 | 466 | 1,135 | 1,512 | |||||||||||||||||||
Total revenues | 1,933 | 1,999 | 5,627 | 6,094 | |||||||||||||||||||
Costs and expenses: | |||||||||||||||||||||||
Product costs | 380 | 434 | 1,047 | 1,442 | |||||||||||||||||||
Processing commodity expenses | 21 | 19 | 49 | 83 | |||||||||||||||||||
Operating and maintenance expenses | 336 | 364 | 993 | 1,091 | |||||||||||||||||||
Depreciation and amortization expenses | 426 | 435 | 1,285 | 1,275 | |||||||||||||||||||
Selling, general, and administrative expenses | 114 | 130 | 354 | 410 | |||||||||||||||||||
Impairment of certain assets | — | — | — | 76 | |||||||||||||||||||
Impairment of goodwill | — | — | 187 | — | |||||||||||||||||||
Other (income) expense – net | 15 | (11) | 28 | 30 | |||||||||||||||||||
Total costs and expenses | 1,292 | 1,371 | 3,943 | 4,407 | |||||||||||||||||||
Operating income (loss) | 641 | 628 | 1,684 | 1,687 | |||||||||||||||||||
Equity earnings (losses) | 106 | 93 | 236 | 260 | |||||||||||||||||||
Impairment of equity-method investments | — | (114) | (938) | (186) | |||||||||||||||||||
Other investing income (loss) – net | 2 | 7 | 6 | 132 | |||||||||||||||||||
Interest incurred | (298) | (303) | (898) | (915) | |||||||||||||||||||
Interest capitalized | 6 | 7 | 16 | 27 | |||||||||||||||||||
Other income (expense) – net | (23) | 1 | (14) | 19 | |||||||||||||||||||
Income (loss) before income taxes | 434 | 319 | 92 | 1,024 | |||||||||||||||||||
Provision (benefit) for income taxes | 111 | 77 | 24 | 244 | |||||||||||||||||||
Net income (loss) | 323 | 242 | 68 | 780 | |||||||||||||||||||
Less: Net income (loss) attributable to noncontrolling interests | 14 | 21 | (27) | 54 | |||||||||||||||||||
Net income (loss) attributable to The Williams Companies, Inc. | 309 | 221 | 95 | 726 | |||||||||||||||||||
Preferred stock dividends | 1 | 1 | 2 | 2 | |||||||||||||||||||
Net income (loss) available to common stockholders | $ | 308 | $ | 220 | $ | 93 | $ | 724 | |||||||||||||||
Basic earnings (loss) per common share: | |||||||||||||||||||||||
Net income (loss) | $ | .25 | $ | .18 | $ | .08 | $ | .60 | |||||||||||||||
Weighted-average shares (thousands) | 1,213,912 | 1,212,270 | 1,213,512 | 1,211,938 | |||||||||||||||||||
Diluted earnings (loss) per common share: | |||||||||||||||||||||||
Net income (loss) | $ | .25 | $ | .18 | $ | .08 | $ | .60 | |||||||||||||||
Weighted-average shares (thousands) | 1,215,335 | 1,214,165 | 1,214,757 | 1,213,943 |
September 30, 2020 | December 31, 2019 | |||||||||||||
(Millions, except per-share amounts) | ||||||||||||||
ASSETS | ||||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents | $ | 70 | $ | 289 | ||||||||||
Trade accounts and other receivables | 1,021 | 1,002 | ||||||||||||
Allowance for doubtful accounts | (10) | (6) | ||||||||||||
Trade accounts and other receivables – net | 1,011 | 996 | ||||||||||||
Inventories | 157 | 125 | ||||||||||||
Other current assets and deferred charges | 165 | 170 | ||||||||||||
Total current assets | 1,403 | 1,580 | ||||||||||||
Investments | 5,176 | 6,235 | ||||||||||||
Property, plant, and equipment | 42,384 | 41,510 | ||||||||||||
Accumulated depreciation and amortization | (13,277) | (12,310) | ||||||||||||
Property, plant, and equipment – net | 29,107 | 29,200 | ||||||||||||
Intangible assets – net of accumulated amortization | 7,531 | 7,959 | ||||||||||||
Regulatory assets, deferred charges, and other | 1,103 | 1,066 | ||||||||||||
Total assets | $ | 44,320 | $ | 46,040 | ||||||||||
LIABILITIES AND EQUITY | ||||||||||||||
Current liabilities: | ||||||||||||||
Accounts payable | $ | 464 | $ | 552 | ||||||||||
Accrued liabilities | 965 | 1,276 | ||||||||||||
Commercial paper | 40 | — | ||||||||||||
Long-term debt due within one year | 392 | 2,140 | ||||||||||||
Total current liabilities | 1,861 | 3,968 | ||||||||||||
Long-term debt | 21,951 | 20,148 | ||||||||||||
Deferred income tax liabilities | 1,846 | 1,782 | ||||||||||||
Regulatory liabilities, deferred income, and other | 3,764 | 3,778 | ||||||||||||
Contingent liabilities | ||||||||||||||
Equity: | ||||||||||||||
Stockholders’ equity: | ||||||||||||||
Preferred stock | 35 | 35 | ||||||||||||
Common stock ($1 par value; 1,470 million shares authorized at September 30, 2020 and December 31, 2019; 1,248 million shares issued at September 30, 2020 and 1,247 million shares issued at December 31, 2019) | 1,248 | 1,247 | ||||||||||||
Capital in excess of par value | 24,359 | 24,323 | ||||||||||||
Retained deficit | (12,376) | (11,002) | ||||||||||||
Accumulated other comprehensive income (loss) | (160) | (199) | ||||||||||||
Treasury stock, at cost (35 million shares of common stock) | (1,041) | (1,041) | ||||||||||||
Total stockholders’ equity | 12,065 | 13,363 | ||||||||||||
Noncontrolling interests in consolidated subsidiaries | 2,833 | 3,001 | ||||||||||||
Total equity | 14,898 | 16,364 | ||||||||||||
Total liabilities and equity | $ | 44,320 | $ | 46,040 |
Nine Months Ended September 30, | |||||||||||
2020 | 2019 | ||||||||||
(Millions) | |||||||||||
OPERATING ACTIVITIES: | |||||||||||
