NYSE: WMB | www.williams.com
Wells Fargo Midstream & Utility Symposium
John Chandler, SVP and Chief Financial Officer
December 9, 2020
Large-scale, irreplaceable natural gas infrastructure
Wamsutter
Southwest
Wyoming
Williams' Asset Map
Piceance DJ Basin
Anadarko /
Mid-Con
Permian
Haynesville
Barnett
Eagle Ford
Deepwater
Gulf of Mexico
Marcellus
+ Utica
Handling | Serving |
30% | 600 | |
nation's | ||
customers | ||
natural gas | ||
Transco | Serving | |
15 | ||
Nation's largest | ||
and fastest | key supply | |
growing major | ||
pipeline | areas | |
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com | 2 |
Succeeding through current volatile environment
17% | Adjusted Earnings Per Share ($/Shr) | DCF ($MM) & Dividend Per Share ($/Shr) | |||
$0.99 | $3,297 | $3,050 - $3,450 Healthy | |||
$0.95 - $1.25 | |||||
CAGR TO | $0.79 | $2,872 | $1.60 | DCF SUPPORTING | |
$1.36 | $1.52 | ||||
MIDPOINT OF | DIVIDEND WITH | ||||
2020 GUIDANCE | AMPLE COVERAGE |
2018 | 2019 | 2020G | 2018 | 2019 | 2020G | Excess Cashflow Dividend/Shr | ||
Total Dividends(1) | ||||||||
Adjusted EBITDA ($MM) | Natural Gas Transmission Capacity (Bcf/d) (2) | ||||||||||
Stable | 22.3 | ||||||||||
$4,950 - $5,250 | 21.5 | ~12% | |||||||||
BUSINESS | $5,015 | $5,025 3Q YTD '20 | GROWTH IN | ||||||||
PERFORMANCE | $4,638 | Annualized | 19.9 | ||||||||
TAKE-OR-PAY | |||||||||||
TRANSMISSION | |||||||||||
CAPACITY | |||||||||||
2018 | 2019 | 2020G | |||||||||
2018 | 2019 | 3Q'20 |
Note: This slide contains non-GAAP financial measures. A reconciliation of all non-GAAP financial measures used in this presentation to their nearest comparable GAAP financial measures is included at the back of this presentation.
- Includes cash dividends paid on common stock each quarter by WMB, as well as the public unitholders share of distributions declared by WPZ for the first two quarters of 2018.
- Dekatherms converted to cubic feet at 1,000 cubic feet = 1 dekatherm
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com | 3 |
De-levering balance sheet through
growth and debt reduction
ADJUSTED EBITDA
($US MM)
$5,053 | |
$4,436 | |
2016 | LTM 9/30/2020 |
NET DEBT ($US MM)
$23,332 | |
$22,313 | |
2016 | 9/30/2020 |
NET DEBT-TO-ADJUSTED
EBITDA (X)
5.26 x | |
4.42 x | |
2016 | 9/30/2020 |
Note: This slide contains non-GAAP measures. A reconciliation of all non-GAAP financial measures used in this presentation to their nearest comparable GAAP financial measures is included at the back of this presentation.
1 Book Debt-to-Adjusted EBITDA ratio does not represent leverage ratios measured for WMB credit agreement compliance or leverage ratios as calculated by the major credit ratings agencies. Consolidated debt is net of cash on hand.
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com | 4 |
Williams self-funding unique compared to utility peers
DIVIDENDS AND INVESTING CASH FLOWS % OF OPERATING CASH FLOW 2016 THROUGH 9/30/2020 (%)
WMB VS. TOP UTILITIES
200%
150%
100%
44%
50%
58%
0% | |||||||||||||
WMB | A | B | C | D | E | F | G | H | I | J | |||
Dividends | Net Cash Used in Investing | ||||||||||||
Source: FactSet
Notes: Dividends include common, preferred and dividends and distributions to noncontrolling interests; Utility peers include AEP, D, DUK, ES, EXC, NEE, SO, SRE, WEC, XEL
DIVIDENDS & INVESTMENTS IN EXCESS OF CFFO
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com | 5 |
Attractive valuation with low-volatility cash flows
and strong balance sheet
Three Year Average | Current(1) | |||
DIVIDEND YIELD | 3-YEAR AVERAGE VS. CURRENT (%) | EV / NTM EBITDA | 3-YEAR AVERAGE VS. CURRENT (X) |
7.6% | ||||
6.3% | ||||
3.7% | 3.9% | 3.1% | 3.0% | |
WMB | RWR REIT Index | XLU Utilities Index |
20.4x | 21.2x | ||||
10.6x | 12.4x | 13.4x | |||
9.9x | |||||
WMB | RWR REIT Index | XLU Utilities Index |
CURRENT NET DEBT / LTM EBITDA (X) | CASH FLOW VOLATILITY | RANGE OF HIGH / LOW | |||||||
OPERATING CASH FLOW '18A - '20E (%) | ||||||||
% Diff. to High | ||||||||
2018A Cash Flow | ||||||||
5.7x | 14% | % Diff. to Low | ||||||
5.2x | 12% | 11% | ||||||
4.4x | ||||||||
0% | ||||||||
-12% | -8% | |||||||
WMB | REITs | (2) | Utilities | (3) | ||||
WMB | REITs(2) | Utilities (3) | ||||||
Source: S&P Capital IQ, Bloomberg; (1) As of November 30, 2020; (2) Top 10 Companies by EV in RWR: PLD, DLR, PSA, WELL, SPG, AVB, O, EQR, ARE, VTR; | ||||||||
(3) Top 10 Companies by EV in XLU: NEE, DUK, D, SO, AEP, EXC, SRE, XEL, WEC, ES |
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com | 6 |
Sustainable strategy driven by long-term trend
of natural gas demand growth
OUR MISSION
Committed to being the leader in providing
infrastructure that safely delivers natural gas
products to reliably fuel the clean energy economy
WHO WE ARE
Handle 30% of the natural gas in the United States that is used every day to heat our homes, cook our food and generate our electricity
Authentic
Safety Driven
Reliable
Performers
Responsible
Stewards
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com | 7 |
NYSE: WMB | www.williams.com
Natural gas demand drives business performance
Natural gas fulfilling 36% of global energy demand growth through 2040
Total Global Energy Consumption By Fuel '15-'40 | ||||
300 | Global Energy | |||
250 | Demand (QBtu) | |||
+54 QBtu | ||||
619 | 771 | |||
200 | Or 43% | |||
QBtu | 150 | |||
2015 | 2040 | |||
100 | ||||
50 | ||||
0 | Natural Gas | |||
2015 | 2020 | 2025 | 2030 | 2035 | 2040 |
Source: S&P Global Platts, ©2020 by S&P Global Inc. Used with permission from Platts
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com | 9 |
Renewables remain a small part of the energy mix
2019 Total Global End-Use
Energy Consumption by Fuel 2019 Global Power
Generation by Fuel Type
Power Generation only accounts for ~20% of total end-use energy
Liquids
42%
Biomass & Waste
Combustibles
8%
Coal | Natural | ||||
12% | |||||
Gas, | |||||
Coal, | 21% | Wind, 5% | |||
Power | 39% | ||||
7% Solar, 2% | |||||
Generation | |||||
20% | Hydro, | Nuclear, 10% | |||
16% | Other Renewables*, 3% | ||||
Natural Gas | Liquids, 3% | ||||
18% |
Solar, Wind & Other
Renewables*
0%
consumption
AND
Wind & Solar only
account for
7% of total global
power generation
*Other Renewables include Geothermal & Tidal
Source: S&P Global Platts, ©2020 by S&P Global Inc. Used with permission from Platts
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 10 |
Call on natural gas production growth
expected to occur in three key supply areas
U.S. Natural Gas Production Forecaster Comparison for
Key Supply Areas ('20 - '30)
45 | Legend: | ||||||||
8.6 Bcf/d | Highest Forecast | ||||||||
40 | Average Forecast | ||||||||
Min/Max range | |||||||||
35 | Lowest Forecast | ||||||||
Bcf/d | 30 | +9.2 | |||||||
25 | Bcf/d | ||||||||
3.7 Bcf/d | 2.7 Bcf/d | ||||||||
20 | |||||||||
Min/Max range | Min/Max range | ||||||||
15 | +9.5 | +7.0 | |||||||
10 | Bcf/d | ||||||||
Bcf/d | |||||||||
5 | |||||||||
0 | |||||||||
2020 | 2025 | 2030 | 2020 | 2025 | 2030 | 2020 | 2025 | 2030 | |
Marcellus + Utica | Permian | Haynesville |
(Gas-directed drilling) | (Oil-directed drilling) | (Gas-directed drilling) |
Source: Recent forecasts from four industry forecasters; Note that growth stated on the 2030 columns represent growth 2020-2030 based on average forecast data
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 11 |
Gas transmission pipelines ideally positioned for
U.S. domestic and international demand
Northwest
Pipeline
Cove Point
Legend | Transco | |||||||||||||
3rd Party LNG | ||||||||||||||
Export Terminal | ||||||||||||||
Population per sq. mile | ||||||||||||||
50 or less | ||||||||||||||
Elba Island | ||||||||||||||
50-100 | ||||||||||||||
100-200 | ||||||||||||||
200-300 | ||||||||||||||
Cameron | Gulfstream | |||||||||||||
300 or more | ||||||||||||||
Sabine Pass | ||||||||||||||
Source: Data based off 2012 Census estimates | Freeport | |||||||||||||
Corpus Christi | ||||||||||||||
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 12 |
Business performance tied to contracted
transmission capacity and gathering volume
Williams Quarterly Adj. EBITDA vs. Contracted Transmission Capacity and Gathering Volumes
Adj. EBITDA ($MM)
Jackalope Sale | |||||||
Canada Sale | Geismar Sale | FCA Sale | Apr. '19 | ||||
$1,400 | Sept. '16 | Oct. '18 | 40 | ||||
Jul. '17 | |||||||
$1,200 | 35 | ||||||
$1,000 | 30 | ||||||
$800 | 25 | Bcf/d | |||||
20 | |||||||
$600 | |||||||
15 | |||||||
$400 | 10 | ||||||
$200 | 5 | ||||||
$0 | 2015 | 2016 | 2017 | 2018 | 2019 | 0 | |
2020 | |||||||
Fee-based EBITDA(1) | Commodity Margin(2) | Other EBITDA | Contracted Transmission Capacity | ||||
and Gathering Volume(3) |
Note: This slide contains non-GAAP financial measures. A reconciliation of all non-GAAP financial measures used in this presentation to their nearest GAAP comparable financial measures are included at the back of this presentation.
