• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Dashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlerts
    Company
    AboutQuantisnow PlusContactJobs
    Legal
    Terms of usePrivacy policyCookie policy

    Williams Delivers Strong Second-Quarter Results

    8/5/24 4:15:00 PM ET
    $WMB
    Natural Gas Distribution
    Utilities
    Get the next $WMB alert in real time by email

    Williams (NYSE:WMB) today announced its unaudited financial results for the three and six months ended June 30, 2024.

    Financial results build on track record of year-over-year consecutive growth

    • GAAP net income of $401 million, or $0.33 per diluted share (EPS)
    • Adjusted net income of $521 million, or $0.43 per diluted share (Adj. EPS)
    • Record 2Q Adjusted EBITDA of $1.667 billion – up $56 million or 3% vs. 2Q 2023
    • Cash flow from operations (CFFO) of $1.279 billion
    • Available funds from operations (AFFO) of $1.250 billion – up $35 million or 3% vs. 2Q 2023
    • Dividend coverage ratio of 2.16x (AFFO basis)
    • On track to achieve top half of 2024 financial guidance

    Crisp project execution and accelerating natural gas demand drive strong financial outlook

    • Optimized portfolio by exiting Aux Sable joint venture position and consolidating ownership interest in Gulf of Mexico Discovery system
    • Placed Transco's Regional Energy Access into full service ahead of schedule on Aug. 1
    • Placed Marcellus South and MountainWest's Uinta Basin expansions in-service
    • Significant emissions reductions and cost savings accomplished in replacing 57 Transco and Northwest Pipeline compressor units to date
    • Initiated construction activities on Louisiana Energy Gateway gathering, treating and carbon capture & sequestration project
    • Began construction on Transco's Texas to Louisiana Energy Pathway expansion
    • Signed precedent agreement on Transco's Gillis West expansion
    • Published 2023 Sustainability Report; set 2028 methane intensity goal for OGMP 2.0

    CEO Perspective

    Alan Armstrong, president and chief executive officer, made the following comments:

    "Our record second quarter Adjusted EBITDA was driven primarily by the strong performance of our transmission and storage business. Even in this environment of low gas prices, we continue to deliver and are on track to achieve the top half of financial guidance this year and even higher levels of growth in 2025 with an expected five-year compound annual growth rate of over 12 percent on our Adjusted EPS, 2020 to 2025.

    "Our teams have continued to execute on our strategy across all fronts, including placing projects into service in the Northeast, the West and the Deepwater Gulf of Mexico. In addition to bringing Transco's Regional Energy Access expansion fully online ahead of schedule, we have initiated construction activities on the Louisiana Energy Gateway gathering, treating and carbon capture & sequestration project as well as Transco's Texas to Louisiana Energy Pathway expansion. We also continued to optimize our portfolio by selling our stake in the Aux Sable joint venture at an attractive premium and consolidated our ownership interest in the Gulf of Mexico Discovery system at an attractive value, which allows us to improve efficiencies in this commercially active and growing region."

    Armstrong added, "We've been delivering consecutive year-over-year growth for more than a decade at Williams, and all signals indicate that the future will be even stronger as demand for natural gas accelerates due to increasing electrification and LNG exports. With our powerful backlog of projects and outstanding track record of execution, no other company is better positioned than Williams to convert these opportunities into compounding returns for our shareholders."

    Williams Summary Financial Information

    2Q

     

    Year to Date

    Amounts in millions, except ratios and per-share amounts. Per share amounts are reported on a diluted basis. Net income amounts are from continuing operations attributable to The Williams Companies, Inc. available to common stockholders.

    2024

    2023

     

    2024

    2023

     

     

     

     

     

     

    GAAP Measures

     

     

     

     

     

    Net Income

    $401

    $547

     

    $1,032

    $1,473

    Net Income Per Share

    $0.33

    $0.45

     

    $0.84

    $1.20

    Cash Flow From Operations

    $1,279

    $1,377

     

    $2,513

    $2,891

     

     

     

     

     

     

    Non-GAAP Measures (1)

     

     

     

     

     

    Adjusted EBITDA

    $1,667

    $1,611

     

    $3,601

    $3,406

    Adjusted Net Income

    $521

    $515

     

    $1,240

    $1,199

    Adjusted Earnings Per Share

    $0.43

    $0.42

     

    $1.01

    $0.98

    Available Funds from Operations

    $1,250

    $1,215

     

    $2,757

    $2,660

    Dividend Coverage Ratio

    2.16x

    2.23x

     

    2.38x

    2.44x

     

     

     

     

     

     

    Other

     

     

     

     

     

    Debt-to-Adjusted EBITDA at Quarter End (2)

    3.76x

    3.50x

     

     

     

    Capital Investments (Excluding Acquisitions) (3) (4)

    $663

    $715

     

    $1,226

    $1,240

     

     

     

     

     

     

    (1) Schedules reconciling Adjusted Net Income, Adjusted EBITDA, Available Funds from Operations 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.

    (2) 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.

    (3) Capital Investments include increases to property, plant, and equipment (growth & maintenance capital), purchases of and contributions to equity-method investments and purchases of other long-term investments.

    (4) Year-to-date 2024 capital excludes $1.844 billion for the acquisition of the Gulf Coast Storage assets, which closed in January 2024. Year-to-date 2023 capital excludes $1.053 billion for the acquisition of MountainWest, which closed in February 2023.

     

    GAAP Measures

    Second-quarter 2024 net income decreased by $146 million compared to the prior year reflecting an unfavorable change of $214 million in net unrealized gains/losses on commodity derivatives, higher net interest expense from recent debt issuances and retirements, as well as higher operating costs, depreciation and interest expense resulting from recent acquisitions. These unfavorable changes were partially offset by a $89 million increase in service revenues driven by acquisitions and expansion projects, as well as higher equity allowance for funds used during construction (equity AFUDC) associated with ongoing capital projects at our regulated natural gas pipelines. The tax provision decreased primarily due to lower pretax income.

    Year-to-date 2024 net income decreased by $441 million compared to the prior year reflecting an unfavorable change of $633 million in net unrealized gains/losses on commodity derivatives, higher net interest expense from recent debt issuances and retirements, lower realized hedge gains in the West, as well as higher operating costs, depreciation and interest expense resulting from recent acquisitions. These unfavorable changes were partially offset by a $300 million increase in service revenues driven by acquisitions and expansion projects, higher commodity margins, and higher equity AFUDC. The tax provision decreased primarily due to lower pretax income.

    Second-quarter and year-to-date 2024 cash flow from operations decreased compared to the prior year primarily due to unfavorable net changes in both working capital and derivative collateral requirements, partially offset by higher operating results exclusive of non-cash items.

    Non-GAAP Measures

    Second-quarter 2024 Adjusted EBITDA increased by $56 million over the prior year, driven by the previously described favorable net contributions from acquisitions and expansion projects. Year-to-date 2024 Adjusted EBITDA increased by $195 million over the prior year, similarly reflecting favorable net contributions from acquisitions and expansion projects, as well as higher commodity margins.

    Second-quarter and year-to-date 2024 Adjusted Net Income improved by $6 million and $41 million, respectively, over the prior year, driven by the previously described impacts to net income, adjusted primarily to remove the effects of net unrealized gains/losses on commodity derivatives and the related income tax effects.

    Second-quarter and year-to-date Available Funds From Operations (AFFO) increased by $35 million and $97 million, respectively, compared to the prior year primarily due to higher results from continuing operations exclusive of non-cash items.

    Business Segment Results & Form 10-Q

    Williams' operations are comprised of the following reportable segments: Transmission & Gulf of Mexico, Northeast G&P, West and Gas & NGL Marketing Services, as well as Other. For more information, see the company's second-quarter 2024 Form 10-Q.

     

    Second Quarter

     

    Year to Date

    Amounts in millions

    Modified EBITDA

     

    Adjusted EBITDA

     

    Modified EBITDA

     

    Adjusted EBITDA

    2Q 2024

    2Q 2023

    Change

     

    2Q 2024

    2Q 2023

    Change

     

    2024

    2023

    Change

     

    2024

    2023

    Change

    Transmission & Gulf of Mexico

    $808

     

    $731

    $77

     

     

    $812

     

    $748

     

    $64

     

     

    $1,637

     

    $1,446

    $191

     

     

    $1,651

    $1,476

    $175

     

    Northeast G&P

    481

     

    515

    (34

    )

     

    479

     

    515

     

    (36

    )

     

    985

     

    985

    —

     

     

    983

    985

    (2

    )

    West

    318

     

    312

    6

     

     

    319

     

    312

     

    7

     

     

    645

     

    616

    29

     

     

    647

    598

    49

     

    Gas & NGL Marketing Services

    (126

    )

    68

    (194

    )

     

    (14

    )

    (16

    )

    2

     

     

    (25

    )

    635

    (660

    )

     

    175

    215

    (40

    )

    Other

    47

     

    41

    6

     

     

    71

     

    52

     

    19

     

     

    123

     

    115

    8

     

     

    145

    132

    13

     

    Total

    $1,528

     

    $1,667

    ($139

    )

     

    $1,667

     

    $1,611

     

    $56

     

     

    $3,365

     

    $3,797

    ($432

    )

     

    $3,601

    $3,406

    $195

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    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.

    Transmission & Gulf of Mexico

    Second-quarter 2024 Modified and Adjusted EBITDA improved compared to the prior year driven by favorable net contributions from the Gulf Coast Storage acquisition and the Regional Energy Access expansion project, as well as higher equity AFUDC. Year-to-date 2024 Modified and Adjusted EBITDA also benefited from the MountainWest acquisition. Modified EBITDA for all periods was impacted by one-time acquisition costs, which are excluded from Adjusted EBITDA.

    Northeast G&P

    Second-quarter 2024 Modified and Adjusted EBITDA decreased compared to the prior year driven by lower gathering volumes, partially offset by higher rates at Susquehanna Supply Hub and Bradford. For the year-to-date comparison, both metrics were largely unchanged as these higher rates offset the lower gathering volumes.

    West

    Second-quarter 2024 Modified and Adjusted EBITDA increased compared to the prior year benefiting from the DJ Basin Acquisitions and higher volumes on the Overland Pass Pipeline, partially offset by lower gathering volumes and lower realized gains on natural gas hedges. Both metrics also improved for the year-to-date period reflecting similar drivers, as well as improved commodity margins reflecting favorable changes in shrink prices related to the absence of a short-term gas price spike at Opal in 2023. The year-to-date Modified EBITDA was also impacted by the absence of a first-quarter 2023 favorable contract settlement, which is excluded from Adjusted EBITDA.

    Gas & NGL Marketing Services

    Second-quarter 2024 Modified EBITDA decreased from the prior year primarily reflecting a $200 million net unfavorable change in unrealized gains/losses on commodity derivatives, which is excluded from Adjusted EBITDA. Year-to-date 2024 Modified EBITDA also decreased from the prior year reflecting a decline in gas marketing margins and a $628 million net unfavorable change in unrealized gains/losses on commodity derivatives, which is excluded from Adjusted EBITDA.

    Strategic Transactions

    Williams recently closed two strategic transactions to further derisk its portfolio from commodity price volatility and enhance the performance of commercially active and growing Gulf of Mexico assets.

    Williams sold its 14 percent stake in a joint venture with Aux Sable for $160 million. The non-operated joint venture assets include a processing and fractionation facility near Chicago and a rich gas gathering pipeline and conditioning plant in North Dakota. Williams' ownership in the joint venture was subject to cash flow volatility because the keep-whole arrangement made distributions sensitive to commodity prices.

    Separately, Williams purchased from Phillips 66 for $170 million its 40 percent stake in Discovery pipeline in the Gulf of Mexico, bringing Williams' ownership interest to 100 percent, as well as Phillips 66's Dauphin Island Gathering Partners system. Discovery's assets include approximately 600 miles of offshore gas pipelines, a 600 MMcf/d gas processing plant and a 35 Mbbls/d fractionator, both in Louisiana.