Net income (loss) | $ | 68 | $ | 780 | |||||||
Adjustments to reconcile to net cash provided (used) by operating activities: | |||||||||||
Depreciation and amortization | 1,285 | 1,275 | |||||||||
Provision (benefit) for deferred income taxes | 52 | 268 | |||||||||
Equity (earnings) losses | (236) | (260) | |||||||||
Distributions from unconsolidated affiliates | 466 | 458 | |||||||||
Gain on disposition of equity-method investments | — | (122) | |||||||||
Impairment of goodwill | 187 | — | |||||||||
Impairment of equity-method investments | 938 | 186 | |||||||||
Impairment of certain assets | — | 76 | |||||||||
Amortization of stock-based awards | 39 | 44 | |||||||||
Cash provided (used) by changes in current assets and liabilities: | |||||||||||
Accounts receivable | (18) | 159 | |||||||||
Inventories | (33) | 7 | |||||||||
Other current assets and deferred charges | (15) | (10) | |||||||||
Accounts payable | (77) | (76) | |||||||||
Accrued liabilities | (286) | 76 | |||||||||
Other, including changes in noncurrent assets and liabilities | 12 | (159) | |||||||||
Net cash provided (used) by operating activities | 2,382 | 2,702 | |||||||||
FINANCING ACTIVITIES: | |||||||||||
Proceeds from (payments of) commercial paper – net | 40 | (4) | |||||||||
Proceeds from long-term debt | 3,898 | 736 | |||||||||
Payments of long-term debt | (3,836) | (904) | |||||||||
Proceeds from issuance of common stock | 9 | 10 | |||||||||
Proceeds from sale of partial interest in consolidated subsidiary | — | 1,330 | |||||||||
Common dividends paid | (1,456) | (1,382) | |||||||||
Dividends and distributions paid to noncontrolling interests | (147) | (86) | |||||||||
Contributions from noncontrolling interests | 5 | 32 | |||||||||
Payments for debt issuance costs | (20) | — | |||||||||
Other – net | (12) | (11) | |||||||||
Net cash provided (used) by financing activities | (1,519) | (279) | |||||||||
INVESTING ACTIVITIES: | |||||||||||
Property, plant, and equipment: | |||||||||||
Capital expenditures (1) | (938) | (1,705) | |||||||||
Dispositions – net | (30) | (32) | |||||||||
Contributions in aid of construction | 27 | 25 | |||||||||
Purchases of businesses, net of cash acquired | — | (728) | |||||||||
Proceeds from dispositions of equity-method investments | — | 485 | |||||||||
Purchases of and contributions to equity-method investments | (150) | (361) | |||||||||
Other – net | 9 | (28) | |||||||||
Net cash provided (used) by investing activities | (1,082) | (2,344) | |||||||||
Increase (decrease) in cash and cash equivalents | (219) | 79 | |||||||||
Cash and cash equivalents at beginning of year | 289 | 168 | |||||||||
Cash and cash equivalents at end of period | $ | 70 | $ | 247 | |||||||
_____________ | |||||||||||
(1) Increases to property, plant, and equipment | $ | (912) | $ | (1,707) | |||||||
Changes in related accounts payable and accrued liabilities | (26) | 2 | |||||||||
Capital expenditures | $ | (938) | $ | (1,705) |
Transmission & Gulf of Mexico | |||||||||||||||||||||||||||||||||||
(UNAUDITED) | |||||||||||||||||||||||||||||||||||
2019 | 2020 | ||||||||||||||||||||||||||||||||||
(Dollars in millions) | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Year | 1st Qtr | 2nd Qtr | 3rd Qtr | Year | ||||||||||||||||||||||||||
Regulated interstate natural gas transportation, storage, and other revenues (1) | $ | 658 | $ | 650 | $ | 682 | $ | 690 | $ | 2,680 | $ | 692 | $ | 676 | $ | 686 | $ | 2,054 | |||||||||||||||||
Gathering, processing, and transportation revenues | 128 | 121 | 117 | 113 | 479 | 99 | 78 | 85 | 262 | ||||||||||||||||||||||||||
Other fee revenues (1) | 3 | 5 | 3 | 4 | 15 | 4 | 5 | 3 | 12 | ||||||||||||||||||||||||||
Commodity margins | 8 | 7 | 6 | 4 | 25 | 3 | 1 | 4 | 8 | ||||||||||||||||||||||||||
Operating and administrative costs (1) | (197) | (230) | (209) | (242) | (878) | (184) | (189) | (192) | (565) | ||||||||||||||||||||||||||
Other segment income (expenses) - net | (6) | (7) | 22 | 22 | 31 | 4 | 2 | (8) | (2) | ||||||||||||||||||||||||||
Impairment of certain assets (2) | — | — | — | (354) | (354) | — | — | — | — | ||||||||||||||||||||||||||
Proportional Modified EBITDA of equity-method investments | 42 | 44 | 44 | 47 | 177 | 44 | 42 | 38 | 124 | ||||||||||||||||||||||||||
Modified EBITDA | 636 | 590 | 665 | 284 | 2,175 | 662 | 615 | 616 | 1,893 | ||||||||||||||||||||||||||
Adjustments | — | 38 | 15 | 359 | 412 | 7 | 2 | 6 | 15 | ||||||||||||||||||||||||||
Adjusted EBITDA | $ | 636 | $ | 628 | $ | 680 | $ | 643 | $ | 2,587 | $ | 669 | $ | 617 | $ | 622 | $ | 1,908 | |||||||||||||||||
Statistics for Operated Assets | |||||||||||||||||||||||||||||||||||
Natural Gas Transmission | |||||||||||||||||||||||||||||||||||
Transcontinental Gas Pipe Line | |||||||||||||||||||||||||||||||||||
Avg. daily transportation volumes (Tbtu) | 13.2 | 12.2 | 13.2 | 13.3 | 13.0 | 13.8 | 12.0 | 12.8 | 12.9 | ||||||||||||||||||||||||||
Avg. daily firm reserved capacity (Tbtu) | 17.1 | 17.0 | 17.3 | 17.5 | 17.2 | 17.7 | 17.5 | 18.0 | 17.7 | ||||||||||||||||||||||||||
Northwest Pipeline LLC | |||||||||||||||||||||||||||||||||||
