XML 34 R24.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Acquisitions and Divestitures (Tables)
6 Months Ended
Jun. 30, 2024
Business Acquisition [Line Items]  
Business Acquisition, Pro Forma Information [Table Text Block]
The following pro forma Revenues and Net income (loss) attributable to The Williams Companies, Inc. for the three and six months ended June 30, 2023, are presented as if the Gulf Coast Storage Acquisition had been completed on January 1, 2023, and the DJ Basin Acquisitions and MountainWest Acquisition had been completed on January 1, 2022. These pro forma amounts are not necessarily indicative of what the actual results would have been if the acquisitions had in fact occurred on the dates or for the periods indicated, nor do they purport to project Revenues or Net income (loss) attributable to The Williams Companies, Inc. for any future periods or as of any date. These amounts do not give effect to any potential cost savings, operating synergies, or revenue enhancements to result from the transactions or the potential costs to achieve these cost savings, operating synergies, and revenue enhancements.
Three Months Ended June 30, 2023
As Reported
Pro Forma Gulf Coast Storage
Pro Forma DJ Basin
Pro Forma Combined
(Millions)
Revenues$2,483 $48 $77 $2,608 
Net income (loss) attributable to The Williams Companies, Inc.460 19 484 
Six Months Ended June 30, 2023
As Reported
Pro Forma Gulf Coast Storage
Pro Forma DJ Basin
Pro Forma MountainWest (1)
Pro Forma Combined
(Millions)
Revenues$5,564 $94 $141 $35 $5,834 
Net income (loss) attributable to The Williams Companies, Inc.1,387 35 1,436 
(1)Excludes results from operations acquired in the acquisition for the period beginning on the acquisition date, as these results are included in the amounts as reported.
Gulf Coast Storage Acquisition  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following table presents the preliminary allocation of the acquisition date fair value of the major classes of the assets acquired and liabilities assumed at January 3, 2024. The allocation is considered preliminary because the valuation work has not been completed due to the ongoing review of the valuation results and validation of significant inputs and assumptions. Preliminary fair value measurements were made for certain acquired assets and liabilities, primarily property, plant, and equipment; however, adjustments to those measurements may be made in subsequent periods, up to one year from the acquisition date, as new information related to facts and circumstances as of the acquisition date may be identified. The fair value of accounts receivable acquired, included in Other current assets in the following table, equals contractual amounts receivable.
(Millions)
Cash and cash equivalents$46 
Other current assets18 
Property, plant, and equipment – net2,035 
Other noncurrent assets
Total assets acquired
$2,101 
Current liabilities$(11)
Noncurrent liabilities
(107)
Total liabilities assumed$(118)
Net assets acquired$1,983 
Cureton Acquisition  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following table presents the preliminary allocation of the acquisition date fair value of the major classes of the assets acquired and liabilities assumed at November 30, 2023. The allocation is considered preliminary because the valuation work has not been completed due to the ongoing review of the valuation results and validation of significant inputs and assumptions. Preliminary fair value measurements were made for certain acquired assets and liabilities, primarily property, plant, and equipment and other intangible assets; however, adjustments to those measurements may be made in subsequent periods, up to one year from the acquisition date, as new information related to facts and circumstances as of the acquisition date may be identified. The fair value of accounts receivable acquired, included in Other current assets in the following table, equals contractual amounts receivable.
(Millions)
Cash and cash equivalents$
Other current assets21 
Property, plant, and equipment – net435 
Intangible assets – net of accumulated amortization117 
Other noncurrent assets
Total identifiable assets acquired$580 
Current liabilities$(29)
Noncurrent liabilities
(14)
Total liabilities assumed$(43)
Net identifiable assets acquired$537 
Goodwill included in Intangible assets – net of accumulated amortization
Net assets acquired$546 
RMM Acquisition  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following table presents the preliminary allocation of the acquisition date fair value of the major classes of the assets acquired and liabilities assumed at November 30, 2023. The net assets acquired primarily reflect the noncash consideration transferred, which includes the fair value of both our previous equity-method investment and the deferred consideration obligation. The allocation is considered preliminary because the valuation work has not been completed due to the ongoing review of the valuation results and validation of significant inputs and assumptions. Preliminary fair value measurements were made for certain acquired assets and liabilities, primarily property, plant, and equipment and other intangible assets; however, adjustments to those measurements may be made in subsequent periods, up to one year from the acquisition date, as new information related to facts and circumstances as of the acquisition date may be identified. The fair value of accounts receivable acquired, included in Other current assets in the following table, equals contractual amounts receivable.
(Millions)
Cash and cash equivalents$28 
Other current assets
Investments20 
Property, plant, and equipment – net1,041 
Intangible assets – net of accumulated amortization63 
Other noncurrent assets12 
Total identifiable assets acquired$1,168 
Current liabilities$(44)
Noncurrent liabilities
(103)
Total liabilities assumed$(147)
Net identifiable assets acquired$1,021 
Goodwill included in Intangible assets – net of accumulated amortization
55 
Net assets acquired$1,076 
MountainWest Acquisition  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following table presents the allocation of the acquisition date fair value of the major classes of the assets acquired and liabilities assumed at February 14, 2023. The fair value of accounts receivable acquired equals contractual amounts receivable.
(Millions)
Cash and cash equivalents$23 
Trade accounts and other receivables33 
Other current assets26 
Investments20 
Property, plant, and equipment – net1,019 
Other noncurrent assets33 
Total identifiable assets acquired$1,154 
Current liabilities$(47)
Long-term debt
(365)
Other noncurrent liabilities(95)
Total liabilities assumed$(507)
Net identifiable assets acquired$647 
Goodwill included in Intangible assets – net of accumulated amortization
400 
Net assets acquired$1,047