- Sum of West, Northeast G&P and Transmission and Gulf of Mexico segment Adjusted EBITDA excluding commodity margin; (2) Commodity Margin of West, Northeast G&P, and Transmission and Gulf of Mexico; (3) Sum of gathering volumes and average daily firm reserved capacity for regulated transportation (converted from Tbtu to Bcf at 1,000 btu/cf) for West, Northeast G&P, and Transmission and Gulf of Mexico segments.
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 13 |
Scale and operational excellence
increase operating margin
Creating efficiency & advantage with focused scale
Operating Margin Ratio
70%
67%
64%
Driving more revenue to | |||||||||||
62% | |||||||||||
the bottom line | |||||||||||
60% | |||||||||||
Continuing to drive | |||||||||||
improvement | |||||||||||
2016 | 2017 | 2018 | 2019 3Q YTD 2020 |
Operating margin ratio = Operating margin/gross margin; Excludes depreciation and amortization expense, impairment charges and other items included in Other Income/(Expense), which are primarily non-cash.
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 14 |
NYSE: WMB | www.williams.com
Near-term fundamentals remain strong
Natural gas demand resilient in 2020
3Q YTD demand averaged 91.5 bcf/d in 2020 compared to 91.8 Bcf/d in 2019
POWER GEN
Bcf/d | |
35 | +3.4% |
30 | |
25 | |
20 | |
15 | |
10 | |
5 | |
0 | 3Q '20 |
3Q '19 | |
YTD | YTD |
INDUSTRIAL | RES / COM | ||||
Bcf/d | Bcf/d | ||||
35 | 35 | ||||
30 | 30 | ||||
25 | -3.3% | 25 | -9.2% | ||
20 | 20 | ||||
2,235 | |||||
15 | 15 | HDD | 1,925 | ||
Jan-Mar | -14% | HDD | |||
Jan-Mar | |||||
10 | 10 | ||||
5 | 5 | ||||
0 | 0 | 3Q '19 | 3Q '20 | ||
3Q '19 | 3Q '20 | ||||
YTD | YTD | YTD | YTD |
LNG & MEXICAN
EXPORTS
Bcf/d | |
35 | |
30 | |
25 | |
20 | |
15 | +15.8% |
10 | |
5 | |
0 | 3Q '20 |
3Q '19 | |
YTD | YTD |
LOWER-48 NATURAL GAS DEMAND + EXPORTS 3Q '19 YTD v. 3Q '20 YTD COMPARISON
Source: S&P Global Platts; Note: Pipeloss/Fuel demand is excluded from the charts. Note that HDD is U.S. population-weighted Heating Degree Days.
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 16 |
Growth across Williams assets
outpaces market rate
LOWER-48 + GOM NATURAL | WILLIAMS NATURAL GAS | ||||||||
GAS WELLHEAD PRODUCTION | GATHERING VOLUMES | ||||||||
Bcf/d | Bcf/d | ||||||||
110 | 14 | ||||||||
-0.1% | +3.1% | ||||||||
100 | |||||||||
90 | 12 | |||||||||||
80 | ||||||||||||
10 | ||||||||||||
70 | ||||||||||||
60 | 8 | |||||||||||
3Q '19 | 3Q '20 | 3Q '19 | 3Q '20 | |||||||||
YTD | YTD | YTD | YTD |
STRATEGICALLY POSITIONED TO CONNECT BEST SUPPLIES TO BEST MARKETS
Source: IHS Markit PointLogic for L-48 and Gulf of Mexico (GOM) production as of 11-3-2020. Note: Williams gathering volumes include 100% of operated assets.
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 17 |
$/MMBtu
Natural gas forward curves Pre-COVID-19 impact vs. now
2021 Henry Hub up 24% since March 1st
$4.00 | ||||||
Calendar 2021 | ||||||
Mar. 1st | Dec. 1st | % Change | ||||
$3.50 | Curve | Curve | ||||
$2.28 | $2.83 | 24% | ||||
$3.00 | Dec. 1, 2020 | |||||
Forward Curve | ||||||
$2.50 | Mar. 1, 2020 | |||||
Forward Curve | ||||||
$2.00 | Actual Price | |||||
$1.50 | ||||||
Source: NYMEX
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 18 |
Williams positioned to benefit as market calls
on most economic gas supplies
Remaining Risked Natural Gas Reserves Held By Major Producers
Tcfe | Northeast | |||||
~75% | ||||||
250 | ||||||
Remaining | ||||||
200 | reserves | |||||
Under $3 | ||||||
150 | ||||||
100 | ||||||
50 | ||||||
0 | < $2.25 | < $2.50 | < $2.75 | < $3.00 | ||
Henry Hub | ||||||
Marcellus | Utica | Haynesville + CV | Mid-Continent | Rockies | Remaining Gulf Coast | Other |
Other = West Coast, gas-directed Permian, and non-Marcellus/Utica Northeast
Source: Wood Mackenzie 4Q '20 NACPAT; Note that Wood Mackenzie NACPAT data only includes information for major producers, making up ~59% of total U.S. natural gas production in '19.
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 19 |
NYSE: WMB | www.williams.com
Unique competitive advantages provide stability and growth
Substantially fee-based business with limited volatility
2020 Gross Margin(1)
2%
27%
44%
10%
11% 6%
98% Gross Margin from Fee-based Revenue
Gas & Liquids Transportation
Deepwater
Minimum Volume Commitments (MVCs) & other protected(2)
Cost of Service agreements Volume-driven G&P
NGL & Other Commodity Exposure
- Includes our proportional ownership of the gross margin of our equity-method investments. Excludes certain regulated revenues, which are related to tracked operating costs.
- MVC revenue includes revenue level guaranteed by MVC and excludes any revenue on volumes exceeding MVC. MVC revenue also includes amortization of upfront payments associated with canceled MVCs.
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 21 |
Stable and diversified EBITDA
$5 B 2019 ADJ. EBITDA
Other Onshore Oil Basin1 | 2% |
Eagle Ford | 5% |
Marketing & NGL Services2 | 2% |
Blue Racer & Aux Sable | 2% |
SW Wyoming / Wamsutter | 2% |
Piceance | 2% |
Marcellus South & LMM | 3% |
Utica | 3% |
Barnett | 3% |
Haynesville | 4% |
Northeast JV | 4% |
Bradford Supply Hub | 5% |
Susquehanna Supply Hub | 10% |
Deepwater GOM | 9% |
OPPL, Purity Pipes & Other | 2% |
Gulfstream | 2% |
Northwest Pipeline | 6% |
Transco | 34% |
Only 7% EBITDA from G&P serving on-shoreoil-directed supply areas
~38% EBITDA from G&P
serving gas-directed
supply areas
Transmission &
Deepwater EBITDA
~53% of portfolio
1Includes Permian, Mid-continent, Niobrara and DJ Basin; 2 includes Conway, Gas Marketing and NGL Marketing
Note: This slide contains non-GAAP financial measures. A reconciliation of all non-GAAP financial measures used in this presentation to their nearest comparable GAAP financial measures is included at the back of this presentation.
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 22 |
Northeast G&P segment hits record volumes
Natural Gas | Natural Gas Processing | NGL Production |
Gathering Volumes | Plant Inlet Volumes | Volumes |
9.4 | 1.4 | 114 |
Bcf/d | Bcf/d | Mbbls/d |
up 8.4% | up 17.2% | up 23.9% |
v. 3Q'19 | v. 3Q'19 | v. 3Q'19 |
Note: Includes 100% of the volumes associated with operated consolidated and equity-method investments, excludes non-operated JVs
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 23 |
Williams positioned to benefit as market calls
on most economic gas supplies
Northeast contains ~75% of economic gas-directed reserves
Increasing EBITDA per MCF
driven by scale, efficiency, and business mix
Northeast G&P Gathered Volumes and
Adjusted EBITDA per Mcf 2
$0.48 | $0.52 | ||||
1 | 8 | ||||
$0.41 | |||||
$0.40 | $0.39 | ||||
6 | |||||
7.1 | 7.4 | ||||
4 | 6.1 | ||||
5.6 | |||||
4.8 | |||||
2 | |||||
2016 | 2017 | 2018 | 2019 | 3Q'20 YTD |
Gathered Volume (Bcf/d) | Adjusted EBITDA / Gathered Mcf ($/Mcf) | |
Note: This slide contains non-GAAP financial measures. A reconciliation of all non-GAAP financial measures used in this presentation to their nearest GAAP comparable financial measures are included at the back of this presentation.
- Wood Mackenzie 4Q '20 NACPAT; Refers to gas-directed reserves under $3/Mcf. Note that Wood Mackenzie NACPAT data only includes information for major producers, making up ~59% of total U.S. natural gas production in '19.
- Includes 100% of consolidated volumes and proportional share of operated equity-method investment; Excludes non-operated JV Adjusted EBITDA and gathered volumes
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 24 |
Gas transmission business built on high credit-quality,
demand-pull customer base
Firm Contracted Capacity By
Customer Type1
Credit Rating Profile Of Williams 2019 Gas
Transmission Revenue From Top 100 Customers2
8%
7%
4%
Utilities/Power
1%
9%
Investment |
Grade |
13%68%
Utilities / Power
Customers
LNG / Industrial
Producer
Marketer
Other
90% | High Yield |
Investment | |
Grade | |
Customers | Not Rated |
- Includes firm reserved capacity of Transco, Northwest Pipeline, and Gulfstream at 100%
- Transco, Northwest Pipeline and 50% of Gulfstream revenue earned from Top 100 customers company-wide.