Avg. daily transportation volumes (Tbtu) | 2.7 | 2.0 | 1.9 | 2.7 | 2.3 | 2.6 | 1.9 | 1.8 | 2.1 | ||||||||||||||||||||||||||
Avg. daily firm reserved capacity (Tbtu) | 3.1 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | ||||||||||||||||||||||||||
Gulfstream - Non-consolidated | |||||||||||||||||||||||||||||||||||
Avg. daily transportation volumes (Tbtu) | 1.1 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 | 1.2 | ||||||||||||||||||||||||||
Avg. daily firm reserved capacity (Tbtu) | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | ||||||||||||||||||||||||||
Gathering, Processing, and Crude Oil Transportation | |||||||||||||||||||||||||||||||||||
Consolidated (3) | |||||||||||||||||||||||||||||||||||
Gathering volumes (Bcf/d) | 0.25 | 0.25 | 0.22 | 0.29 | 0.25 | 0.30 | 0.23 | 0.23 | 0.25 | ||||||||||||||||||||||||||
Plant inlet natural gas volumes (Bcf/d) | 0.53 | 0.55 | 0.50 | 0.58 | 0.54 | 0.58 | 0.50 | 0.40 | 0.49 | ||||||||||||||||||||||||||
NGL production (Mbbls/d) | 36 | 33 | 27 | 31 | 32 | 32 | 25 | 27 | 28 | ||||||||||||||||||||||||||
NGL equity sales (Mbbls/d) | 7 | 9 | 5 | 6 | 7 | 5 | 4 | 5 | 5 | ||||||||||||||||||||||||||
Crude oil transportation volumes (Mbbls/d) | 146 | 136 | 128 | 135 | 136 | 138 | 92 | 121 | 117 | ||||||||||||||||||||||||||
Non-consolidated (4) | |||||||||||||||||||||||||||||||||||
Gathering volumes (Bcf/d) | 0.35 | 0.38 | 0.36 | 0.35 | 0.36 | 0.35 | 0.31 | 0.26 | 0.30 | ||||||||||||||||||||||||||
Plant inlet natural gas volumes (Bcf/d) | 0.35 | 0.39 | 0.36 | 0.35 | 0.36 | 0.35 | 0.31 | 0.25 | 0.30 | ||||||||||||||||||||||||||
NGL production (Mbbls/d) | 24 | 27 | 24 | 26 | 25 | 24 | 23 | 17 | 21 | ||||||||||||||||||||||||||
NGL equity sales (Mbbls/d) | 7 | 8 | 6 | 5 | 6 | 5 | 8 | 4 | 6 | ||||||||||||||||||||||||||
(1) Excludes certain amounts associated with revenues and operating costs for tracked or reimbursable charges. | |||||||||||||||||||||||||||||||||||
(2) Our partners' $209 million share of the fourth-quarter 2019 impairment of the Constitution pipeline project is reflected outside of Modified EBITDA within Net income (loss) attributable to noncontrolling interests. | |||||||||||||||||||||||||||||||||||
(3) Excludes volumes associated with equity-method investments that are not consolidated in our results. | |||||||||||||||||||||||||||||||||||
(4) Includes 100% of the volumes associated with operated equity-method investments. |
Northeast G&P | |||||||||||||||||||||||||||||||||||
(UNAUDITED) | |||||||||||||||||||||||||||||||||||
2019 | 2020 | ||||||||||||||||||||||||||||||||||
(Dollars in millions) | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Year | 1st Qtr | 2nd Qtr | 3rd Qtr | Year | ||||||||||||||||||||||||||
Gathering, processing, transportation, and fractionation revenues | $ | 239 | $ | 291 | $ | 310 | $ | 331 | $ | 1,171 | $ | 312 | $ | 308 | $ | 332 | $ | 952 | |||||||||||||||||
Other fee revenues (1) | 23 | 21 | 23 | 24 | 91 | 25 | 25 | 22 | 72 | ||||||||||||||||||||||||||
Commodity margins | 2 | — | 1 | (1) | 2 | 1 | 1 | 1 | 3 | ||||||||||||||||||||||||||
Operating and administrative costs (1) | (83) | (112) | (100) | (98) | (393) | (87) | (86) | (85) | (258) | ||||||||||||||||||||||||||
Other segment income (expenses) - net | (4) | — | 3 | — | (1) | (2) | (4) | (4) | (10) | ||||||||||||||||||||||||||
Impairment of certain assets | — | — | — | (10) | (10) | — | — | — | — | ||||||||||||||||||||||||||
Proportional Modified EBITDA of equity-method investments | 122 | 103 | 108 | 121 | 454 | 120 | 126 | 121 | 367 | ||||||||||||||||||||||||||
Modified EBITDA | 299 | 303 | 345 | 367 | 1,314 | 369 | 370 | 387 | 1,126 | ||||||||||||||||||||||||||
Adjustments | 3 | 16 | (2) | 10 | 27 | 1 | (7) | 9 | 3 | ||||||||||||||||||||||||||
Adjusted EBITDA | $ | 302 | $ | 319 | $ | 343 | $ | 377 | $ | 1,341 | $ | 370 | $ | 363 | $ | 396 | $ | 1,129 | |||||||||||||||||
Statistics for Operated Assets | |||||||||||||||||||||||||||||||||||
Gathering and Processing | |||||||||||||||||||||||||||||||||||
Consolidated (2) | |||||||||||||||||||||||||||||||||||
Gathering volumes (Bcf/d) | 4.05 | 4.16 | 4.33 | 4.41 | 4.24 | 4.27 | 4.14 | 4.47 | 4.29 | ||||||||||||||||||||||||||
Plant inlet natural gas volumes (Bcf/d) | 0.63 | 1.04 | 1.16 | 1.33 | 1.04 | 1.24 | 1.22 | 1.36 | 1.27 | ||||||||||||||||||||||||||
NGL production (Mbbls/d) | 44 | 58 | 92 | 106 | 76 | 92 | 85 | 114 | 97 | ||||||||||||||||||||||||||
NGL equity sales (Mbbls/d) | 4 | 3 | 3 | 2 | 3 | 2 | 2 | 2 | 2 | ||||||||||||||||||||||||||
Non-consolidated (3) | |||||||||||||||||||||||||||||||||||
Gathering volumes (Bcf/d) | 4.27 | 4.08 | 4.35 | 4.47 | 4.29 | 4.40 | 4.68 | 4.94 | 4.67 | ||||||||||||||||||||||||||
(1) Excludes certain amounts associated with revenues and operating costs for reimbursable charges. | |||||||||||||||||||||||||||||||||||
(2) Includes volumes associated with Susquehanna Supply Hub, the Northeast JV, and Utica Supply Hub, all of which are consolidated. The Northeast JV includes 100% of volumes handled by UEOM from the date of consolidation on March 18, 2019, but does not include volumes prior to that date as we did not operate UEOM. | |||||||||||||||||||||||||||||||||||