    2024 Financial Guidance

    Williams continues to expect Adjusted EBITDA at the top half of its 2024 guidance range of $6.8 billion and $7.1 billion. In addition, the company continues to expect 2024 growth capex between $1.45 billion and $1.75 billion and maintenance capex between $1.1 billion and $1.3 billion, which includes capital of $350 million for emissions reduction and modernization initiatives. For 2025, the company continues to expect Adjusted EBITDA between $7.2 billion and $7.6 billion with growth capex between $1.65 billion and $1.95 billion and maintenance capex between $750 million and $850 million, which includes capital of $100 million based on midpoint for emissions reduction and modernization initiatives. Williams continues to anticipate a leverage ratio midpoint for 2024 of 3.85x and increased the dividend by 6.1% on an annualized basis to $1.90 in 2024 from $1.79 in 2023.

    Williams' Second-Quarter 2024 Materials to be Posted Shortly; Q&A Webcast Scheduled for Tomorrow

    Williams' second-quarter 2024 earnings presentation will be posted at www.williams.com. The company's second-quarter 2024 earnings conference call and webcast with analysts and investors is scheduled for Tuesday, Aug. 6, at 9:30 a.m. Eastern Time (8:30 a.m. Central Time). Participants who wish to join the call by phone must register using the following link: https://register.vevent.com/register/BI8cf6dbf9f06f47fabd194ab9f38a7eb8

    A webcast link to the conference call will be provided on Williams' Investor Relations website. A replay of the webcast will also be available on the website for at least 90 days following the event.

    About Williams

    Williams (NYSE:WMB) is a trusted energy industry leader committed to safely, reliably, and responsibly meeting growing energy demand. We use our 33,000-mile pipeline infrastructure to move a third of the nation's natural gas to where it's needed most, supplying the energy used to heat our homes, cook our food and generate low-carbon electricity. For over a century, we've been driven by a passion for doing things the right way. Today, our team of problem solvers is leading the charge into the clean energy future – by powering the global economy while delivering immediate emissions reductions within our natural gas network and investing in new energy technologies. Learn more at www.williams.com.

     

    The Williams Companies, Inc.

    Consolidated Statement of Income

    (Unaudited)

     

     

     

    Three Months Ended

    June 30,

     

    Six Months Ended

    June 30,

     

     

    2024

     

    2023

     

    2024

     

    2023

     

    (Millions, except per-share amounts)

    Revenues:

     

     

     

     

     

     

     

     

    Service revenues

     

    $

    1,837

     

     

    $

    1,748

     

     

    $

    3,742

     

     

    $

    3,442

     

    Service revenues – commodity consideration

     

     

    18

     

     

     

    27

     

     

     

    48

     

     

     

    63

     

    Product sales

     

     

    610

     

     

     

    593

     

     

     

    1,455

     

     

     

    1,438

     

    Net gain (loss) from commodity derivatives

     

     

    (129

    )

     

     

    115

     

     

     

    (138

    )

     

     

    621

     

    Total revenues

     

     

    2,336

     

     

     

    2,483

     

     

     

    5,107

     

     

     

    5,564

     

    Costs and expenses:

     

     

     

     

     

     

     

     

    Product costs

     

     

    424

     

     

     

    421

     

     

     

    950

     

     

     

    974

     

    Net processing commodity expenses

     

     

    17

     

     

     

    44

     

     

     

    22

     

     

     

    98

     

    Operating and maintenance expenses

     

     

    522

     

     

     

    481

     

     

     

    1,033

     

     

     

    944

     

    Depreciation and amortization expenses

     

     

    540

     

     

     

    515

     

     

     

    1,088

     

     

     

    1,021

     

    Selling, general, and administrative expenses

     

     

    164

     

     

     

    161

     

     

     

    350

     

     

     

    337

     

    Other (income) expense – net

     

     

    (27

    )

     

     

    (9

    )

     

     

    (44

    )

     

     

    (40

    )

    Total costs and expenses

     

     

    1,640

     

     

     

    1,613

     

     

     

    3,399

     

     

     

    3,334

     

    Operating income (loss)

     

     

    696

     

     

     

    870

     

     

     

    1,708

     

     

     

    2,230

     

    Equity earnings (losses)

     

     

    147

     

     

     

    160

     

     

     

    284

     

     

     

    307

     

    Other investing income (loss) – net

     

     

    18

     

     

     

    13

     

     

     

    42

     

     

     

    21

     

    Interest expense

     

     

    (339

    )

     

     

    (306

    )

     

     

    (688

    )

     

     

    (600

    )

    Other income (expense) – net

     

     

    33

     

     

     

    19

     

     

     

    64

     

     

     

    39

     

    Income (loss) before income taxes

     

     

    555

     

     

     

    756

     

     

     

    1,410

     

     

     

    1,997

     

    Less: Provision (benefit) for income taxes.

     

     

    129

     

     

     

    175

     

     

     

    322

     

     

     

    459

     

    Income (loss) from continuing operations

     

     

    426

     

     

     

    581

     

     

     

    1,088

     

     

     

    1,538

     

    Income (loss) from discontinued operations)

     

     

    —

     

     

     

    (87

    )

     

     

    —

     

     

     

    (87

    )

    Net income (loss)

     

     

    426

     

     

     

    494

     

     

     

    1,088

     

     

     

    1,451

     

    Less: Net income (loss) attributable to noncontrolling interests.

     

     

    25

     

     

     

    34

     

     

     

    55

     

     

     

    64

     

    Net income (loss) attributable to The Williams Companies, Inc.

     

     

    401

     

     

     

    460

     

     

     

    1,033

     

     

     

    1,387

     

    Less: Preferred stock dividends.

     

     

    —

     

     

     

    —

     

     

     

    1

     

     

     

    1

     

    Net income (loss) available to common stockholders

     

    $

    401

     

     

    $

    460

     

     

    $

    1,032

     

     

    $

    1,386

     

    Amounts attributable to The Williams Companies, Inc. available to common stockholders:

     

     

     

     

     

     

     

     

    Income (loss) from continuing operations

     

    $

    401

     

     

    $

    547

     

     

    $

    1,032

     

     

    $

    1,473

     

    Income (loss) from discontinued operations

     

     

    —

     

     

     

    (87

    )

     

     

    —

     

     

     

    (87

    )

    Net income (loss) available to common stockholders

     

    $

    401

     

     

    $

    460

     

     

    $

    1,032

     

     

    $

    1,386

     

    Basic earnings (loss) per common share:

     

     

     

     

     

     

     

     

    Income (loss) from continuing operations

     

    $

    .33

     

     

    $

    .45

     

     

    $

    .85

     

     

    $

    1.21

     

    Income (loss) from discontinued operations

     

     

    —

     

     

     

    (.07

    )

     

     

    —

     

     

     

    (.07

    )

    Net income (loss) available to common stockholders

     

    $

    .33

     

     

    $

    .38

     

     

    $

    .85

     

     

    $

    1.14

     

    Weighted-average shares (thousands)

     

     

    1,219,367

     

     

     

    1,217,673

     

     

     

    1,218,761

     

     

     

    1,218,564

     

    Diluted earnings (loss) per common share:

     

     

     

     

     

     

     

     

    Income (loss) from continuing operations

     

    $

    .33

     

     

    $

    .45

     

     

    $

    .84

     

     

    $

    1.20

     

    Income (loss) from discontinued operations

     

     

    —

     

     

     

    (.07

    )

     

     

    —

     

     

     

    (.07

    )

    Net income (loss) available to common stockholders

     

    $

    .33

     

     

    $

    .38

     

     

    $

    .84

     

     

    $

    1.13

     

    Weighted-average shares (thousands)

     

     

    1,222,236

     

     

     

    1,219,915

     

     

     

    1,222,229

     

     

     

    1,223,429

     

     

    The Williams Companies, Inc.

    Consolidated Balance Sheet

    (Unaudited)

     

     

     

    June 30,

     

    December 31,

     

     

    2024

     

    2023

     

     

    (Millions, except per-share amounts)

    ASSETS

     

     

     

     

    Current assets:

     

     

     

     

    Cash and cash equivalents.

     

    $

    55

     

     

    $

    2,150

     

    Trade accounts and other receivables (net of allowance of $4 at June 30, 2024 and $3 at December 31, 2023)

     

     

    1,398

     

     

     

    1,655

     

    Inventories.

     

     

    274

     

     

     

    274

     

    Derivative assets.

     

     

    218

     

     

     

    239

     

    Other current assets and deferred charges.

     

     

    170

     

     

     

    195

     

    Total current assets

     

     

    2,115

     

     

     

    4,513

     

    Investments.

     

     

    4,612

     

     

     

    4,637

     

    Property, plant, and equipment.

     

     

    54,930

     

     

     

    51,842

     

    Accumulated depreciation and amortization.

     

     

    (18,228

    )

     

     

    (17,531

    )

    Property, plant, and equipment – net.

     

     

    36,702

     

     

     

    34,311

     

    Intangible assets – net of accumulated amortization.

     

     

    7,402

     

     

     

    7,593

     

    Regulatory assets, deferred charges, and other.

     

     

    1,578

     

     

     

    1,573

     

    Total assets

     

    $

    52,409

     

     

    $

    52,627

     

     

     

     

     

     

    LIABILITIES AND EQUITY

     

     

     

     

    Current liabilities:

     

     

     

     

    Accounts payable.

     

    $

    1,192

     

     

    $

    1,379

     

    Derivative liabilities.

     

     

    109

     

     

     

    105

     

    Accrued and other current liabilities.

     

     

    1,229

     

     

     

    1,284

     

    Commercial paper.

     

     

    630

     

     

     

    725

     

    Long-term debt due within one year.

     

     

    1,536

     

     

     

    2,337

     

    Total current liabilities

     

     

    4,696

     

     

     

    5,830

     

    Long-term debt.

     

     

    24,096

     

     

     

    23,376

     

    Deferred income tax liabilities.

     

     

    4,107

     

     

     

    3,846

     

    Regulatory liabilities, deferred income, and other.

     

     

    4,764

     

     

     

    4,684

     

    Contingent liabilities and commitments

     

     

     

     

     

     

     

     

     

    Equity:

     

     

     

     

    Stockholders' equity:

     

     

     

     

    Preferred stock ($1 par value; 30 million shares authorized at June 30, 2024 and December 31, 2023; 35 thousand shares issued at June 30, 2024 and December 31, 2023)

     

     

    35

     

     

     

    35

     

    Common stock ($1 par value; 1,470 million shares authorized at June 30, 2024 and December 31, 2023; 1,258 million shares issued at June 30, 2024 and 1,256 million shares issued at December 31, 2023)

     

     

    1,258

     

     

     

    1,256

     

    Capital in excess of par value

     

     

    24,589

     

     

     

    24,578

     

    Retained deficit

     

     

    (12,419

    )

     

     

    (12,287

    )

    Accumulated other comprehensive income (loss)

     

     

    13

     

     

     

    —

     

    Treasury stock, at cost (39 million shares at June 30, 2024 and December 31, 2023 of common stock)

     

     

    (1,180

    )

     

     

    (1,180

    )

    Total stockholders' equity.

     

     

    12,296

     

     

     

    12,402

     

    Noncontrolling interests in consolidated subsidiaries.

     

     

    2,450

     

     

     

    2,489

     

    Total equity

     

     

    14,746

     

     

     

    14,891

     

    Total liabilities and equity.

     

    $

    52,409

     

     

    $

    52,627

     

     

    The Williams Companies, Inc.

    Consolidated Statement of Cash Flows

    (Unaudited)

     

     

     

    Six Months Ended

    June 30,

     

     

    2024

     

    2023

     

     

    (Millions)

    OPERATING ACTIVITIES:

     

     

     

     

    Net income (loss)

     

    $

    1,088

     

     

    $

    1,451

     

    Adjustments to reconcile to net cash provided (used) by operating activities:

     

     

     

     

    Depreciation and amortization.

     

     

    1,088

     

     

     

    1,021

     

    Provision (benefit) for deferred income taxes.

     

     

    258

     

     

     

    427

     

    Equity (earnings) losses.

     

     

    (284

    )

     

     

    (307

    )

    Distributions from equity-method investees.

     

     

    394

     

     

     

    418

     

    Net unrealized (gain) loss from commodity derivative instruments.

     

     

    223

     

     

     

    (410

    )

    Inventory write-downs.

     

     

    6

     

     

     

    23

     

    Amortization of stock-based awards.