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 25 |
Recent accomplishments
Record Volumes
Transco - Southeastern Trail
Transco -
Leidy South
Transco -
Regional Energy Access
Deepwater GOM - Tiebacks
West - Bluestem
NGL Pipeline
Williams Climate
Commitment
ESG Reporting
Renewable Natural Gas
Achieved record Northeast natural gas gathering, natural gas processing plant inlet and NGL production volumes in 3Q 2020, despite a volatile market environment
Commenced partial in-service of 150 MMcf/d on November 1 for a 296 MMcf/d expansion project to serve growing gas demand in Mid-Atlantic & Southeastern United States; Up to an incremental 80 MMcf/d expected to be on line in 4Q 2020 with the balance of the capacity expected to be on line in 1Q 2021
Key state and federal permits and partial FERC Notice to Proceed received on 582 MMcf/d expansion connecting robust Appalachia natural gas supplies with growing demand centers along the Atlantic Seaboard; Expecting 125 MMcf/d of project capacity in-service December of 2020 with balance of the project expected to be on line in 4Q 2021
Submitted FERC Pre-filing Application on June 12 for a 760 MMcf/d pipeline expansion to connect robust Marcellus supplies with growing Northeast natural gas demand in time for the 2023-2024 winter heating season
Executed three definitive agreements for tiebacks to Williams' operated assets: Discovery to service gas production from Katmai development (in-service June 2020) and Spruance development (target first flow 1Q 2022); Eastern Gulf to handle oil and gas production from Taggart development (target first flow 2Q 2022)
Expecting commercial service to begin December 1 on 120 Mbbls/d Mid-continent NGL pipeline; Project is under budget and ahead of schedule
Announced our near-term goal of 56% absolute reduction from 2005 levels in company-wide GHG emissions by 2030; Targeting net zero carbon emissions by 2050
Published 2019 Sustainability Report in July and responded to the CDP Climate Change Questionnaire in August to provide key stakeholders with continued insight into Williams sustainability practices and ESG performance
Completed and placed in-service sixth renewable natural gas (RNG) interconnection to Williams' assets; Now serving two dairy farms and four landfills producing RNG
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 26 |
Executing significant portfolio of
gas transmission growth projects
Williams' U.S. Asset Map, Highlighting Natural
Gas Transmission Pipeline Expansion Projects
Leidy South
582 MMcf/d
Regional
Energy Access
760 MMcf/d
Southeastern Trail
296 MMcf/d
Gulfstream Ph. VI
78 MMcf/d
WILLIAMS' GAS TRANSMISION
PIPELINE PROJECTS IN EXECUTION
1.7 Bcf/d | ~6x | ~$2B |
(17.7 Bcm/yr)1 | EBITDA | Capital |
Capacity | Multiples | Investment |
Enough incremental natural gas to serve
8.4 MILLION
American homes
annually
1 Conversion assumes 35.315 cubic feet per cubic meter
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 27 |
Pursuing deep and diverse set of transmission
growth opportunities
PROJECTS IN DEVELOPMENT
Williams' Asset Map, Highlighting Northwest,
Transco, & Gulfstream Natural Gas Pipelines
Northwest
Pipeline
Transco
Pipeline
Gulfstream
Pipeline
Type of | # of | Capex | Capacity | Estimated |
Project | Projects | ($Bln) | (Bcf/d) | ISDs |
Transporting Natural | 8 | $4 | 4 | '24-'31 |
Gas to Power | ||||
Generation Facilities | ||||
Transporting Natural | 8 | $5 | 8 | '24-'26 |
Gas to LNG Export | ||||
Facilities | ||||
Transporting Natural | 10 | $3 | 2 | '23-'28 |
Gas to Industrial | ||||
Facilities/LDC |
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 28 |
Transco positioned to meet natural gas
demand in Mid-Atlantic and Southeast
Williams' U.S. Asset Map, Highlighting Transco Natural Gas Pipeline, G&P assets in Appalachia Basin & Third-party Operating Coal Plants
Appalachian | MD |
Basin G&P | DE |
Assets |
WV VA
NC
Transco
Pipeline
GA
29
Operating
Coal Plants
27 GW
Net Summer
Capacity
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 29 |
Unique Deepwater opportunities available due to
incumbent position
Recent Deepwater Project Milestones
Western Gulf | Eastern Gulf | Discovery |
Whale
Under existing dedication
Reimbursement executed to keep project development on track
- Target customer FID 2021
- Target first flow in 2024
Ballymore
Under existing dedication
In facility- planning discussions
- Target customer FID 4Q 2021
- Target first flow in 1Q 2025
Taggart
Positive FID June
2020
Signed Definitive
Agreement
- Target first flow in 2Q 2022
Positive FIDs
Signed Definitive
Agreements
Katmai first flow
in June 2020
- Spruance first flow target in 1Q 2022
- Anchor first flow target in 2Q 2024
Sources: Customer press releases, media outlets and Williams estimates
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 30 |
2020 Guidance Ranges
FINANCIAL METRIC
Adjusted Net Income1
Adjusted Diluted EPS1
Adjusted EBITDA
Distributable Cash Flow (DCF)
DCF per share
Growth Capex
Dividend Coverage Ratio
Dividend Growth Rate
Debt-to-Adjusted EBITDA2
2020 GUIDANCE
$1.160 - $1.460 Bn
$0.95 - $1.20
$4.950 - $5.250 Bn $3.050 - $3.450 Bn
$2.50 - $2.83
$1.0 Bn - $1.2 Bn
Prior guidance: $1.1 - $1.3 Bn
~1.7x (midpoint)
5% annual growth
($1.60 per share)
~4.4x (midpoint)
- From continuing operations attributable to Williams available to common stockholders
- Book Debt-to-Adjusted EBITDA ratio does not represent leverage ratios measured for WMB credit agreement compliance or leverage ratios as calculated by the major credit ratings agencies. Consolidated debt is net of cash on hand.
Note: This slide contains non-GAAP financial measures. A reconciliation of all non-GAAP financial measures used in this presentation to their nearest comparable GAAP financial measures is included at the back of this presentation. Williams does not expect to be a U.S. Federal cash income taxpayer through at least 2024, excluding taxes on any potential asset monetizations.
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 31 |
NYSE: WMB | www.williams.com
Sustainability is synonymous with strong fundamentals
Leadership and transparency in sustainability
Board Strategy
- Oversight
- Clear delineation of Board and Committee responsibilities
- Governance and Sustainability Committee driving strategy
Management
Leadership
- Sustainability steering committee: Operationalize sustainability
- ESG Director: Integration & engagement
Transparency and Disclosure
- 2019 Sustainability Report: GRI Core and SASB metrics
- 2019 CDP Climate Change Questionnaire
- Net Zero Goal: 2030 & 2050
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 33 |
Committed to a clean energy future
Williams recognizes the risks of climate change and our strategy provides a practical and immediate path to reduce industry emissions and grow a clean energy economy
Right Here, Right Now Opportunities
Goal: 56% absolute reduction in company-wide greenhouse gas emissions by 2030
Leverage our natural gas-focused strategy and technology that is available today to focus on immediate opportunities to reduce emissions, scale renewables and build a clean energy economy.
Future Innovation and Technologies
Our path to net zero by 2050 involves a combination of immediate and long-term solutions, including investments in renewables, technology and the best and brightest talent who are committed to doing what is right.
Note: 56% absolute reduction measured against 2005 emissions
Elements of a Net Zero Approach
POTENTIAL % | |||
REDUCTION* | |||
Reduce methane through work practices; | <15% | ||
Voluntary Leak Detection and Repair (LDAR) and | |||
blowdown minimization | |||
Evaluate opportunities to cost-effectively reduce | <5% | ||
methane emitting equipment (e.g., rod packing, | |||
pneumatic devices, etc.) | |||
Pursue renewable natural gas opportunities | >25% | ||
Collaborate with peers and customers on | |||
reduction strategies through Williams-led | >10% | ||
initiatives (ERP, etc.), research organizations | |||
and trade groups | |||
Prepare for next-generation technologies/ | >25% | ||
approaches - including Carbon Capture, Use and | |||
Storage (CCUS) and hydrogen as a fuel source | |||
Increase renewable power generation to supply | <20% |
electric compression/demand | |
*2018-2050 target |
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 34 |
Our strategy provides a practical and immediate path to reduce emissions
Natural gas is an integral part of the low-carbon future, particularly when it comes to
displacing higher-emission fuels such as coal and heating oil
60% | 41% | 33M |
U.S. emission | reduction in Williams | our infrastructure |
reductions in | reported methane | has helped |
electricity sector | emissions from | U.S. decrease |
due to gas | processing plants and | GHG emissions by |
replacing coal & oil | transmission | |
33M metric tons | ||
2005-2017 | compressor stations | |
Since 2005 | ||
Since 2012 | ||
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 35 |
Environmental considerations are applied to
our decision-making process
Williams takes care to reduce emissions, safeguard biodiversity and
manage natural resources responsibly
60% | 60% reduction in | 10% | Established '20 goal to |
reduce reportable air | |||
environmental notices of | |||
releases by an additional | |||
non-compliance since '17 | |||
10% from '19 levels |
39% | 39% decrease in |
reportable spills to soil | |
and water from '18 levels |
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 36 |
Our Core Values are ingrained in how we do our work every day on behalf of our stakeholders
Strong governance practices
Single class of common stock: 1 share = 1 vote
All Directors are elected to one-year terms
All Directors, other than CEO, are independent Board Chair is an independent Director Policies in place to prevent overboarding
Governance and Sustainability Committee provides oversight of ESG strategy
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 37 |
Strengthening relationships with key stakeholders
We operate in a manner that protects our employees and contractors and provides value for shareholders while safeguarding the public
- Female or ethnically diverse
employees represented nearly 26% of management roles in '19
- Upheld our Human Rights Policy and
Statement, which outlines our commitment to respect human rights within our operations and within our supply chain
-
Hosted well over 100 community engagements including 40 meetings
with Native American tribes - Directly and regularly engaging with over
100,000 landowner partners
through email, phone calls, open houses and in-person meetings
$9.7 million invested in | $9.7M |
communities where Williams | |
employees live and work |
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 38 |
47%
decline in
Driving a safety-first culture
Safeguarding our people and neighbors is ingrained in
our culture and fundamental to everything we do
Employee Total Recordable Incident Rate Per 200,000 Work Hours
1.2
1.09
employee recordable injuries
1.0
0.8
0.81
Since 2017
0.6 | 0.55 |
0.4
0.2
0.0
2017 | 2018 | 2019 |
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 39 |
Forward Looking Statements
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 40 |
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, outcome 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;
- The impact of the novel coronavirus (COVID-19) pandemic.
