Williams Delivers Strong Second-Quarter 2025 Results and Raises Full-Year 2025 Guidance

 

Williams (NYSE: WMB) today announced its unaudited financial results for the three and six months ended June 30, 2025.

Consistently strong base business drives performance of key financial metrics

  • GAAP net income: $546 million, or $0.45 per diluted share (EPS)
  • Adjusted net income: $566 million, or $0.46 per diluted share (Adj. EPS), up 9% and 7%, respectively, vs. 2Q 2024
  • Adjusted EBITDA: $1.808 billion – up $141 million or 8% vs. 2Q 2024
  • Cash flow from operations (CFFO): $1.45 billion – up $171 million or 13% vs. 2Q 2024
  • Available funds from operations (AFFO): $1.317 billion – up $67 million or 5% vs. 2Q 2024
  • Dividend coverage ratio: 2.16x (AFFO basis)
  • Increasing 2025 Adj. EBITDA guidance midpoint by another $50 million to $7.75 billion

Executing with discipline and agility in rapidly evolving energy landscape

  • Placed Transco's Texas to Louisiana Energy Pathway and Southeast Energy Connector expansion projects into service April 1, 2025
  • Accelerated timeline for Transco's Southeast Supply Enhancement project
  • Signed precedent agreement for Transco's Northeast Supply Enhancement
  • Transco and Gulfstream achieved all-time records for summer natural gas volumes
  • Acquired Saber Midstream, enhancing Haynesville gathering footprint
  • Broke ground on Socrates, a $1.6 billion Power Innovation project to serve growing AI demand
  • Placed deepwater Ballymore and Shenandoah expansions in-service
  • Placed Louisiana Energy Gateway in-service and completed Haynesville West expansion
  • Published 2024 Sustainability Report highlighting industry-leading performance

CEO Perspective

Chad Zamarin, president and chief executive officer, made the following comments:

“Williams delivered another outstanding quarter with Adjusted EBITDA up 8% over second quarter last year, driven primarily by Transco expansions and new volumes in the Gulf as well as higher volumes in our Northeast and West gathering and processing segments. With the continued strength of our base business and our recent acquisition of Saber Midstream in the Haynesville, we expect earnings growth to continue to build in the second half of the year. As a result, we are raising our 2025 Adjusted EBITDA guidance midpoint again by $50 million to $7.75 billion, for a total increase of $350 million from our original 2025 guidance.

"Our teams continue to deliver across our entire asset base. We recently completed six projects, including Texas to Louisiana Energy Pathway, Louisiana Energy Gateway and the Shenandoah deepwater project. We also accelerated the timeline for Transco’s Southeast Supply Enhancement project to meet growing demand for natural gas across the Mid-Atlantic and Southeast."

Zamarin added, "At Williams, we’re investing in infrastructure that will power America’s future. Our strong and steady growth across our portfolio underscores the critical role of natural gas as the backbone of reliable, affordable, and clean energy. We’re proud to build the infrastructure that is essential to meeting energy needs in the U.S. and globally."

Williams Summary Financial Information

2Q

 

Year to Date

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

2025

2024

 

2025

2024

 

 

 

 

 

 

GAAP Measures

 

 

 

 

 

Net Income

$546

$401

 

$1,236

$1,032

Net Income Per Share

$0.45

$0.33

 

$1.01

$0.84

Cash Flow From Operations

$1,450

$1,279

 

$2,883

$2,513

 

 

 

 

 

 

Non-GAAP Measures (1)

 

 

 

 

 

Adjusted EBITDA

$1,808

$1,667

 

$3,797

$3,601

Adjusted Net Income

$566

$521

 

$1,296

$1,240

Adjusted Earnings Per Share

$0.46

$0.43

 

$1.06

$1.01

Available Funds from Operations

$1,317

$1,250

 

$2,762

$2,757

Dividend Coverage Ratio

2.16x

2.16x

 

2.26x

2.38x

 

 

 

 

 

 

Other

 

 

 

 

 

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

3.80x

3.76x

 

 

 

Capital Investments (Excluding Acquisitions) (3)

$1,039

$663

 

$1,709

$1,226

 

 

 

 

 

 

(1) Schedules reconciling Adjusted Net Income, Adjusted EBITDA, Available Funds from Operations and Dividend Coverage Ratio (non-GAAP measures) to the most comparable GAAP measure are available at www.williams.com and as an attachment to this news release.

(2) Does not represent leverage ratios measured for WMB credit agreement compliance or leverage ratios as calculated by the major credit ratings agencies. Debt is net of cash on hand, and Adjusted EBITDA reflects the sum of the last four quarters.

(3) Capital Investments include increases to property, plant, and equipment (growth & maintenance capital), purchases of and contributions to equity-method investments and purchases of other long-term investments. 2Q 2025 and year-to-date 2025 exclude $43 million for the acquisition of Saber Midstream, which closed June 2025. Year-to-date 2025 capital also excludes $319 million for the acquisition of Rimrock, which closed January 2025, and $153 million for the investment in Cogentrix, which closed March 2025, and $1 million for an adjustment of the Crowheart acquisition and Discovery consolidation, which closed 2024. Year-to-date 2024 capital excludes $1.844 billion for the acquisition of the Gulf Coast Storage assets, which closed January 2024.

GAAP Measures

Second-quarter and year-to-date 2025 net income increased by $145 million and $204 million, respectively, compared to the prior year. Both comparative periods benefited from higher service revenues of $204 million and $302 million, respectively, driven by Transco expansion projects, new Gulf volumes, and higher gathering and processing volumes in the Northeast and West, as well as favorable changes of $167 million and $227 million, respectively, in net unrealized gains/losses on commodity derivatives. The year-to-date improvement also benefited from higher realized results from upstream operations including contributions from the fourth-quarter 2024 Crowheart acquisition. These favorable changes for both periods were partially offset by higher depreciation expense, higher operating costs, lower interest income and lower equity allowance for funds used during construction (equity AFUDC) associated with capital projects at our regulated natural gas pipelines. The tax provision for both periods increased primarily due to higher pretax income.

Second-quarter and year-to-date 2025 cash flow from operations increased compared to the prior year primarily due to favorable net changes to derivative collateral requirements and higher operating results exclusive of non-cash items. The second-quarter period was also impacted by net unfavorable changes in working capital, while the year-to-date net changes in working capital were favorable.

Non-GAAP Measures

Second-quarter 2025 Adjusted EBITDA increased by $141 million over the prior year, driven by the previously described increases in service revenues, partially offset by higher operating costs and lower equity AFUDC. Year-to-date 2025 Adjusted EBITDA increased by $196 million over the prior year, driven by the previously described increases in service revenues and higher net realized results from upstream operations, partially offset by higher operating and administrative costs and lower equity AFUDC. Both periods also benefited from adjustments to reflect the timing of Transco’s rate case.

Second-quarter and year-to-date 2025 Adjusted Net Income improved by $45 million and $56 million, respectively, over the prior year, driven by the previously described impacts to net income, adjusted primarily to remove the effects of net unrealized gains/losses on commodity derivatives and reflect the timing of Transco’s rate case, as well as the related income tax effects of such adjustments.

Second-quarter 2025 Available Funds From Operations (AFFO) increased by $67 million compared to the prior year primarily due to higher results from operations, exclusive of non-cash items, and higher distributions from equity-method investees. Year-to-date 2025 AFFO increased by $5 million compared to the prior year as increased distributions from equity-method investees were substantially offset by lower contributions from noncontrolling interests.

Business Segment Results & Form 10-Q

Williams' operations are comprised of the following reportable segments: Transmission & Gulf of America, Northeast G&P, West and Gas & NGL Marketing Services, as well as Other. For more information, see the company's second-quarter 2025 Form 10-Q.

