Upgrade to SI Premium - Free Trial

Williams Reports Second-Quarter 2019 Financial Results

July 31, 2019 4:15 PM

TULSA, Okla.--(BUSINESS WIRE)-- Williams (NYSE: WMB) today announced its unaudited financial results for the three and six months ended June 30, 2019.

Strong 2Q 2019 Results Compared with 2Q 2018

Improvement of Leverage Metrics Continues

Solid Execution Delivers Strong Results

CEO Perspective

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

"Strong demand for natural gas and the resiliency of our well-positioned business are clearly reflected in our second-quarter 2019 results. Compared to second-quarter 2018, our Cash Flow From Operations increased by 20% and Adjusted Income Per Share rose by 53%. Low gas prices will continue to incentivize demand growth, and demand for low cost power generation, LNG exports and new industrial loads will grow even faster in the second half of the year. So we expect this predictable cash flow growth to continue.

"We expect to maintain the momentum we've achieved in deleveraging as we continue our intense focus on the efficiency of our operations and lowering our costs. This disciplined approach ensures we deliver the most competitive cost structure in our space for our shareholders. We now see our 2019 leverage coming in better than expected at less than 4.5x versus our original guidance of less than 4.75x. That's a tribute to crisp execution in operations, growth projects and value-adding transactions."

Armstrong added, "This quarter also saw the delivery of our 2018 Sustainability Report. We recognize the important role natural gas plays in helping to address environmental concerns about air quality and climate change, while providing lower utility bills to consumers and industry. As our actions demonstrate, Williams is eager to do its part to help our country meet its climate goals with low carbon natural gas solutions that are ready now and keep jobs and industry here at home."

Williams Summary Financial Information

2Q

YTD

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

2019

2018

2019

2018

GAAP Measures

Net Income

$310

$135

$504

$287

Net Income Per Share

$0.26

$0.16

$0.41

$0.35

Cash Flow From Operations

$1,069

$891

$1,844

$1,585

Non-GAAP Measures (1)

Adjusted EBITDA

$1,241

$1,110

$2,457

$2,245

Adjusted Income

$313

$143

$586

$302

Adjusted Income Per Share

$0.26

$0.17

$0.48

$0.36

Distributable Cash Flow

$867

$637

$1,647

$1,360

Dividend Coverage Ratio

1.88x

1.44x

1.79x

1.54x

Other

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

4.43x

4.66x

Capital Investments (3)(4)

$702

$1,000

$1,219

$1,955

(1)

Schedules reconciling adjusted income from continuing operations, adjusted EBITDA, Distributable Cash Flow and 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)

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. Debt is net of cash on hand, and Adjusted EBITDA reflects the sum of the last four quarters.

(3)

Capital Investments includes increases to property, plant, and equipment, purchases of businesses, net of cash acquired, and purchases of and contributions to equity-method investments.

(4)

YTD 2019 excludes $727 million (net of cash acquired) for the purchase of the remaining 38% of UEO as this amount was provided for at the close of the new Northeast JV by our JV partners, CPPIB, in June 2019.

GAAP Measures

Non-GAAP Measures

Business Segment Results & Form 10-Q

Williams' operations are comprised of the following reportable segments: Atlantic-Gulf, West, Northeast G&P and Other. For additional information, please see the company's second-quarter 2019, Form 10-Q, which Williams expects to file this week, with the Securities and Exchange Commission (SEC). Once filed, the document will be on the SEC and Williams websites.

Quarter-To-Date

Year-To-Date

Amounts in millions

Modified EBITDA

Adjusted EBITDA

Modified EBITDA

Adjusted EBITDA

2Q 2019

2Q 2018

Change

2Q 2019

2Q 2018

Change

2019

2018

Change

2019

2018

Change

Atlantic-Gulf

$524

$475

$49

$559

$456

$103

$1,084

$926

$158

$1,119

$922

$197

West

278

389

(111

)

356

389

(33

)

610

802

(192

)

702

795

(93

)

Northeast G&P

303

255

48

319

255

64

602

505

97

621

505

116

Other

7

(61

)

68

7

10

(3

)

3

(55

)

58

15

23

(8

)

Totals

$1,112

$1,058

$54

$1,241

$1,110

$131

$2,299

$2,178

$121

$2,457

$2,245

$212

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.

Atlantic-Gulf

West

Northeast G&P

Williams' Second-Quarter 2019 Materials to be Posted Shortly; Q&A Webcast Scheduled for Tomorrow

Williams' second-quarter 2019 earnings presentation will be posted at www.williams.com. The company’s second-quarter 2019 earnings conference call and webcast with analysts and investors is scheduled for Thursday, Aug. 1, at 9:30 a.m. Eastern Time (8:30 a.m. Central Time). A limited number of phone lines will be available at (888) 882-4478. International callers should dial (720) 452-9217. The conference ID is 6602168.