     

     

    48

     

     

     

    40

     

    Cash provided (used) by changes in current assets and liabilities:

     

     

     

     

    Accounts receivable

     

     

    270

     

     

     

    1,423

     

    Inventories

     

     

    (3

    )

     

     

    41

     

    Other current assets and deferred charges

     

     

    12

     

     

     

    24

     

    Accounts payable

     

     

    (219

    )

     

     

    (1,220

    )

    Accrued and other current liabilities

     

     

    (76

    )

     

     

    (72

    )

    Changes in current and noncurrent commodity derivative assets and liabilities.

     

     

    (141

    )

     

     

    119

     

    Other, including changes in noncurrent assets and liabilities.

     

     

    (151

    )

     

     

    (87

    )

    Net cash provided (used) by operating activities

     

     

    2,513

     

     

     

    2,891

     

    FINANCING ACTIVITIES:

     

     

     

     

    Proceeds from (payments of) commercial paper – net

     

     

    (95

    )

     

     

    (352

    )

    Proceeds from long-term debt

     

     

    2,100

     

     

     

    1,503

     

    Payments of long-term debt

     

     

    (2,274

    )

     

     

    (14

    )

    Payments for debt issuance costs

     

     

    (18

    )

     

     

    (13

    )

    Proceeds from issuance of common stock

     

     

    5

     

     

     

    4

     

    Purchases of treasury stock

     

     

    —

     

     

     

    (130

    )

    Common dividends paid

     

     

    (1,158

    )

     

     

    (1,091

    )

    Dividends and distributions paid to noncontrolling interests

     

     

    (130

    )

     

     

    (112

    )

    Contributions from noncontrolling interests

     

     

    36

     

     

     

    18

     

    Other – net

     

     

    (18

    )

     

     

    (17

    )

    Net cash provided (used) by financing activities

     

     

    (1,552

    )

     

     

    (204

    )

    INVESTING ACTIVITIES:

     

     

     

     

    Property, plant, and equipment:

     

     

     

     

    Capital expenditures (1)

     

     

    (1,123

    )

     

     

    (1,155

    )

    Dispositions - net.

     

     

    (27

    )

     

     

    (21

    )

    Purchases of businesses, net of cash acquired

     

     

    (1,844

    )

     

     

    (1,053

    )

    Purchases of and contributions to equity-method investments

     

     

    (82

    )

     

     

    (69

    )

    Other – net

     

     

    20

     

     

     

    10

     

    Net cash provided (used) by investing activities

     

     

    (3,056

    )

     

     

    (2,288

    )

    Increase (decrease) in cash and cash equivalents

     

     

    (2,095

    )

     

     

    399

     

    Cash and cash equivalents at beginning of year

     

     

    2,150

     

     

     

    152

     

    Cash and cash equivalents at end of period

     

    $

    55

     

     

    $

    551

     

    _________

     

     

     

     

    (1) Increases to property, plant, and equipment

     

    $

    (1,141

    )

     

    $

    (1,168

    )

    Changes in related accounts payable and accrued liabilities.

     

     

    18

     

     

     

    13

     

    Capital expenditures.

     

    $

    (1,123

    )

     

    $

    (1,155

    )

    Transmission & Gulf of Mexico

     

    (UNAUDITED)

     

     

    2023

     

    2024

     

    (Dollars in millions)

    1st Qtr

    2nd Qtr

    3rd Qtr

    4th Qtr

    Year

     

    1st Qtr

    2nd Qtr

    Year

     

    Regulated interstate natural gas transportation, storage, and other revenues (1)

    $

    774

     

    $

    786

     

    $

    794

     

    $

    822

     

    $

    3,176

     

     

    $

    836

     

    $

    805

     

    $

    1,641

     

     

    Gathering, processing, storage and transportation revenues

     

    100

     

     

    104

     

     

    114

     

     

    100

     

     

    418

     

     

     

    137

     

     

    147

     

     

    284

     

     

    Other fee revenues (1)

     

    6

     

     

    8

     

     

    5

     

     

    4

     

     

    23

     

     

     

    12

     

     

    9

     

     

    21

     

     

    Commodity margins

     

    10

     

     

    8

     

     

    7

     

     

    8

     

     

    33

     

     

     

    9

     

     

    5

     

     

    14

     

     

    Operating and administrative costs (1)

     

    (254

    )

     

    (254

    )

     

    (257

    )

     

    (270

    )

     

    (1,035

    )

     

     

    (254

    )

     

    (261

    )

     

    (515

    )

     

    Other segment income (expenses) - net (1)

     

    26

     

     

    31

     

     

    36

     

     

    26

     

     

    119

     

     

     

    43

     

     

    54

     

     

    97

     

     

    Gain on sale of business

     

    —

     

     

    —

     

     

    130

     

     

    (1

    )

     

    129

     

     

     

    —

     

     

    —

     

     

    —

     

     

    Proportional Modified EBITDA of equity-method investments

     

    53

     

     

    48

     

     

    52

     

     

    52

     

     

    205

     

     

     

    46

     

     

    49

     

     

    95

     

     

    Modified EBITDA

     

    715

     

     

    731

     

     

    881

     

     

    741

     

     

    3,068

     

     

     

    829

     

     

    808

     

     

    1,637

     

     

    Adjustments

     

    13

     

     

    17

     

     

    (127

    )

     

    11

     

     

    (86

    )

     

     

    10

     

     

    4

     

     

    14

     

     

    Adjusted EBITDA

    $

    728

     

    $

    748

     

    $

    754

     

    $

    752

     

    $

    2,982

     

     

    $

    839

     

    $

    812

     

    $

    1,651

     

     

     

     

     

     

     

     

     

     

     

     

     

    Statistics for Operated Assets

     

     

     

     

     

     

     

     

     

     

    Natural Gas Transmission (2)

     

     

     

     

     

     

     

     

     

     

    Transcontinental Gas Pipe Line

     

     

     

     

     

     

     

     

     

     

    Avg. daily transportation volumes (MMdth)

     

    14.3

     

     

    13.2

     

     

    14.0

     

     

    14.0

     

     

    13.9

     

     

     

    14.6

     

     

    12.9

     

     

    13.8

     

     

    Avg. daily firm reserved capacity (MMdth)

     

    19.5

     

     

    19.4

     

     

    19.4

     

     

    19.3

     

     

    19.4

     

     

     

    20.3

     

     

    19.7

     

     

    20.0

     

     

    Northwest Pipeline LLC

     

     

     

     

     

     

     

     

     

     

    Avg. daily transportation volumes (MMdth)

     

    3.1

     

     

    2.3

     

     

    2.3

     

     

    2.8

     

     

    2.6

     

     

     

    3.1

     

     

    2.2

     

     

    2.7

     

     

    Avg. daily firm reserved capacity (MMdth)

     

    3.8

     

     

    3.8

     

     

    3.8

     

     

    3.8

     

     

    3.8

     

     

     

    3.8

     

     

    3.7

     

     

    3.8

     

     

    MountainWest (3)

     

     

     

     

     

     

     

     

     

     

    Avg. daily transportation volumes (MMdth)

     

    4.2

     

     

    3.2

     

     

    3.8

     

     

    4.2

     

     

    3.9

     

     

     

    4.3

     

     

    3.2

     

     

    3.8

     

     

    Avg. daily firm reserved capacity (MMdth)

     

    7.8

     

     

    7.5

     

     

    7.5

     

     

    7.9

     

     

    7.7

     

     

     

    8.4

     

     

    8.0

     

     

    8.2

     

     

    Gulfstream - Non-consolidated

     

     

     

     

     

     

     

     

     

     

    Avg. daily transportation volumes (MMdth)

     

    1.0

     

     

    1.2

     

     

    1.4

     

     

    1.1

     

     

    1.2

     

     

     

    1.0

     

     

    1.2

     

     

    1.1

     

     

    Avg. daily firm reserved capacity (MMdth)

     

    1.4

     

     

    1.4

     

     

    1.4

     

     

    1.4

     

     

    1.4

     

     

     

    1.4

     

     

    1.4

     

     

    1.4

     

     

    Gathering, Processing, and Crude Oil Transportation

     

     

     

     

     

     

     

     

     

     

    Consolidated (4)

     

     

     

     

     

     

     

     

     

     

    Gathering volumes (Bcf/d)

     

    0.28

     

     

    0.23

     

     

    0.27

     

     

    0.27

     

     

    0.26

     

     

     

    0.25

     

     

    0.23

     

     

    0.24

     

     

    Plant inlet natural gas volumes (Bcf/d)

     

    0.43

     

     

    0.40

     

     

    0.46

     

     

    0.46

     

     

    0.44

     

     

     

    0.45

     

     

    0.27

     

     

    0.36

     

     

    NGL production (Mbbls/d)

     

    28

     

     

    24

     

     

    28

     

     

    26

     

     

    27

     

     

     

    28

     

     

    17

     

     

    22

     

     

    NGL equity sales (Mbbls/d)

     

    7

     

     

    5

     

     

    6

     

     

    5

     

     

    6

     

     

     

    5

     

     

    3

     

     

    4

     

     

    Crude oil transportation volumes (Mbbls/d)

     

    119

     

     

    111

     

     

    134

     

     

    130

     

     

    123

     

     

     

    118

     

     

    114

     

     

    116

     

     

    Non-consolidated (5)

     

     

     

     

     

     

     

     

     

     

    Gathering volumes (Bcf/d)

     

    0.36

     

     

    0.30

     

     

    0.36

     

     

    0.33

     

     

    0.34

     

     

     

    0.27

     

     

    0.35

     

     

    0.31

     

     

    Plant inlet natural gas volumes (Bcf/d)

     

    0.36

     

     

    0.30

     

     

    0.36

     

     

    0.33

     

     

    0.34

     

     

     

    0.27

     

     

    0.35

     

     

    0.31

     

     

    NGL production (Mbbls/d)

     

    28

     

     

    21

     

     

    30

     

     

    28

     

     

    27

     

     

     

    15

     

     

    26

     

     

    20

     

     

    NGL equity sales (Mbbls/d)

     

    8

     

     

    3

     

     

    8

     

     

    7

     

     

    7

     

     

     

    3

     

     

    7

     

     

    5

     

     

     

     

     

     

     

     

     

     

     

     

     

    (1) Excludes certain amounts associated with revenues and operating costs for tracked or reimbursable charges.

     

    (2) Tbtu converted to MMdth at one trillion British thermal units = one million dekatherms.

     

    (3) Includes 100% of the volumes associated with the MountainWest Acquisition transmission assets after the purchase on February 14, 2023, including 100% of the volumes associated with the operated equity-method investment White River Hub, LLC. Average volumes were calculated over the period owned.

     

    (4) Excludes volumes associated with equity-method investments that are not consolidated in our results.

     

    (5) Includes 100% of the volumes associated with operated equity-method investments, including Discovery Producer Services.