(3) Includes 100% of the volumes associated with operated equity-method investments, including the Laurel Mountain Midstream partnership; and the Bradford Supply Hub and a portion of the Marcellus South Supply Hub within the Appalachia Midstream Services partnership. Volumes handled by Blue Racer Midstream (gathering and processing), which we do not operate, are not included. |
West | |||||||||||||||||||||||||||||||||||
(UNAUDITED) | |||||||||||||||||||||||||||||||||||
2019 | 2020 | ||||||||||||||||||||||||||||||||||
(Dollars in millions) | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Year | 1st Qtr | 2nd Qtr | 3rd Qtr | Year | ||||||||||||||||||||||||||
Gathering, processing, transportation, storage, and fractionation revenues | $ | 344 | $ | 355 | $ | 307 | $ | 302 | $ | 1,308 | $ | 299 | $ | 297 | $ | 288 | $ | 884 | |||||||||||||||||
Other fee revenues (1) | 7 | 6 | 6 | 4 | 23 | 6 | 13 | 16 | 35 | ||||||||||||||||||||||||||
Commodity margins | 19 | 18 | 24 | 33 | 94 | 2 | 30 | 28 | 60 | ||||||||||||||||||||||||||
Operating and administrative costs (1) | (125) | (135) | (116) | (114) | (490) | (115) | (111) | (108) | (334) | ||||||||||||||||||||||||||
Other segment income (expenses) - net | (3) | 4 | (5) | 6 | 2 | (5) | — | (7) | (12) | ||||||||||||||||||||||||||
Impairment of certain assets | (12) | (64) | — | (24) | (100) | — | — | — | — | ||||||||||||||||||||||||||
Proportional Modified EBITDA of equity-method investments | 26 | 28 | 29 | 32 | 115 | 28 | 24 | 30 | 82 | ||||||||||||||||||||||||||
Modified EBITDA | 256 | 212 | 245 | 239 | 952 | 215 | 253 | 247 | 715 | ||||||||||||||||||||||||||
Adjustments | 14 | 75 | (1) | 24 | 112 | 1 | (1) | (2) | (2) | ||||||||||||||||||||||||||
Adjusted EBITDA | $ | 270 | $ | 287 | $ | 244 | $ | 263 | $ | 1,064 | $ | 216 | $ | 252 | $ | 245 | $ | 713 | |||||||||||||||||
Statistics for Operated Assets | |||||||||||||||||||||||||||||||||||
Gathering and Processing | |||||||||||||||||||||||||||||||||||
Consolidated (2) | |||||||||||||||||||||||||||||||||||
Gathering volumes (Bcf/d) | 3.42 | 3.53 | 3.61 | 3.51 | 3.52 | 3.43 | 3.40 | 3.28 | 3.37 | ||||||||||||||||||||||||||
Plant inlet natural gas volumes (Bcf/d) | 1.41 | 1.52 | 1.56 | 1.44 | 1.48 | 1.26 | 1.33 | 1.31 | 1.30 | ||||||||||||||||||||||||||
NGL production (Mbbls/d) | 62 | 59 | 48 | 46 | 54 | 35 | 51 | 71 | 53 | ||||||||||||||||||||||||||
NGL equity sales (Mbbls/d) | 27 | 28 | 17 | 17 | 22 | 12 | 25 | 34 | 23 | ||||||||||||||||||||||||||
Non-consolidated (3) | |||||||||||||||||||||||||||||||||||
Gathering volumes (Bcf/d) | 0.17 | 0.15 | 0.21 | 0.27 | 0.20 | 0.20 | 0.24 | 0.28 | 0.24 | ||||||||||||||||||||||||||
Plant inlet natural gas volumes (Bcf/d) | 0.17 | 0.14 | 0.21 | 0.26 | 0.20 | 0.20 | 0.23 | 0.28 | 0.24 | ||||||||||||||||||||||||||
NGL production (Mbbls/d) | 7 | 1 | 18 | 22 | 12 | 17 | 23 | 26 | 22 | ||||||||||||||||||||||||||
NGL and Crude Oil Transportation volumes (Mbbls/d) (4) | 254 | 269 | 250 | 238 | 253 | 227 | 142 | 156 | 175 | ||||||||||||||||||||||||||
(1) Excludes certain amounts associated with revenues and operating costs for reimbursable charges. | |||||||||||||||||||||||||||||||||||
(2) Excludes volumes associated with equity-method investments that are not consolidated in our results. | |||||||||||||||||||||||||||||||||||
(3) Includes 100% of the volumes associated with operated equity-method investments, including the Jackalope Gas Gathering System (sold in April 2019) and Rocky Mountain Midstream. | |||||||||||||||||||||||||||||||||||
(4) Includes 100% of the volumes associated with operated equity-method investments, including the Overland Pass Pipeline Company and Rocky Mountain Midstream. |
Capital Expenditures and Investments | |||||||||||||||||||||||||||||||||||
(UNAUDITED) | |||||||||||||||||||||||||||||||||||
2019 | 2020 | ||||||||||||||||||||||||||||||||||
(Dollars in millions) | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Year | 1st Qtr | 2nd Qtr | 3rd Qtr | Year | ||||||||||||||||||||||||||
Capital expenditures: | |||||||||||||||||||||||||||||||||||
Transmission & Gulf of Mexico | $ | 204 | $ | 255 | $ | 543 | $ | 252 | $ | 1,254 | $ | 185 | $ | 181 | $ | 192 | $ | 558 | |||||||||||||||||
Northeast G&P | 152 | 177 | 131 | 74 | 534 | 46 | 41 | 32 | 119 | ||||||||||||||||||||||||||
West | 58 | 59 | 107 | 76 | 300 | 72 | 80 | 93 | 245 | ||||||||||||||||||||||||||
Other | 8 | 6 | 5 | 2 | 21 | 3 | 5 | 8 | 16 | ||||||||||||||||||||||||||
Total (1) | $ | 422 | $ | 497 | $ | 786 | $ | 404 | $ | 2,109 | $ | 306 | $ | 307 | $ | 325 | $ | 938 | |||||||||||||||||
Purchases of investments: | |||||||||||||||||||||||||||||||||||
Transmission & Gulf of Mexico | $ | — | $ | 12 | $ | 3 | $ | 1 | $ | 16 | $ | 1 | $ | 1 | $ | 34 | $ | 36 | |||||||||||||||||
Northeast G&P | 47 | 61 | 34 | 63 | 205 | 27 | 30 | 47 | 104 | ||||||||||||||||||||||||||
West | 52 | 70 | 82 | 28 | 232 | 2 | 5 | 3 | 10 | ||||||||||||||||||||||||||
Total | $ | 99 | $ | 143 | $ | 119 | $ | 92 | $ | 453 | $ | 30 | $ | 36 | $ | 84 | $ | 150 | |||||||||||||||||