A webcast link to the conference call is available at www.williams.com. A replay of the webcast will be available on the website for at least 90 days following the event.

About Williams

Williams (NYSE: WMB) is a premier provider of large-scale infrastructure connecting U.S. natural gas and natural gas products to growing demand for cleaner fuel and feedstocks. Headquartered in Tulsa, Oklahoma, Williams is an industry-leading, investment grade C-Corp with operations across the natural gas value chain including gathering, processing, interstate transportation and storage of natural gas and natural gas liquids. With major positions in top U.S. supply basins, Williams owns and operates more than 30,000 miles of pipelines system wide – including Transco, the nation’s largest volume and fastest growing pipeline - providing natural gas for clean-power generation, heating and industrial use. Williams’ operations handle approximately 30% of U.S. natural gas. www.williams.com

The Williams Companies, Inc.

Consolidated Statement of Income

(Unaudited)

Three Months Ended
June 30,

Six Months Ended
June 30,

2019

2018

2019

2018

(Millions, except per-share amounts)

Revenues:

Service revenues

$

1,489

$

1,340

$

2,929

$

2,691

Service revenues – commodity consideration

56

94

120

195

Product sales

496

657

1,046

1,293

Total revenues

2,041

2,091

4,095

4,179

Costs and expenses:

Product costs

483

636

1,008

1,249

Processing commodity expenses

24

26

64

61

Operating and maintenance expenses

387

388

727

745

Depreciation and amortization expenses

424

434

840

865

Selling, general, and administrative expenses

152

130

280

262

Impairment of certain assets

64

66

76

66

Other (income) expense – net

9

1

41

30

Total costs and expenses

1,543

1,681

3,036

3,278

Operating income (loss)

498

410

1,059

901

Equity earnings (losses)

87

92

167

174

Other investing income (loss) – net

126

68

53

72

Interest incurred

(306

)

(288

)

(612

)

(570

)

Interest capitalized

10

13

20

22

Other income (expense) – net

7

26

18

47

Income (loss) before income taxes

422

321

705

646

Provision (benefit) for income taxes

98

52

167

107

Net income (loss)

324

269

538

539

Less: Net income (loss) attributable to noncontrolling interests

14

134

33

252

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

310

135

505

287

Preferred stock dividends

1

Net income (loss) available to common stockholders

$

310

$

135

$

504

$

287

Basic earnings (loss) per common share:

Net income (loss)

$

.26

$

.16

$

.42

$

.35

Weighted-average shares (thousands)

1,212,045

827,868

1,211,769

827,689

Diluted earnings (loss) per common share:

Net income (loss)

$

.26

$

.16

$

.41

$

.35

Weighted-average shares (thousands)

1,214,065

830,107

1,213,830

830,151

The Williams Companies, Inc.

Consolidated Balance Sheet

(Unaudited)

June 30,
2019

December 31,
2018

(Millions, except per-share amounts)

ASSETS

Current assets:

Cash and cash equivalents

$

806

$

168

Trade accounts and other receivables (net of allowance of $6 at June 30, 2019 and $9 at December 31, 2018)

879

992

Inventories

134

130

Other current assets and deferred charges

209

174

Total current assets

2,028

1,464

Investments

6,261

7,821

Property, plant, and equipment

40,868

38,661

Accumulated depreciation and amortization

(11,737

)

(11,157

)

Property, plant, and equipment – net

29,131

27,504

Intangible assets – net of accumulated amortization

8,123

7,767

Regulatory assets, deferred charges, and other

966

746

Total assets

$

46,509

$

45,302

LIABILITIES AND EQUITY

Current liabilities:

Accounts payable

$

627

$

662

Accrued liabilities

1,199

1,102

Long-term debt due within one year

1,563

47

Total current liabilities

3,389

1,811

Long-term debt

20,711

22,367

Deferred income tax liabilities

1,567

1,524

Regulatory liabilities, deferred income, and other

3,761

3,603

Contingent liabilities

Equity:

Stockholders’ equity:

Preferred stock

35

35

Common stock ($1 par value; 1,470 million shares authorized at June 30, 2019 and December 31, 2018; 1,246 million shares issued at June 30, 2019 and 1,245 million shares issued at December 31, 2018)

1,246

1,245

Capital in excess of par value

24,296

24,693

Retained deficit

(10,423

)

(10,002

)

Accumulated other comprehensive income (loss)

(265

)

(270

)

Treasury stock, at cost (35 million shares of common stock)

(1,041

)

(1,041

)

Total stockholders’ equity

13,848

14,660

Noncontrolling interests in consolidated subsidiaries

3,233

1,337

Total equity

17,081

15,997

Total liabilities and equity

$

46,509

$

45,302

The Williams Companies, Inc.