     

    Northeast G&P

     

    (UNAUDITED)

     

     

    2023

     

    2024

     

    (Dollars in millions)

    1st Qtr

    2nd Qtr

    3rd Qtr

    4th Qtr

    Year

     

    1st Qtr

    2nd Qtr

    Year

     

    Gathering, processing, transportation, and fractionation revenues

    $

    391

     

    $

    431

     

    $

    417

     

    $

    411

     

    $

    1,650

     

     

    $

    411

     

    $

    398

     

    $

    809

     

     

    Other fee revenues (1)

     

    32

     

     

    27

     

     

    27

     

     

    28

     

     

    114

     

     

     

    34

     

     

    35

     

     

    69

     

     

    Commodity margins

     

    5

     

     

    (1

    )

     

    7

     

     

    1

     

     

    12

     

     

     

    11

     

     

    —

     

     

    11

     

     

    Operating and administrative costs (1)

     

    (101

    )

     

    (101

    )

     

    (115

    )

     

    (107

    )

     

    (424

    )

     

     

    (108

    )

     

    (108

    )

     

    (216

    )

     

    Other segment income (expenses) - net

     

    —

     

     

    —

     

     

    (1

    )

     

    (9

    )

     

    (10

    )

     

     

    (1

    )

     

    3

     

     

    2

     

     

    Proportional Modified EBITDA of equity-method investments

     

    143

     

     

    159

     

     

    119

     

     

    153

     

     

    574

     

     

     

    157

     

     

    153

     

     

    310

     

     

    Modified EBITDA

     

    470

     

     

    515

     

     

    454

     

     

    477

     

     

    1,916

     

     

     

    504

     

     

    481

     

     

    985

     

     

    Adjustments

     

    —

     

     

    —

     

     

    31

     

     

    8

     

     

    39

     

     

     

    —

     

     

    (2

    )

     

    (2

    )

     

    Adjusted EBITDA

    $

    470

     

    $

    515

     

    $

    485

     

    $

    485

     

    $

    1,955

     

     

    $

    504

     

    $

    479

     

    $

    983

     

     

     

     

     

     

     

     

     

     

     

     

     

    Statistics for Operated Assets

     

     

     

     

     

     

     

     

     

     

    Gathering and Processing

     

     

     

     

     

     

     

     

     

     

    Consolidated (2)

     

     

     

     

     

     

     

     

     

     

    Gathering volumes (Bcf/d)

     

    4.42

     

     

    4.61

     

     

    4.41

     

     

    4.37

     

     

    4.45

     

     

     

    4.33

     

     

    4.11

     

     

    4.22

     

     

    Plant inlet natural gas volumes (Bcf/d)

     

    1.92

     

     

    1.79

     

     

    1.93

     

     

    1.93

     

     

    1.89

     

     

     

    1.76

     

     

    1.77

     

     

    1.77

     

     

    NGL production (Mbbls/d)

     

    144

     

     

    135

     

     

    144

     

     

    133

     

     

    139

     

     

     

    133

     

     

    136

     

     

    135

     

     

    NGL equity sales (Mbbls/d)

     

    1

     

     

    1

     

     

    —

     

     

    1

     

     

    1

     

     

     

    1

     

     

    1

     

     

    1

     

     

    Non-consolidated (3)

     

     

     

     

     

     

     

     

     

     

    Gathering volumes (Bcf/d)

     

    6.97

     

     

    7.03

     

     

    6.83

     

     

    6.85

     

     

    6.92

     

     

     

    6.79

     

     

    6.42

     

     

    6.61

     

     

    Plant inlet natural gas volumes (Bcf/d)

     

    0.77

     

     

    0.93

     

     

    0.99

     

     

    1.01

     

     

    0.93

     

     

     

    0.98

     

     

    0.94

     

     

    0.96

     

     

    NGL production (Mbbls/d)

     

    54

     

     

    64

     

     

    71

     

     

    69

     

     

    65

     

     

     

    72

     

     

    70

     

     

    71

     

     

    NGL equity sales (Mbbls/d)

     

    4

     

     

    5

     

     

    4

     

     

    4

     

     

    4

     

     

     

    3

     

     

    6

     

     

    5

     

     

     

     

     

     

     

     

     

     

     

     

     

    (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.

     

    (3) Includes 100% of the volumes associated with operated equity-method investments, including the Laurel Mountain Midstream partnership, Blue Racer Midstream, and the Bradford Supply Hub and the Marcellus South Supply Hub within the Appalachia Midstream Services partnership.

     

    West

     

    (UNAUDITED)

     

     

    2023

     

    2024

     

    (Dollars in millions)

    1st Qtr

    2nd Qtr

    3rd Qtr

    4th Qtr

    Year

     

    1st Qtr

    2nd Qtr

    Year

     

    Net gathering, processing, transportation, storage, and fractionation revenues

    $

    382

     

    $

    373

     

    $

    371

     

    $

    397

     

    $

    1,523

     

     

    $

    421

     

    $

    397

     

    $

    818

     

     

    Other fee revenues (1)

     

    5

     

     

    7

     

     

    4

     

     

    8

     

     

    24

     

     

     

    8

     

     

    5

     

     

    13

     

     

    Commodity margins

     

    (24

    )

     

    18

     

     

    21

     

     

    19

     

     

    34

     

     

     

    12

     

     

    30

     

     

    42

     

     

    Operating and administrative costs (1)

     

    (115

    )

     

    (122

    )

     

    (122

    )

     

    (144

    )

     

    (503

    )

     

     

    (139

    )

     

    (148

    )

     

    (287

    )

     

    Other segment income (expenses) - net

     

    23

     

     

    (7

    )

     

    (4

    )

     

    (14

    )

     

    (2

    )

     

     

    —

     

     

    (2

    )

     

    (2

    )

     

    Proportional Modified EBITDA of equity-method investments

     

    33

     

     

    43

     

     

    45

     

     

    41

     

     

    162

     

     

     

    25

     

     

    36

     

     

    61

     

     

    Modified EBITDA

     

    304

     

     

    312

     

     

    315

     

     

    307

     

     

    1,238

     

     

     

    327

     

     

    318

     

     

    645

     

     

    Adjustments

     

    (18

    )

     

    —

     

     

    —

     

     

    16

     

     

    (2

    )

     

     

    1

     

     

    1

     

     

    2

     

     

    Adjusted EBITDA

    $

    286

     

    $

    312

     

    $

    315

     

    $

    323

     

    $

    1,236

     

     

    $

    328

     

    $

    319

     

    $

    647

     

     

     

     

     

     

     

     

     

     

     

     

     

    Statistics for Operated Assets

     

     

     

     

     

     

     

     

     

     

    Gathering and Processing

     

     

     

     

     

     

     

     

     

     

    Consolidated (2)

     

     

     

     

     

     

     

     

     

     

    Gathering volumes (Bcf/d) (3)

     

    5.47

     

     

    5.51

     

     

    5.60

     

     

    6.03

     

     

    6.02

     

     

     

    5.75

     

     

    5.25

     

     

    5.50

     

     

    Plant inlet natural gas volumes (Bcf/d)

     

    0.92

     

     

    1.06

     

     

    1.12

     

     

    1.63

     

     

    1.54

     

     

     

    1.52

     

     

    1.48

     

     

    1.50

     

     

    NGL production (Mbbls/d)

     

    25

     

     

    40

     

     

    61

     

     

    99

     

     

    91

     

     

     

    87

     

     

    91

     

     

    89

     

     

    NGL equity sales (Mbbls/d)

     

    6

     

     

    16

     

     

    22

     

     

    14

     

     

    14

     

     

     

    6

     

     

    8

     

     

    7

     

     

    Non-consolidated

     

     

     

     

     

     

     

     

     

     

    Gathering volumes (Bcf/d)

     

    0.32

     

     

    0.33

     

     

    0.33

     

     

    —

     

     

    —

     

     

     

    —

     

     

    —

     

     

    —

     

     

    Plant inlet natural gas volumes (Bcf/d)

     

    0.32

     

     

    0.32

     

     

    0.32

     

     

    —

     

     

    —

     

     

     

    —

     

     

    —

     

     

    —

     

     

    NGL production (Mbbls/d)

     

    37

     

     

    38

     

     

    38

     

     

    —

     

     

    —

     

     

     

    —

     

     

    —

     

     

    —

     

     

    NGL and Crude Oil Transportation volumes (Mbbls/d) (4)

     

    161

     

     

    217

     

     

    244

     

     

    250

     

     

    218

     

     

     

    220

     

     

    292

     

     

    256

     

     

     

     

     

     

     

     

     

     

     

     

     

    (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 the Cureton Acquisition gathering assets after the purchase on November 30, 2023. Average volumes were calculated over the period owned.

     

    (4) Includes 100% of the volumes associated with Overland Pass Pipeline Company (an operated equity-method investment), RMM (during the first three quarters of 2023), as well as volumes for our consolidated Bluestem pipeline.

     

    Gas & NGL Marketing Services

     

    (UNAUDITED)

     

     

    2023

     

    2024

     

    (Dollars in millions)

    1st Qtr

    2nd Qtr

    3rd Qtr

    4th Qtr

    Year

     

    1st Qtr

    2nd Qtr

    Year

     

    Commodity margins

    $

    265

     

    $

    (2

    )

    $

    38

     

    $

    88

     

    $

    389

     

     

    $

    236

     

    $

    3

     

    $

    239

     

     

    Other fee revenues

     

    1

     

     

    —

     

     

    —

     

     

    —

     

     

    1

     

     

     

    —

     

     

    —

     

     

    —

     

     

    Net unrealized gain (loss) from derivative instruments

     

    333

     

     

    94

     

     

    24

     

     

    208

     

     

    659

     

     

     

    (95

    )

     

    (106

    )

     

    (201

    )

     

    Operating and administrative costs

     

    (32

    )

     

    (24

    )

     

    (19

    )

     

    (24

    )

     

    (99

    )

     

     

    (40

    )

     

    (23

    )

     

    (63

    )

     

    Modified EBITDA

     

    567

     

     

    68

     

     

    43

     

     

    272

     

     

    950

     

     

     

    101

     

     

    (126

    )

     

    (25

    )

     

    Adjustments

     

    (336

    )

     

    (84

    )

     

    (27

    )

     

    (203

    )

     

    (650

    )

     

     

    88

     

     

    112

     

     

    200

     

     

    Adjusted EBITDA

    $

    231

     

    $

    (16

    )

    $

    16

     

    $

    69

     

    $

    300

     

     

    $

    189

     

    $

    (14

    )

    $

    175

     

     

     

     

     

     

     

     

     

     

     

     

     

    Statistics

     

     

     

     

     

     

     

     

     

     

    Product Sales Volumes

     

     

     

     

     

     

     

     

     

     

    Natural Gas (Bcf/d)

     

    7.24

     

     

    6.56

     

     

    7.31

     

     

    7.11

     

     

    7.05

     

     

     

    7.53

     

     

    6.98

     

     

    7.25

     

     

    NGLs (Mbbls/d)

     

    234

     

     

    239

     

     

    245

     

     

    173

     

     

    223

     

     

     

    170

     

     

    162

     

     

    166

     

     

     

     

     

     

     

     

     

     

     

     

     

    Other

     

    (UNAUDITED)

     

     

    2023

     

    2024

     

    (Dollars in millions)

    1st Qtr

    2nd Qtr

    3rd Qtr

    4th Qtr

    Year

     

    1st Qtr

    2nd Qtr

    Year

     

    Service revenues

    $

    3

     

    $

    5

     

    $

    4

     

    $

    4

     

    $

    16

     

     

    $

    4

     

    $

    4

     

    $

    8

     

     

    Net realized product sales

     

    120

     

     

    97

     

     

    127

     

     

    145

     

     

    489

     

     

     

    113

     

     

    109

     

     

    222

     

     

    Net unrealized gain (loss) from derivative instruments

     

    (6

    )

     

    (11

    )

     

    (1

    )

     

    19

     

     

    1

     

     

     

    3

     

     

    (25

    )

     

    (22

    )

     

    Operating and administrative costs

     

    (48

    )

     

    (54

    )

     

    (58

    )

     

    (65

    )

     

    (225

    )

     

     

    (51

    )

     

    (50

    )

     

    (101

    )

     

    Other segment income (expenses) - net

     

    5

     

     

    5

     

     

    10

     

     

    8

     

     

    28

     

     

     

    7

     

     

    9

     

     

    16

     

     

    Net gain from Energy Transfer litigation judgment

     

    —

     

     

    —

     

     

    —

     

     

    534

     

     

    534

     

     

     

    —

     

     

    —

     

     

    —

     

     

    Proportional Modified EBITDA of equity-method investments

     

    —

     

     

    (1

    )

     

    (1

    )

     

    —

     

     

    (2

    )

     

     

    —

     

     

    —

     

     

    —

     

     

    Modified EBITDA

     

    74

     

     

    41

     

     

    81

     

     

    645

     

     

    841

     

     

     

    76

     

     

    47

     

     

    123

     

     

    Adjustments

     

    6

     

     

    11

     

     

    1

     

     

    (553

    )

     

    (535

    )

     

     

    (2

    )

     

    24

     

     

    22

     

     

    Adjusted EBITDA

    $

    80

     

    $

    52

     

    $

    82

     

    $

    92

     

    $

    306

     

     

    $

    74

     

    $

    71

     

    $

    145

     

     

     

     

     

     

     

     

     

     

     

     

     

    Statistics

     

     

     

     

     

     

     

     

     

     

    Net Product Sales Volumes

     

     

     

     

     

     

     

     

     

     