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 41 |
Forward-looking statements (cont'd)
- Forward-lookingstatements 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 liabilities, and litigation, as well as our ability to obtain necessary permits and approvals, and 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 to 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, including COVID-19;
- 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;
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 42 |
Forward-looking statements (cont'd)
- 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;
- 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, 2019, as filed with the SEC on February 24, 2020, as supplemented by the disclosures in Part II, Item 1A. Risk Factors in our Quarterly Report on Form 10-Q for the quarter ended March 31, 2020.
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 43 |
Non-GAAP Reconciliations
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 44 |
Non-GAAP Disclaimer
- This presentation may include certain financial measures - adjusted EBITDA, adjusted income ("earnings"), adjusted earnings per share, distributable cash flow and dividend coverage ratio - that are non-GAAP financial measures as defined under the rules of the Securities and Exchange Commission.
- Our segment performance measure, modified EBITDA is defined as net income (loss) before income (loss) from discontinued operations, income tax expense, net interest expense, equity earnings from equity-method investments, other net investing income, remeasurement gain on equity-method investment, impairment 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. Management believes this measure provides investors meaningful insight into results from ongoing operations.
-
Distributable cash flow is defined as adjusted EBITDA less maintenance capital expenditures, cash portion of net interest expense, income attributable to or dividends/distributions paid to noncontrolling interests and cash income taxes, and certain other adjustments that management believes affects the comparability of results. Adjustments for maintenance capital expenditures and cash portion of interest expense include our proportionate share of these items of our equity-method investments. We also calculate the ratio of distributable cash flow to the total cash dividends paid (dividend coverage ratio).
This measure reflects Williams' distributable cash flow relative to its actual cash dividends paid. - This presentation 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 distributable cash flow 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.
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 45 |
Reconciliation of Income (Loss) Attributable to The Williams
Companies, Inc. to Adjusted Income 2015 - 2017
2015 | 2016 | 2017 | ||||||||||||||||||||||||||||||||||
(Dollars in millions, except per-share amounts) | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Year | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Year | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Year | |||||||||||||||||||||
Income (loss) attributable to The Williams Companies, Inc. available to common | $ | 70 | $ | 114 | $ | (40) | $ | (715) | $ | (571) | $ | (65) | $ | (405) | $ | 61 | $ | (15) | $ | (424) | $ | 373 | $ | 81 | $ | 33 | $ | 1,687 | $ | 2,174 | ||||||
stockholders | ||||||||||||||||||||||||||||||||||||
Income (loss) - diluted earnings (loss) per common share (1) | $ | .09 | $ | .15 | $ | (.05) | $ | (.95) | $ | (.76) | $ | (.09) | $ | (.54) | $ | .08 | $ | (.02) | $ | (.57) | $ | .45 | $ | .10 | $ | .04 | $ | 2.03 | $ | 2.62 | ||||||
Adjustments: | ||||||||||||||||||||||||||||||||||||
Northeast G&P | ||||||||||||||||||||||||||||||||||||
Impairment of certain assets | $ | 3 | $ | 21 | $ 2 | $ | 6 | $ | 32 | $ | - $ | - $ | - $ | - $ | - | $ | - | $ | - $ | 121 | $ | - | $ | 121 | ||||||||||||
Share of impairment at equity-method investments | 8 | 1 | 17 | 7 | 33 | - | - | 6 | 19 | 25 | - | - | 1 | - | 1 | |||||||||||||||||||||
Ad valorem obligation timing adjustment | - | - | - | - | - | - | - | - | - | - | - | - | 7 | - | 7 | |||||||||||||||||||||
Settlement charge from pension early payout program | - | - | - | - | - | - | - | - | - | - | - | - | - | 7 | 7 | |||||||||||||||||||||
Organizational realignment-related costs | - | - | - | - | - | - | - | - | 3 | 3 | 1 | 1 | 2 | - | 4 | |||||||||||||||||||||
Severance and related costs | - | - | - | - | - | 3 | - | - | - | 3 | - | - | - | - | - | |||||||||||||||||||||
ACMP Merger and transition costs | - | - | - | - | - | 2 | - | - | - | 2 | - | - | - | - | - | |||||||||||||||||||||
Total Northeast G&P adjustments | 11 | 22 | 19 | 13 | 65 | 5 | - | 6 | 22 | 33 | 1 | 1 | 131 | 7 | 140 | |||||||||||||||||||||
Transmission & Gulf of Mexico | ||||||||||||||||||||||||||||||||||||
Regulatory adjustments resulting from Tax Reform | - | - | - | - | - | - | - | - | - | - | - | - | - | 713 | 713 | |||||||||||||||||||||
Share of regulatory charges resulting from Tax Reform for equity-method investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 11 | 11 | |||||||||||||||||||||
Constitution Pipeline project development costs | - | - | - | - | - | - | 8 | 11 | 9 | 28 | 2 | 6 | 4 | 4 | 16 | |||||||||||||||||||||
Potential rate refunds associated with rate case litigation | - | - | - | - | - | 15 | - | - | - | 15 | - | - | - | - | - | |||||||||||||||||||||
Settlement charge from pension early payout program | - | - | - | - | - | - | - | - | - | - | - | - | - | 19 | 19 | |||||||||||||||||||||
Organizational realignment-related costs | - | - | - | - | - | - | - | - | - | - | 1 | 2 | 2 | 1 | 6 | |||||||||||||||||||||
Severance and related costs | - | - | - | - | - | 10 | - | - | - | 10 | - | - | - | - | - | |||||||||||||||||||||
Impairment of certain assets | - | - | - | 5 | 5 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
(Gain) loss on asset retirement | - | - | - | - | - | - | - | - | (11) | (11) | - | - | (5) | 5 | - | |||||||||||||||||||||
Total Transmission & Gulf of Mexico adjustments | - | - | - | 5 | 5 | 25 | 8 | 11 | (2) | 42 | 3 | 8 | 1 | 753 | 765 | |||||||||||||||||||||
West | ||||||||||||||||||||||||||||||||||||
Estimated minimum volume commitments | 55 | 55 | 65 | (175) | - | 60 | 64 | 70 | (194) | - | 15 | 15 | 18 | (48) | - | |||||||||||||||||||||
Impairment of certain assets | - | 3 | - | 105 | 108 | - | 48 | - | 22 | 70 | - | - | 1,021 | 9 | 1,030 | |||||||||||||||||||||
Settlement charge from pension early payout program | - | - | - | - | - | - | - | - | - | - | - | - | - | 9 | 9 | |||||||||||||||||||||
Organizational realignment-related costs | - | - | - | - | - | - | - | - | 21 | 21 | 2 | 3 | 2 | 1 | 8 | |||||||||||||||||||||
Severance and related costs | - | - | - | - | - | 8 | - | - | 3 | 11 | - | - | - | - | - | |||||||||||||||||||||
ACMP Merger and transition costs | 30 | 14 | 2 | 2 | 48 | 3 | - | - | - | 3 | - | - | - | - | - | |||||||||||||||||||||
Loss (recovery) related to Opal incident | 1 | - | (8) | 1 | (6) | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
Gains from contract settlements and terminations | - | - | - | - | - | - | - | - | - | - | (13) | (2) | - | - | (15) | |||||||||||||||||||||
Total West adjustments | 86 | 72 | 59 | (67) | 150 | 71 | 112 | 70 | (148) | 105 | 4 | 16 | 1,041 | (29) | 1,032 |
- 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.
- The fourth quarter of 2015 includes an unfavorable adjustment related to the translation of certain foreign-denominated unrecognized tax benefits. The second and third quarters of 2016 include a favorable adjustment related to the reversal of a cumulative anticipatory foreign tax credit. The first quarter of 2017 includes an unfavorable adjustment related to the release of a valuation allowance. The fourth quarter of 2017 includes an unfavorable adjustment to reverse the tax benefit associated with remeasuring our deferred tax balances at a lower corporate rate resulting from Tax Reform.