Consolidated Statement of Cash Flows

(Unaudited)

Six Months Ended
June 30,

2019

2018

(Millions)

OPERATING ACTIVITIES:

Net income (loss)

$

538

$

539

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

Depreciation and amortization

840

865

Provision (benefit) for deferred income taxes

182

142

Equity (earnings) losses

(167

)

(174

)

Distributions from unconsolidated affiliates

327

316

Net (gain) loss on disposition of equity-method investments

(122

)

Impairment of equity-method investments

72

(Gain) loss on deconsolidation of businesses

2

(62

)

Impairment of certain assets

76

66

Amortization of stock-based awards

30

30

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

Accounts and notes receivable

149

121

Inventories

4

(33

)

Other current assets and deferred charges

(16

)

(63

)

Accounts payable

(98

)

(70

)

Accrued liabilities

70

(7

)

Other, including changes in noncurrent assets and liabilities

(43

)

(85

)

Net cash provided (used) by operating activities

1,844

1,585

FINANCING ACTIVITIES:

Proceeds from (payments of) commercial paper – net

(4

)

Proceeds from long-term debt

720

2,179

Payments of long-term debt

(868

)

(1,761

)

Proceeds from issuance of common stock

6

11

Proceeds from sale of partial interest in consolidated subsidiary

1,330

Common dividends paid

(921

)

(563

)

Dividends and distributions paid to noncontrolling interests

(68

)

(356

)

Contributions from noncontrolling interests

32

11

Payments for debt issuance costs

(18

)

Other – net

(9

)

(43

)

Net cash provided (used) by financing activities

218

(540

)

INVESTING ACTIVITIES:

Property, plant, and equipment:

Capital expenditures (1)

(919

)

(1,890

)

Dispositions – net

(15

)

3

Contributions in aid of construction

18

339

Purchases of businesses, net of cash acquired

(727

)

Proceeds from dispositions of equity-method investments

485

Purchases of and contributions to equity-method investments

(242

)

(91

)

Other – net

(24

)

(30

)

Net cash provided (used) by investing activities

(1,424

)

(1,669

)

Increase (decrease) in cash and cash equivalents

638

(624

)

Cash and cash equivalents at beginning of year

168

899

Cash and cash equivalents at end of period

$

806

$

275

_____________

(1) Increases to property, plant, and equipment

$

(977

)

$

(1,864

)

Changes in related accounts payable and accrued liabilities

58

(26

)

Capital expenditures

$

(919

)

$

(1,890

)

Atlantic-Gulf

(UNAUDITED)

2018

2019

(Dollars in millions)

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

Year

1st Qtr

2nd Qtr

Year

Revenues:

Service revenues:

Nonregulated gathering & processing fee-based revenue

$

138

$

128

$

138

$

137

$

541

$

128

$

119

$

247

Regulated transportation revenue

413

406

411

508

1,738

517

514

1,031

Other fee revenues

32

34

34

34

134

34

40

74

Tracked service revenue

26

22

24

24

96

30

25

55

Nonregulated commodity consideration

15

12

18

14

59

13

13

26

Product sales:

NGL sales from gas processing

15

10

16

15

56

12

12

24

Marketing sales

45

57

67

53

222

40

32

72

Other sales

1

1

1

3

2

1

3

Tracked product sales

32

37

47

38

154

28

23

51

Total revenues

717

707

756

823

3,003

804

779

1,583

Segment costs and expenses:

NGL cost of goods sold

15

12

19

14

60

13

14

27

Marketing cost of goods sold

44

56

67

53

220

41

28

69

Other cost of goods sold

2

2

Tracked cost of goods sold

33

38

48

39

158

28

25

53

Processing commodity expenses

5

2

3

6

16

5

5

10

Operating and administrative costs

177

181

181

197

736

168

198

366

Tracked operating and administrative costs

26

22

24

23

95

30

25

55

Other segment costs and expenses

(2

)

(15

)

(29

)

14

(32

)

1

2

3

Gain on sale of certain assets

(81

)

(81

)

Regulatory charges resulting from Tax Reform

11

(20

)

(9

)

Total segment costs and expenses

309

276

313

265

1,163

286

299

585

Proportional Modified EBITDA of equity-method investments

43

44

49

47

183

42

44

86

Modified EBITDA

451

475

492

605

2,023

560

524

1,084

Adjustments

15

(19

)

(12

)

(76

)

(92

)

35

35

Adjusted EBITDA

$

466

$

456

$

480

$

529

$

1,931

$

560

$

559

$

1,119

NGL Margin

$

10

$

8

$

12

$

9

$

39

$

7

$

6

$

13

Statistics for Operated Assets

Gathering, Processing and Crude Oil Transportation

Gathering volumes (Bcf per day) - Consolidated (1)

0.29

0.23

0.26

0.24

0.26

0.25

0.25

0.25

Gathering volumes (Bcf per day) - Non-consolidated (2)