 

Second Quarter

 

Year to Date

Amounts in millions

Modified EBITDA

 

Adjusted EBITDA

 

Modified EBITDA

 

Adjusted EBITDA

2Q 2025

 

2Q 2024

 

Change

 

2Q 2025

 

2Q 2024

 

Change

 

2025

2024

 

Change

 

2025

2024

Change

Transmission & Gulf of America

$891

 

$808

 

$83

 

$903

 

$812

 

$91

 

 

$1,749

$1,637

 

$112

 

$1,765

$1,651

$114

 

Northeast G&P

501

 

481

 

20

 

501

 

479

 

22

 

 

1,015

985

 

30

 

1,015

983

32

 

West

341

 

318

 

23

 

341

 

319

 

22

 

 

695

645

 

50

 

695

647

48

 

Gas & NGL Marketing Services

(30

)

(126

)

96

 

(15

)

(14

)

(1

)

 

122

(25

)

147

 

140

175

(35

)

Other

118

 

47

 

71

 

78

 

71

 

7

 

 

193

123

 

70

 

182

145

37

 

Total

$1,821

 

$1,528

 

$293

 

$1,808

 

$1,667

 

$141

 

 

$3,774

$3,365

 

$409

 

$3,797

$3,601

$196

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note: Williams uses Modified EBITDA for its segment reporting. Definitions of Modified EBITDA and Adjusted EBITDA and schedules reconciling to net income are included in this news release.

Transmission & Gulf of America

Second-quarter and year-to-date 2025 Modified and Adjusted EBITDA improved compared to the prior year driven by Transco expansion projects and new Gulf volumes, partially offset by lower equity AFUDC. Modified EBITDA for the 2024 periods was impacted by one-time acquisition costs, which are excluded from Adjusted EBITDA, while adjusted EBITDA for the 2025 periods reflect adjustments for the timing of Transco’s rate case.

Northeast G&P

Second-quarter 2025 Modified and Adjusted EBITDA increased compared to the prior year driven primarily by higher gathering and processing volumes at Ohio Valley Midstream, Cardinal, and Bradford.

West

Second-quarter 2025 Modified and Adjusted EBITDA increased compared to the prior year driven by higher volumes in the Haynesville and new volumes from the 2025 Rimrock and Saber acquisitions, partially offset by lower minimum volume commitment (MVC) revenues in the Eagle Ford. The year-to-date period also benefited from higher commodity margins.

Gas & NGL Marketing Services

Second-quarter 2025 Modified EBITDA increased from the prior year primarily reflecting a $102 million net favorable change in unrealized gains/losses on commodity derivatives, which is excluded from Adjusted EBITDA. Year-to-date 2025 Modified EBITDA also increased from the prior year reflecting a $194 million net favorable change in unrealized gains/losses on commodity derivatives, which is excluded from Adjusted EBITDA, partially offset by a decline in gas marketing margins.

Other

The increase in second-quarter 2025 Modified EBITDA compared to the prior year reflects a $65 million favorable change in unrealized gains/losses on commodity derivatives, which is excluded from Adjusted EBITDA. The increase in year-to-date 2025 Modified EBITDA reflects improved realized results from upstream operations, including contributions from the Crowheart acquisition in fourth-quarter 2024, and a $33 million net favorable change in unrealized gains/losses on commodity derivatives, which is excluded from Adjusted EBITDA.

2025 Financial Guidance

The company is raising the midpoint of its 2025 Adjusted EBITDA guidance by $50 million to $7.75 billion within the range of between $7.6 billion and $7.9 billion. The company continues to expect 2025 growth capex to between $2.575 billion and $2.875 billion and maintenance capex remains between $650 million and $750 million, excluding capital of $150 million for emissions reduction and modernization initiatives. Williams expects its leverage ratio midpoint for 2025 to be 3.65x and has increased the dividend by 5.3% on an annualized basis to $2.00 in 2025 from $1.90 in 2024.

Williams' Second-Quarter 2025 Materials to be Posted Shortly; Q&A Webcast Scheduled for Tomorrow

Williams' second-quarter 2025 earnings presentation will be posted at www.williams.com. The company's second-quarter 2025 earnings conference call and webcast with analysts and investors is scheduled for Tuesday, Aug. 5, at 9:30 a.m. Eastern Time (8:30 a.m. Central Time). Participants who wish to join the call by phone must register using the following link: https://register-conf.media-server.com/register/BI0c7d8b43d5744aa5bfbc571f1e145173

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

About Williams

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

The Williams Companies, Inc.

Consolidated Statement of Income

(Unaudited)

 

 

Three Months Ended

June 30,

 

Six Months Ended

June 30,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

(Millions, except per-share amounts)

Revenues:

 

 

 

 

 

 

 

 

Service revenues

 

$

2,041

 

 

$

1,837

 

 

$

4,044

 

 

$

3,742

 

Service revenues – commodity consideration

 

 

47

 

 

 

18

 

 

 

96

 

 

 

48

 

Product sales

 

 

657

 

 

 

610

 

 

 

1,715

 

 

 

1,455

 

Net gain (loss) from commodity derivatives

 

 

36

 

 

 

(129

)

 

 

(26

)

 

 

(138

)

Total revenues

 

 

2,781

 

 

 

2,336

 

 

 

5,829

 

 

 

5,107

 

Costs and expenses:

 

 

 

 

 

 

 

 

Product costs

 

 

474

 

 

 

424

 

 

 

1,089

 

 

 

950

 

Net processing commodity expenses

 

 

4

 

 

 

17

 

 

 

32

 

 

 

22

 

Operating and maintenance expenses

 

 

572

 

 

 

522

 

 

 

1,114

 

 

 

1,033

 

Depreciation, depletion, and amortization expenses

 

 

605

 

 

 

540

 

 

 

1,190

 

 

 

1,088

 

Selling, general, and administrative expenses

 

 

168

 

 

 

164

 

 

 

362

 

 

 

350

 

Other (income) expense – net

 

 

13

 

 

 

(27

)

 

 

3

 

 

 

(44

)

Total costs and expenses

 

 

1,836

 

 

 

1,640

 

 

 

3,790

 

 

 

3,399

 

Operating income (loss)

 

 

945

 

 

 

696

 

 

 

2,039

 

 

 

1,708

 

Equity earnings (losses)

 

 

142

 

 

 

147

 

 

 

297

 

 

 

284

 

Other investing income (loss) – net

 

 

4

 

 

 

18

 

 

 

12

 

 

 

42

 

Interest expense

 

 

(350

)

 

 

(339

)

 

 

(699

)

 

 

(688

)

Other income (expense) – net

 

 

16

 

 

 

33

 

 

 

30

 

 

 

64

 

Income (loss) before income taxes

 

 

757

 

 

 

555

 

 

 

1,679

 

 

 

1,410

 

Less: Provision (benefit) for income taxes

 

 

174

 

 

 

129

 

 

 

367

 

 

 

322

 

Net income (loss)

 

 

583

 

 

 

426

 

 

 

1,312

 

 

 

1,088

 

Less: Net income (loss) attributable to noncontrolling interests

 

 

37

 

 

 

25

 

 

 

75

 

 

 

55

 

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

 

 

546

 

 

 

401

 

 

 

1,237

 

 

 

1,033

 

Less: Preferred stock dividends

 

 

 

 

 

 

 

 

1

 

 

 

1

 

Net income (loss) available to common stockholders

 

$

546

 

 

$

401

 

 

$

1,236

 

 

$

1,032

 

Basic earnings (loss) per common share:

 

 

 

 

 

 

 

 

Net income (loss) available to common stockholders

 

$

.45

 

 

$

.33

 

 

$

1.01

 

 

$

.85

 

Weighted-average shares (thousands)

 

 

1,221,650

 

 

 

1,219,367

 

 

 

1,221,158

 

 

 

1,218,761

 

Diluted earnings (loss) per common share:

 

 

 

 

 

 

 

 

Net income (loss) available to common stockholders

 

$

.45

 

 

$

.33

 

 

$

1.01

 

 

$

.84

 

Weighted-average shares (thousands)

 

 

1,224,284

 

 

 

1,222,236

 

 

 

1,224,462

 

 

 

1,222,229

 

The Williams Companies, Inc.