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 46 |
Reconciliation of Income (Loss) Attributable to The Williams Companies, Inc. to Adjusted Income 2015 - 2017 continued
2015 | 2016 | 2017 | |||||||||||||||||||||||||||
(Dollars in millions, except per-share amounts) | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Year | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Year | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Year | ||||||||||||||
Other | |||||||||||||||||||||||||||||
Impairment of certain assets | - | - | - | 64 | 64 | - | 747 | - | 8 | 755 | - | 23 | 68 | - | 91 | ||||||||||||||
Regulatory adjustments resulting from Tax Reform | - | - | - | - | - | - | - | - | - | - | - | - | - | 63 | 63 | ||||||||||||||
Settlement charge from pension early payout program | - | - | - | - | - | - | - | - | - | - | - | - | - | 36 | 36 | ||||||||||||||
(Gain) loss related to Canada disposition | - | - | - | - | - | - | - | 65 | 1 | 66 | (2) | (1) | 4 | 5 | 6 | ||||||||||||||
Canadian PDH facility project development costs | - | - | - | - | - | 34 | 11 | 16 | - | 61 | - | - | - | - | - | ||||||||||||||
Accrued long-term charitable commitment | - | - | - | 8 | 8 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
Severance and related costs | - | - | - | - | - | 5 | - | - | 13 | 18 | 9 | 4 | 5 | 4 | 22 | ||||||||||||||
ACMP Merger and transition costs | 8 | 9 | 7 | 12 | 36 | 2 | - | - | - | 2 | - | 4 | 3 | 4 | 11 | ||||||||||||||
Expenses associated with strategic alternatives | - | 7 | 19 | 6 | 32 | 6 | 13 | 21 | 7 | 47 | 1 | 3 | 5 | - | 9 | ||||||||||||||
Expenses associated with Financial Repositioning | - | - | - | - | - | - | - | - | - | - | 8 | 2 | - | - | 10 | ||||||||||||||
Expenses associated with strategic asset monetizations | - | - | - | - | - | - | - | - | 2 | 2 | 1 | 4 | - | - | 5 | ||||||||||||||
Loss related to Geismar Incident | 1 | 1 | - | - | 2 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
Geismar Incident adjustments | - | (126) | - | - | (126) | - | - | - | (7) | (7) | (9) | 2 | 8 | (1) | - | ||||||||||||||
Gain on sale of Geismar Interest | - | - | - | - | - | - | - | - | - | - | - | - | (1,095) | - | (1,095) | ||||||||||||||
Gain on sale of RGP Splitter | - | - | - | - | - | - | - | - | - | - | - | (12) | - | - | (12) | ||||||||||||||
Contingency (gain) loss accruals | - | - | - | (9) | (9) | - | - | - | - | - | 9 | - | - | - | 9 | ||||||||||||||
(Gain) loss on early retirement of debt | - | (14) | - | - | (14) | - | - | - | - | - | (30) | - | 3 | - | (27) | ||||||||||||||
Gain on sale of certain assets | - | - | - | - | - | (10) | - | - | - | (10) | - | - | - | - | - | ||||||||||||||
Total Other adjustments | 9 | (123) | 26 | 81 | (7) | 37 | 771 | 102 | 24 | 934 | (13) | 29 | (999) | 111 | (872) | ||||||||||||||
Adjustments included in Modified EBITDA | 106 | (29) | 104 | 32 | 213 | 138 | 891 | 189 | (104) | 1,114 | (5) | 54 | 174 | 842 | 1,065 | ||||||||||||||
Adjustments below Modified EBITDA | |||||||||||||||||||||||||||||
Impairment of equity-method investments | - | - | 461 | 898 | 1,359 | 112 | - | - | 318 | 430 | - | - | - | - | - | ||||||||||||||
Impairment of goodwill | - | - | - | 1,098 | 1,098 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
Gain on disposition of equity-method investment | - | - | - | - | - | - | - | (27) | - | (27) | (269) | - | - | - | (269) | ||||||||||||||
Interest expense related to potential rate refunds associated with rate case litigation | - | - | - | - | - | 3 | - | - | - | 3 | - | - | - | - | - | ||||||||||||||
Accelerated depreciation related to reduced salvage value of certain assets | - | - | - | 7 | 7 | - | - | - | 4 | 4 | - | - | - | - | - | ||||||||||||||
Accelerated depreciation by equity-method investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 9 | 9 | ||||||||||||||
Change in depreciable life associated with organizational realignment | - | - | - | - | - | - | - | - | (16) | (16) | (7) | - | - | - | (7) | ||||||||||||||
ACMP Acquisition-related financing expenses - Williams Partners | 2 | - | - | - | 2 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
Interest income on receivable from sale of Venezuela assets | - | (9) | (18) | - | (27) | (18) | (18) | - | - | (36) | - | - | - | - | - | ||||||||||||||
Allocation of adjustments to noncontrolling interests | (33) | 21 | (212) | (767) | (991) | (83) | (154) | (41) | (76) | (354) | 77 | (10) | (28) | (199) | (160) | ||||||||||||||
(31) | 12 | 231 | 1,236 | 1,448 | 14 | (172) | (68) | 230 | 4 | (199) | (10) | (28) | (190) | (427) | |||||||||||||||
Total adjustments | 75 | (17) | 335 | 1,268 | 1,661 | 152 | 719 | 121 | 126 | 1,118 | (204) | 44 | 146 | 652 | 638 | ||||||||||||||
Less tax effect for above items | (28) | 4 | (129) | (473) | (626) | (61) | (202) | (39) | 19 | (283) | 77 | (17) | (55) | (246) | (241) | ||||||||||||||
Adjustments for tax-related items (2) | 5 | 9 | 1 | (74) | (59) | - | 34 | 5 | - | 39 | (127) | - | - | (1,923) | (2,050) | ||||||||||||||
Adjusted income available to common stockholders | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||
122 | 110 | 167 | 6 | 405 | 26 | 146 | 148 | 130 | 450 | 119 | 108 | 124 | 170 | 521 | |||||||||||||||
Adjusted diluted earnings per common share (1) | $ .16 | $ .15 | $ | .22 | $ | .01 | $ | .54 | $ .03 | $ .19 | $ | .20 | $ | .17 | $ | .60 | $ | .14 | $ .13 | $ | .15 | $ | .20 | $ | .63 | ||||
Weighted-average shares - diluted (thousands) | 752,028 | 752,775 | 753,100 | 751,930 | 752,460 | 751,040 | 751,297 | 751,858 | 752,818 | 751,761 | 826,476 | 828,575 | 829,368 | 829,607 | 828,518 |
- 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.
- The fourth quarter of 2015 includes an unfavorable adjustment related to the translation of certain foreign-denominated unrecognized tax benefits. The second and third quarters of 2016 include a favorable adjustment related to the reversal of a cumulative anticipatory foreign tax credit. The first quarter of 2017 includes an unfavorable adjustment related to the release of a valuation allowance. The fourth quarter of 2017 includes an unfavorable adjustment to reverse the tax benefit associated with remeasuring our deferred tax balances at a lower corporate rate resulting from Tax Reform.
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 47 |
Reconciliation of Income (Loss) from Continuing Operations Attributable to The
Williams Companies, Inc. to Adjusted Income 2018 - 3Q 2020
2018 | 2019 | 2020 | |||||||||||
(Dollars in millions, except per-share amounts) | 1st Qtr 2nd Qtr | 3rd Qtr | 4th Qtr | Year | 1st Qtr | 2nd Qtr 3rd Qtr 4th Qtr | Year | 1st Qtr | 2nd Qtr | 3rd Qtr | Year |
Income (loss) from continuing operations attributable to The Williams Companies, Inc. available to common stockholders
Income (loss) from continuing operations - diluted earnings (loss) per common share (1) Adjustments:
Northeast G&P
Expenses associated with new venture
Impairment of certain assets
Severance and related costs
Pension plan settlement charge
Benefit of change in employee benefit policy
Share of impairment of certain assets at equity-method investment
Share of early debt retirement gain at equity-method investment
Total Northeast G&P adjustments
Transmission & Gulf of Mexico
Constitution Pipeline project development costs
Northeast Supply Enhancement project development costs
Impairment of certain assets (3)
Regulatory adjustments resulting from Tax Reform
Adjustment of regulatory asset associated with increase in Transco's estimated deferred state income tax rate
following WPZ Merger
Charge for regulatory liability associated with the decrease in Northwest Pipeline's estimated deferred state
income tax rates following WPZ Merger
Share of regulatory charges resulting from Tax Reform for equity-method investments Reversal of costs capitalized in prior periods
Gain on sale of certain Gulf Coast pipeline assets
Gain on asset retirement
Severance and related costs
Pension plan settlement charge
Benefit of change in employee benefit policy
Total Transmission & Gulf of Mexico adjustments
West
Impairment of certain assets
Gain on sale of Four Corners assets
Severance and related costs
Pension plan settlement charge
Benefit of change in employee benefit policy
Total West adjustments
$ | 152 | $ | 135 | $ | 129 | $ | (572) | $ | (156) | $ | 194 | $ | 310 | $ | 220 | $ | 138 | $ | 862 | $ | (518) | $ | 303 | $ | 308 | $ | 93 | ||
$ | .18 | $ | .16 | $ | .13 | $ | (.47) | $ | (.16) | $ | .16 | $ | .26 | $ | .18 | $ | .11 | $ | .71 | $ | (.43) | $ | .25 | $ | .25 | $ | .08 | ||
$ | - $ | - $ | - $ | - $ | - $ | 3 | $ | 6 | $ | 1 | $ | - $ | 10 | $ | - $ | - $ | - $ | - | |||||||||||
- | - | - | - | - | - | - | - | 10 | 10 | - | - | - | - | ||||||||||||||||
- | - | - | - | - | - | 10 | (3) | - | 7 | - | - | - | - | ||||||||||||||||
- | - | - | 4 | 4 | - | - | - | - | - | 1 | - | - | 1 | ||||||||||||||||
- | - | - | - | - | - | - | - | - | - | - | (2) | (2) | (4) | ||||||||||||||||
- | - | - | - | - | - | - | - | - | - | - | - | 11 | 11 | ||||||||||||||||
- | - | - | - | - | - | - | - | - | - | - | (5) | - | (5) | ||||||||||||||||
- | - | - | 4 | 4 | 3 | 16 | (2) | 10 | 27 | 1 | (7) | 9 | 3 | ||||||||||||||||
2 | 1 | 1 | - | 4 | - | 1 | 1 | 1 | 3 | - | - | - | - | ||||||||||||||||
- | - | - | - | - | - | - | - | - | - | - | 3 | 3 | 6 | ||||||||||||||||
- | - | - | - | - | - | - | - | 354 | 354 | - | - | - | - | ||||||||||||||||
4 | (20) | - | - | (16) | - | - | - | - | - | - | - | - | - | ||||||||||||||||
- | - | (3) | - | (3) | - | - | - | - | - | 2 | - | - | 2 | ||||||||||||||||
- | - | 12 | - | 12 | - | - | - | - | - | - | - | - | - | ||||||||||||||||
2 | - | - | - | 2 | - | - | - | - | - | - | - | - | - | ||||||||||||||||
- | - | - | - | - | - | 15 | - | 1 | 16 | - | - | 10 | 10 | ||||||||||||||||
- | - | - | (81) | (81) | - | - | - | - | - | - | - | - | - | ||||||||||||||||
- | - | (10) | (2) | (12) | - | - | - | - | - | - | - | - | - | ||||||||||||||||
- | - | - | - | - | - | 22 | 14 | 3 | 39 | 1 | 1 | (1) | 1 | ||||||||||||||||
- | - | - | 9 | 9 | - | - | - | - | - | 4 | 1 | - | 5 | ||||||||||||||||
- | - | - | - | - | - | - | - | - | - | - | (3) | (6) | (9) | ||||||||||||||||
8 | (19) | - | (74) | (85) | - | 38 | 15 | 359 | 412 | 7 | 2 | 6 | 15 | ||||||||||||||||
- | - | - | 1,849 | 1,849 | 12 | 64 | - | 24 | 100 | - | - | - | - | ||||||||||||||||
- | - | - | (591) | (591) | 2 | - | - | - | 2 | - | - | - | - | ||||||||||||||||
- | - | - | - | - | - | 11 | (1) | - | 10 | - | - | - | - | ||||||||||||||||
- | - | - | 4 | 4 | - | - | - | - | - | 1 | - | - | 1 | ||||||||||||||||
- | - | - | - | - | - | - | - | - | - | - | (1) | (2) | (3) | ||||||||||||||||
- | - | - | 1,262 | 1,262 | 14 | 75 | (1) | 24 | 112 | 1 | (1) | (2) | (2) |
- 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 2018 reflects tax adjustments driven by the WPZ Merger, primarily a valuation allowance for foreign tax credits.