0.24

0.25

0.25

0.31

0.26

0.35

0.38

0.37

Plant inlet natural gas volumes (Bcf per day) - Consolidated (1)

0.54

0.43

0.51

0.53

0.50

0.53

0.55

0.54

Plant inlet natural gas volumes (Bcf per day) - Non-consolidated (2)

0.24

0.25

0.25

0.32

0.27

0.35

0.39

0.37

Crude transportation volumes (Mbbls/d)

142

132

147

140

140

146

136

141

Consolidated (1)

Ethane margin ($/gallon)

$

.03

$

.16

$

.24

$

.14

$

.14

$

.10

$

.02

$

.06

Non-ethane margin ($/gallon)

$

.66

$

.74

$

.76

$

.58

$

.68

$

.48

$

.28

$

.36

NGL margin ($/gallon)

$

.40

$

.48

$

.51

$

.36

$

.43

$

.26

$

.17

$

.21

Ethane equity sales (Mbbls/d)

2.82

1.91

3.05

2.98

2.69

4.16

4.11

4.13

Non-ethane equity sales (Mbbls/d)

3.87

2.35

3.14

3.21

3.14

3.28

5.34

4.32

NGL equity sales (Mbbls/d)

6.69

4.26

6.19

6.19

5.83

7.44

9.45

8.45

Ethane production (Mbbls/d)

12

12

15

16

14

17

14

15

Non-ethane production (Mbbls/d)

19

17

18

19

18

19

19

19

NGL production (Mbbls/d)

31

29

33

35

32

36

33

34

Non-consolidated (2)

NGL equity sales (Mbbls/d)

3

5

4

5

4

7

8

8

NGL production (Mbbls/d)

18

20

20

23

20

24

27

25

Transcontinental Gas Pipe Line

Throughput (Tbtu)

1,099.9

965.5

1,092.3

1,150.9

4,308.5

1,183.9

1,109.4

2,293.3

Avg. daily transportation volumes (Tbtu)

12.2

10.6

11.9

12.5

11.8

13.2

12.2

12.7

Avg. daily firm reserved capacity (Tbtu)

15.4

15.0

15.0

16.4

15.5

17.1

17.0

17.1

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

(2) Includes 100% of the volumes associated with operated equity-method investments.

West

(UNAUDITED)

2018

2019

(Dollars in millions)

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

Year

1st Qtr

2nd Qtr

Year

Revenues:

Service revenues:

Nonregulated gathering & processing fee-based revenue

$

386

$

398

$

387

$

335

$

1,506

$

319

$

331

$

650

Regulated transportation revenue

109

104

106

110

429

110

104

214

Other fee revenues

36

32

40

41

149

44

42

86

Nonregulated commodity consideration

82

78

97

64

321

46

40

86

Tracked service revenues

1

1

1

1

Product sales:

NGL sales from gas processing

85

76

90

71

322

48

41

89

Marketing sales

419

465

615

571

2,070

426

389

815

Other sales

10

9

16

3

38

1

1

2

Tracked product sales

16

10

11

(19

)

18

4

3

7

Total revenues

1,143

1,173

1,362

1,176

4,854

998

952

1,950

Segment costs and expenses:

NGL cost of goods sold

85

81

101

66

333

49

41

90

Marketing cost of goods sold

418

458

605

587

2,068

421

389

810

Other cost of goods sold

7

8

12

2

29

2

3

5

Tracked cost of goods sold

16

10

12

(20

)

18

3

4

7

Processing commodity expenses

30

20

26

40

116

31

19

50

Operating and administrative costs

193

215

200

166

774

166

180

346

Tracked operating and administrative costs

1

1

1

1

Other segment costs and expenses

6

10

19

15

50

6

1

7

Impairment of certain assets

1,849

1,849

12

64

76

Gain on sale of certain assets

(591

)

(591

)

2

2

Regulatory charges resulting from Tax Reform

(7

)

(7

)

Total segment costs and expenses

748

803

975

2,114

4,640

692

702

1,394

Proportional Modified EBITDA of equity-method investments

18

19

25

32

94

26

28

54

Modified EBITDA

413

389

412

(906

)

308

332

278

610

Adjustments

(7

)

12

1,264

1,269

14

78

92

Adjusted EBITDA

$

406

$

389

$

424

$

358

$

1,577

$

346

$

356

$

702

NGL margin

$

52

$

53

$

60

$

29

$

194

$

14

$

21

$

35

Statistics for Operated Assets

Gathering and Processing

Gathering volumes (Bcf per day) - Consolidated (1)

4.58

4.60

4.48

3.44

4.27

3.42

3.53

3.48

Gathering volumes (Bcf per day) - Non-consolidated (2)

0.15

0.16

0.08

0.17

0.15

0.16

Plant inlet natural gas volumes (Bcf per day) - Consolidated (1)

