EX-99.3 5 d783592dex993.htm EX-99.3 EX-99.3

Exhibit 99.3

Introduction to the Unaudited Pro Forma Condensed Combined Financial Statements

On July 1, 2014, we acquired 50 percent of the general partner interest and 55.1 million limited partner units in Access Midstream Partners, L.P. (ACMP) previously held by Global Infrastructure Partners II for $5.995 billion in cash. We now own 100 percent of the general partner interest, including incentive distribution rights, and approximately 50 percent of the limited partner units in ACMP.

The following pro forma condensed combined financial statements have been developed by applying pro forma adjustments to the individual historical audited and unaudited financial statements of The Williams Companies, Inc. and ACMP. The following unaudited pro forma condensed combined balance sheet as of June 30, 2014, has been prepared to give effect to the transaction as if the acquisition had occurred on June 30, 2014. The following unaudited pro forma condensed combined statements of income for the six months ended June 30, 2014, and year ended December 31, 2013, have been prepared to give effect to the transaction as if the acquisition had occurred at the beginning of 2013. Our historical condensed consolidated financial statements have been derived from and should be read together with the historical audited and unaudited consolidated financial statements and the related notes in Exhibit 99.1 of our Form 8-K dated May 22, 2014, and the Quarterly Report on Form 10-Q for the quarter ended June 30, 2014. ACMP’s historical condensed consolidated financial statements have been derived from and should be read together with its historical audited and unaudited consolidated financial statements and the related notes in Exhibits 99.1 and 99.2 of this Form 8-K/A.

The unaudited pro forma condensed combined financial statements are presented for illustrative purposes only to reflect the acquisition of ACMP and do not represent what our results of operations or financial position would actually have been had the acquisition occurred on the dates noted above, or project our results of operations or financial position for any future periods. The pro forma adjustments are based on available information and certain assumptions that management believes are factually supportable and are expected to have a continuing impact on our results of operations. The estimated fair values of assets acquired and liabilities assumed are based on preliminary management estimates and are subject to final valuation adjustments which may cause the amounts ultimately recorded to be different from those shown. All pro forma adjustments and their underlying assumptions are described more fully in the notes to the unaudited pro forma condensed combined financial information.


The Williams Companies, Inc.

Unaudited Pro Forma Condensed Combined Balance Sheet

As of June 30, 2014

($ in millions)

 

     Historical              
     The Williams
Companies, Inc.
    Access
Midstream
Partners, L.P.
    Pro Forma
Adjustments (a)
    Pro Forma
Combined
 

ASSETS

        

Current assets:

        

Cash and cash equivalents

   $ 860      $ 37      $ —        $ 897   

Accounts and notes receivable - net

     658        182        12  (b,d)      852   

Deferred income tax asset

     132        —          —          132   

Inventories

     276        —          —          276   

Other current assets and deferred charges

     193        24        —          217   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

     2,119        243        12        2,374   
        

Investments

     4,489        2,104        172  (b)      6,765   

Property, plant, and equipment, at cost

     27,380        6,768        206        34,354   

Accumulated depreciation and amortization

     (7,938     (999     999        (7,938
  

 

 

   

 

 

   

 

 

   

 

 

 

Property, plant, and equipment – net

     19,442        5,769        1,205        26,416   

Goodwill

     646        —          2,616        3,262   

Other intangible assets

     1,616        361        7,947        9,924   

Cash held for ACMP acquisition

     5,995        —          (5,995 ) (c)      —     

Regulatory assets, deferred charges, and other

     642        64        (64     642   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 34,949      $ 8,541      $ 5,893      $ 49,383   
  

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES AND EQUITY

        

Current liabilities:

        

Accounts payable

   $ 990      $ 64      $ 11  (d)    $ 1,065   

Accrued liabilities

     655        272        72        999   

Commercial paper

     —          —          —          —     

Long-term debt due within one year

     751        —          —          751   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

     2,396        336        83        2,815   
        

Long-term debt

     15,539        3,805        247        19,591   

Deferred income taxes

     3,658        —          1,041  (b)      4,699   

Other noncurrent liabilities

     1,434        10        —          1,444   

Contingent liabilities

        

Equity:

        

Stockholders’ equity:

        

Common stock

     782        —          —          782   

Common units

     —          3,573        (3,573     —     

Other stockholders’ equity

     7,081        —          1,731  (b,d)      8,812   

Other partners’ capital

     —          458        (458     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     7,863        4,031        (2,300     9,594   

Noncontrolling interests in consolidated subsidiaries

     4,059        359        6,822        11,240   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total equity

     11,922        4,390        4,522        20,834   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and equity

   $ 34,949      $ 8,541      $ 5,893      $ 49,383   
  

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes.


The Williams Companies, Inc.