Consolidated Balance Sheet

(Unaudited)

 

 

 

June 30,

 

December 31,

 

 

 

2025

 

 

 

2024

 

 

 

(Millions, except per-share amounts)

ASSETS

 

 

 

 

Current assets:

 

 

 

 

Cash and cash equivalents

 

$

903

 

 

$

60

 

Trade accounts and other receivables (net of allowance of ($1) at June 30, 2025 and December 31, 2024)

 

 

1,563

 

 

 

1,863

 

Inventories

 

 

335

 

 

 

279

 

Derivative assets

 

 

202

 

 

 

267

 

Other current assets and deferred charges

 

 

218

 

 

 

192

 

Total current assets

 

 

3,221

 

 

 

2,661

 

Investments

 

 

4,209

 

 

 

4,140

 

Property, plant, and equipment

 

 

59,391

 

 

 

57,395

 

Accumulated depreciation, depletion, and amortization

 

 

(19,618

)

 

 

(18,703

)

Property, plant, and equipment – net

 

 

39,773

 

 

 

38,692

 

Intangible assets – net

 

 

7,100

 

 

 

7,209

 

Regulatory assets, deferred charges, and other

 

 

1,838

 

 

 

1,830

 

Total assets

 

$

56,141

 

 

$

54,532

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

Current liabilities:

 

 

 

 

Accounts payable

 

$

1,414

 

 

$

1,613

 

Derivative liabilities

 

 

108

 

 

 

164

 

Other current liabilities

 

 

1,521

 

 

 

1,360

 

Commercial paper

 

 

 

 

 

455

 

Long-term debt due within one year

 

 

2,969

 

 

 

1,720

 

Total current liabilities

 

 

6,012

 

 

 

5,312

 

Long-term debt

 

 

25,603

 

 

 

24,736

 

Deferred income tax liabilities

 

 

4,563

 

 

 

4,376

 

Regulatory liabilities, deferred income, and other

 

 

5,158

 

 

 

5,268

 

Contingent liabilities and commitments

 

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

Stockholders’ equity:

 

 

 

 

Preferred stock ($1 par value; 30 million shares authorized at June 30, 2025 and December 31, 2024; 35 thousand shares issued at June 30, 2025 and December 31, 2024)

 

 

35

 

 

 

35

 

Common stock ($1 par value; 1,470 million shares authorized at June 30, 2025 and December 31, 2024; 1,260 million shares issued at June 30, 2025 and 1,258 million shares issued at December 31, 2024)

 

 

1,260

 

 

 

1,258

 

Capital in excess of par value

 

 

24,633

 

 

 

24,643

 

Retained deficit

 

 

(12,387

)

 

 

(12,396

)

Accumulated other comprehensive income (loss)

 

 

77

 

 

 

76

 

Treasury stock, at cost (39 million shares at June 30, 2025 and December 31, 2024 of common stock)

 

 

(1,180

)

 

 

(1,180

)

Total stockholders’ equity

 

 

12,438

 

 

 

12,436

 

Noncontrolling interests in consolidated subsidiaries

 

 

2,367

 

 

 

2,404

 

Total equity

 

 

14,805

 

 

 

14,840

 

Total liabilities and equity

 

$

56,141

 

 

$

54,532

 

The Williams Companies, Inc.

Consolidated Statement of Cash Flows

(Unaudited)

 

 

 

Six Months Ended

June 30,

 

 

 

2025

 

 

 

2024

 

 

 

(Millions)

OPERATING ACTIVITIES:

 

 

 

 

Net income (loss)

 

$

1,312

 

 

$

1,088

 

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

 

 

 

 

Depreciation, depletion, and amortization

 

 

1,190

 

 

 

1,088

 

Provision (benefit) for deferred income taxes

 

 

186

 

 

 

258

 

Equity (earnings) losses

 

 

(297

)

 

 

(284

)

Distributions from equity-method investees

 

 

412

 

 

 

394

 

Net unrealized (gain) loss from commodity derivative instruments

 

 

(4

)

 

 

223

 

Inventory write-downs

 

 

4

 

 

 

6

 

Amortization of stock-based awards

 

 

49

 

 

 

48

 

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

 

 

 

 

Accounts receivable

 

 

301

 

 

 

270

 

Inventories

 

 

(61

)

 

 

(3

)

Other current assets and deferred charges

 

 

(36

)

 

 

12

 

Accounts payable

 

 

(265

)

 

 

(219

)

Other current liabilities

 

 

150

 

 

 

(76

)

Changes in current and noncurrent commodity derivative assets and liabilities

 

 

19

 

 

 

(141

)

Other, including changes in noncurrent assets and liabilities

 

 

(77

)

 

 

(151

)

Net cash provided (used) by operating activities

 

 

2,883

 

 

 

2,513

 

FINANCING ACTIVITIES:

 

 

 

 

Proceeds from (payments of) commercial paper – net

 

 

(454

)

 

 

(95

)

Proceeds from long-term debt

 

 

2,994

 

 

 

2,100

 

Payments of long-term debt

 

 

(975

)

 

 

(2,274

)

Payments for debt issuance costs

 

 

(26

)

 

 

(18

)

Proceeds from issuance of common stock

 

 

5

 

 

 

5

 

Common dividends paid

 

 

(1,221

)

 

 

(1,158

)

Dividends and distributions paid to noncontrolling interests

 

 

(131

)

 

 

(130

)

Contributions from noncontrolling interests

 

 

19

 

 

 

36

 

Other – net

 

 

(57

)

 

 

(18

)

Net cash provided (used) by financing activities

 

 

154

 

 

 

(1,552

)

INVESTING ACTIVITIES:

 

 

 

 

Property, plant, and equipment:

 

 

 

 

Capital expenditures (1)

 

 

(1,984

)

 

 

(1,123

)

Dispositions – net

 

 

(40

)

 

 

(27

)

Purchases of businesses, net of cash acquired

 

 

(1

)

 

 

(1,844

)

Purchases of and contributions to equity-method investments

 

 

(179

)

 

 

(82

)

Other – net

 

 

10

 

 

 

20

 

Net cash provided (used) by investing activities

 

 

(2,194

)

 

 

(3,056

)

Increase (decrease) in cash and cash equivalents

 

 

843

 

 

 

(2,095

)

Cash and cash equivalents at beginning of year

 

 

60

 

 

 

2,150

 

Cash and cash equivalents at end of period

 

$

903

 

 

$

55

 

_________

 

 

 

 

(1) Increases to property, plant, and equipment

 

$

(2,041

)

 

$

(1,141

)

Changes in related accounts payable and accrued liabilities

 

 

57

 

 

 

18

 

Capital expenditures

 

$

(1,984

)

 

$

(1,123

)

Transmission & Gulf of America

 

(UNAUDITED)

 

 

2024

 

2025

(Dollars in millions)

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

Year

 

1st Qtr

2nd Qtr

Year-to-date

 

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

$

836

 

$

805

 

$

833

 

$

864

 

$

3,338

 

 

$

873

 

$

892

 

$

1,765

 

 

Gathering, processing, storage and transportation revenues (1)

 

137

 

 

147

 

 

167

 

 

170

 

 

621

 

 

 

179

 

 

218

 

 

397

 

 

Other fee revenues

 

12

 

 

9

 

 

7

 

 

9

 

 

37

 

 

 

13

 

 

11

 

 

24

 

 

Commodity margins

 

9

 

 

5

 

 

11

 

 

28

 

 

53

 

 

 

14

 

 

17

 

 

31

 

 

Operating and administrative costs (1)

 

(254

)

 

(261

)

 

(294

)

 

(295

)

 

(1,104

)

 

 

(270

)

 

(286

)

 

(556

)

 

Other segment income (expenses) - net (1)

 

43

 

 

54

 

 

46

 

 

12

 

 

155

 

 

 

13

 

 

2

 

 

15

 

 

Proportional Modified EBITDA of equity-method investments

 

46

 

 

49

 

 

41

 

 

37

 

 

173

 

 

 

36

 

 

37

 

 

73

 

 

Modified EBITDA

 

829

 

 

808

 

 

811

 

 

825

 

 

3,273

 

 

 

858

 

 

891

 

 

1,749

 

 

Adjustments

 

10

 

 

4

 

 

19

 

 

1

 

 

34

 

 

 

4

 

 

12

 

 

16

 

 

Adjusted EBITDA

$

839

 

$

812

 