2.16

2.12

2.11

1.65

2.01

1.41

1.52

1.46

Plant inlet natural gas volumes (Bcf per day) - Non-consolidated (2)

0.14

0.17

0.08

0.17

0.14

0.16

Ethane equity sales (Mbbls/d)

19.01

10.23

12.19

16.40

14.44

14.63

14.59

14.61

Non-ethane equity sales (Mbbls/d)

19.83

18.80

19.48

14.40

18.12

12.59

13.54

13.07

NGL equity sales (Mbbls/d)

38.84

29.03

31.67

30.80

32.56

27.22

28.13

27.68

Ethane margin ($/gallon)

$

.01

$

.07

$

.18

$

.02

$

.06

$

(.03

)

$

(.03

)

$

(.03

)

Non-ethane margin ($/gallon)

$

.69

$

.71

$

.69

$

.49

$

.65

$

.34

$

.42

$

.38

NGL margin ($/gallon)

$

.35

$

.48

$

.49

$

.24

$

.39

$

.14

$

.19

$

.16

Ethane production (Mbbls/d)

31

26

28

29

28

29

22

26

Non-ethane production (Mbbls/d) - Consolidated (1)

62

61

59

41

55

33

37

35

Non-ethane production (Mbbls/d) - Jackalope equity-method investment - 100%

5

5

3

6

1

4

NGL production (Mbbls/d)

93

87

92

75

86

68

60

65

NGL and Crude Transportation volumes (Mbbls) (3)

21,263

21,334

22,105

23,049

87,751

22,848

24,465

47,313

Northwest Pipeline LLC

Throughput (Tbtu)

226.1

188.1

193.5

212.3

820.0

243.5

184.6

428.1

Avg. daily transportation volumes (Tbtu)

2.5

2.1

2.1

2.3

2.2

2.7

2.0

2.4

Avg. daily firm reserved capacity (Tbtu)

3.1

3.1

3.1

3.1

3.1

3.1

3.0

3.0

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

(2) Includes 100% of the volumes associated with operated equity-method investments, including the Jackalope Gas Gathering System and Rocky Mountain Midstream.

(3) Includes 100% of the volumes associated with operated equity-method investments, including the Overland Pass Pipeline Company and Rocky Mountain Midstream.

Northeast G&P

(UNAUDITED)

2018

2019

(Dollars in millions)

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

Year

1st Qtr

2nd Qtr

Year

Revenues:

Service revenues:

Nonregulated gathering and processing fee-based revenue

$

189

$

196

$

211

$

226

$

822

$

230

$

267

$

497

Other fee revenues

39

36

36

43

154

46

63

109

Nonregulated commodity consideration

4

4

6

6

20

5

3

8

Product sales:

NGL sales from gas processing

4

5

6

5

20

5

3

8

Marketing sales

89

65

57

35

246

37

28

65

Tracked product sales

5

5

6

5

21

5

6

11

Total revenues

330

311

322

320

1,283

328

370

698

Segment costs and expenses:

NGL cost of goods sold

4

5

6

5

20

5

3

8

Marketing cost of goods sold

90

65

57

36

248

37

29

66

Processing commodity expenses

2

2

3

2

9

3

2

5

Operating and administrative costs

85

91

96

108

380

97

130

227

Other segment costs and expenses

2

1

4

5

12

4

4

Tracked cost of goods sold

5

7

6

3

21

5

6

11

Total segment costs and expenses

188

171

172

159

690

151

170

321

Proportional Modified EBITDA of equity-method investments

108

115

131

139

493

122

103

225

Modified EBITDA

250

255

281

300

1,086

299

303

602

Adjustments

4

4

3

16

19

Adjusted EBITDA

$

250

$

255

$

281

$

304

$

1,090

$

302

$

319

$

621

NGL margin

$

2

$

2

$

3

$

4

$

11

$

2

$

1

$

3

Statistics for Operated Assets

Gathering and Processing

Gathering volumes (Bcf per day) - Consolidated (1)

3.38

3.45

3.67

4.02

3.63

4.05

4.16

4.11

Gathering volumes (Bcf per day) - Non-consolidated (2)

3.82

3.59

3.73

3.89

3.76

4.27

4.08

4.17

Plant inlet natural gas volumes (Bcf per day)

0.49

0.55

0.52

0.52

0.52

0.63

1.04

0.83

Ethane equity sales (Mbbls/d)

1.33

3.17

2.74

2.80

2.52

2.73

1.83

2.27

Non-ethane equity sales (Mbbls/d)

0.79

1.09

1.49

1.28

1.16

1.21

1.09

1.15

NGL equity sales (Mbbls/d)

2.12

4.26

4.23

4.08

3.68

3.94

2.92

3.42

Ethane production (Mbbls/d)

23

27

26

20

24

22

24

23

Non-ethane production (Mbbls/d)

21

21

23

22

22

22

34

29

NGL production (Mbbls/d)

44

48

49

42

46

44

58

52

(1) Includes gathering volumes associated with Susquehanna Supply Hub, the Northeast JV, and Utica Supply Hub, all of which are consolidated.