- Our partners' $209 million share of the fourth-quarter 2019 impairment of the Constitution pipeline project and $65 million share of the first-quarter 2020 impairment of goodwill are reflected below in Allocation of adjustments to noncontrolling interests.
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 48 |
Reconciliation of Income (Loss) from Continuing Operations Attributable to The
Williams Companies, Inc. to Adjusted Income 2018 - 3Q 2020 continued
2018 | 2019 | 2020 | |||||||||||||||||||||||||||||
(Dollars in millions, except per-share amounts) | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Year | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Year | 1st Qtr | 2nd Qtr | 3rd Qtr | Year | |||||||||||||||||
Other | |||||||||||||||||||||||||||||||
Constitution Pipeline project regulatory asset reversal | - | - | - | - | - | - | - | - | - | - | - | - | 8 | 8 | |||||||||||||||||
Reversal of costs capitalized in prior periods | - | - | - | - | - | - | - | - | - | - | - | - | 3 | 3 | |||||||||||||||||
Loss on early retirement of debt | 7 | - | - | - | 7 | - | - | - | - | - | - | - | - | - | |||||||||||||||||
Impairment of certain assets | - | 66 | - | - | 66 | - | - | - | - | - | - | - | - | - | |||||||||||||||||
Pension plan settlement charge | - | - | - | 5 | 5 | - | - | - | - | - | - | - | - | - | |||||||||||||||||
Regulatory adjustments resulting from Tax Reform | - | 1 | - | - | 1 | - | - | - | - | - | - | - | - | - | |||||||||||||||||
(Benefit) adjustment of regulatory assets associated with increase in Transco's estimated deferred state income | - | - | (45) | - | (45) | 12 | - | - | - | 12 | - | - | - | - | |||||||||||||||||
tax rate following WPZ Merger | |||||||||||||||||||||||||||||||
WPZ Merger costs | - | 4 | 15 | 1 | 20 | - | - | - | - | - | - | - | - | - | |||||||||||||||||
Gain on sale of certain Gulf Coast pipeline systems | - | - | - | (20) | (20) | - | - | - | - | - | - | - | - | - | |||||||||||||||||
Charitable contribution of preferred stock to Williams Foundation | - | - | 35 | - | 35 | - | - | - | - | - | - | - | - | - | |||||||||||||||||
Accrual for loss contingencies associated with former operations | - | - | - | - | - | - | - | 9 | (5) | 4 | - | - | - | - | |||||||||||||||||
Severance and related costs | - | - | - | - | - | - | - | 1 | 1 | - | - | - | - | ||||||||||||||||||
Total Other adjustments | 7 | 71 | 5 | (14) | 69 | 12 | - | 9 | (4) | 17 | - | - | 11 | 11 | |||||||||||||||||
Adjustments included in Modified EBITDA | 15 | 52 | 5 | 1,178 | 1,250 | 29 | 129 | 21 | 389 | 568 | 9 | (6) | 24 | 27 | |||||||||||||||||
0 | |||||||||||||||||||||||||||||||
Adjustments below Modified EBITDA | |||||||||||||||||||||||||||||||
Gain on deconsolidation of Jackalope interest | - | (62) | - | - | (62) | - | - | - | - | - | - | - | - | - | |||||||||||||||||
Gain on deconsolidation of certain Permian assets | - | - | - | (141) | (141) | 2 | - | - | - | 2 | - | - | - | - | |||||||||||||||||
Loss on deconsolidation of Constitution | - | - | - | - | - | - | - | - | 27 | 27 | - | - | - | - | |||||||||||||||||
Impairment of equity-method investments | - | - | - | 32 | 32 | 74 | (2) | 114 | - | 186 | 938 | - | - | 938 | |||||||||||||||||
Impairment of goodwill (3) | - | - | - | - | - | - | - | - | - | - | 187 | - | - | 187 | |||||||||||||||||
Share of impairment of goodwill at equity-method investment | - | - | - | - | - | - | - | - | - | - | 78 | - | - | 78 | |||||||||||||||||
Gain on sale of equity-method investments | - | - | - | - | - | - | (122) | - | - | (122) | - | - | - | - | |||||||||||||||||
Allocation of adjustments to noncontrolling interests | (5) | 21 | - | - | 16 | - | (1) | - | (210) | (211) | (65) | - | - | (65) | |||||||||||||||||
(5) | (41) | - | (109) | (155) | 76 | (125) | 114 | (183) | (118) | 1,138 | - | - | 1,138 | ||||||||||||||||||
Total adjustments | 10 | 11 | 5 | 1,069 | 1,095 | 105 | 4 | 135 | 206 | 450 | 1,147 | (6) | 24 | 1,165 | |||||||||||||||||
Less tax effect for above items | (3) | (3) | (1) | (267) | (274) | (26) | (1) | (34) | (51) | (112) | (316) | 8 | 1 | (307) | |||||||||||||||||
Adjustments for tax-related items (2) | - | - | 110 | - | 110 | - | - | - | - | - | - | - | - | - | |||||||||||||||||
0 | |||||||||||||||||||||||||||||||
Adjusted income from continuing operations available to common stockholders | $ | 159 | $ | 143 | $ | 243 | $ | 230 | $ | 775 | $ | 273 | $ | 313 | $ | 321 | $ | 293 | $ | $ | 313 | $ | 305 | $ | 333 | $ | 951 | ||||
1,200 | |||||||||||||||||||||||||||||||
Adjusted income from continuing operations - diluted earnings per common share (1) | $ | .19 | $ | .17 | $ | .24 | $ | .19 | $ | .79 | $ | .22 | $ | .26 | $ | .26 | $ | .24 | $ .99 | $ | .26 | $ | .25 | $ | .27 | $ | .78 | ||||
Weighted-average shares - diluted (thousands) | 830,197 | 830,107 | 1,026,504 | 1,212,822 | 976,097 | 1,213,592 | 1,214,065 1,214,165 | 1,214,212 | 1,214,011 | 1,214,348 | 1,214,581 | 1,215,335 | 1,214,757 |
(1) The sum of earnings per share for the quarters may not equal the total earnings per share for the year due to changes in the weighted-average number of common shares outstanding.
(2) The third quarter of 2018 reflects tax adjustments driven by the WPZ Merger, primarily a valuation allowance for foreign tax credits.
- Our partners' $209 million share of the fourth-quarter 2019 impairment of the Constitution pipeline project and $65 million share of the first-quarter 2020 impairment of goodwill are reflected below in Allocation of adjustments to noncontrolling interests.
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 49 |
Reconciliation of Net Income to Non-GAAP Modified EBITDA,
Adjusted EBITDA and Distributable Cash Flow
2018 | 2019 | 2020 | ||||||||||||
(Dollars in millions, except coverage ratios) | YTD | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | YTD | ||||||||
Net income (loss) | $ | 193 | $ | 714 | $ | (570) | $ | 315 | $ | 323 | $ | 68 | ||
Provision (benefit) for income taxes | 138 | 335 | (204) | 117 | 111 | 24 | ||||||||
Interest expense | 1,112 | 1,186 | 296 | 294 | 292 | 882 | ||||||||
Impairment of goodwill | - | - | 187 | - | - | 187 | ||||||||
Equity (earnings) losses | (396) | (375) | (22) | (108) | (106) | (236) | ||||||||
Impairment of equity-method investments | 32 | 186 | 938 | - | - | 938 | ||||||||
Other investing (income) loss - net | (219) | (107) | (3) | (1) | (2) | (6) | ||||||||
Proportional Modified EBITDA of equity-method investments | 770 | 746 | 192 | 192 | 189 | 573 | ||||||||
Depreciation and amortization expenses | 1,725 | 1,714 | 429 | 430 | 426 | 1,285 | ||||||||
Accretion for asset retirement obligations associated with nonregulated operations | 33 | 33 | 10 | 7 | 10 | 27 | ||||||||
(Income) loss from discontinued operations, net of tax | - | 15 | - | - | - | - | ||||||||
Modified EBITDA | 3,388 | 4,447 | 1,253 | 1,246 | 1,243 | 3,742 | ||||||||
EBITDA adjustments | 1,250 | 568 | 9 | (6) | 24 | 27 | ||||||||
Adjusted EBITDA | 4,638 | 5,015 | 1,262 | 1,240 | 1,267 | 3,769 | ||||||||
Maintenance capital expenditures (1) | (530) | (464) | (52) | (83) | (144) | (279) | ||||||||
Preferred dividends | (1) | (3) | (1) | - | (1) | (2) | ||||||||
Net interest expense - cash portion (2) | (1,128) | (1,213) | (304) | (304) | (301) | (909) | ||||||||
Cash taxes | (11) | 86 | - | (2) | - | (2) | ||||||||
Dividends and distributions paid to noncontrolling interests | (124) | (44) | (54) | (49) | (147) | |||||||||
Income attributable to noncontrolling interests (3) | (96) | |||||||||||||
Distributable cash flow | $ | 2,872 | $ | 3,297 | $ | 861 | $ | 797 | $ | 772 | $ | 2,430 | ||
Total cash distributed (4) | $ | 1,704 | $ | 1,842 | $ | 485 | $ | 486 | $ | 485 | $ | 1,456 | ||
Excess cash available after cash distributed | $ | 1,168 | $ | 1,455 | $ | 376 | $ | 311 | $ | 287 | $ | 974 | ||
Weighted-average shares - diluted (thousands) (5) | 1,210,000 | 1,214,011 | 1,214,348 | 1,214,581 | 1,215,335 | 1,214,757 | ||||||||
Distributable cash flow / share | $ | 2.37 | $ | 2.72 | $ | 0.71 | $ | 0.66 | $ | 0.64 | $ | 2.00 | ||
Coverage ratios: | ||||||||||||||
Distributable cash flow divided by Total cash distributed | 1.69 | 1.79 | 1.78 | 1.64 | 1.59 | 1.67 | ||||||||
Net income (loss) divided by Total cash distributed | 0.11 | 0.39 | (1.18) | 0.65 | 0.67 | 0.05 |
- Includes proportionate share of maintenance capital expenditures of equity-method investments.