$

830

 

$

826

 

$

3,307

 

 

$

862

 

$

903

 

$

1,765

 

 

 

 

 

 

 

 

 

 

 

 

 

Statistics for Operated Assets

 

 

 

 

 

 

 

 

 

 

Natural Gas Transmission (2)

 

 

 

 

 

 

 

 

 

 

Transcontinental Gas Pipe Line

 

 

 

 

 

 

 

 

 

 

Avg. daily transportation volumes (MMdth)

 

14.6

 

 

12.9

 

 

14.3

 

 

14.1

 

 

14.0

 

 

 

15.9

 

 

14.0

 

 

15.0

 

 

Avg. daily firm reserved capacity (MMdth)

 

20.3

 

 

19.7

 

 

20.1

 

 

20.4

 

 

20.1

 

 

 

20.8

 

 

20.6

 

 

20.7

 

 

Northwest Pipeline LLC

 

 

 

 

 

 

 

 

 

 

Avg. daily transportation volumes (MMdth)

 

3.1

 

 

2.2

 

 

2.1

 

 

2.1

 

 

2.4

 

 

 

3.0

 

 

2.4

 

 

2.7

 

 

Avg. daily firm reserved capacity (MMdth)

 

3.8

 

 

3.7

 

 

3.7

 

 

3.7

 

 

3.7

 

 

 

3.7

 

 

3.7

 

 

3.7

 

 

MountainWest (3)

 

 

 

 

 

 

 

 

 

 

Avg. daily transportation volumes (MMdth)

 

4.3

 

 

3.2

 

 

3.6

 

 

4.1

 

 

3.8

 

 

 

3.7

 

 

3.1

 

 

3.4

 

 

Avg. daily firm reserved capacity (MMdth)

 

8.4

 

 

8.0

 

 

8.1

 

 

8.3

 

 

8.2

 

 

 

8.4

 

 

8.0

 

 

8.2

 

 

Gulfstream - Non-consolidated

 

 

 

 

 

 

 

 

 

 

Avg. daily transportation volumes (MMdth)

 

1.0

 

 

1.2

 

 

1.4

 

 

1.1

 

 

1.2

 

 

 

1.0

 

 

1.3

 

 

1.2

 

 

Avg. daily firm reserved capacity (MMdth)

 

1.4

 

 

1.4

 

 

1.4

 

 

1.4

 

 

1.4

 

 

 

1.4

 

 

1.4

 

 

1.4

 

 

Gathering, Processing, and Crude Oil Transportation

 

 

 

 

 

 

 

 

 

 

Gathering volumes (Bcf/d)

 

0.52

 

 

0.58

 

 

0.55

 

 

0.55

 

 

0.55

 

 

 

0.58

 

 

0.68

 

 

0.63

 

 

Plant inlet natural gas volumes (Bcf/d)

 

0.72

 

 

0.62

 

 

0.73

 

 

0.75

 

 

0.71

 

 

 

0.78

 

 

0.89

 

 

0.84

 

 

NGL production (Mbbls/d)

 

43

 

 

43

 

 

49

 

 

54

 

 

47

 

 

 

61

 

 

76

 

 

68

 

 

NGL equity sales (Mbbls/d)

 

8

 

 

10

 

 

9

 

 

13

 

 

10

 

 

 

10

 

 

15

 

 

12

 

 

Crude oil transportation volumes (Mbbls/d)

 

118

 

 

114

 

 

109

 

 

110

 

 

113

 

 

 

124

 

 

196

 

 

160

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

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

 

(3) Includes 100% of the volumes associated with the operated equity-method investment White River Hub, LLC.

 

Northeast G&P

 

(UNAUDITED)

 

 

2024

 

2025

(Dollars in millions)

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

Year

 

1st Qtr

2nd Qtr

Year-to-date

 

Gathering, processing, transportation, and fractionation revenues (1)

$

411

 

$

398

 

$

407

 

$

419

 

$

1,635

 

 

$

420

 

$

419

 

$

839

 

 

Other fee revenues

 

34

 

 

35

 

 

33

 

 

33

 

 

135

 

 

 

35

 

 

37

 

 

72

 

 

Commodity margins

 

11

 

 

 

 

8

 

 

5

 

 

24

 

 

 

6

 

 

6

 

 

12

 

 

Operating and administrative costs (1)

 

(108

)

 

(108

)

 

(120

)

 

(105

)

 

(441

)

 

 

(106

)

 

(113

)

 

(219

)

 

Other segment income (expenses) - net

 

(1

)

 

3

 

 

(1

)

 

2

 

 

3

 

 

 

 

 

(2

)

 

(2

)

 

Proportional Modified EBITDA of equity-method investments

 

157

 

 

153

 

 

149

 

 

143

 

 

602

 

 

 

159

 

 

154

 

 

313

 

 

Modified EBITDA

 

504

 

 

481

 

 

476

 

 

497

 

 

1,958

 

 

 

514

 

 

501

 

 

1,015

 

 

Adjustments

 

 

 

(2

)

 

8

 

 

2

 

 

8

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$

504

 

$

479

 

$

484

 

$

499

 

$

1,966

 

 

$

514

 

$

501

 

$

1,015

 

 

 

 

 

 

 

 

 

 

 

 

 

Statistics for Operated Assets

 

 

 

 

 

 

 

 

 

 

Gathering and Processing

 

 

 

 

 

 

 

 

 

 

Consolidated (2)

 

 

 

 

 

 

 

 

 

 

Gathering volumes (Bcf/d)

 

4.33

 

 

4.11

 

 

4.04

 

 

4.16

 

 

4.16

 

 

 

4.39

 

 

4.15

 

 

4.27

 

 

Plant inlet natural gas volumes (Bcf/d)

 

1.76

 

 

1.77

 

 

1.99

 

 

1.93

 

 

1.86

 

 

 

1.86

 

 

1.89

 

 

1.88

 

 

NGL production (Mbbls/d)

 

133

 

 

136

 

 

140

 

 

145

 

 

139

 

 

 

137

 

 

138

 

 

137

 

 

NGL equity sales (Mbbls/d)

 

1

 

 

1

 

 

1

 

 

 

 

1

 

 

 

1

 

 

1

 

 

1

 

 

Non-consolidated (3)

 

 

 

 

 

 

 

 

 

 

Gathering volumes (Bcf/d) (4)

 

6.57

 

 

6.24

 

 

6.20

 

 

6.05

 

 

6.27

 

 

 

6.47

 

 

6.72

 

 

6.59

 

 

Plant inlet natural gas volumes (Bcf/d)

 

0.98

 

 

0.94

 

 

0.98

 

 

1.04

 

 

0.98

 

 

 

0.94

 

 

1.13

 

 

1.04

 

 

NGL production (Mbbls/d)

 

72

 

 

70

 

 

72

 

 

74

 

 

72

 

 

 

68

 

 

71

 

 

69

 

 

NGL equity sales (Mbbls/d)

 

3

 

 

6

 

 

5

 

 

5

 

 

5

 

 

 

5

 

 

4

 

 

4

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

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

 

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

 

(4) 2024 and 1st Qtr 2025 columns have been updated to reflect revised gathering volumes for Blue Racer Midstream.