(2) 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.

Capital Expenditures and Investments

(UNAUDITED)

2018

2019

(Dollars in millions)

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

Year

1st Qtr

2nd Qtr

Year

Capital expenditures:

Northeast G&P

$

114

$

104

$

114

$

139

$

471

$

152

$

177

$

329

Atlantic-Gulf

764

746

549

359

2,418

193

234

427

West

69

74

96

93

332

69

80

149

Other

10

9

10

6

35

8

6

14

Total (1)

$

957

$

933

$

769

$

597

$

3,256

$

422

$

497

$

919

Purchases of investments:

Northeast G&P

$

20

$

70

$

114

$

58

$

262

$

47

$

61

$

108

Atlantic-Gulf

1

5

6

12

12

West

593

271

864

52

70

122

Total

$

21

$

70

$

712

$

329

$

1,132

$

99

$

143

$

242

Summary:

Northeast G&P

$

134

$

174

$

228

$

197

$

733

$

199

$

238

$

437

Atlantic-Gulf

765

746

554

359

2,424

193

246

439

West

69

74

689

364

1,196

121

150

271

Other

10

9

10

6

35

8

6

14

Total

$

978

$

1,003

$

1,481

$

926

$

4,388

$

521

$

640

$

1,161

Capital investments:

Increases to property, plant, and equipment

$

934

$

930

$

618

$

539

$

3,021

$

418

$

559

$

977

Purchases of businesses, net of cash acquired

727

727

Purchases of investments

21

70

712

329

1,132

99

143

242

Total

$

955

$

1,000

$

1,330

$

868

$

4,153

$

1,244

$

702

$

1,946

(1) Increases to property, plant, and equipment

$

934

$

930

$

618

$

539

$

3,021

$

418

$

559

$

977

Changes in related accounts payable and accrued liabilities

23

3

151

58

235

4

(62

)

(58

)

Capital expenditures

$

957

$

933

$

769

$

597

$

3,256

$

422

$

497

$

919

Contributions from noncontrolling interests

$

3

$

8

$

2

$

2

$

15

$

4

$

28

$

32

Contributions in aid of construction

$

190

$

149

$

56

$

16

$

411

$

10

$

8

$

18

Proceeds from sale of businesses, net of cash divested

$

$

$

$

1,296

$

1,296

$

(2

)

$

$

(2

)

Proceeds from sale of partial interest in consolidated subsidiary

$

$

$

$

$

$

$

1,330

$

1,330

Proceeds from disposition of equity-method investments

$

$

$

$

$

$

$

485

$

485

Non-GAAP Measures

This news release and accompanying materials 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 SEC.

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, 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. 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 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 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.

Reconciliation of Income (Loss) Attributable to The Williams Companies, Inc. to Adjusted Income

(UNAUDITED)

2018

2019

(Dollars in millions, except per-share amounts)

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

Year

1st Qtr

2nd Qtr

Year

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

$

152

$

135

$

129

$

(572

)

$

(156

)

$

194

$

310

$

504

Income (loss) - diluted earnings (loss) per common share (1)

$

.18

$

.16

$

.13

$

(.47

)

$

(.16

)

$

.16

$

.26

$

.41

Adjustments:

Northeast G&P

Expenses associated with new venture

$

$

$

$

$

$

3

$

6

$

9

Settlement charge from pension early payout program

4

4

Severance and related costs

10

10

Total Northeast G&P adjustments

4

4

3

16

19

Atlantic-Gulf

Constitution Pipeline project development costs

2

1

1

4

1

1

Settlement charge from pension early payout program

7

7

Regulatory adjustments resulting from Tax Reform

11

(20

)

(9

)

Benefit of regulatory asset associated with increase in Transco’s estimated deferred state income tax rate following WPZ Merger

(3

)

(3

)

Share of regulatory charges resulting from Tax Reform for equity-method investments

2

2

Reversal of expenditures capitalized in prior years

15

15

Gain on sale of certain Gulf Coast pipeline assets

(81

)

(81

)

Gain on asset retirement

(10

)

(2

)

(12

)

Severance and related costs

19

19

Total Atlantic-Gulf adjustments

15

(19

)

(12

)

(76

)

(92

)

35

35

West

Impairment of certain assets

1,849

1,849

12

64

76

Settlement charge from pension early payout program

6

6

Regulatory adjustments resulting from Tax Reform

(7

)

(7

)

Charge for regulatory liability associated with the decrease in Northwest Pipeline’s estimated deferred state income tax rates following WPZ Merger

12

12

Gain on sale of Four Corners assets

(591

)