    Natural Gas (Bcf/d)

     

    0.26

     

     

    0.29

     

     

    0.31

     

     

    0.30

     

     

    0.29

     

     

     

    0.28

     

     

    0.24

     

     

    0.26

     

     

    NGLs (Mbbls/d)

     

    3

     

     

    6

     

     

    9

     

     

    10

     

     

    7

     

     

     

    8

     

     

    8

     

     

    8

     

     

    Crude Oil (Mbbls/d)

     

    1

     

     

    3

     

     

    5

     

     

    7

     

     

    4

     

     

     

    5

     

     

    5

     

     

    5

     

     

     

     

    Capital Expenditures and Investments

     

    (UNAUDITED)

     

     

    2023

     

    2024

     

    (Dollars in millions)

    1st Qtr

    2nd Qtr

    3rd Qtr

    4th Qtr

    Year

     

    1st Qtr

    2nd Qtr

    Year

     

     

     

     

     

     

     

     

     

     

     

     

    Capital expenditures:

     

     

     

     

     

     

     

     

     

     

    Transmission & Gulf of Mexico

    $

    205

    $

    263

    $

    382

    $

    404

    $

    1,254

     

    $

    310

    $

    397

    $

    707

     

    Northeast G&P

     

    99

     

    74

     

    115

     

    71

     

    359

     

     

    71

     

    46

     

    117

     

    West

     

    169

     

    197

     

    141

     

    121

     

    628

     

     

    120

     

    90

     

    210

     

    Other

     

    72

     

    76

     

    52

     

    75

     

    275

     

     

    43

     

    46

     

    89

     

    Total (1)

    $

    545

    $

    610

    $

    690

    $

    671

    $

    2,516

     

    $

    544

    $

    579

    $

    1,123

     

     

     

     

     

     

     

     

     

     

     

     

    Purchases of and contributions to equity-method investments:

     

     

     

     

     

     

     

     

     

     

    Transmission & Gulf of Mexico

    $

    8

    $

    18

    $

    6

    $

    9

    $

    41

     

    $

    27

    $

    10

    $

    37

     

    Northeast G&P

     

    31

     

    12

     

    4

     

    52

     

    99

     

     

    25

     

    19

     

    44

     

    West

     

    —

     

    —

     

    1

     

    —

     

    1

     

     

    —

     

    1

     

    1

     

    Other

     

    —

     

    —

     

    —

     

    —

     

    —

     

     

    —

     

    —

     

    —

     

    Total

    $

    39

    $

    30

    $

    11

    $

    61

    $

    141

     

    $

    52

    $

    30

    $

    82

     

     

     

     

     

     

     

     

     

     

     

     

    Summary:

     

     

     

     

     

     

     

     

     

     

    Transmission & Gulf of Mexico

    $

    213

    $

    281

    $

    388

    $

    413

    $

    1,295

     

    $

    337

    $

    407

    $

    744

     

    Northeast G&P

     

    130

     

    86

     

    119

     

    123

     

    458

     

     

    96

     

    65

     

    161

     

    West

     

    169

     

    197

     

    142

     

    121

     

    629

     

     

    120

     

    91

     

    211

     

    Other

     

    72

     

    76

     

    52

     

    75

     

    275

     

     

    43

     

    46

     

    89

     

    Total

    $

    584

    $

    640

    $

    701

    $

    732

    $

    2,657

     

    $

    596

    $

    609

    $

    1,205

     

     

     

     

     

     

     

     

     

     

     

     

    Capital investments:

     

     

     

     

     

     

     

     

     

     

    Increases to property, plant, and equipment

    $

    484

    $

    684

    $

    792

    $

    604

    $

    2,564

     

    $

    509

    $

    632

    $

    1,141

     

    Purchases of businesses, net of cash acquired

     

    1,056

     

    (3)

     

    (29)

     

    544

     

    1,568

     

     

    1,851

     

    (7)

     

    1,844

     

    Purchases of and contributions to equity-method investments

     

    39

     

    30

     

    11

     

    61

     

    141

     

     

    52

     

    30

     

    82

     

    Purchases of other long-term investments

     

    2

     

    1

     

    2

     

    1

     

    6

     

     

    2

     

    1

     

    3

     

    Total

    $

    1,581

    $

    712

    $

    776

    $

    1,210

    $

    4,279

     

    $

    2,414

    $

    656

    $

    3,070

     

     

     

     

     

     

     

     

     

     

     

     

    (1) Increases to property, plant, and equipment

    $

    484

    $

    684

    $

    792

    $

    604

    $

    2,564

     

    $

    509

    $

    632

    $

    1,141

     

    Changes in related accounts payable and accrued liabilities

     

    61

     

    (74)

     

    (102)

     

    67

     

    (48)

     

     

    35

     

    (53)

     

    (18)

     

    Capital expenditures

    $

    545

    $

    610

    $

    690

    $

    671

    $

    2,516

     

    $

    544

    $

    579

    $

    1,123

     

     

     

     

     

     

     

     

     

     

     

     

    Contributions from noncontrolling interests

    $

    3

    $

    15

    $

    —

    $

    —

    $

    18

     

    $

    26

    $

    10

    $

    36

     

    Contributions in aid of construction

    $

    11

    $

    7

    $

    2

    $

    8

    $

    28

     

    $

    10

    $

    13

    $

    23

     

    Proceeds from sale of business

    $

    —

    $

    —

    $

    348

    $

    (2)

    $

    346

     

    $

    —

    $

    —

    $

    —

     

    Non-GAAP Measures

    This news release and accompanying materials may include certain financial measures – adjusted EBITDA, adjusted income ("earnings"), adjusted earnings per share, available funds from operations and dividend coverage ratio – that are non-GAAP financial measures as defined under the rules of the SEC.

    Our segment performance measure, modified EBITDA, is defined as net income (loss) before income (loss) from discontinued operations, income tax expense, interest expense, equity earnings from equity-method investments, other net investing income, impairments of equity investments and goodwill, depreciation and amortization expense, and accretion expense associated with asset retirement obligations for nonregulated operations. We also add our proportional ownership share (based on ownership interest) of modified EBITDA of equity-method investments.

    Adjusted EBITDA further excludes items of income or loss that we characterize as unrepresentative of our ongoing operations. Such items are excluded from net income to determine adjusted income and adjusted earnings per share. Management believes this measure provides investors meaningful insight into results from ongoing operations.

    Available funds from operations (AFFO) is defined as net income (loss) excluding the effect of certain noncash items, reduced by distributions from equity-method investees, net distributions to noncontrolling interests, and preferred dividends. AFFO may also be adjusted to exclude certain items that we characterize as unrepresentative of our ongoing operations.

    This news release is accompanied by a reconciliation of these non-GAAP financial measures to their nearest GAAP financial measures. Management uses these financial measures because they are accepted financial indicators used by investors to compare company performance. In addition, management believes that these measures provide investors an enhanced perspective of the operating performance of assets and the cash that the business is generating.

    Neither adjusted EBITDA, adjusted income, nor available funds from operations are intended to represent cash flows for the period, nor are they presented as an alternative to net income or cash flow from operations. They should not be considered in isolation or as substitutes for a measure of performance prepared in accordance with United States generally accepted accounting principles.

    Reconciliation of Income (Loss) from Continuing Operations Attributable to The Williams Companies, Inc. to Non-GAAP Adjusted Income

     

    (UNAUDITED)

     

     

    2023

     

    2024

     

    (Dollars in millions, except per-share amounts)

    1st Qtr

    2nd Qtr

    3rd Qtr

    4th Qtr

    Year

     

    1st Qtr

    2nd Qtr

    Year

     

     

     

     

     

     

     

     

     

     

     

     

    Income (loss) from continuing operations attributable to The Williams Companies, Inc. available to common stockholders

    $

    926

     

    $

    547

     

    $

    654

     

    $

    1,146

     

    $

    3,273

     

     

    $

    631

     

    $

    401

     

    $

    1,032

     

     

     

     

     

     

     

     

     

     

     

     

     

    Income (loss) from continuing operations - diluted earnings (loss) per common share (1)

    $

    .76

     

    $

    .45

     

    $

    .54

     

    $

    .94

     

    $

    2.68

     

     

    $

    .52

     

    $

    .33

     

    $

    .84

     

     

    Adjustments:

     

     

     

     

     

     

     

     

     

     

    Transmission & Gulf of Mexico

     

     

     

     

     

     

     

     

     

     

    MountainWest acquisition and transition-related costs*

    $

    13

     

    $

    17

     

    $

    3

     

    $

    9

     

    $

    42

     

     

    $

    —

     

    $

    1

     

    $

    1

     

     

    Gulf Coast Storage acquisition and transition-related costs*

     

    —

     

     

    —

     

     

    —

     

     

    1

     

     

    1

     

     

     

    10

     

     

    3

     

     

    13

     

     

    Gain on sale of business

     

    —

     

     

    —

     

     

    (130

    )

     

    1

     

     

    (129

    )

     

     

    —

     

     

    —

     

     

    —

     

     

    Total Transmission & Gulf of Mexico adjustments

     

    13

     

     

    17

     

     

    (127

    )

     

    11

     

     

    (86

    )

     

     

    10

     

     

    4

     

     

    14

     

     

    Northeast G&P

     

     

     

     

     

     

     

     

     

     

    Accrual for loss contingency*

     

    —

     

     

    —

     

     

    —

     

     

    10

     

     

    10

     

     

     

    —

     

     

    (3

    )

     

    (3

    )

     

    Our share of operator transition costs at Blue Racer Midstream*

     

    —

     

     

    —

     

     

    —

     

     

    —

     

     

    —

     

     

     

    —

     

     

    1

     

     

    1

     

     

    Our share of accrual for loss contingency at Aux Sable Liquid

    Products LP

     

    —

     

     

    —

     

     

    31

     

     

    (2

    )

     

    29

     

     

     

    —

     

     

    —

     

     

    —

     

     

    Total Northeast G&P adjustments

     

    —

     

     

    —

     

     

    31

     

     

    8

     

     

    39

     

     

     

    —

     

     

    (2

    )

     

    (2

    )

     

    West

     

     

     

     

     

     

     

     

     

     

    Cureton acquisition and transition-related costs*

     

    —

     

     

    —

     

     

    —

     

     

    6

     

     

    6

     

     

     

    1

     

     

    1

     

     

    2

     

     

    Gain from contract settlement

     

    (18

    )

     

    —

     

     

    —

     

     

    —

     

     

    (18

    )

     

     

    —

     

     

    —

     

     

    —

     

     

    Impairment of assets held for sale

     

    —

     

     

    —

     

     

    —

     

     

    10

     

     

    10

     

     

     

    —

     

     

    —

     

     

    —

     

     

    Total West adjustments

     

    (18

    )

     

    —

     

     

    —

     

     

    16

     

     

    (2

    )

     

     

    1

     

     

    1

     

     

    2

     

     

    Gas & NGL Marketing Services

     

     

     

     

     

     

     

     

     

     

    Impact of volatility on NGL linefill transactions*

     

    (3

    )

     

    10

     

     

    (3

    )

     

    5

     

     

    9

     

     

     

    (6

    )

     

    5

     

     

    (1

    )

     

    Net unrealized (gain) loss from derivative instruments

     

    (333

    )

     

    (94

    )

     

    (24

    )

     

    (208

    )

     

    (659

    )

     

     

    94

     

     

    107

     

     

    201

     

     

    Total Gas & NGL Marketing Services adjustments

     

    (336

    )

     

    (84

    )

     

    (27

    )

     

    (203

    )

     

    (650

    )

     

     

    88

     

     

    112

     

     

    200

     

     

    Other

     

     

     

     

     

     

     

     

     

     

    Net unrealized (gain) loss from derivative instruments

     

    6

     

     

    11

     

     

    1

     

     

    (19

    )

     

    (1

    )

     

     

    (2

    )

     

    24

     

     

    22

     

     

    Net gain from Energy Transfer litigation judgment

     

    —

     

     

    —

     

     

    —

     

     

    (534

    )

     

    (534

    )

     

     

    —

     

     

    —

     

     

    —

     

     

    Total Other adjustments

     

    6

     

     

    11

     

     

    1

     

     

    (553

    )

     

    (535

    )