 

West

 

(UNAUDITED)

 

 

2024

 

2025

(Dollars in millions)

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

Year

 

1st Qtr

2nd Qtr

Year-to-date

 

Net gathering, processing, transportation, storage, and fractionation revenues (1)

$

421

 

$

397

 

$

409

 

$

427

 

$

1,654

 

 

$

415

 

$

426

 

$

841

 

 

Other fee revenues

 

8

 

 

5

 

 

4

 

 

8

 

 

25

 

 

 

8

 

 

5

 

 

13

 

 

Commodity margins

 

12

 

 

30

 

 

27

 

 

28

 

 

97

 

 

 

34

 

 

29

 

 

63

 

 

Operating and administrative costs (1)

 

(139

)

 

(148

)

 

(157

)

 

(147

)

 

(591

)

 

 

(152

)

 

(150

)

 

(302

)

 

Other segment income (expenses) - net

 

 

 

(2

)

 

5

 

 

(8

)

 

(5

)

 

 

11

 

 

(1

)

 

10

 

 

Proportional Modified EBITDA of equity-method investments

 

25

 

 

36

 

 

35

 

 

36

 

 

132

 

 

 

38

 

 

32

 

 

70

 

 

Modified EBITDA

 

327

 

 

318

 

 

323

 

 

344

 

 

1,312

 

 

 

354

 

 

341

 

 

695

 

 

Adjustments

 

1

 

 

1

 

 

7

 

 

1

 

 

10

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$

328

 

$

319

 

$

330

 

$

345

 

$

1,322

 

 

$

354

 

$

341

 

$

695

 

 

 

 

 

 

 

 

 

 

 

 

 

Statistics for Operated Assets

 

 

 

 

 

 

 

 

 

 

Gathering and Processing

 

 

 

 

 

 

 

 

 

 

Gathering volumes (Bcf/d) (2) (3)

 

5.75

 

 

5.25

 

 

5.38

 

 

5.46

 

 

5.46

 

 

 

5.69

 

 

5.94

 

 

5.81

 

 

Plant inlet natural gas volumes (Bcf/d)

 

1.52

 

 

1.48

 

 

1.57

 

 

1.57

 

 

1.54

 

 

 

1.52

 

 

1.69

 

 

1.60

 

 

NGL production (Mbbls/d)

 

87

 

 

91

 

 

91

 

 

90

 

 

90

 

 

 

83

 

 

102

 

 

93

 

 

NGL equity sales (Mbbls/d)

 

6

 

 

8

 

 

6

 

 

7

 

 

7

 

 

 

6

 

 

8

 

 

7

 

 

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

 

220

 

 

292

 

 

304

 

 

314

 

 

282

 

 

 

310

 

 

292

 

 

301

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

(2) Includes 100% of the volumes associated with the Rimrock Asset Purchase gathering assets after the purchase on January 31, 2025. 1st Qtr 2025 volumes were revised to reflect the average gathering volumes over the entire period. If averaged over the period owned, 1st Qtr 2025 volumes would have been 5.71 Bcf/d.

 

(3) Includes 100% of the volumes associated with the Saber Midstream Asset Purchase gathering assets after the purchase on June 2, 2025. Volumes for 2nd Qtr 2025 if averaged over the period owned would have been 6.42 Bcf/d.

 

(4) Includes 100% of the volumes associated with Overland Pass Pipeline Company (an operated equity-method investment), Rocky Mountain Midstream, and Bluestem pipelines.

 

Gas & NGL Marketing Services

 

(UNAUDITED)

 

 

2024

 

2025

(Dollars in millions)

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

Year

 

1st Qtr

2nd Qtr

Year-to-date

 

Commodity margins

$

236

 

$

3

 

$

23

 

$

63

 

$

325

 

 

$

191

 

$

(16

)

$

175

 

 

Net unrealized gain (loss) from derivative instruments

 

(95

)

 

(106

)

 

10

 

 

(150

)

 

(341

)

 

 

(3

)

 

(4

)

 

(7

)

 

Operating and administrative costs

 

(40

)

 

(23

)

 

(22

)

 

(23

)

 

(108

)

 

 

(39

)

 

(19

)

 

(58

)

 

Other segment income (expenses) - net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

1

 

 

Proportional Modified EBITDA of equity-method investments

 

 

 

 

 

 

 

 

 

 

 

 

3

 

 

8

 

 

11

 

 

Modified EBITDA

 

101

 

 

(126

)

 

11

 

 

(110

)

 

(124

)

 

 

152

 

 

(30

)

 

122

 

 

Adjustments

 

88

 

 

112

 

 

(7

)

 

146

 

 

339

 

 

 

3

 

 

15

 

 

18

 

 

Adjusted EBITDA

$

189

 

$

(14

)

$

4

 

$

36

 

$

215

 

 

$

155

 

$

(15

)

$

140

 

 

 

 

 

 

 

 

 

 

 

 

 

Statistics

 

 

 

 

 

 

 

 

 

 

Product Sales Volumes

 

 

 

 

 

 

 

 

 

 

Natural Gas (Bcf/d)

 

7.53

 

 

6.98

 

 

7.14

 

 

6.81

 

 

7.11

 

 

 

7.27

 

 

6.17

 

 

6.72

 

 

NGLs (Mbbls/d)

 

170

 

 

162

 

 

182

 

 

196

 

 

177

 

 

 

182

 

 

170

 

 

176

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

(UNAUDITED)

 

 

2024

 

2025

(Dollars in millions)

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

Year

 

1st Qtr

2nd Qtr

Year-to-date

 

Service revenues

$

4

 

$

4

 

$

4

 

$

3

 

$

15

 

 

$

4

 

$

4

 

$

8

 

 

Net realized product sales

 

113

 

 

109

 

 

96

 

 

137

 

 

455

 

 

 

153

 

 

146

 

 

299

 

 

Net unrealized gain (loss) from derivative instruments

 

3

 

 

(25

)

 

3

 

 

(7

)

 

(26

)

 

 

(29

)

 

40

 

 

11

 

 

Operating and administrative costs

 

(51

)

 

(50

)

 

(51

)

 

(77

)

 

(229

)

 

 

(54

)

 

(76

)

 

(130

)

 

Other segment income (expenses) - net

 

7

 

 

9

 

 

4

 

 

 

 

20

 

 

 

1

 

 

4

 

 

5

 

 

Proportional Modified EBITDA of equity-method investments

 

 

 

 

 

2

 

 

 

 

2

 

 

 

 

 

 

 

 

 

Modified EBITDA

 

76

 

 

47

 

 

58

 

 

56

 

 

237

 

 

 

75

 

 

118

 

 

193

 

 

Adjustments

 

(2

)

 

24

 

 

(3

)

 

14

 

 

33

 

 

 

29

 

 

(40

)

 

(11

)

 

Adjusted EBITDA

$

74

 

$

71

 

$

55

 

$

70

 

$

270

 

 

$

104

 

$

78

 

$

182

 

 

 

 

 

 

 

 

 

 

 

 

 

Statistics

 

 

 

 

 

 

 

 

 

 

Net Product Sales Volumes(1)

 

 

 

 

 

 

 

 

 

 

Natural Gas (Bcf/d)

 

0.28

 

 

0.24

 

 

0.29

 

 

0.29

 

 

0.27

 

 

 

0.27

 

 

0.29

 

 

0.28

 

 

NGLs (Mbbls/d)

 

8

 

 

8

 

 

9

 

 

10

 

 

9

 

 

 

10

 

 

12

 

 

11

 

 

Crude Oil (Mbbls/d)

 

5

 

 

5

 

 

4

 

 

5

 

 

5

 

 

 

7

 

 

8

 

 

8

 

 

(1) Includes 100% of the volumes associated with the Crowheart Acquisition upstream assets after the purchase on November 1, 2024. 4th Qtr 2024 and Year 2024 volumes were revised to reflect the average volumes over the entire period. If averaged over the period owned, the 4th Qtr 2024 and Year 2024 volumes would have been: Natural Gas 0.31 Bcf/d and 0.31 Bcf/d, NGLs 10 Mbbls/ and 11 Mbbls/d, Crude Oil 6 Mbbls/d and 6 Mbbls/d, respectively.

