XML 50 R34.htm IDEA: XBRL DOCUMENT v3.22.4
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2022
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. in 2022, 2021, and 2020, are presented as if the Trace Acquisition had been completed on January 1, 2021, and the Sequent Acquisition had been completed on January 1, 2020. These pro forma amounts are not necessarily indicative of what the actual results would have been if the Trace Acquisition and Sequent Acquisition 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 transaction or the potential costs to achieve these cost savings, operating synergies, and revenue enhancements.
Year Ended December 31, 2022
As ReportedPro Forma Trace (1)Pro Forma Combined
(Millions)
Revenues$10,965 $45 $11,010 
Net income (loss) attributable to The Williams Companies, Inc.2,049 18 2,067 
Year Ended December 31, 2021
As ReportedPro Forma TracePro Forma Sequent (2)Pro Forma Combined
(Millions)
Revenues$10,627 $118 $188 $10,933 
Net income (loss) attributable to The Williams Companies, Inc.1,517 42 1,563 
Year Ended December 31, 2020
As ReportedPro Forma SequentPro Forma Combined
(Millions)
Revenues$7,719 $74 $7,793 
Net income (loss) attributable to The Williams Companies, Inc.211 (13)198 
(1)Excludes results from operations acquired in the Trace Acquisition for the period beginning on the acquisition date of April 29, 2022, as these results are included in the amounts as reported.
(2)Excludes results from operations acquired in the Sequent Acquisition for the period beginning on the acquisition date of July 1, 2021, as these results are included in the amounts as reported.
Trace Midstream 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, which are presented in the West segment, and liabilities assumed at April 29, 2022. The fair value of accounts receivable acquired equals contractual amounts receivable.
(Millions)
Cash and cash equivalents$39 
Trade accounts and other receivables – net18 
Property, plant, and equipment – net448 
Intangible assets – net of accumulated amortization472 
Other noncurrent assets20 
Total assets acquired$997 
Accounts payable$12 
Accrued and other current liabilities
Other noncurrent liabilities
Total liabilities assumed$25 
Net assets acquired$972 
Sequent Acquisition  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
We accounted for the Sequent Acquisition as a business combination. The following table presents the allocation of the acquisition date fair value of the major classes of the assets acquired, which are presented in the Gas & NGL Marketing Services segment, and liabilities assumed at July 1, 2021. The fair value of accounts receivable acquired equals contractual amounts receivable. The fair value of the intangible assets was measured using an income approach. The fair value of the inventory acquired was based on the market price of the natural gas in underground storage at the acquisition date. See Note 15 – Fair Value Measurements, Guarantees, and Concentration of Credit Risk for the valuation techniques used to measure fair value of derivative assets and liabilities.
(Millions)
Cash and cash equivalents$
Trade accounts and other receivables – net498 
Inventories121 
Derivative assets57 
Other current assets and deferred charges
Property, plant, and equipment – net
Intangible assets – net of accumulated amortization306 
Other noncurrent assets
Commodity derivatives included in other noncurrent assets49 
Total assets acquired$1,051 
Accounts payable$514 
Derivative liabilities116 
Accrued and other current liabilities46 
Other noncurrent liabilities
Commodity derivatives included in other noncurrent liabilities215 
Total liabilities assumed$892 
Net assets acquired$159