Summary: | |||||||||||||||||||||||||||||||||||
Transmission & Gulf of Mexico | $ | 204 | $ | 267 | $ | 546 | $ | 253 | $ | 1,270 | $ | 186 | $ | 182 | $ | 226 | $ | 594 | |||||||||||||||||
Northeast G&P | 199 | 238 | 165 | 137 | 739 | 73 | 71 | 79 | 223 | ||||||||||||||||||||||||||
West | 110 | 129 | 189 | 104 | 532 | 74 | 85 | 96 | 255 | ||||||||||||||||||||||||||
Other | 8 | 6 | 5 | 2 | 21 | 3 | 5 | 8 | 16 | ||||||||||||||||||||||||||
Total | $ | 521 | $ | 640 | $ | 905 | $ | 496 | $ | 2,562 | $ | 336 | $ | 343 | $ | 409 | $ | 1,088 | |||||||||||||||||
Capital investments: | |||||||||||||||||||||||||||||||||||
Increases to property, plant, and equipment | $ | 418 | $ | 559 | $ | 730 | $ | 316 | $ | 2,023 | $ | 254 | $ | 327 | $ | 331 | $ | 912 | |||||||||||||||||
Purchases of businesses, net of cash acquired | 727 | — | 1 | — | 728 | — | — | — | — | ||||||||||||||||||||||||||
Purchases of investments | 99 | 143 | 119 | 92 | 453 | 30 | 36 | 84 | 150 | ||||||||||||||||||||||||||
Total | $ | 1,244 | $ | 702 | $ | 850 | $ | 408 | $ | 3,204 | $ | 284 | $ | 363 | $ | 415 | $ | 1,062 | |||||||||||||||||
(1) Increases to property, plant, and equipment | $ | 418 | $ | 559 | $ | 730 | $ | 316 | $ | 2,023 | $ | 254 | $ | 327 | $ | 331 | $ | 912 | |||||||||||||||||
Changes in related accounts payable and accrued liabilities | 4 | (62) | 56 | 88 | 86 | 52 | (20) | (6) | 26 | ||||||||||||||||||||||||||
Capital expenditures | $ | 422 | $ | 497 | $ | 786 | $ | 404 | $ | 2,109 | $ | 306 | $ | 307 | $ | 325 | $ | 938 | |||||||||||||||||
Contributions from noncontrolling interests | $ | 4 | $ | 28 | $ | — | $ | 4 | $ | 36 | $ | 2 | $ | 2 | $ | 1 | $ | 5 | |||||||||||||||||
Contributions in aid of construction | $ | 10 | $ | 8 | $ | 7 | $ | 27 | $ | 52 | $ | 14 | $ | 5 | $ | 8 | $ | 27 | |||||||||||||||||
Proceeds from sale of businesses, net of cash divested | $ | (2) | $ | — | $ | — | $ | — | $ | (2) | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||
Proceeds from sale of partial interest in consolidated subsidiary | $ | — | $ | 1,330 | $ | — | $ | 4 | $ | 1,334 | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||
Proceeds from disposition of equity-method investments | $ | — | $ | 485 | $ | — | $ | — | $ | 485 | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||
Reconciliation of Income (Loss) from Continuing Operations Attributable to The Williams Companies, Inc. to Adjusted Income | |||||||||||||||||||||||||||||||||||
(UNAUDITED) | |||||||||||||||||||||||||||||||||||
2019 | 2020 | ||||||||||||||||||||||||||||||||||
(Dollars in millions, except per-share amounts) | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Year | 1st Qtr | 2nd Qtr | 3rd Qtr | Year | ||||||||||||||||||||||||||
Income (loss) from continuing operations attributable to The Williams Companies, Inc. available to common stockholders | $ | 194 | $ | 310 | $ | 220 | $ | 138 | $ | 862 | $ | (518) | $ | 303 | $ | 308 | $ | 93 | |||||||||||||||||
Income (loss) from continuing operations - diluted earnings (loss) per common share (1) | $ | .16 | $ | .26 | $ | .18 | $ | .11 | $ | .71 | $ | (.43) | $ | .25 | $ | .25 | $ | .08 | |||||||||||||||||
Adjustments: | |||||||||||||||||||||||||||||||||||
Transmission & Gulf of Mexico | |||||||||||||||||||||||||||||||||||
Constitution pipeline project development costs | $ | — | $ | 1 | $ | 1 | $ | 1 | $ | 3 | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||
Northeast Supply Enhancement project development costs | — | — | — | — | — | — | 3 | 3 | 6 | ||||||||||||||||||||||||||
Impairment of certain assets (2) | — | — | — | 354 | 354 | — | — | — | — | ||||||||||||||||||||||||||
Pension plan settlement charge | — | — | — | — | — | 4 | 1 | — | 5 | ||||||||||||||||||||||||||
Adjustment of Transco’s regulatory asset for post-WPZ Merger state deferred income tax change consistent with filed rate case | — | — | — | — | — | 2 | — | — | 2 | ||||||||||||||||||||||||||
Benefit of change in employee benefit policy | — | — | — | — | — | — | (3) | (6) | (9) | ||||||||||||||||||||||||||
Reversal of costs capitalized in prior periods | — | 15 | — | 1 | 16 | — | — | 10 | 10 | ||||||||||||||||||||||||||
Severance and related costs | — | 22 | 14 | 3 | 39 | 1 | 1 | (1) | 1 | ||||||||||||||||||||||||||
Total Transmission & Gulf of Mexico adjustments | — | 38 | 15 | 359 | 412 | 7 | 2 | 6 | 15 | ||||||||||||||||||||||||||
Northeast G&P | |||||||||||||||||||||||||||||||||||
Expenses associated with new venture | 3 | 6 | 1 | — | 10 | — | — | — | — | ||||||||||||||||||||||||||
Share of early debt retirement gain at equity-method investment | — | — | — | — | — | — | (5) | — | (5) | ||||||||||||||||||||||||||
Share of impairment of certain assets at equity-method investment | — | — | — | — | — | — | — | 11 | 11 | ||||||||||||||||||||||||||
Pension plan settlement charge | — | — | — | — | — | 1 | — | — | 1 | ||||||||||||||||||||||||||
Impairment of certain assets | — | — | — | 10 | 10 | — | — | — | — | ||||||||||||||||||||||||||