(591

)

2

2

Severance and related costs

14

14

Total West adjustments

(7

)

12

1,264

1,269

14

78

92

Other

Loss on early retirement of debt

7

7

Impairment of certain assets

66

66

Settlement charge from pension early payout program

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 tax rate following WPZ Merger

(45

)

(45

)

12

12

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

Total Other adjustments

7

71

5

(14

)

69

12

12

Adjustments included in Modified EBITDA

15

52

5

1,178

1,250

29

129

158

Adjustments below Modified EBITDA

Gain on deconsolidation of Jackalope interest

(62

)

(62

)

Gain on deconsolidation of certain Permian assets

(141

)

(141

)

2

2

Impairment of equity-method investments

32

32

74

(2

)

72

Gain on sale of equity-method investments

(122

)

(122

)

Allocation of adjustments to noncontrolling interests

(5

)

21

16

(1

)

(1

)

(5

)

(41

)

(109

)

(155

)

76

(125

)

(49

)

Total adjustments

10

11

5

1,069

1,095

105

4

109

Less tax effect for above items

(3

)

(3

)

(1

)

(267

)

(274

)

(26

)

(1

)

(27

)

Adjustments for tax-related items (2)

110

110

Adjusted income available to common stockholders

$

159

$

143

$

243

$

230

$

775

$

273

$

313

$

586

Adjusted diluted earnings per common share (1)

$

.19

$

.17

$

.24

$

.19

$

.79

$

.22

$

.26

$

.48

Weighted-average shares - diluted (thousands)

830,197

830,107

1,026,504

1,212,822

976,097

1,213,592

1,214,065

1,213,830

(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.

Reconciliation of Distributable Cash Flow (DCF)

(UNAUDITED)

2018

2019

(Dollars in millions, except coverage ratios)

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

Year

1st Qtr

2nd Qtr

Year

The Williams Companies, Inc.

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

Net income (loss)

$

270

$

269

$

200

$

(546

)

$

193

$

214

$

324

$

538

Provision (benefit) for income taxes

55

52

190

(159

)

138

69

98

167

Interest expense

273

275

270

294

1,112

296

296

592

Equity (earnings) losses

(82

)

(92

)

(105

)

(117

)

(396

)

(80

)

(87

)

(167

)

Other investing (income) loss - net

(4

)

(68

)

(2

)

(113

)

(187

)

73

(126

)

(53

)

Proportional Modified EBITDA of equity-method investments

169

178

205

218

770

190

175

365

Depreciation and amortization expenses

431

434

425

435

1,725

416

424

840

Accretion for asset retirement obligations associated with nonregulated operations

8

10

8

7

33

9

8

17

Modified EBITDA

1,120

1,058

1,191

19

3,388

1,187

1,112

2,299

EBITDA adjustments

15

52

5

1,178

1,250

29

129

158

Adjusted EBITDA

1,135

1,110

1,196

1,197

4,638

1,216

1,241

2,457

Maintenance capital expenditures (1)

(110

)

(160

)

(138

)

(122

)

(530

)

(93

)

(130

)

(223

)

Preferred dividends

(1

)

(1

)

(1

)

(1

)

Net interest expense - cash portion (2)

(276

)

(279

)

(274

)

(299

)

(1,128

)

(304

)

(302

)

(606

)

Cash taxes

(1

)

(10

)

(1

)

1

(11

)

3

85

88

Income attributable to noncontrolling interests (3)

(25

)

(24

)

(19

)

(28

)

(96

)

Dividend and distributions paid to noncontrolling interests

(41

)

(27

)

(68

)

Distributable cash flow

$

723

$

637

$

764

$

748

$

2,872

$

780

$

867

$

1,647

Total cash distributed (4)

$

438

$

443

$

412

$

411

$

1,704

$

460

$

461

$

921

Coverage ratios:

Distributable cash flow divided by Total cash distributed

1.65

1.44

1.85

1.82

1.69

1.70

1.88

1.79

Net income (loss) divided by Total cash distributed

0.62

0.61

0.49

(1.33

)

0.11

0.47

0.70

0.58

(1) Includes proportionate share of maintenance capital expenditures of equity-method investments.

(2) Includes proportionate share of interest expense of equity-method investments.

(3) Excludes allocable share of certain EBITDA adjustments.

(4) 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.