 

 

 

Capital Expenditures and Investments

(UNAUDITED)

 

2024

 

2025

(Dollars in millions)

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

Year

 

1st Qtr

2nd Qtr

Year

 

 

 

 

 

 

 

 

 

 

Capital expenditures:

 

 

 

 

 

 

 

 

 

Transmission & Gulf of America

$

310

$

397

 

$

459

 

$

428

$

1,594

 

 

$

369

$

590

 

$

959

 

Northeast G&P

 

71

 

46

 

 

54

 

 

53

 

224

 

 

 

62

 

39

 

 

101

 

West

 

120

 

90

 

 

98

 

 

180

 

488

 

 

 

549

 

274

 

 

823

 

Gas & NGL Marketing Services

 

 

 

 

1

 

 

 

1

 

 

 

 

1

 

 

1

 

Other

 

43

 

46

 

 

70

 

 

107

 

266

 

 

 

32

 

68

 

 

100

 

Total (1)

$

544

$

579

 

$

682

 

$

768

$

2,573

 

 

$

1,012

$

972

 

$

1,984

 

 

 

 

 

 

 

 

 

 

 

Purchases of and contributions to equity-method investments:

Transmission & Gulf of America

$

27

$

10

 

$

 

$

$

37

 

 

$

$

 

$

 

Northeast G&P

 

25

 

19

 

 

19

 

 

12

 

75

 

 

 

10

 

10

 

 

20

 

West

 

 

1

 

 

 

 

1

 

2

 

 

 

 

 

 

 

Gas & NGL Marketing Services

 

 

 

 

 

 

 

 

 

 

153

 

 

 

153

 

Other

 

 

 

 

 

 

 

 

 

 

 

6

 

 

6

 

Total

$

52

$

30

 

$

19

 

$

13

$

114

 

 

$

163

$

16

 

$

179

 

 

 

 

 

 

 

 

 

 

 

Summary:

 

 

 

 

 

 

 

 

 

Transmission & Gulf of America

$

337

$

407

 

$

459

 

$

428

$

1,631

 

 

$

369

$

590

 

$

959

 

Northeast G&P

 

96

 

65

 

 

73

 

 

65

 

299

 

 

 

72

 

49

 

 

121

 

West

 

120

 

91

 

 

98

 

 

181

 

490

 

 

 

549

 

274

 

 

823

 

Gas & NGL Marketing Services

 

 

 

 

1

 

 

 

1

 

 

 

153

 

1

 

 

154

 

Other

 

43

 

46

 

 

70

 

 

107

 

266

 

 

 

32

 

74

 

 

106

 

Total

$

596

$

609

 

$

701

 

$

781

$

2,687

 

 

$

1,175

$

988

 

$

2,163

 

 

 

 

 

 

 

 

 

 

 

Capital investments:

 

 

 

 

 

 

 

 

 

Increases to property, plant, and equipment

$

509

$

632

 

$

699

 

$

741

$

2,581

 

 

$

978

$

1,063

 

$

2,041

 

Purchases of businesses, net of cash acquired

 

1,851

 

(7

)

 

151

 

 

249

 

2,244

 

 

 

1

 

 

 

1

 

Purchases of and contributions to equity-method investments

 

52

 

30

 

 

19

 

 

13

 

114

 

 

 

163

 

16

 

 

179

 

Purchases of other long-term investments

 

2

 

1

 

 

2

 

 

6

 

11

 

 

 

1

 

3

 

 

4

 

Total

$

2,414

$

656

 

$

871

 

$

1,009

$

4,950

 

 

$

1,143

$

1,082

 

$

2,225

 

 

 

 

 

 

 

 

 

 

 

(1) Increases to property, plant, and equipment

$

509

$

632

 

$

699

 

$

741

$

2,581

 

 

$

978

$

1,063

 

$

2,041

 

Changes in related accounts payable and accrued liabilities

 

35

 

(53

)

 

(17

)

 

27

 

(8

)

 

 

34

 

(91

)

 

(57

)

Capital expenditures

$

544

$

579

 

$

682

 

$

768

$

2,573

 

 

$

1,012

$

972

 

$

1,984

 

 

 

 

 

 

 

 

 

 

 

Contributions from noncontrolling interests

$

26

$

10

 

$

 

$

$

36

 

 

$

5

$

14

 

$

19

 

Contributions in aid of construction

$

10

$

13

 

$

 

$

4

$

27

 

 

$

10

$

16

 

$

26

 

Proceeds from dispositions of equity-method investments

$

$

 

$

161

 

$

$

161

 

 

$

$

 

$

 

Non-GAAP Measures

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

Our segment performance measure, modified EBITDA, is defined as net income (loss) before income (loss) from discontinued operations, income tax expense, 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, including our indirect share from interests owned by equity-method investees.

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

Available funds from operations (AFFO) is defined as cash flow from operations excluding the effect of changes in working capital and certain other changes in noncurrent assets and liabilities, reduced by preferred dividends and net distributions to noncontrolling interests. AFFO may be adjusted to exclude certain items that we characterize as unrepresentative of our ongoing operations.

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

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

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

(UNAUDITED)

 

 

2024

 

2025

(Dollars in millions, except per-share amounts)

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

Year

 

1st Qtr

2nd Qtr

Year-to-date

 

 

 

 

 

 

 

 

 

 

 

 

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

$

631

 

$

401

 

$

705

 

$

485

 

$

2,222

 

 

$

690

 

$

546

 

$

1,236

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

.52

 

$

.33

 

$

.58

 

$

.40

 

$

1.82

 

 

$

.56

 

$

.45

 

$

1.01

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

Transmission & Gulf of America

 

 

 

 

 

 

 

 

 

 

Transco rate case timing*

$

 

$

 

$

 

$

 

$

 

 

$

4

 

$

11

 

$

15

 

 

Acquisition and transition-related costs*

 

10

 

 

4

 

 

3

 

 

1

 

 

18

 

 

 

 

 

1

 

 

1

 

 

Impact of change in payroll policy*

 

 

 

 

 

16

 

 

 

 

16

 

 

 

 

 

 

 

 

 

Total Transmission & Gulf of America adjustments

 

10

 

 

4

 

 

19

 

 

1

 

 

34

 

 

 

4

 

 

12

 

 

16

 

 

Northeast G&P

 

 

 

 

 

 

 

 

 

 

Adjustment of prior year accrual for loss contingency*

 

 

 

(3

)

 

 

 

 

 

(3

)

 

 

 

 

 

 

 

 

Our share of operator transition costs at Blue Racer Midstream*

 

 

 

1

 

 

1

 

 

2

 

 

4

 

 

 

 

 

 

 

 

 

Impact of change in payroll policy*

 

 

 

 

 

7

 

 

 

 

7

 

 

 

 

 

 

 

 

 

Total Northeast G&P adjustments

 

 

 

(2

)

 

8

 

 

2

 

 

8

 

 

 

 

 

 

 

 

 

West

 

 

 

 

 

 

 

 

 

 

Acquisition and transition-related costs*

 

1

 

 

1

 

 

 

 

1

 

 

3

 

 

 

 

 

 

 

 

 

Impact of change in payroll policy*

 

 

 

 

 

7

 

 

 

 

7

 

 

 

 

 

 

 

 

 

Total West adjustments

 

1

 

 

1

 

 

7

 

 

1

 

 

10

 

 

 

 

 

 

 

 

 

Gas & NGL Marketing Services

 

 

 

 

 

 

 

 

 

 

Impact of volatility on NGL linefill transactions*

 

(6

)

 

5

 

 

2

 

 

(4

)

 

(3

)

 

 

 

 

11

 

 

11

 

 

Net unrealized (gain) loss from derivative instruments

 

94

 

 

107

 

 

(10

)

 

150

 

 

341

 

 

 

3

 

 

4

 

 

7

 

 

Impact of change in payroll policy*

 

 

 

 

 

1

 

 

 

 

1

 

 

 

 

 

 

 

 

 

Total Gas & NGL Marketing Services adjustments

 

88

 

 

112

 

 

(7

)

 

146

 

 

339

 

 

 

3

 

 

15

 

 

18

 

 

Other

 

 

 

 

 

 

 

 

 

 

Acquisition and transition-related costs*

 

 

 

 

 

 

 

1

 

 

1

 

 

 

 

 

 

 

 

 

Net unrealized (gain) loss from derivative instruments

 

(2

)

 

24

 

 

(3

)

 

7

 

 

26

 

 

 

29

 

 

(40

)

 

(11

)

 

Settlement charge related to former operations*

 

 

 

 

 

 

 

6

 

 

6

 

 

 

 

 

 

 

 

 

Total Other adjustments

 

(2

)

 

24

 

 

(3

)

 

14

 

 

33

 

 

 

29

 

 

(40

)

 

(11

)

 

Adjustments included in Modified EBITDA

 

97

 

 

139

 

 

24

 

 

164

 

 

424

 

 

 

36

 

 

(13

)

 

23

 

 