     

     

    (2

    )

     

    24

     

     

    22

     

     

    Adjustments included in Modified EBITDA

     

    (335

    )

     

    (56

    )

     

    (122

    )

     

    (721

    )

     

    (1,234

    )

     

     

    97

     

     

    139

     

     

    236

     

     

    Adjustments below Modified EBITDA

     

     

     

     

     

     

     

     

     

     

    Gain on remeasurement of RMM investment

     

    —

     

     

    —

     

     

    —

     

     

    (30

    )

     

    (30

    )

     

     

    —

     

     

    —

     

     

    —

     

     

    Imputed interest expense on deferred consideration obligations*

     

    —

     

     

    —

     

     

    —

     

     

    —

     

     

    —

     

     

     

    12

     

     

    12

     

     

    24

     

     

    Amortization of intangible assets from Sequent acquisition

     

    15

     

     

    14

     

     

    15

     

     

    15

     

     

    59

     

     

     

    7

     

     

    7

     

     

    14

     

     

     

     

    15

     

     

    14

     

     

    15

     

     

    (15

    )

     

    29

     

     

     

    19

     

     

    19

     

     

    38

     

     

    Total adjustments

     

    (320

    )

     

    (42

    )

     

    (107

    )

     

    (736

    )

     

    (1,205

    )

     

     

    116

     

     

    158

     

     

    274

     

     

    Less tax effect for above items

     

    78

     

     

    10

     

     

    25

     

     

    178

     

     

    291

     

     

     

    (28

    )

     

    (38

    )

     

    (66

    )

     

    Adjustments for tax-related items (2)

     

    —

     

     

    —

     

     

    (25

    )

     

    —

     

     

    (25

    )

     

     

    —

     

     

    —

     

     

    —

     

     

    Adjusted income from continuing operations available to common stockholders

    $

    684

     

    $

    515

     

    $

    547

     

    $

    588

     

    $

    2,334

     

     

    $

    719

     

    $

    521

     

    $

    1,240

     

     

    Adjusted income from continuing operations - diluted earnings per common share (1)

    $

    .56

     

    $

    .42

     

    $

    .45

     

    $

    .48

     

    $

    1.91

     

     

    $

    .59

     

    $

    .43

     

    $

    1.01

     

     

    Weighted-average shares - diluted (thousands)

     

    1,225,781

     

     

    1,219,915

     

     

    1,220,073

     

     

    1,221,894

     

     

    1,221,616

     

     

     

    1,222,222

     

     

    1,222,236

     

     

    1,222,229

     

     

    (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) The third quarter of 2023 includes an adjustment associated with a decrease in our estimated deferred state income tax rate.

     

    *Amounts for the 2024 periods are included in Additional adjustments on the Reconciliation of Cash Flow from Operating Activities to Non-GAAP Available Funds from Operations (AFFO).

     

    Reconciliation of "Net Income (Loss)" to "Modified EBITDA" and Non-GAAP "Adjusted EBITDA"

     

    (UNAUDITED)

     

     

    2023

     

    2024

     

    (Dollars in millions)

    1st Qtr

    2nd Qtr

    3rd Qtr

    4th Qtr

    Year

     

    1st Qtr

    2nd Qtr

    Year

     

     

     

     

     

     

     

     

     

     

     

     

    Net income (loss)

    $

    957

     

    $

    494

     

    $

    684

     

    $

    1,168

     

    $

    3,303

     

     

    $

    662

     

    $

    426

     

    $

    1,088

     

     

    Provision (benefit) for income taxes

     

    284

     

     

    175

     

     

    176

     

     

    370

     

     

    1,005

     

     

     

    193

     

     

    129

     

     

    322

     

     

    Interest expense

     

    294

     

     

    306

     

     

    314

     

     

    322

     

     

    1,236

     

     

     

    349

     

     

    339

     

     

    688

     

     

    Equity (earnings) losses

     

    (147

    )

     

    (160

    )

     

    (127

    )

     

    (155

    )

     

    (589

    )

     

     

    (137

    )

     

    (147

    )

     

    (284

    )

     

    Other investing (income) loss - net

     

    (8

    )

     

    (13

    )

     

    (24

    )

     

    (63

    )

     

    (108

    )

     

     

    (24

    )

     

    (18

    )

     

    (42

    )

     

    Proportional Modified EBITDA of equity-method investments

     

    229

     

     

    249

     

     

    215

     

     

    246

     

     

    939

     

     

     

    228

     

     

    238

     

     

    466

     

     

    Depreciation and amortization expenses

     

    506

     

     

    515

     

     

    521

     

     

    529

     

     

    2,071

     

     

     

    548

     

     

    540

     

     

    1,088

     

     

    Accretion expense associated with asset retirement obligations for nonregulated operations

     

    15

     

     

    14

     

     

    14

     

     

    16

     

     

    59

     

     

     

    18

     

     

    21

     

     

    39

     

     

    (Income) loss from discontinued operations, net of tax

     

    —

     

     

    87

     

     

    1

     

     

    9

     

     

    97

     

     

     

    —

     

     

    —

     

     

    —

     

     

    Modified EBITDA

    $

    2,130

     

    $

    1,667

     

    $

    1,774

     

    $

    2,442

     

    $

    8,013

     

     

    $

    1,837

     

    $

    1,528

     

    $

    3,365

     

     

     

     

     

     

     

     

     

     

     

     

     

    Transmission & Gulf of Mexico

    $

    715

     

    $

    731

     

    $

    881

     

    $

    741

     

    $

    3,068

     

     

    $

    829

     

    $

    808

     

    $

    1,637

     

     

    Northeast G&P

     

    470

     

     

    515

     

     

    454

     

     

    477

     

     

    1,916

     

     

     

    504

     

     

    481

     

     

    985

     

     

    West

     

    304

     

     

    312

     

     

    315

     

     

    307

     

     

    1,238

     

     

     

    327

     

     

    318

     

     

    645

     

     

    Gas & NGL Marketing Services

     

    567

     

     

    68

     

     

    43

     

     

    272

     

     

    950

     

     

     

    101

     

     

    (126

    )

     

    (25

    )

     

    Other

     

    74

     

     

    41

     

     

    81

     

     

    645

     

     

    841

     

     

     

    76

     

     

    47

     

     

    123

     

     

    Total Modified EBITDA

    $

    2,130

     

    $

    1,667

     

    $

    1,774

     

    $

    2,442

     

    $

    8,013

     

     

    $

    1,837

     

    $

    1,528

     

    $

    3,365

     

     

     

     

     

     

     

     

     

     

     

     

     

    Adjustments (1):

     

     

     

     

     

     

     

     

     

     

    Transmission & Gulf of Mexico

    $

    13

     

    $

    17

     

    $

    (127

    )

    $

    11

     

    $

    (86

    )

     

    $

    10

     

    $

    4

     

    $

    14

     

     

    Northeast G&P

     

    —

     

     

    —

     

     

    31

     

     

    8

     

     

    39

     

     

     

    —

     

     

    (2

    )

     

    (2

    )

     

    West

     

    (18

    )

     

    —

     

     

    —

     

     

    16

     

     

    (2

    )

     

     

    1

     

     

    1

     

     

    2

     

     

    Gas & NGL Marketing Services

     

    (336

    )

     

    (84

    )

     

    (27

    )

     

    (203

    )

     

    (650

    )

     

     

    88

     

     

    112

     

     

    200

     

     

    Other

     

    6

     

     

    11

     

     

    1

     

     

    (553

    )

     

    (535

    )

     

     

    (2

    )

     

    24

     

     

    22

     

     

    Total Adjustments

    $

    (335

    )

    $

    (56

    )

    $

    (122

    )

    $

    (721

    )

    $

    (1,234

    )

     

    $

    97

     

    $

    139

     

    $

    236

     

     

     

     

     

     

     

     

     

     

     

     

     

    Adjusted EBITDA:

     

     

     

     

     

     

     

     

     

     

    Transmission & Gulf of Mexico

    $

    728

     

    $

    748

     

    $

    754

     

    $

    752

     

    $

    2,982

     

     

    $

    839

     

    $

    812

     

    $

    1,651

     

     

    Northeast G&P

     

    470

     

     

    515

     

     

    485

     

     

    485

     

     

    1,955

     

     

     

    504

     

     

    479

     

     

    983

     

     

    West

     

    286

     

     

    312

     

     

    315

     

     

    323

     

     

    1,236

     

     

     

    328

     

     

    319

     

     

    647

     

     

    Gas & NGL Marketing Services

     

    231

     

     

    (16

    )

     

    16

     

     

    69

     

     

    300

     

     

     

    189

     

     

    (14

    )

     

    175

     

     

    Other

     

    80

     

     

    52

     

     

    82

     

     

    92

     

     

    306

     

     

     

    74

     

     

    71

     

     

    145

     

     

    Total Adjusted EBITDA

    $

    1,795

     

    $

    1,611

     

    $

    1,652

     

    $

    1,721

     

    $

    6,779

     

     

    $

    1,934

     

    $

    1,667

     

    $

    3,601

     

     

     

     

     

     

     

     

     

     

     

     

     

    (1) Adjustments by segment are detailed in the "Reconciliation of Income (Loss) from Continuing Operations Attributable to The Williams Companies, Inc. to Non-GAAP Adjusted Income," which is also included in these materials.

     

    Reconciliation of Cash Flow from Operating Activities to Non-GAAP Available Funds from Operations (AFFO)

     

    (UNAUDITED)

     

     

    2023

     

    2024

     

    (Dollars in millions, except coverage ratios)

    1st Qtr

    2nd Qtr

    3rd Qtr

    4th Qtr

    Year

     

    1st Qtr

    2nd Qtr

    Year

     

     

     

     

     

     

     

     

     

     

     

     

    Net cash provided (used) by operating activities

    $

    1,514

     

    $

    1,377

     

    $

    1,234

     

    $

    1,813

     

    $

    5,938

     

     

    $

    1,234

     

    $

    1,279

     

    $

    2,513

     

     

    Exclude: Cash (provided) used by changes in:

     

     

     

     

     

     

     

     

     

     

    Accounts receivable

     

    (1,269

    )

     

    (154

    )

     

    128

     

     

    206

     

     

    (1,089

    )

     

     

    (314

    )

     

    44

     

     

    (270

    )

     

    Inventories, including write-downs

     

    (45

    )

     

    (19

    )

     

    7

     

     

    14

     

     

    (43

    )

     

     

    (38

    )

     

    35

     

     

    (3

    )

     

    Other current assets and deferred charges

     

    4

     

     

    (28

    )

     

    29

     

     

    (65

    )

     

    (60

    )

     

     

    (9

    )

     

    (3

    )

     

    (12

    )

     

    Accounts payable

     

    1,017

     

     

    203

     

     

    (148

    )

     

    (63

    )

     

    1,009

     

     

     

    309

     

     

    (90

    )

     

    219

     

     

    Accrued and other current liabilities

     

    318

     

     

    (246

    )

     

    42

     

     

    (95

    )

     

    19

     

     

     

    218

     

     

    (142

    )

     

    76

     

     

    Changes in current and noncurrent commodity derivative assets and liabilities

     

    (82

    )

     

    (37

    )

     

    (53

    )

     

    (28

    )

     

    (200

    )

     

     

    68

     

     

    73

     

     

    141

     

     

    Other, including changes in noncurrent assets and liabilities

     

    40

     

     

    47

     

     

    53

     

     

    106

     

     

    246

     

     

     

    61

     

     

    90

     

     

    151

     

     

    Preferred dividends paid

     

    (1

    )

     

    —

     

     

    (1

    )

     

    (1

    )

     

    (3

    )

     

     

    (1

    )

     

    —

     

     

    (1

    )

     

    Dividends and distributions paid to noncontrolling interests

     

    (54

    )

     

    (58

    )

     

    (62

    )

     

    (39

    )

     

    (213

    )

     

     

    (64

    )

     

    (66

    )

     

    (130

    )

     

    Contributions from noncontrolling interests

     

    3

     

     

    15

     

     

    —

     

     

    —

     

     

    18

     

     

     

    26

     

     

    10

     

     

    36

     

     

    Adjustment to exclude litigation-related charges in discontinued operations

     

    —

     

     

    115

     

     

    1

     

     

    9

     

     

    125

     

     

     

    —

     

     

    —

     

     

    —

     

     

    Adjustment to exclude net gain from Energy Transfer litigation judgment

     

    —

     

     

    —

     

     

    —

     

     

    (534

    )

     

    (534

    )

     

     

    —

     

     

    —

     

     

    —

     

     

    Additional Adjustments *

     

    —

     

     

    —

     

     

    —

     

     

    —

     

     

    —

     

     

     

    17

     

     

    20

     

     

    37

     

     

    Available funds from operations

    $

    1,445

     

    $

    1,215

     

    $

    1,230

     

    $

    1,323

     

    $

    5,213

     

     

    $

    1,507

     

    $

    1,250

     

    $

    2,757

     

     

     

     

     

     

     

     

     

     

     

     

     

    Common dividends paid

    $

    546

     

    $

    545

     

    $

    544

     

    $

    544

     

    $

    2,179

     

     

    $

    579

     

    $

    579

     

    $

    1,158

     

     

     

     

     

     

     

     

     

     

     

     

     

    Coverage ratio:

     

     

     

     

     

     

     

     

     

     

    Available funds from operations divided by Common dividends paid

     

    2.65

     

     

    2.23

     

     

    2.26

     

     

    2.43

     

     

    2.39

     

     

     

    2.60

     

     

    2.16

     

     

    2.38

     

     

     

     

     

     

     

     

     

     

     

     

     

    * See detail on Reconciliation of Income (Loss) from Continuing Operations Attributable to The Williams Companies, Inc. to Non-GAAP Adjusted Income.