Unaudited Pro Forma Condensed Combined Statement of Income

For the six months ended June 30, 2014

($ in millions, except per share amounts)

 

     Historical              
     The Williams
Companies, Inc.
    Access
Midstream
Partners, L.P.
    Pro Forma
Adjustments
    Pro Forma
Combined
 

Revenues

   $ 3,427      $ 570      $ —        $ 3,997   

Costs and expenses:

        

Product costs

     1,493        —          —          1,493   

Operating and maintenance expenses

     606        190        —          796   

Depreciation and amortization expenses

     428        176        79  (a)      683   

Selling, general, and administrative expenses

     286        71        (2 ) (b)      355   

Net insurance recoveries – Geismar Incident

     (161     —          —          (161

Other (income) expense – net

     44        2        —          46   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total costs and expenses

     2,696        439        77        3,212   

Operating income (loss)

     731        131        (77     785   

Equity earnings (losses)

     (11     91        (25 ) (c)      55   

Interest expense

     (303     (81     (22 ) (d)      (406

Other investing income – net

     32        —          (4 ) (e)      28   

Other income (expense) – net

     5        —          —          5   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations before income taxes

     454        141        (128     467   

Provision (benefit) for income taxes

     135        3        (3 ) (f)      135   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations

     319        138        (125     332   

Less: Income (loss) from continuing operations attributable to noncontrolling interests

     80        9        9  (g)      98   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations attributable to controlling interests

   $ 239      $ 129      $ (134   $ 234   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings (loss) per common share:

        

Income (loss) from continuing operations attributable to controlling interests

   $ .34          $ .31   
  

 

 

       

 

 

 

Weighted-average shares (thousands)

     690,695                (h)      746,257   
  

 

 

       

 

 

 

Diluted earnings (loss) per common share:

        

Income (loss) from continuing operations attributable to controlling interests

   $ .34          $ .31   
  

 

 

       

 

 

 

Weighted-average shares (thousands)

     694,832                (h)      750,394   
  

 

 

       

 

 

 

See accompanying notes.


The Williams Companies, Inc.

Unaudited Pro Forma Condensed Combined Statement of Income

For the year ended December 31, 2013

($ in millions, except per share amounts)

 

     Historical              
     The Williams
Companies, Inc.
    Access
Midstream
Partners, L.P.
    Pro forma
Adjustments
    Pro Forma
Combined
 

Revenues

   $ 6,860      $ 1,073      $ —        $ 7,933   

Costs and expenses:

        

Product costs

     3,027        —          —          3,027   

Operating and maintenance expenses

     1,097        339        —          1,436   

Depreciation and amortization expenses

     815        296        213  (a)      1,324   

Selling, general, and administrative expenses

     512        104        —          616   

Other (income) expense – net

     34        2        —          36   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total costs and expenses

     5,485        741        213        6,439   

Operating income (loss)

     1,375        332        (213     1,494   

Equity earnings (losses)

     134        130        (62 ) (c)      202   

Interest expense

     (510     (117     (61 ) (d)      (688

Other investing income – net

     81        —          (31 ) (e)      50   

Other income (expense) – net

     —          1        —          1   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations before income taxes

     1,080        346        (367     1,059   

Provision (benefit) for income taxes

     401        5        (19 ) (f)      387   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations

     679        341        (348     672   

Less: Income (loss) from continuing operations attributable to noncontrolling interests

     238        5        20  (g)      263   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations attributable to controlling interests

   $ 441      $ 336      $ (368   $ 409   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings (loss) per common share:

        

Income (loss) from continuing operations attributable to controlling interests

   $ .65          $ .55   
  

 

 

       

 

 

 

Weighted-average shares (thousands)

     682,948                (h)      743,898   
  

 

 

       

 

 

 

Diluted earnings (loss) per common share:

        

Income (loss) from continuing operations attributable to controlling interests

   $ .64          $ .55   
  

 

 

       

 

 

 

Weighted-average shares (thousands)

     687,185                (h)      748,135   
  

 

 

       

 

 

 

See accompanying notes.


Note 1. Pro Forma Adjustments and Assumptions

Unaudited Pro Forma Condensed Combined Balance Sheet Adjustments

 

 

a)

The pro forma adjustments primarily reflect our acquisition of ACMP under the acquisition method of accounting, under which tangible and identifiable intangible assets acquired and liabilities assumed are recorded at their estimated fair values as of the acquisition date. The excess of the consideration transferred, including the fair value of the noncontrolling interest and our previously held equity interest, over the preliminary estimated fair value of net assets acquired is reflected as goodwill on the accompanying unaudited pro forma condensed combined balance sheet. The estimated fair values of assets acquired and liabilities assumed are based on preliminary management estimates and are subject to final valuation adjustments which may cause the amounts ultimately recorded to be different from those shown on the unaudited pro forma condensed combined balance sheet. The pro forma adjustments also reflect the consolidation of ACMP. Additional specific adjustments are further described below. The following table presents a preliminary allocation of the major classes of the assets acquired and liabilities assumed at July 1, 2014.