Adjustments below Modified EBITDA

 

 

 

 

 

 

 

 

 

 

Transco rate case timing

 

 

 

 

 

 

 

 

 

 

 

 

11

 

 

35

 

 

46

 

 

Gain on remeasurement of Discovery investment

 

 

 

 

 

(127

)

 

 

 

(127

)

 

 

 

 

 

 

 

 

Gain on sale of Aux Sable investment

 

 

 

 

 

(149

)

 

 

 

(149

)

 

 

 

 

 

 

 

 

Our share of Blue Racer Midstream debt extinguishment loss

 

 

 

 

 

 

 

3

 

 

3

 

 

 

 

 

 

 

 

 

Our share of accelerated depreciation related to operator transition at Blue Racer Midstream

 

 

 

 

 

 

 

1

 

 

1

 

 

 

 

 

 

 

 

 

Imputed interest expense on deferred consideration obligations*

 

12

 

 

12

 

 

11

 

 

5

 

 

40

 

 

 

 

 

 

 

 

 

Amortization of intangible assets from 2021 Sequent acquisition

 

7

 

 

7

 

 

8

 

 

7

 

 

29

 

 

 

5

 

 

4

 

 

9

 

 

 

 

19

 

 

19

 

 

(257

)

 

16

 

 

(203

)

 

 

16

 

 

39

 

 

55

 

 

Total adjustments

 

116

 

 

158

 

 

(233

)

 

180

 

 

221

 

 

 

52

 

 

26

 

 

78

 

 

Less tax effect for above items

 

(28

)

 

(38

)

 

56

 

 

(42

)

 

(52

)

 

 

(12

)

 

(6

)

 

(18

)

 

Adjustments for tax-related items (2)

 

 

 

 

 

 

 

(44

)

 

(44

)

 

 

 

 

 

 

 

 

Adjusted income from continuing operations available to common stockholders

$

719

 

$

521

 

$

528

 

$

579

 

$

2,347

 

 

$

730

 

$

566

 

$

1,296

 

 

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

$

.59

 

$

.43

 

$

.43

 

$

.47

 

$

1.92

 

 

$

.60

 

$

.46

 

$

1.06

 

 

Weighted-average shares - diluted (thousands)

 

1,222,222

 

 

1,222,236

 

 

1,222,869

 

 

1,224,472

 

 

1,222,954

 

 

 

1,224,641

 

 

1,224,284

 

 

1,224,462

 

 

(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 fourth quarter of 2024 includes an adjustment associated with a decrease in our estimated deferred state income tax rate.

 

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

 

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

 

(UNAUDITED)

 

 

2024

 

2025

(Dollars in millions)

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

Year

 

1st Qtr

2nd Qtr

Year-to-date

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

662

 

$

426

 

$

741

 

$

517

 

$

2,346

 

 

$

729

 

$

583

 

$

1,312

 

 

Provision (benefit) for income taxes

 

193

 

 

129

 

 

227

 

 

91

 

 

640

 

 

 

193

 

 

174

 

 

367

 

 

Interest expense

 

349

 

 

339

 

 

338

 

 

338

 

 

1,364

 

 

 

349

 

 

350

 

 

699

 

 

Equity (earnings) losses

 

(137

)

 

(147

)

 

(147

)

 

(129

)

 

(560

)

 

 

(155

)

 

(142

)

 

(297

)

 

Other investing (income) loss - net

 

(24

)

 

(18

)

 

(290

)

 

(11

)

 

(343

)

 

 

(8

)

 

(4

)

 

(12

)

 

Proportional Modified EBITDA of equity-method investments

 

228

 

 

238

 

 

227

 

 

216

 

 

909

 

 

 

236

 

 

231

 

 

467

 

 

Depreciation, depletion, and amortization expenses

 

548

 

 

540

 

 

566

 

 

565

 

 

2,219

 

 

 

585

 

 

605

 

 

1,190

 

 

Accretion expense associated with asset retirement obligations for nonregulated operations

 

18

 

 

21

 

 

17

 

 

25

 

 

81

 

 

 

24

 

 

24

 

 

48

 

 

Modified EBITDA

$

1,837

 

$

1,528

 

$

1,679

 

$

1,612

 

$

6,656

 

 

$

1,953

 

$

1,821

 

$

3,774

 

 

 

 

 

 

 

 

 

 

 

 

 

Transmission & Gulf of America

$

829

 

$

808

 

$

811

 

$

825

 

$

3,273

 

 

$

858

 

$

891

 

$

1,749

 

 

Northeast G&P

 

504

 

 

481

 

 

476

 

 

497

 

 

1,958

 

 

 

514

 

 

501

 

 

1,015

 

 

West

 

327

 

 

318

 

 

323

 

 

344

 

 

1,312

 

 

 

354

 

 

341

 

 

695

 

 

Gas & NGL Marketing Services

 

101

 

 

(126

)

 

11

 

 

(110

)

 

(124

)

 

 

152

 

 

(30

)

 

122

 

 

Other

 

76

 

 

47

 

 

58

 

 

56

 

 

237

 

 

 

75

 

 

118

 

 

193

 

 

Total Modified EBITDA

$

1,837

 

$

1,528

 

$

1,679

 

$

1,612

 

$

6,656

 

 

$

1,953

 

$

1,821

 

$

3,774

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments (1):

 

 

 

 

 

 

 

 

 

 

Transmission & Gulf of America

$

10

 

$

4

 

$

19

 

$

1

 

$

34

 

 

$

4

 

$

12

 

$

16

 

 

Northeast G&P

 

 

 

(2

)

 

8

 

 

2

 

 

8

 

 

 

 

 

 

 

 

 

West

 

1

 

 

1

 

 

7

 

 

1

 

 

10

 

 

 

 

 

 

 

 

 

Gas & NGL Marketing Services

 

88

 

 

112

 

 

(7

)

 

146

 

 

339

 

 

 

3

 

 

15

 

 

18

 

 

Other

 

(2

)

 

24

 

 

(3

)

 

14

 

 

33

 

 

 

29

 

 

(40

)

 

(11

)

 

Total Adjustments

$

97

 

$

139

 

$

24

 

$

164

 

$

424

 

 

$

36

 

$

(13

)

$

23

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

Transmission & Gulf of America

$

839

 

$

812

 

$

830

 

$

826

 

$

3,307

 

 

$

862

 

$

903

 

$

1,765

 

 

Northeast G&P

 

504

 

 

479

 

 

484

 

 

499

 

 

1,966

 

 

 

514

 

 

501

 

 

1,015

 

 

West

 

328

 

 

319

 

 

330

 

 

345

 

 

1,322

 

 

 

354

 

 

341

 

 

695

 

 

Gas & NGL Marketing Services

 

189

 

 

(14

)

 

4

 

 

36

 

 

215

 

 

 

155

 

 

(15

)

 

140

 

 

Other

 

74

 

 

71

 

 

55

 

 

70

 

 

270

 

 

 

104

 

 

78

 

 

182

 

 

Total Adjusted EBITDA

$

1,934

 

$

1,667

 

$

1,703

 

$

1,776

 

$

7,080

 

 

$

1,989

 

$

1,808

 

$

3,797

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

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

 

(UNAUDITED)

 

 

2024

 

2025

(Dollars in millions, except coverage ratios)

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

Year

 

1st Qtr

2nd Qtr

Year

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided (used) by operating activities

$

1,234

 

$

1,279

 

$

1,243

 

$

1,218

 

$

4,974

 

 

$

1,433

 

$

1,450

 

$

2,883

 

 

Exclude: Cash (provided) used by changes in:

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

(314

)

 

44

 

 

(97

)

 

536

 

 

169

 

 

 

(82

)

 

(219

)

 

(301

)

 

Inventories, including write-downs

 

(38

)

 

35

 

 

1

 

 

1

 

 

(1

)

 

 

(29

)

 

86

 

 

57

 

 

Other current assets and deferred charges

 

(9

)

 

(3

)

 

28

 

 

(25

)

 

(9

)

 

 

40

 

 

(4

)

 

36

 

 

Accounts payable

 

309

 

 

(90

)

 

98

 

 