Severance and related costs | — | 10 | (3) | — | 7 | — | — | — | — | ||||||||||||||||||||||||||
Benefit of change in employee benefit policy | — | — | — | — | — | — | (2) | (2) | (4) | ||||||||||||||||||||||||||
Total Northeast G&P adjustments | 3 | 16 | (2) | 10 | 27 | 1 | (7) | 9 | 3 | ||||||||||||||||||||||||||
West | |||||||||||||||||||||||||||||||||||
Impairment of certain assets | 12 | 64 | — | 24 | 100 | — | — | — | — | ||||||||||||||||||||||||||
Pension plan settlement charge | — | — | — | — | — | 1 | — | — | 1 | ||||||||||||||||||||||||||
Benefit of change in employee benefit policy | — | — | — | — | — | — | (1) | (2) | (3) | ||||||||||||||||||||||||||
Adjustment of gain on sale of Four Corners assets | 2 | — | — | — | 2 | — | — | — | — | ||||||||||||||||||||||||||
Severance and related costs | — | 11 | (1) | — | 10 | — | — | — | — | ||||||||||||||||||||||||||
Total West adjustments | 14 | 75 | (1) | 24 | 112 | 1 | (1) | (2) | (2) | ||||||||||||||||||||||||||
Other | |||||||||||||||||||||||||||||||||||
Adjustment of Transco’s regulatory asset for post-WPZ Merger state deferred income tax change consistent with filed rate case | 12 | — | — | — | 12 | — | — | — | — | ||||||||||||||||||||||||||
Constitution pipeline project regulatory asset reversal | — | — | — | — | — | — | — | 8 | 8 | ||||||||||||||||||||||||||
Reversal of costs capitalized in prior periods | — | — | — | — | — | — | — | 3 | 3 | ||||||||||||||||||||||||||
Accrual for loss contingencies associated with former operations | — | — | 9 | (5) | 4 | — | — | — | — | ||||||||||||||||||||||||||
Severance and related costs | — | — | — | 1 | 1 | — | — | — | — | ||||||||||||||||||||||||||
Total Other adjustments | 12 | — | 9 | (4) | 17 | — | — | 11 | 11 | ||||||||||||||||||||||||||
Adjustments included in Modified EBITDA | 29 | 129 | 21 | 389 | 568 | 9 | (6) | 24 | 27 | ||||||||||||||||||||||||||
Adjustments below Modified EBITDA | |||||||||||||||||||||||||||||||||||
Impairment of equity-method investments | 74 | (2) | 114 | — | 186 | 938 | — | — | 938 | ||||||||||||||||||||||||||
Impairment of goodwill (2) | — | — | — | — | — | 187 | — | — | 187 | ||||||||||||||||||||||||||
Share of impairment of goodwill at equity-method investment | — | — | — | — | — | 78 | — | — | 78 | ||||||||||||||||||||||||||
Adjustment of gain on deconsolidation of certain Permian assets | 2 | — | — | — | 2 | — | — | — | — | ||||||||||||||||||||||||||
Loss on deconsolidation of Constitution | — | — | — | 27 | 27 | — | — | — | — | ||||||||||||||||||||||||||
Gain on sale of equity-method investments | — | (122) | — | — | (122) | — | — | — | — | ||||||||||||||||||||||||||
Allocation of adjustments to noncontrolling interests | — | (1) | — | (210) | (211) | (65) | — | — | (65) | ||||||||||||||||||||||||||
76 | (125) | 114 | (183) | (118) | 1,138 | — | — | 1,138 | |||||||||||||||||||||||||||
Total adjustments | 105 | 4 | 135 | 206 | 450 | 1,147 | (6) | 24 | 1,165 | ||||||||||||||||||||||||||
Less tax effect for above items | (26) | (1) | (34) | (51) | (112) | (316) | 8 | 1 | (307) | ||||||||||||||||||||||||||
Adjusted income from continuing operations available to common stockholders | $ | 273 | $ | 313 | $ | 321 | $ | 293 | $ | 1,200 | $ | 313 | $ | 305 | $ | 333 | $ | 951 | |||||||||||||||||
Adjusted income from continuing operations - diluted earnings per common share (1) | $ | .22 | $ | .26 | $ | .26 | $ | .24 | $ | .99 | $ | .26 | $ | .25 | $ | .27 | $ | .78 | |||||||||||||||||
Weighted-average shares - diluted (thousands) | 1,213,592 | 1,214,065 | 1,214,165 | 1,214,212 | 1,214,011 | 1,214,348 | 1,214,581 | 1,215,335 | 1,214,757 | ||||||||||||||||||||||||||
(1) The sum of earnings per share for the quarters may not equal the total earnings per share for the year due to changes in the weighted-average number of common shares outstanding. | |||||||||||||||||||||||||||||||||||
(2) Our partners' $209 million share of the fourth-quarter 2019 impairment of the Constitution pipeline project and $65 million share of the first-quarter 2020 impairment of goodwill are reflected below in Allocation of adjustments to noncontrolling interests. | |||||||||||||||||||||||||||||||||||
Reconciliation of Distributable Cash Flow (DCF) | |||||||||||||||||||||||||||||||||||
(UNAUDITED) | |||||||||||||||||||||||||||||||||||
2019 | 2020 | ||||||||||||||||||||||||||||||||||
(Dollars in millions, except coverage ratios) | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Year | 1st Qtr | 2nd Qtr | 3rd Qtr | Year | ||||||||||||||||||||||||||
The Williams Companies, Inc. | |||||||||||||||||||||||||||||||||||
Reconciliation of GAAP "Net Income (Loss)" to Non-GAAP "Modified EBITDA", "Adjusted EBITDA" and "Distributable cash flow" | |||||||||||||||||||||||||||||||||||
Net income (loss) | $ | 214 | $ | 324 | $ | 242 | $ | (66) | $ | 714 | $ | (570) | $ | 315 | $ | 323 | $ | 68 | |||||||||||||||||
Provision (benefit) for income taxes | 69 | 98 | 77 | 91 | 335 | (204) | 117 | 111 | 24 | ||||||||||||||||||||||||||
Interest expense | 296 | 296 | 296 | 298 | 1,186 | 296 | 294 | 292 | 882 | ||||||||||||||||||||||||||