     

     

     

    Reconciliation of Net Income (Loss) from Continuing Operations to Modified EBITDA, Non-GAAP Adjusted EBITDA and Cash Flow from Operating Activities to Non-GAAP Available Funds from Operations (AFFO)

     

     

     

     

     

     

     

     

     

    2024 Guidance

     

    2025 Guidance

    (Dollars in millions, except per-share amounts and coverage ratio)

     

    Low

     

    Mid

     

    High

     

    Low

     

    Mid

     

    High

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net income (loss) from continuing operations

     

    $

    2,094

     

    $

    2,219

     

     

    $

    2,344

     

    $

    2,373

     

    $

    2,523

     

     

    $

    2,673

    Provision (benefit) for income taxes

     

     

    670

     

     

    695

     

     

     

    720

     

     

    735

     

     

    785

     

     

     

    835

    Interest expense

     

     

     

     

    1,380

     

     

     

     

     

     

     

    1,390

     

     

     

    Equity (earnings) losses

     

     

     

     

    (535

    )

     

     

     

     

     

     

    (610

    )

     

     

    Proportional Modified EBITDA of equity-method investments

     

     

     

     

    895

     

     

     

     

     

     

     

    990

     

     

     

    Depreciation and amortization expenses and accretion for asset retirement obligations associated with nonregulated operations

     

     

     

     

    2,270

     

     

     

     

     

     

     

    2,325

     

     

     

    Other

     

     

     

     

    (6

    )

     

     

     

     

     

     

    (8

    )

     

     

    Modified EBITDA

     

    $

    6,768

     

    $

    6,918

     

     

    $

    7,068

     

    $

    7,195

     

    $

    7,395

     

     

    $

    7,595

    EBITDA Adjustments

     

     

     

     

    32

     

     

     

     

     

     

     

    5

     

     

     

    Adjusted EBITDA

     

    $

    6,800

     

    $

    6,950

     

     

    $

    7,100

     

    $

    7,200

     

    $

    7,400

     

     

    $

    7,600

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net income (loss) from continuing operations

     

    $

    2,094

     

    $

    2,219

     

     

    $

    2,344

     

    $

    2,373

     

    $

    2,523

     

     

    $

    2,673

    Less: Net income (loss) attributable to noncontrolling interests and preferred dividends

     

     

     

     

    115

     

     

     

     

     

     

     

    115

     

     

     

    Net income (loss) from continuing operations attributable to The Williams Companies, Inc. available to common stockholders

     

    $

    1,979

     

    $

    2,104

     

     

    $

    2,229

     

    $

    2,258

     

    $

    2,408

     

     

    $

    2,558

     

     

     

     

     

     

     

     

     

     

     

     

     

    Adjustments:

     

     

     

     

     

     

     

     

     

     

     

     

    Adjustments included in Modified EBITDA (1)

     

     

     

     

    32

     

     

     

     

     

     

     

    5

     

     

     

    Adjustments below Modified EBITDA (2)

     

     

     

     

    29

     

     

     

     

     

     

     

    18

     

     

     

    Allocation of adjustments to noncontrolling interests

     

     

     

     

    —

     

     

     

     

     

     

     

    —

     

     

     

    Total adjustments

     

     

     

     

    61

     

     

     

     

     

     

     

    23

     

     

     

    Less tax effect for above items

     

     

     

     

    (15

    )

     

     

     

     

     

     

    (6

    )

     

     

    Adjusted income from continuing operations available to common stockholders

     

    $

    2,025

     

    $

    2,150

     

     

    $

    2,275

     

    $

    2,275

     

    $

    2,425

     

     

    $

    2,575

    Adjusted income from continuing operations - diluted earnings per common share

     

    $

    1.65

     

    $

    1.76

     

     

    $

    1.86

     

    $

    1.85

     

    $

    1.97

     

     

    $

    2.10

    Weighted-average shares - diluted (millions)

     

     

     

     

    1,224

     

     

     

     

     

     

     

    1,228

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Available Funds from Operations (AFFO):

     

     

     

     

     

     

     

     

     

     

     

     

    Net cash provided by operating activities (net of changes in working capital, changes in current and noncurrent derivative assets and liabilities, and changes in other, including changes in noncurrent assets and liabilities)

     

    $

    5,125

     

    $

    5,250

     

     

    $

    5,375

     

    $

    5,295

     

    $

    5,445

     

     

    $

    5,595

    Preferred dividends paid

     

     

     

     

    (3

    )

     

     

     

     

     

     

    (3

    )

     

     

    Dividends and distributions paid to noncontrolling interests

     

     

     

     

    (215

    )

     

     

     

     

     

     

    (235

    )

     

     

    Contributions from noncontrolling interests

     

     

     

     

    18

     

     

     

     

     

     

     

    18

     

     

     

    Available funds from operations (AFFO)

     

    $

    4,925

     

    $

    5,050

     

     

    $

    5,175

     

    $

    5,075

     

    $

    5,225

     

     

    $

    5,375

    AFFO per common share

     

    $

    4.02

     

    $

    4.13

     

     

    $

    4.23

     

    $

    4.13

     

    $

    4.25

     

     

    $

    4.38

    Common dividends paid

     

     

     

    $

    2,320

     

     

     

     

    5%-7% Dividend growth

    Coverage Ratio (AFFO/Common dividends paid)

     

    2.12x

     

    2.18x

     

    2.23x

     

     

     

    ~2.12x

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (1) Adjustments reflect transaction and transition costs of acquisitions

     

     

     

     

     

     

    (2) Adjustments reflect amortization of intangible assets from Sequent acquisition

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Forward-Looking Statements

    The reports, filings, and other public announcements of The Williams Companies, Inc. (Williams) may contain or incorporate by reference statements that do not directly or exclusively relate to historical facts. Such statements are "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended (Securities Act), and Section 21E of the Securities Exchange Act of 1934, as amended (Exchange Act). These forward-looking statements relate to anticipated financial performance, management's plans and objectives for future operations, business prospects, outcomes of regulatory proceedings, market conditions, and other matters. We make these forward-looking statements in reliance on the safe harbor protections provided under the Private Securities Litigation Reform Act of 1995.

    All statements, other than statements of historical facts, included in this report that address activities, events, or developments that we expect, believe, or anticipate will exist or may occur in the future, are forward-looking statements. Forward-looking statements can be identified by various forms of words such as "anticipates," "believes," "seeks," "could," "may," "should," "continues," "estimates," "expects," "forecasts," "intends," "might," "goals," "objectives," "targets," "planned," "potential," "projects," "scheduled," "will," "assumes," "guidance," "outlook," "in-service date," or other similar expressions. These forward-looking statements are based on management's beliefs and assumptions and on information currently available to management and include, among others, statements regarding:

    • Levels of dividends to Williams stockholders;
    • Future credit ratings of Williams and its affiliates;
    • Amounts and nature of future capital expenditures;
    • Expansion and growth of our business and operations;
    • Expected in-service dates for capital projects;
    • Financial condition and liquidity;
    • Business strategy;
    • Cash flow from operations or results of operations;
    • Seasonality of certain business components;
    • Natural gas, natural gas liquids, and crude oil prices, supply, and demand;
    • Demand for our services.

    Forward-looking statements are based on numerous assumptions, uncertainties, and risks that could cause future events or results to be materially different from those stated or implied in this report. Many of the factors that will determine these results are beyond our ability to control or predict. Specific factors that could cause actual results to differ from results contemplated by the forward-looking statements include, among others, the following:

    • Availability of supplies, market demand, and volatility of prices;
    • Development and rate of adoption of alternative energy sources;
    • The impact of existing and future laws and regulations, the regulatory environment, environmental matters, and litigation, as well as our ability and the ability of other energy companies with whom we conduct or seek to conduct business, to obtain necessary permits and approvals, and our ability to achieve favorable rate proceeding outcomes;
    • Our exposure to the credit risk of our customers and counterparties;
    • Our ability to acquire new businesses and assets and successfully integrate those operations and assets into existing businesses as well as successfully expand our facilities, and consummate asset sales on acceptable terms;
    • Whether we are able to successfully identify, evaluate, and timely execute our capital projects and investment opportunities;
    • The strength and financial resources of our competitors and the effects of competition;
    • The amount of cash distributions from and capital requirements of our investments and joint ventures in which we participate;
    • Whether we will be able to effectively execute our financing plan;
    • Increasing scrutiny and changing expectations from stakeholders with respect to our environmental, social, and governance practices;
    • The physical and financial risks associated with climate change;
    • The impacts of operational and developmental hazards and unforeseen interruptions;
    • The risks resulting from outbreaks or other public health crises;
    • Risks associated with weather and natural phenomena, including climate conditions and physical damage to our facilities;
    • Acts of terrorism, cybersecurity incidents, and related disruptions;
    • Our costs and funding obligations for defined benefit pension plans and other postretirement benefit plans;
    • Changes in maintenance and construction costs, as well as our ability to obtain sufficient construction-related inputs, including skilled labor;
    • Inflation, interest rates, and general economic conditions (including future disruptions and volatility in the global credit markets and the impact of these events on customers and suppliers);
    • Risks related to financing, including restrictions stemming from debt agreements, future changes in credit ratings as determined by nationally recognized credit rating agencies, and the availability and cost of capital;
    • The ability of the members of the Organization of Petroleum Exporting Countries and other oil exporting nations to agree to and maintain oil price and production controls and the impact on domestic production;
    • Changes in the current geopolitical situation, including the Russian invasion of Ukraine and conflicts in the Middle East, including between Israel and Hamas and conflicts involving Iran and its proxy forces;
    • Changes in U.S. governmental administration and policies;
    • Whether we are able to pay current and expected levels of dividends;
    • Additional risks described in our filings with the Securities and Exchange Commission (SEC).

    Given the uncertainties and risk factors that could cause our actual results to differ materially from those contained in any forward-looking statement, we caution investors not to unduly rely on our forward-looking statements. We disclaim any obligations to, and do not intend to, update the above list or announce publicly the result of any revisions to any of the forward-looking statements to reflect future events or developments.

    In addition to causing our actual results to differ, the factors listed above and referred to below may cause our intentions to change from those statements of intention set forth in this report. Such changes in our intentions may also cause our results to differ. We may change our intentions, at any time and without notice, based upon changes in such factors, our assumptions, or otherwise.

    Because forward-looking statements involve risks and uncertainties, we caution that there are important factors, in addition to those listed above, that may cause actual results to differ materially from those contained in the forward-looking statements. For a detailed discussion of those factors, see Part I, Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2023, as filed with the SEC on February 21, 2024, and as may be supplemented by disclosures in Part II, Item 1A. Risk Factors in subsequent Quarterly Reports on Form 10-Q.