(456

)

 

(139

)

 

 

29

 

 

236

 

 

265

 

 

Other current liabilities

 

218

 

 

(142

)

 

32

 

 

(143

)

 

(35

)

 

 

70

 

 

(220

)

 

(150

)

 

Changes in current and noncurrent commodity derivative assets and liabilities

 

68

 

 

73

 

 

(67

)

 

212

 

 

286

 

 

 

(4

)

 

(15

)

 

(19

)

 

Other, including changes in noncurrent assets and liabilities

 

61

 

 

90

 

 

49

 

 

45

 

 

245

 

 

 

29

 

 

48

 

 

77

 

 

Preferred dividends paid

 

(1

)

 

 

 

(1

)

 

(1

)

 

(3

)

 

 

(1

)

 

 

 

(1

)

 

Dividends and distributions paid to noncontrolling interests

 

(64

)

 

(66

)

 

(48

)

 

(64

)

 

(242

)

 

 

(69

)

 

(62

)

 

(131

)

 

Contributions from noncontrolling interests

 

26

 

 

10

 

 

 

 

 

 

36

 

 

 

5

 

 

14

 

 

19

 

 

Additional Adjustments *

 

17

 

 

20

 

 

48

 

 

12

 

 

97

 

 

 

24

 

 

3

 

 

27

 

 

Available funds from operations

$

1,507

 

$

1,250

 

$

1,286

 

$

1,335

 

$

5,378

 

 

$

1,445

 

$

1,317

 

$

2,762

 

 

 

 

 

 

 

 

 

 

 

 

 

Common dividends paid

$

579

 

$

579

 

$

579

 

$

579

 

$

2,316

 

 

$

610

 

$

611

 

$

1,221

 

 

 

 

 

 

 

 

 

 

 

 

 

Coverage ratio:

 

 

 

 

 

 

 

 

 

 

Available funds from operations divided by Common dividends paid

 

2.60

 

 

2.16

 

 

2.22

 

 

2.31

 

 

2.32

 

 

 

2.37

 

 

2.16

 

 

2.26

 

 

 

 

 

 

 

 

 

 

 

 

 

*See detail on Reconciliation of Income (Loss) from Continuing Operations Attributable to The Williams Companies, Inc. to Non-GAAP Adjusted Income. The first quarter of 2025 also includes $20 million related to an expected distribution from an equity-method investee not received until early April. This amount is excluded from the second quarter of 2025.

 

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

 

 

 

 

 

 

 

 

 

 

2025 Guidance

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

 

 

Low

 

Mid

 

High

 

 

 

 

 

 

 

 

Net income (loss) from continuing operations

 

 

$

2,605

 

$

2,720

 

$

2,835

Provision (benefit) for income taxes

 

 

 

775

 

 

810

 

 

845

Interest expense

 

 

 

 

 

1,430

 

 

Equity (earnings) losses

 

 

 

 

 

(605)

 

 

Proportional Modified EBITDA of equity-method investments

 

 

 

 

 

985

 

 

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

 

 

 

 

 

2,420

 

 

Other

 

 

 

 

 

(18)

 

 

Modified EBITDA

 

 

$

7,592

 

$

7,742

 

$

7,892

EBITDA Adjustments

 

 

 

 

 

8

 

 

Adjusted EBITDA

 

 

$

7,600

 

$

7,750

 

$

7,900

 

 

 

 

 

 

 

 

Net income (loss) from continuing operations

 

 

$

2,605

 

$

2,720

 

$

2,835

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

 

 

 

 

 

165

 

 

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

 

 

$

2,440

 

$

2,555

 

$

2,670

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

Adjustments included in Modified EBITDA(1)

 

 

 

 

 

8

 

 

Adjustments below Modified EBITDA (2)

 

 

 

 

 

18

 

 

Allocation of adjustments to noncontrolling interests

 

 

 

 

 

 

 

Total adjustments

 

 

 

 

 

26

 

 

Less tax effect for above items

 

 

 

 

 

(6)

 

 

Adjusted income from continuing operations available to common stockholders

 

 

$

2,460

 

$

2,575

 

$

2,690

Adjusted income from continuing operations - diluted earnings per common share

 

 

$

2.01

 

$

2.10

 

$

2.19

Weighted-average shares - diluted (millions)

 

 

 

 

 

1,227

 

 

 

 

 

 

 

 

 

 

Available Funds from Operations (AFFO):

 

 

 

 

 

 

 

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

 

 

$

5,785

 

$

5,900

 

$

6,015

Preferred dividends paid

 

 

 

 

 

(3)

 

 

Dividends and distributions paid to noncontrolling interests

 

 

 

 

 

(275)

 

 

Contributions from noncontrolling interests

 

 

 

 

 

41

 

 

Additional adjustments(3)

 

 

 

 

 

12

 

 

Available funds from operations (AFFO)

 

 

$

5,560

 

$

5,675

 

$

5,790

AFFO per common share

 

 

$

4.53

 

$

4.63

 

$

4.72

Common dividends paid

 

 

 

 

$

2,445

 

 

Coverage Ratio (AFFO/Common dividends paid)

 

 

2.27x

 

2.32x

 

2.37x

 

 

 

 

 

 

 

 

(1) Primarily includes June year-to-date adjustments (excluding timing related items) as shown in the "Reconciliation of Income (Loss) from Continuing Operations Attributable to The Williams Companies, Inc. to Non-GAAP Adjusted Income".

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

(3) Primarily includes June year-to-date adjustments (excluding timing related items) as shown in the "Reconciliation of Cash Flow from Operating Activities to Non-GAAP Available Funds from Operations (AFFO)".

Forward-Looking Statements

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

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

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

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

  • Availability of supplies, market demand, and volatility of prices;
  • Development and rate of adoption of alternative energy sources;
  • The impact of existing and future laws and regulations, the regulatory environment, environmental matters, and litigation, as well as our ability and the ability of other energy companies with whom we conduct or seek to conduct business, to obtain necessary permits and approvals, and our ability to achieve favorable rate proceeding outcomes;
  • Exposure to the credit risk of customers and counterparties;
  • Our ability to acquire new businesses and assets and successfully integrate those operations and assets into existing businesses as well as successfully expand our facilities, and consummate asset sales on acceptable terms;
  • The ability 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;
  • The ability to effectively execute our financing plan;
  • Increasing scrutiny and changing expectations from stakeholders with respect to environmental, social, and governance practices;
  • The physical and financial risks associated with climate change;
  • The impacts of operational and developmental hazards and unforeseen interruptions;
  • The risks resulting from outbreaks or other public health crises;
  • Risks associated with weather and natural phenomena, including climate conditions and physical damage to our facilities;
  • Acts of terrorism, cybersecurity incidents, and related disruptions;
  • 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, tariffs on foreign-made materials and goods (including steel and steel pipes) necessary to our business, and general economic conditions (including future disruptions and volatility in the global credit markets and the impact of these events on customers and suppliers);
  • Risks related to financing, including restrictions stemming from debt agreements, future changes in credit ratings as determined by nationally recognized credit rating agencies, and the availability and cost of capital;
  • The ability of the members of the Organization of Petroleum Exporting Countries and other oil exporting nations to agree to and maintain oil price and production controls and the impact on domestic production;
  • Changes in the current geopolitical situation, including the Russian invasion of Ukraine and conflicts in the Middle East;
  • Changes in U.S. governmental administration and policies;
  • Whether we are able to pay current and expected levels of dividends;
  • Additional risks described in our filings with the Securities and Exchange Commission (SEC).

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

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

Because forward-looking statements involve risks and uncertainties, we caution that there are important factors, in addition to those listed above, that may cause actual results to differ materially from those contained in the forward-looking statements. For a detailed discussion of those factors, see (a) Part I, Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2024, as filed with the SEC on February 25, 2025, and (b) Part II, Item 1A. Risk Factors in subsequent Quarterly Reports on Form 10-Q.

Contacts

MEDIA CONTACT:

media@williams.com

(800) 945-8723

INVESTOR CONTACTS:

Danilo Juvane

(918) 573-5075

Caroline Sardella

(918) 230-9992

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms Of Service.