Equity (earnings) losses | (80) | (87) | (93) | (115) | (375) | (22) | (108) | (106) | (236) | ||||||||||||||||||||||||||
Impairment of goodwill | — | — | — | — | — | 187 | — | — | 187 | ||||||||||||||||||||||||||
Impairment of equity-method investments | 74 | (2) | 114 | — | 186 | 938 | — | — | 938 | ||||||||||||||||||||||||||
Other investing (income) loss - net | (1) | (124) | (7) | 25 | (107) | (3) | (1) | (2) | (6) | ||||||||||||||||||||||||||
Proportional Modified EBITDA of equity-method investments | 190 | 175 | 181 | 200 | 746 | 192 | 192 | 189 | 573 | ||||||||||||||||||||||||||
Depreciation and amortization expenses | 416 | 424 | 435 | 439 | 1,714 | 429 | 430 | 426 | 1,285 | ||||||||||||||||||||||||||
Accretion expense associated with asset retirement obligations for nonregulated operations | 9 | 8 | 8 | 8 | 33 | 10 | 7 | 10 | 27 | ||||||||||||||||||||||||||
(Income) loss from discontinued operations, net of tax | — | — | — | 15 | 15 | — | — | — | — | ||||||||||||||||||||||||||
Modified EBITDA | 1,187 | 1,112 | 1,253 | 895 | 4,447 | 1,253 | 1,246 | 1,243 | 3,742 | ||||||||||||||||||||||||||
EBITDA adjustments | 29 | 129 | 21 | 389 | 568 | 9 | (6) | 24 | 27 | ||||||||||||||||||||||||||
Adjusted EBITDA | 1,216 | 1,241 | 1,274 | 1,284 | 5,015 | 1,262 | 1,240 | 1,267 | 3,769 | ||||||||||||||||||||||||||
Maintenance capital expenditures (1) | (93) | (130) | (128) | (113) | (464) | (52) | (83) | (144) | (279) | ||||||||||||||||||||||||||
Preferred dividends | (1) | — | (1) | (1) | (3) | (1) | — | (1) | (2) | ||||||||||||||||||||||||||
Net interest expense - cash portion (2) | (304) | (302) | (301) | (306) | (1,213) | (304) | (304) | (301) | (909) | ||||||||||||||||||||||||||
Cash taxes | 3 | 85 | (2) | — | 86 | — | (2) | — | (2) | ||||||||||||||||||||||||||
Dividends and distributions paid to noncontrolling interests | (41) | (27) | (20) | (36) | (124) | (44) | (54) | (49) | (147) | ||||||||||||||||||||||||||
Distributable cash flow | $ | 780 | $ | 867 | $ | 822 | $ | 828 | $ | 3,297 | $ | 861 | $ | 797 | $ | 772 | $ | 2,430 | |||||||||||||||||
Common dividends paid | $ | 460 | $ | 461 | $ | 461 | $ | 460 | $ | 1,842 | $ | 485 | $ | 486 | $ | 485 | $ | 1,456 | |||||||||||||||||
Coverage ratios: | |||||||||||||||||||||||||||||||||||
Distributable cash flow divided by Common dividends paid | 1.70 | 1.88 | 1.78 | 1.80 | 1.79 | 1.78 | 1.64 | 1.59 | 1.67 | ||||||||||||||||||||||||||
Net income (loss) divided by Common dividends paid | 0.47 | 0.70 | 0.52 | (0.14) | 0.39 | (1.18) | 0.65 | 0.67 | 0.05 | ||||||||||||||||||||||||||
(1) Includes proportionate share of maintenance capital expenditures of equity-method investments. | |||||||||||||||||||||||||||||||||||
(2) Includes proportionate share of interest expense of equity-method investments. |
Reconciliation of "Net Income (Loss)" to “Modified EBITDA” and Non-GAAP “Adjusted EBITDA” | |||||||||||||||||||||||||||||||||||
(UNAUDITED) | |||||||||||||||||||||||||||||||||||
2019 | 2020 | ||||||||||||||||||||||||||||||||||
(Dollars in millions) | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Year | 1st Qtr | 2nd Qtr | 3rd Qtr | Year | ||||||||||||||||||||||||||
Net income (loss) | $ | 214 | $ | 324 | $ | 242 | $ | (66) | $ | 714 | $ | (570) | $ | 315 | $ | 323 | $ | 68 | |||||||||||||||||
Provision (benefit) for income taxes | 69 | 98 | 77 | 91 | 335 | (204) | 117 | 111 | 24 | ||||||||||||||||||||||||||
Interest expense | 296 | 296 | 296 | 298 | 1,186 | 296 | 294 | 292 | 882 | ||||||||||||||||||||||||||
Equity (earnings) losses | (80) | (87) | (93) | (115) | (375) | (22) | (108) | (106) | (236) | ||||||||||||||||||||||||||
Impairment of goodwill | — | — | — | — | — | 187 | — | — | 187 | ||||||||||||||||||||||||||
Impairment of equity-method investments | 74 | (2) | 114 | — | 186 | 938 | — | — | 938 | ||||||||||||||||||||||||||
Other investing (income) loss - net | (1) | (124) | (7) | 25 | (107) | (3) | (1) | (2) | (6) | ||||||||||||||||||||||||||
Proportional Modified EBITDA of equity-method investments | 190 | 175 | 181 | 200 | 746 | 192 | 192 | 189 | 573 | ||||||||||||||||||||||||||
Depreciation and amortization expenses | 416 | 424 | 435 | 439 | 1,714 | 429 | 430 | 426 | 1,285 | ||||||||||||||||||||||||||
Accretion expense associated with asset retirement obligations for nonregulated operations | 9 | 8 | 8 | 8 | 33 | 10 | 7 | 10 | 27 | ||||||||||||||||||||||||||
(Income) loss from discontinued operations, net of tax | — | — | — | 15 | 15 | — | — | — | — | ||||||||||||||||||||||||||
Modified EBITDA | $ | 1,187 | $ | 1,112 | $ | 1,253 | $ | 895 | $ | 4,447 | $ | 1,253 | $ | 1,246 | $ | 1,243 | $ | 3,742 | |||||||||||||||||
Transmission & Gulf of Mexico | $ | 636 | $ | 590 | $ | 665 | $ | 284 | $ | 2,175 | $ | 662 | $ | 615 | $ | 616 | $ | 1,893 | |||||||||||||||||
Northeast G&P | 299 | 303 | 345 | 367 | 1,314 | 369 | 370 | 387 | 1,126 | ||||||||||||||||||||||||||
West | 256 | 212 | 245 | 239 | 952 | 215 | 253 | 247 | 715 | ||||||||||||||||||||||||||
Other | (4) | 7 | (2) | 5 | 6 | 7 | 8 | (7) | 8 | ||||||||||||||||||||||||||