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

(UNAUDITED)

2018

2019

(Dollars in millions)

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

Year

1st Qtr

2nd Qtr

Year

Net income (loss)

$

270

$

269

$

200

$

(546

)

$

193

$

214

$

324

$

538

Provision (benefit) for income taxes

55

52

190

(159

)

138

69

98

167

Interest expense

273

275

270

294

1,112

296

296

592

Equity (earnings) losses

(82

)

(92

)

(105

)

(117

)

(396

)

(80

)

(87

)

(167

)

Other investing (income) loss - net

(4

)

(68

)

(2

)

(113

)

(187

)

73

(126

)

(53

)

Proportional Modified EBITDA of equity-method investments

169

178

205

218

770

190

175

365

Depreciation and amortization expenses

431

434

425

435

1,725

416

424

840

Accretion expense associated with asset retirement obligations for nonregulated operations

8

10

8

7

33

9

8

17

Modified EBITDA

$

1,120

$

1,058

$

1,191

$

19

$

3,388

$

1,187

$

1,112

$

2,299

Northeast G&P

$

250

$

255

$

281

$

300

$

1,086

$

299

$

303

$

602

Atlantic-Gulf

451

475

492

605

2,023

560

524

1,084

West

413

389

412

(906

)

308

332

278

610

Other

6

(61

)

6

20

(29

)

(4

)

7

3

Total Modified EBITDA

$

1,120

$

1,058

$

1,191

$

19

$

3,388

$

1,187

$

1,112

$

2,299

Adjustments included in Modified EBITDA (1):

Northeast G&P

$

$

$

$

4

$

4

$

3

$

16

$

19

Atlantic-Gulf

15

(19

)

(12

)

(76

)

(92

)

35

35

West

(7

)

12

1,264

1,269

14

78

92

Other

7

71

5

(14

)

69

12

12

Total Adjustments included in Modified EBITDA

$

15

$

52

$

5

$

1,178

$

1,250

$

29

$

129

$

158

Adjusted EBITDA:

Northeast G&P

$

250

$

255

$

281

$

304

$

1,090

$

302

$

319

$

621

Atlantic-Gulf

466

456

480

529

1,931

560

559

1,119

West

406

389

424

358

1,577

346

356

702

Other

13

10

11

6

40

8

7

15

Total Adjusted EBITDA

$

1,135

$

1,110

$

1,196

$

1,197

$

4,638

$

1,216

$

1,241

$

2,457

(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.

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

2019 Guidance

(Dollars in millions, except coverage ratio)

Low

Mid

High

Net income (loss)

$

1,100

$

1,250

$

1,400

Provision (benefit) for income taxes

425

Interest expense

1,200

Equity (earnings) losses

(410

)

Impairment of equity-method investments

74

Estimated 2Q 2019 gain on sale of equity-method investment (Jackalope)

(120

)

Proportional Modified EBITDA of equity-method investments

780

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

1,760

Other

2

Modified EBITDA

$

4,811

$

4,961

$

5,111

EBITDA Adjustments (1)

39

Adjusted EBITDA

$

4,850

$

5,000

$

5,150

Net interest expense - cash portion (2)

(1,210

)

Maintenance capital expenditures (2)

(625

)

(575

)

(525

)

Cash taxes

75

Dividends and distributions paid to noncontrolling interests and other

(190

)

Distributable cash flow (DCF)

$

2,900

$

3,100

$

3,300

Dividends paid

(1,850

)

Excess cash available after dividends

$

1,050

$

1,250

$

1,450

Dividend per share

$

1.52

Coverage ratio (Distributable cash flow / Dividends paid)

1.57x

1.68x

1.78x

(1) Includes 1Q 2019 adjustments of $29 and anticipated future adjustments of $10.

(2) Includes proportionate share of equity investments.

Reconciliation of Income (Loss) Attributable to The Williams Companies, Inc. to Adjusted Income

2019 Guidance

(Dollars in millions, except per-share amounts)

Low

Mid

High

Net income (loss)

$

1,100

$

1,250

$

1,400

Less: Net income (loss) attributable to noncontrolling interests

90

90

90

Less: Preferred stock dividends

3

3

3

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

1,007

1,157

1,307

Adjustments:

Adjustments included in Modified EBITDA (1)

39

Adjustments below Modified EBITDA (2)

(44

)

Total adjustments

(5

)

Less tax effect for above items (3)

4

Adjusted income available to common stockholders

$

1,006

$

1,156

$

1,306

Adjusted diluted earnings per common share

$

0.83

$

0.95

$

1.07

Weighted-average shares - diluted (millions)

1,217

1,217

1,217

(1) Includes 1Q 2019 adjustments of $29 and anticipated future adjustments of $10.

(2) Includes 1Q 2019 adjustments of $76 and anticipated gain on sale of Jackalope equity investment of ~($120).

(3) Includes 1Q 2019 tax effect for adjustments of ($26) and taxes on anticipated gain on sale of Jackalope equity investment of ~$30.

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 herein 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:

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 herein. 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:

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 herein. 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 filed with the SEC on February 21, 2019.

MEDIA CONTACT:

Keith Isbell

(918) 573-7308

INVESTOR CONTACTS:

John Porter

(918) 573-0797

Grace Scott

(918) 573-1092

Source: Williams

Categories

Business Wire Press Releases

Next Articles