 

     ACMP
Historical
Net Book
Value
    Adjustment     Preliminary
Fair Value
 
           (Millions)        

Current Assets

   $ 243      $ —        $ 243   

Investments

     2,104        2,285        4,389   

Property, plant, and equipment - net

     5,769        1,205        6,974   

Goodwill

     —          2,616        2,616   

Other intangibles

     361        7,947        8,308   

Other noncurrent assets

     64        (64     —     

Current liabilities

     (336     (72     (408

Long-term debt, including current portion

     (3,805     (247     (4,052

Other noncurrent liabilities

     (10     —          (10

Noncontrolling interests in subsidiaries of ACMP

     (359     (278     (637
  

 

 

   

 

 

   

 

 

 
   $ 4,031      $ 13,392      $ 17,423   
  

 

 

   

 

 

   

 

 

 

 

     Preliminary
Fair Value
 
     (Millions)  

Our existing equity-method investment in ACMP

   $ 4,884   

Noncontrolling interests in ACMP

     6,544   

Cash consideration

     5,995   
  

 

 

 
   $ 17,423   
  

 

 

 

 

 

b)

Prior to this acquisition, we held an equity-method investment in ACMP with a book value of $2.113 billion. As a result of this acquisition achieved in stages, we remeasured our existing equity-method investment in ACMP to fair value as of the acquisition date, which resulted in a preliminary remeasurement gain of $2.793 billion that has been reflected, net of deferred income taxes of $1.041 billion, within other stockholders’ equity. We have also reduced our previous equity-method investment by $22 million primarily reflecting equity losses associated with certain compensation-related costs that were triggered by the acquisition. The associated income taxes for these adjustments were determined using a composite statutory rate of 37.275 percent.

 

 

c)

Represents the cash consideration paid for the acquisition.

 

 

d)

Represents the accrual of direct acquisition costs that were recognized upon completion of the acquisition on July 1, 2014, tax affected at a composite statutory tax rate of 37.275 percent.


Note. 1 Pro Forma Adjustments and Assumptions (continued)

 

Unaudited Pro Forma Condensed Combined Statements of Income Adjustments

 

 

a)

Represents additional net depreciation and amortization expense associated with reflecting the acquired property, plant, and equipment and other identifiable intangible assets at fair value. The adjustments assume estimated useful lives of 30 years for both property, plant, and equipment and other intangible assets.

 

 

b)

Represents the reversal of certain direct transaction costs.

 

 

c)

Includes the reversal of equity earnings from our historical investment in ACMP of $13 million and $30 million for the six months ended June 30, 2014, and year ended December 31, 2013, respectively, as this pro forma presentation includes ACMP’s results on a consolidated basis. Also includes $12 million and $32 million for the six months ended June 30, 2014 and year ended December 31, 2013, respectively, reflecting the amortization of the difference between the fair value of the equity-method investments we acquired and our underlying share of the net assets of those investments. These pro forma adjustments also reflect assumed estimated useful lives of 30 years for property, plant, and equipment and other intangibles of the equity-method investees.

 

 

d)

Includes interest of $50 million and $100 million for the six months ended June 30, 2014, and year ended December 31, 2013, respectively, related to debt financing associated with the acquisition, primarily the issuance of $1.25 billion of 4.55 percent senior unsecured notes due 2024 and $650 million of 5.75 percent senior unsecured notes due 2044. These amounts are partially offset by $19 million and $39 million, respectively, primarily related to the premium resulting from reflecting the assumed ACMP debt at fair value. This adjustment assumes the amortization of the premium over the remaining terms of ACMP’s debt. The adjustment for the six months ended June 30, 2014, also includes the reversal of $9 million of certain direct transaction costs associated with financing commitments.

 

 

e)

Represents the reversal of investing gains associated with our equity-method investment in ACMP resulting from ACMP equity issuances that diluted our ownership interest and were accounted for as though we sold a portion of our investment as this pro forma presentation reflects ACMP on a consolidated basis.

 

 

f)

Represents the net tax provision (benefit) associated with the portion of the previously described pro forma adjustments attributable to The Williams Companies, Inc., determined using a composite statutory tax rate of 37.275 percent.

 

 

g)

Represents the portion of ACMP’s historical income from continuing operations that is attributable to noncontrolling interests in ACMP, as well as the previously described pro forma adjustments that is attributable to noncontrolling interests.

 

 

h)

Basic and diluted weighted-average common shares have been increased by 55,562,000 and 60,950,000 shares for the six months ended June 30, 2014 and year ended December 31, 2013, respectively, to reflect the issuance of common shares in June 2014, associated with the acquisition. The net proceeds of this offering were used to fund a portion of the acquisition.