    View source version on businesswire.com: https://www.businesswire.com/news/home/20240805813540/en/

    Get the next $WMB alert in real time by email

    Chat with this insight

    Save time and jump to the most important pieces.

    Recent Analyst Ratings for
    $WMB

    DatePrice TargetRatingAnalyst
    1/10/2025$51.00Sector Perform
    Scotiabank
    10/17/2024$55.00Buy
    BofA Securities
    10/4/2024$52.00 → $58.00Equal-Weight → Overweight
    Morgan Stanley
    7/30/2024Buy → Neutral
    Seaport Research Partners
    6/20/2024Hold → Buy
    Argus
    6/4/2024$38.00 → $46.00Equal Weight → Overweight
    Wells Fargo
    4/18/2024$34.00Peer Perform → Underperform
    Wolfe Research
    10/6/2023$35.00Neutral
    Goldman
    More analyst ratings

    $WMB
    SEC Filings

    See more
    • Williams Companies Inc. filed SEC Form 8-K: Leadership Update, Other Events, Regulation FD Disclosure

      8-K - WILLIAMS COMPANIES, INC. (0000107263) (Filer)

      5/5/25 4:30:43 PM ET
      $WMB
      Natural Gas Distribution
      Utilities
    • Williams Companies Inc. filed SEC Form 8-K: Results of Operations and Financial Condition, Financial Statements and Exhibits

      8-K - WILLIAMS COMPANIES, INC. (0000107263) (Filer)

      5/5/25 4:19:43 PM ET
      $WMB
      Natural Gas Distribution
      Utilities
    • Williams Companies Inc. filed SEC Form 8-K: Regulation FD Disclosure

      8-K - WILLIAMS COMPANIES, INC. (0000107263) (Filer)

      5/2/25 8:30:58 AM ET
      $WMB
      Natural Gas Distribution
      Utilities

    $WMB
    Press Releases

    Fastest customizable press release news feed in the world

    See more
    • Williams Announces Strong First-Quarter 2025 Results and Raises Full-Year 2025 Guidance

        Williams (NYSE:WMB) today announced its unaudited financial results for the three months ended March 31, 2025. Performance of base business drives results across key financial metrics GAAP net income: $690 million, or $0.56 per diluted share (EPS), up 9% and 8%, respectively, vs. 1Q 2024 Adjusted net income: $730 million, or $0.60 per diluted share (Adj. EPS) Adjusted EBITDA: $1.989 billion – up $55 million or 3% vs. 1Q 2024 Cash flow from operations (CFFO): $1.433 billion – up $199 million or 16% vs. 1Q 2024 Available funds from operations (AFFO): $1.445 billion Dividend coverage ratio: 2.37x (AFFO basis) Record contracted transmission capacity of 34.3 Bcf/d Increasing

      5/5/25 4:15:00 PM ET
      $WMB
      Natural Gas Distribution
      Utilities
    • Williams Announces Executive Management Changes

      President and CEO Alan Armstrong to become Executive Chairman, effective July 1, 2025 Executive Vice President Chad Zamarin named President and CEO, effective July 1, 2025 Williams (NYSE:WMB) today announced that effective July 1, 2025, President and CEO Alan Armstrong will become executive chairman of the Williams Board of Directors and Chad Zamarin, currently executive vice president of Corporate Strategic Development, will succeed him as president and CEO and will join the Williams board. Stephen Bergstrom, current chairman of the board, will transition to lead independent director. This press release features multimedia. View the full release here: https://www.businesswire.com/news

      5/5/25 4:15:00 PM ET
      $WMB
      Natural Gas Distribution
      Utilities
    • Williams Announces Quarterly Cash Dividend

      Williams' (NYSE:WMB) board of directors has approved a regular dividend of $0.50 per share, or $2.00 annualized, on the company's common stock, payable on June 30, 2025, to holders of record at the close of business on June 13, 2025. This is a 5.3% increase from Williams' 2024 quarterly dividend of $0.4750 per share. Some portion of this distribution may be considered a return of capital for tax purposes. Additional information regarding return of capital distributions is available at Williams' investor relations website. Williams has paid a common stock dividend every quarter since 1974. About Williams Williams (NYSE:WMB) is a trusted energy industry leader committed to safely, reliab

      4/29/25 11:09:00 AM ET
      $WMB
      Natural Gas Distribution
      Utilities

    $WMB
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    See more
    • SEC Form SC 13G/A filed by Williams Companies Inc. (Amendment)

      SC 13G/A - WILLIAMS COMPANIES, INC. (0000107263) (Subject)

      2/13/24 4:55:53 PM ET
      $WMB
      Natural Gas Distribution
      Utilities
    • SEC Form SC 13G/A filed by Williams Companies Inc. (Amendment)

      SC 13G/A - WILLIAMS COMPANIES, INC. (0000107263) (Subject)

      1/29/24 10:22:44 AM ET
      $WMB
      Natural Gas Distribution
      Utilities
    • SEC Form SC 13G/A filed by Williams Companies Inc. (Amendment)

      SC 13G/A - WILLIAMS COMPANIES, INC. (0000107263) (Subject)

      2/14/23 2:29:00 PM ET
      $WMB
      Natural Gas Distribution
      Utilities

    $WMB
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • Executive Vice President & COO Larsen Larry C was granted 10,074 shares, increasing direct ownership by 14% to 82,112 units (SEC Form 4)

      4 - WILLIAMS COMPANIES, INC. (0000107263) (Issuer)

      5/8/25 4:04:34 PM ET
      $WMB
      Natural Gas Distribution
      Utilities
    • SVP & General Counsel Wilson Terrance Lane sold $116,420 worth of shares (2,000 units at $58.21), decreasing direct ownership by 0.62% to 319,645 units (SEC Form 4)

      4 - WILLIAMS COMPANIES, INC. (0000107263) (Issuer)

      5/2/25 11:08:49 AM ET
      $WMB
      Natural Gas Distribution
      Utilities
    • Director Creel Michael A was granted 3,100 shares, increasing direct ownership by 4% to 79,785 units (SEC Form 4)

      4 - WILLIAMS COMPANIES, INC. (0000107263) (Issuer)

      5/1/25 3:25:33 PM ET
      $WMB
      Natural Gas Distribution
      Utilities

    $WMB
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    See more
    • Scotiabank resumed coverage on Williams Cos with a new price target

      Scotiabank resumed coverage of Williams Cos with a rating of Sector Perform and set a new price target of $51.00

      1/10/25 8:46:21 AM ET
      $WMB
      Natural Gas Distribution
      Utilities
    • BofA Securities resumed coverage on Williams Cos with a new price target

      BofA Securities resumed coverage of Williams Cos with a rating of Buy and set a new price target of $55.00

      10/17/24 8:13:15 AM ET
      $WMB
      Natural Gas Distribution
      Utilities
    • Williams Cos upgraded by Morgan Stanley with a new price target

      Morgan Stanley upgraded Williams Cos from Equal-Weight to Overweight and set a new price target of $58.00 from $52.00 previously

      10/4/24 7:49:39 AM ET
      $WMB
      Natural Gas Distribution
      Utilities

    $WMB
    Financials

    Live finance-specific insights

    See more

    $WMB
    Leadership Updates

    Live Leadership Updates

    See more
    • Williams Announces Strong First-Quarter 2025 Results and Raises Full-Year 2025 Guidance

        Williams (NYSE:WMB) today announced its unaudited financial results for the three months ended March 31, 2025. Performance of base business drives results across key financial metrics GAAP net income: $690 million, or $0.56 per diluted share (EPS), up 9% and 8%, respectively, vs. 1Q 2024 Adjusted net income: $730 million, or $0.60 per diluted share (Adj. EPS) Adjusted EBITDA: $1.989 billion – up $55 million or 3% vs. 1Q 2024 Cash flow from operations (CFFO): $1.433 billion – up $199 million or 16% vs. 1Q 2024 Available funds from operations (AFFO): $1.445 billion Dividend coverage ratio: 2.37x (AFFO basis) Record contracted transmission capacity of 34.3 Bcf/d Increasing

      5/5/25 4:15:00 PM ET
      $WMB
      Natural Gas Distribution
      Utilities
    • Williams Announces Quarterly Cash Dividend

      Williams' (NYSE:WMB) board of directors has approved a regular dividend of $0.50 per share, or $2.00 annualized, on the company's common stock, payable on June 30, 2025, to holders of record at the close of business on June 13, 2025. This is a 5.3% increase from Williams' 2024 quarterly dividend of $0.4750 per share. Some portion of this distribution may be considered a return of capital for tax purposes. Additional information regarding return of capital distributions is available at Williams' investor relations website. Williams has paid a common stock dividend every quarter since 1974. About Williams Williams (NYSE:WMB) is a trusted energy industry leader committed to safely, reliab

      4/29/25 11:09:00 AM ET
      $WMB
      Natural Gas Distribution
      Utilities
    • Williams to Report First-Quarter 2025 Financial Results on May 5; Earnings Conference Call and Webcast Scheduled for May 6

      Williams (NYSE:WMB) plans to announce its first-quarter 2025 financial results after the market closes on Monday, May 5, 2025. The company's first-quarter 2025 conference call and webcast with analysts and investors is scheduled for Tuesday, May 6, 2025, at 9:30 a.m. Eastern Time (8:30 a.m. Central Time). Participants who wish to join the call by phone must register using the following link: https://register-conf.media-server.com/register/BI2bb506d86b4c4aa984859d59580f6dc0 A webcast link to the conference call will be provided on Williams' Investor Relations website. A replay of the webcast will be available on the website for at least 90 days following the event. About Williams William

      4/15/25 7:30:00 AM ET
      $WMB
      Natural Gas Distribution
      Utilities
    • LSB Industries, Inc. Appoints John Chandler as an Independent Member of the Board of Directors

      LSB Industries, Inc. ("LSB" or "the Company"), (NYSE:LXU) today announced that it has appointed John Chandler as an independent member of the Board of Directors (the "Board") effective November 7, 2024. Mr. Chandler was also appointed to the audit committee of the Board. Mr. Chandler has more than 30 years of experience in the energy industry, predominantly in financial leadership and business development roles. Most recently, he served as Chief Financial Officer ("CFO") of The Williams Companies (NYSE:WMB) from 2017 to 2022. Prior to that he was CFO of Magellan Midstream Partners from 2002 to 2014. Between 1992 and 2002 he held various finance, planning and business development positions

      11/11/24 4:10:00 PM ET
      $GPP
      $LXU
      $MTRX
      $USAC
      Major Chemicals
      Basic Industries
      Industrials
      Engineering & Construction
    • Williams Reports Progress on Environmental Performance Metrics

      Williams (NYSE:WMB) today released its latest Sustainability Report, which provides a comprehensive review of environmental performance and management and details the company's efforts on social and governance topics for the 2023 reporting year. An electronic version of the report is available at www.williams.com/sustainability. "Sustainability is central to our natural gas-focused strategy at Williams, and this report illustrates our core values in action as a best-in-class operator in the many communities we touch across the country," said Williams President and CEO Alan Armstrong. "As demand for natural gas accelerates, Williams is applying innovative technology and operational improve

      7/31/24 9:15:00 AM ET
      $WMB
      Natural Gas Distribution
      Utilities
    • TETRA TECHNOLOGIES, INC. ANNOUNCES APPOINTMENT OF ANGELA D. JOHN TO ITS BOARD OF DIRECTORS

      THE WOODLANDS, Texas, March 21, 2024 /PRNewswire/ -- TETRA Technologies, Inc. ("TETRA" or the "Company") (NYSE:TTI) announced today that its Board of Directors has appointed Angela D. John as a member of the Board of Directors, effective March 20, 2024.  With nearly 30 years of experience with BP and Williams, including senior executive business and strategy leadership roles, Ms. John brings great industry and energy transition experience to TETRA.  Ms. John will serve as an independent director and a member of the Audit Committee and the Nominating, Governance and Sustainability Committee of the board, effective as of her appointment to the board. In addition, Gina A. Luna, a current member

      3/21/24 7:00:00 AM ET
      $BP
      $TTI
      $WMB
      Integrated oil Companies
      Energy
      Oil & Gas Production
      Natural Gas Distribution