Total Modified EBITDA | $ | 1,187 | $ | 1,112 | $ | 1,253 | $ | 895 | $ | 4,447 | $ | 1,253 | $ | 1,246 | $ | 1,243 | $ | 3,742 | |||||||||||||||||
Adjustments included in Modified EBITDA (1): | |||||||||||||||||||||||||||||||||||
Transmission & Gulf of Mexico | $ | — | $ | 38 | $ | 15 | $ | 359 | $ | 412 | $ | 7 | $ | 2 | $ | 6 | $ | 15 | |||||||||||||||||
Northeast G&P | 3 | 16 | (2) | 10 | 27 | 1 | (7) | 9 | 3 | ||||||||||||||||||||||||||
West | 14 | 75 | (1) | 24 | 112 | 1 | (1) | (2) | (2) | ||||||||||||||||||||||||||
Other | 12 | — | 9 | (4) | 17 | — | — | 11 | 11 | ||||||||||||||||||||||||||
Total Adjustments included in Modified EBITDA | $ | 29 | $ | 129 | $ | 21 | $ | 389 | $ | 568 | $ | 9 | $ | (6) | $ | 24 | $ | 27 | |||||||||||||||||
Adjusted EBITDA: | |||||||||||||||||||||||||||||||||||
Transmission & Gulf of Mexico | $ | 636 | $ | 628 | $ | 680 | $ | 643 | $ | 2,587 | $ | 669 | $ | 617 | $ | 622 | $ | 1,908 | |||||||||||||||||
Northeast G&P | 302 | 319 | 343 | 377 | 1,341 | 370 | 363 | 396 | 1,129 | ||||||||||||||||||||||||||
West | 270 | 287 | 244 | 263 | 1,064 | 216 | 252 | 245 | 713 | ||||||||||||||||||||||||||
Other | 8 | 7 | 7 | 1 | 23 | 7 | 8 | 4 | 19 | ||||||||||||||||||||||||||
Total Adjusted EBITDA | $ | 1,216 | $ | 1,241 | $ | 1,274 | $ | 1,284 | $ | 5,015 | $ | 1,262 | $ | 1,240 | $ | 1,267 | $ | 3,769 | |||||||||||||||||
(1) Adjustments by segment are detailed in the "Reconciliation of Income (Loss) from Continuing Operations Attributable to The Williams Companies, Inc. to Adjusted Income," which is also included in these materials. |
Reconciliation of GAAP "Net Income (Loss)" to Non-GAAP "Modified EBITDA", "Adjusted EBITDA" and "Distributable Cash Flow" | ||||||||||||||||||||
2020 Guidance | ||||||||||||||||||||
(Dollars in millions, except per share amounts and coverage ratio) | Low | Mid | High | |||||||||||||||||
Net income (loss) | $ | 304 | $ | 454 | $ | 604 | ||||||||||||||
Provision (benefit) for income taxes | 134 | |||||||||||||||||||
Interest expense | 1,180 | |||||||||||||||||||
Equity (earnings) losses | (450) | |||||||||||||||||||
Share of impairment of goodwill at equity-method investment | 78 | |||||||||||||||||||
Impairment of equity-method investments | 938 | |||||||||||||||||||
Impairment of goodwill | 187 | |||||||||||||||||||
Proportional Modified EBITDA of equity-method investments | 820 | |||||||||||||||||||
Depreciation and amortization expenses and accretion for asset retirement obligations associated with nonregulated operations | 1,750 | |||||||||||||||||||
Modified EBITDA | $ | 4,941 | $ | 5,091 | $ | 5,241 | ||||||||||||||
EBITDA Adjustments (1) | 9 | |||||||||||||||||||
Adjusted EBITDA | $ | 4,950 | $ | 5,100 | $ | 5,250 | ||||||||||||||
Net interest expense - cash portion (2) | (1,215) | |||||||||||||||||||
Maintenance capital expenditures (2) | (550) | (500) | (450) | |||||||||||||||||
Cash taxes | 60 | |||||||||||||||||||
Dividends and distributions paid to noncontrolling interests and other | (195) | |||||||||||||||||||
Distributable cash flow (DCF) | $ | 3,050 | $ | 3,250 | $ | 3,450 | ||||||||||||||
--Distributable cash flow per share (3) | $ | 2.50 | $ | 2.67 | $ | 2.83 | ||||||||||||||
Dividends paid | (1,950) | |||||||||||||||||||
Excess cash available after dividends | $ | 1,100 | $ | 1,300 | $ | 1,500 | ||||||||||||||
Dividend per share | $ | 1.60 | ||||||||||||||||||
Coverage ratio (Distributable cash flow / Dividends paid) | 1.56x | 1.67x | 1.77x | |||||||||||||||||
(1) See 1Q 2020 "Reconciliation of Income (Loss) Attributable to Williams to Adjusted Income" for additional details of adjustments | ||||||||||||||||||||
(2) Includes proportionate share of equity-method investments | ||||||||||||||||||||
(3) Distributable cash flow / diluted weighted-average common shares of 1,218 million |
Reconciliation of GAAP Net Income (Loss) to Non-GAAP Adjusted Income Available to Common Stockholders | ||||||||||||||||||||
2020 Guidance | ||||||||||||||||||||
(Dollars in millions, except per-share amounts) | Low | Mid | High | |||||||||||||||||
Net income (loss) | $ | 304 | $ | 454 | $ | 604 | ||||||||||||||
Less: Net income (loss) attributable to noncontrolling interests & preferred dividends | (25) | |||||||||||||||||||
Net income (loss) attributable to The Williams Companies, Inc. available to common stockholders | 329 | 479 | 629 | |||||||||||||||||
Adjustments: | ||||||||||||||||||||
Adjustments included in Modified EBITDA (1) | 9 | |||||||||||||||||||
Adjustments below Modified EBITDA (1) | 1,203 | |||||||||||||||||||
Allocation of adjustments to noncontrolling interests (1) | (65) | |||||||||||||||||||
Total adjustments | 1,147 | |||||||||||||||||||
Less tax effect for above items | (316) | |||||||||||||||||||
Adjusted income available to common stockholders | $ | 1,160 | $ | 1,310 | $ | 1,460 | ||||||||||||||
Adjusted diluted earnings per common share | $ | 0.95 | $ | 1.08 | $ | 1.20 | ||||||||||||||
Weighted-average shares - diluted (millions) | 1,218 | |||||||||||||||||||
(1) See 1Q 2020 "Reconciliation of Income (Loss) Attributable to Williams to Adjusted Income" for additional details of adjustments |