- Includes proportionate share of interest expense of equity- method investments.
- Excludes allocable share of certain EBITDA adjustments.
- Includes cash dividends paid on common stock each quarter by WMB, as well as the public unitholders share of distributions declared by WPZ for the first two quarters of 2018.
- Shares in the 2018 periods reflect the WMB common shares outstanding per the 9/30/18 Consolidated Balance Sheet following the WPZ Merger.
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 50 |
Reconciliation of Net Income (Loss) to Modified EBITDA and
Non-GAAP Adjusted EBITDA 2015 - 2017
2015 | 2016 | 2017 | ||||||||||||||||||||||||||||||||
(Dollars in millions) | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Year | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Year | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Year | |||||||||||||||||||
Net income (loss) | $ | 13 | $ | 183 | $ | (173) | $ (1,337) | $ (1,314) | $ | (13) | $ | (505) | $ | 131 | $ | 37 | $ | (350) | $ | 569 | $ | 193 | $ | 125 | $1,622 | $2,509 | ||||||||
Provision (benefit) for income taxes | 30 | 83 | (65) | (447) | (399) | 2 | (145) | 69 | 49 | (25) | 37 | 65 | 24 | (2,100) | (1,974) | |||||||||||||||||||
Interest expense | 251 | 262 | 263 | 268 | 1,044 | 291 | 298 | 297 | 293 | 1,179 | 280 | 271 | 267 | 265 | 1,083 | |||||||||||||||||||
Equity (earnings) losses | (51) | (93) | (92) | (99) | (335) | (97) | (101) | (104) | (95) | (397) | (107) | (125) | (115) | (87) | (434) | |||||||||||||||||||
Impairment of equity-method investments | - | - | 461 | 898 | 1,359 | 112 | - | - | 318 | 430 | - | - | - | - | - | |||||||||||||||||||
Other investing (income) loss - net | - | (9) | (18) | - | (27) | (18) | (18) | (28) | 1 | (63) | (272) | (2) | (4) | (4) | (282) | |||||||||||||||||||
Proportional Modified EBITDA of equity-method investments | 136 | 183 | 185 | 195 | 699 | 189 | 191 | 194 | 180 | 754 | 194 | 215 | 202 | 184 | 795 | |||||||||||||||||||
Impairment of goodwill | - | - | - | 1,098 | 1,098 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
Depreciation and amortization expenses | 427 | 428 | 432 | 451 | 1,738 | 445 | 446 | 435 | 437 | 1,763 | 442 | 433 | 433 | 428 | 1,736 | |||||||||||||||||||
Accretion expense associated with asset retirement | 6 | 9 | 6 | 7 | 28 | 7 | 8 | 9 | 7 | 31 | 7 | 9 | 7 | 10 | 33 | |||||||||||||||||||
obligations for nonregulated operations | ||||||||||||||||||||||||||||||||||
Modified EBITDA | $ | 812 | $ | 1,046 | $ | 999 | $ 1,034 | $ 3,891 | $ | 918 | $ | 174 | $ | 1,003 | $ | 1,227 | $ | 3,322 | $ | 1,150 | $ | 1,059 | $ | 939 | $ | 318 | $3,466 | |||||||
Northeast G&P | $ | 194 | $ | 184 | $ | 204 | $ | 188 | $ | 770 | $ | 220 | $ | 222 | $ | 214 | $ | 197 | $ | 853 | $ | 226 | $ | 247 | $ | 115 | $ | 231 | $ | 819 | ||||
Transmission & Gulf of Mexico | 421 | 473 | 499 | 471 | 1,864 | 466 | 436 | 502 | 538 | 1,942 | 535 | 531 | 507 | (236) | 1,337 | |||||||||||||||||||
West | 227 | 253 | 264 | 412 | 1,156 | 243 | 236 | 284 | 460 | 1,223 | 300 | 279 | (692) | 426 | 313 | |||||||||||||||||||
Other | (30) | 136 | 32 | (37) | 101 | (11) | (720) | 3 | 32 | (696) | 89 | 2 | 1,009 | (103) | 997 | |||||||||||||||||||
Total Modified EBITDA | $ | 812 | $ | 1,046 | $ | 999 | $ 1,034 | $ 3,891 | $ | 918 | $ | 174 | $ | 1,003 | $ | 1,227 | $ | 3,322 | $ | 1,150 | $ | 1,059 | $ | 939 | $ | 318 | $3,466 | |||||||
Adjustments included in Modified EBITDA (1): | ||||||||||||||||||||||||||||||||||
Northeast G&P | $ | 11 | $ | 22 | $ | 19 | $ | 13 | $ | 65 | $ | 5 | $ | - | $ | 6 | $ | 22 | $ | 33 | $ | 1 | $ | 1 | $ | 131 | $ | 7 | $ | 140 | ||||
Transmission & Gulf of Mexico | - | - | - | 5 | 5 | 25 | 8 | 11 | (2) | 42 | 3 | 8 | 1 | 753 | 765 | |||||||||||||||||||
West | 86 | 72 | 59 | (67) | 150 | 71 | 112 | 70 | (148) | 105 | 4 | 16 | 1,041 | (29) | 1,032 | |||||||||||||||||||
Other | 9 | (123) | 26 | 81 | (7) | 37 | 771 | 102 | 24 | 934 | (13) | 29 | (999) | 111 | (872) | |||||||||||||||||||
Total Adjustments included in Modified EBITDA | $ | 106 | $ | (29) | $ | 104 | $ | 32 | $ | 213 | $ | 138 | $ | 891 | $ | 189 | $ | (104) | $ | 1,114 | $ | (5) | $ | 54 | $ | 174 | $ | 842 | $1,065 | |||||
Adjusted EBITDA: | ||||||||||||||||||||||||||||||||||
Northeast G&P | $ | 205 | $ | 206 | $ | 223 | $ | 201 | $ | 835 | $ | 225 | $ | 222 | $ | 220 | $ | 219 | $ | 886 | $ | 227 | $ | 248 | $ | 246 | $ | 238 | $ | 959 | ||||
Transmission & Gulf of Mexico | 421 | 473 | 499 | 476 | 1,869 | 491 | 444 | 513 | 536 | 1,984 | 538 | 539 | 508 | 517 | 2,102 | |||||||||||||||||||
West | 313 | 325 | 323 | 345 | 1,306 | 314 | 348 | 354 | 312 | 1,328 | 304 | 295 | 349 | 397 | 1,345 | |||||||||||||||||||
Other | (21) | 13 | 58 | 44 | 94 | 26 | 51 | 105 | 56 | 238 | 76 | 31 | 10 | 8 | 125 | |||||||||||||||||||
Total Adjusted EBITDA | $ | 918 | $ | 1,017 | $ | 1,103 | $ 1,066 | $ 4,104 | $1,056 | $ | 1,065 | $ | 1,192 | $ | 1,123 | $ | 4,436 | $ | 1,145 | $ | 1,113 | $ | 1,113 | $1,160 | $4,531 | |||||||||
(1) Adjustments by segment are detailed in the "Reconciliation of Income (Loss) Attributable to The Williams Companies, Inc. to Adjusted Income," which is also included in these materials. | ||||||||||||||||||||||||||||||||||
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium | I | December 9, 2020 I | www.williams.com 51 |
Reconciliation of Net Income (Loss) to Modified EBITDA and
Non-GAAP Adjusted EBITDA 2018 - 3Q 2020
2018 | 2019 | 2020 | ||||||||||||||||||||||||||||
(Dollars in millions) | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Year | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Year | 1st Qtr | 2nd Qtr | 3rd Qtr | Year | ||||||||||||||||
Net income (loss) | $ | 270 | $ | 269 | $ | 200 | $ | (546) | $ | 193 | $ | 214 | $ | 324 | $ | 242 | $ | (66) | $ | 714 | $ | (570) | $ | 315 | $ | 323 | $ | 68 | ||
Provision (benefit) for income taxes | 55 | 52 | 190 | (159) | 138 | 69 | 98 | 77 | 91 | 335 | (204) | 117 | 111 | 24 | ||||||||||||||||
Interest expense | 273 | 275 | 270 | 294 | 1,112 | 296 | 296 | 296 | 298 | 1,186 | 296 | 294 | 292 | 882 | ||||||||||||||||
Impairment of goodwill | - | - | - | - | - | - | - | - | - | - | 187 | - | - | 187 | ||||||||||||||||
Equity (earnings) losses | (82) | (92) | (105) | (117) | (396) | (80) | (87) | (93) | (115) | (375) | (22) | (108) | (106) | (236) | ||||||||||||||||
Impairment of equity-method investments | - | - | - | 32 | 32 | 74 | (2) | 114 | - | 186 | 938 | - | - | 938 | ||||||||||||||||
Other investing (income) loss - net | (4) | (68) | (2) | (145) | (219) | (1) | (124) | (7) | 25 | (107) | (3) | (1) | (2) | (6) | ||||||||||||||||
Proportional Modified EBITDA of equity-method investments | 169 | 178 | 205 | 218 | 770 | 190 | 175 | 181 | 200 | 746 | 192 | 192 | 189 | 573 | ||||||||||||||||
Depreciation and amortization expenses | 431 | 434 | 425 | 435 | 1,725 | 416 | 424 | 435 | 439 | 1,714 | 429 | 430 | 426 | 1,285 | ||||||||||||||||
Accretion expense associated with asset retirement obligations for | 8 | 10 | 8 | 7 | 33 | 9 | 8 | 8 | 8 | 33 | 10 | 7 | 10 | 27 | ||||||||||||||||
nonregulated operations | ||||||||||||||||||||||||||||||
(Income) loss from discontinued operations, net of tax | - | - | - | - | - | - | - | - | 15 | 15 | - | - | 0 | - | ||||||||||||||||
Modified EBITDA | $ | 1,120 | $ | 1,058 | $ | 1,191 | $ | 19 | $ | 3,388 | $ | 1,187 | $ | 1,112 | $ | 1,253 | $ | 895 | $ | 4,447 | $ | 1,253 | $ | 1,246 | $ | 1,243 | $ | 3,742 | ||
Northeast G&P | $ | 250 | $ | 255 | $ | 281 | $ | 300 | $ | 1,086 | $ | 299 | $ | 303 | $ | 345 | $ | 367 | $ | 1,314 | $ | 369 | $ | 370 | $ | 387 | $ | 1,126 | ||
Transmission & Gulf of Mexico | 531 | 541 | 549 | 672 | 2,293 | 636 | 590 | 665 | 284 | 2,175 | 662 | 615 | 616 | 1,893 | ||||||||||||||||
West | 333 | 323 | 355 | (973) | 38 | 256 | 212 | 245 | 239 | 952 | 215 | 253 | 247 | 715 | ||||||||||||||||
Other | 6 | (61) | 6 | 20 | (29) | (4) | 7 | (2) | 5 | 6 | 7 | 8 | (7) | 8 | ||||||||||||||||
Total Modified EBITDA | $ | 1,120 | $ | 1,058 | $ | 1,191 | $ | 19 | $ | 3,388 | $ | 1,187 | $ | 1,112 | $ | 1,253 | $ | 895 | $ | 4,447 | $ | 1,253 | $ | 1,246 | $ | 1,243 | $ | 3,742 | ||
Adjustments included in Modified EBITDA (1): | ||||||||||||||||||||||||||||||
Northeast G&P | $ | - $ | - | $ | - $ | 4 | $ | 4 | $ | 3 | $ | 16 | $ | (2) | $ | 10 | $ | 27 | $ | 1 | $ | (7) | $ | 9 | $ | 3 | ||||
Transmission & Gulf of Mexico | 8 | (19) | - | (74) | (85) | - | 38 | 15 | 359 | 412 | 7 | 2 | 6 | 15 | ||||||||||||||||
West | - | - | - | 1,262 | 1,262 | 14 | 75 | (1) | 24 | 112 | 1 | (1) | (2) | (2) | ||||||||||||||||
Other | 7 | 71 | 5 | (14) | 69 | 12 | - | 9 | (4) | 17 | - | - | 11 | 11 | ||||||||||||||||
Total Adjustments included in Modified EBITDA | $ | 15 | $ | 52 | $ | 5 | $ | 1,178 | $ | 1,250 | $ | 29 | $ | 129 | $ | 21 | $ | 389 | $ | 568 | $ | 9 | $ | (6) | $ | 24 | $ | 27 | ||
Adjusted EBITDA: | ||||||||||||||||||||||||||||||
Northeast G&P | $ | 250 | $ | 255 | $ | 281 | $ | 304 | $ | 1,090 | $ | 302 | $ | 319 | $ | 343 | $ | 377 | $ | 1,341 | $ | 370 | $ | 363 | $ | 396 | $ | 1,129 | ||
Transmission & Gulf of Mexico | 539 | 522 | 549 | 598 | 2,208 | 636 | 628 | 680 | 643 | 2,587 | 669 | 617 | 622 | 1,908 | ||||||||||||||||
West | 333 | 323 | 355 | 289 | 1,300 | 270 | 287 | 244 | 263 | 1,064 | 216 | 252 | 245 | 713 | ||||||||||||||||
Other | 13 | 10 | 11 | 6 | 40 | 8 | 7 | 7 | 1 | 23 | 7 | 8 | 4 | 19 | ||||||||||||||||
Total Adjusted EBITDA | $ | 1,135 | $ | 1,110 | $ | 1,196 | $ | 1,197 | $ | 4,638 | $ | 1,216 | $ | 1,241 | $ | 1,274 | $ | 1,284 | $ | 5,015 | $ | 1,262 | $ | 1,240 | $ | 1,267 | $ | 3,769 |
(1) Adjustments by segment are detailed in the "Reconciliation of Income (Loss) Attributable to The Williams Companies, Inc. to Adjusted Income," which is also included in these materials.
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 52 |
Reconciliation of Northeast G&P Adjusted EBITDA to Adjusted EBITDA excluding non-operated equity method investments
2016 | 2017 | 2018 | 2019 | 2020 | |||||
(Dollars in millions) | Year | Year | Year | Year | 3rd Qtr | ||||
YTD | |||||||||
Adjusted EBITDA | 886 | 959 | 1,090 | 1,341 | 1,129 | ||||
Less: Adjusted EBITDA from non-operatedequity-method investments | (182) | (161) | (173) | (108) | (71) | ||||
Adjusted EBITDA excluding non-operatedequity-method investments | $ 704 | $ 798 | $ 917 | $ 1,233 | $ 1,058 | ||||
Statistics for Operated Assets | |||||||||
Gathering and Processing | |||||||||
Consolidated gathering volumes (Bcf/d) (1) | 3.21 | 3.31 | 3.63 | 4.24 | 4.29 | ||||
Nonconsolidated operated gathering volumes (Bcf/d) (2) | 3.16 | 3.55 | 3.76 | 4.29 | 4.67 | ||||
Williams' proportional share of operated equity-method investments | 1.58 | 2.25 | 2.50 | 2.87 | 3.11 | ||||
Partners' proportional share of operated equity-method investments | 1.58 | 1.30 | 1.26 | 1.42 | 1.56 | ||||
- Includes volumes associated with Susquehanna Supply Hub, the Northeast JV, and Utica Supply Hub, all of which are consolidated. The Northeast JV includes 100% of volumes handled by UEOM from the date of consolidation on March 18, 2019 but does not include volumes prior to that date as we did not operate UEOM.
- Includes 100% of the volumes associated with operated equity-method investments, including the Laurel Mountain Midstream partnership; and the Bradford Supply Hub and a portion of the Marcellus South Supply Hub within the Appalachia Midstream Services partnership. Volumes handled by Blue Racer Midstream (gathering and processing), which we do not operate, are not included.
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 53 |
Reconciliation of Net Income to Modified EBITDA, Non-GAAP
Adjusted EBITDA and Distributable Cash Flow
2020 Guidance | ||||||||||||
(Dollars in millions, except per share amounts and coverage ratio) | Low | Mid | High | |||||||||
Net income (loss) | $ | 304 | $ | 454 | $ | 604 | ||||||
Provision (benefit) for income taxes | 134 | |||||||||||
Interest expense | 1,180 | |||||||||||
Equity (earnings) losses | (450) | |||||||||||
Share of impairment of goodwill at equity-method investment | 78 | |||||||||||
Impairment of equity-method investments | 938 | |||||||||||
Impairment of goodwill | 187 | |||||||||||
Proportional Modified EBITDA of equity-method investments | 820 | |||||||||||
Depreciation and amortization expenses and accretion for asset retirement obligations associated with | 1,750 | |||||||||||
nonregulated operations | ||||||||||||
Modified EBITDA | $ | 4,941 | $ | 5,091 | $ | 5,241 | ||||||
EBITDA Adjustments (1) | 9 | |||||||||||
Adjusted EBITDA | $ | 4,950 | $ | 5,100 | $ | 5,250 | ||||||
Net interest expense - cash portion (2) | (1,215) | |||||||||||
Maintenance capital expenditures (2) | (550) | (500) | (450) | |||||||||
Cash taxes | 60 | |||||||||||
Dividends and distributions paid to noncontrolling interests and other | (195) | |||||||||||
Distributable cash flow (DCF) | $ | 3,050 | $ | 3,250 | $ | 3,450 | ||||||
--Distributable cash flow per share (3) | $ | 2.50 | $ | 2.67 | $ | 2.83 | ||||||
Dividends paid | (1,950) | |||||||||||
Excess cash available after dividends | $ | 1,100 | $ | 1,300 | $ | 1,500 | ||||||
Dividend per share | $ | 1.60 | ||||||||||
Coverage ratio (Distributable cash flow / Dividends paid) | 1.56x | 1.67x | 1.77x | |||||||||
- See 1Q 2020 "Reconciliation of Income (Loss) Attributable to Williams to Adjusted Income" for additional details of adjustments
- Includes proportionate share of equity-method investments
- Distributable cash flow / diluted weighted-average common shares of 1,218 million
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 54 |
Reconciliation of GAAP Net Income (Loss) to Non-GAAP Adjusted Income Available to Common Stockholders
2020 Guidance | |||||||||
(Dollars in millions, except per-share amounts) | Low | Mid | High | ||||||
Net income (loss) | $ | 304 | $ | 454 | $ | 604 | |||
Less: Net income (loss) attributable to noncontrolling interests & preferred dividends | (25) | ||||||||
Net income (loss) attributable to The Williams Companies, Inc. available to common | 329 | 479 | 629 | ||||||
stockholders | |||||||||
Adjustments: | |||||||||
Adjustments included in Modified EBITDA (1) | 9 | ||||||||
Adjustments below Modified EBITDA (1) | 1,203 | ||||||||
Allocation of adjustments to noncontrolling interests (1) | (65) | ||||||||
Total adjustments | 1,147 | ||||||||
Less tax effect for above items | (316) | ||||||||
Adjusted income available to common stockholders | $ | 1,160 | $ | 1,310 | $ | 1,460 | |||
Adjusted diluted earnings per common share | $ | 0.95 | $ | 1.08 | $ | 1.20 | |||
Weighted-average shares - diluted (millions) | 1,218 | ||||||||
(1) See 1Q 2020 "Reconciliation of Income (Loss) Attributable to Williams to Adjusted Income" for additional details of adjustments
WILLIAMS © 2020 The Williams Companies, Inc. All rights reserved. | NYSE: WMB I Wells Fargo Midstream & Utility Symposium I December 9, 2020 I www.williams.com 55 |
Attachments
- Original document
- Permalink
Disclaimer
The Williams Companies Inc. published this content on 09 December 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 09 December 2020 13:30:07 UTC