XML 63 R36.htm IDEA: XBRL DOCUMENT v3.24.0.1
Acquisitions and Divestitures (Tables)
12 Months Ended
Jan. 03, 2024
Dec. 31, 2023
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 2023, 2022, and 2021, are presented as if the Gulf Coast Storage Acquisition had been completed on January 1, 2023, the DJ Basin Acquisitions and MountainWest Acquisition had been completed on January 1, 2022, 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 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.
Year Ended December 31, 2023
As Reported
Pro Forma Gulf Coast Storage
Pro Forma DJ Basin (1)
Pro Forma MountainWest (1)
Pro Forma Combined
(Millions)
Revenues$10,907 $202 $270 $35 $11,414 
Net income (loss) attributable to The Williams Companies, Inc.3,179 53 17 3,255 
Year Ended December 31, 2022
As Reported
Pro Forma DJ Basin
Pro Forma MountainWest
Pro Forma Trace (1)
Pro Forma Combined
(Millions)
Revenues$10,965 $218 $265 $45 $11,493 
Net income (loss) attributable to The Williams Companies, Inc.2,049 13 170 18 2,250 
Year Ended December 31, 2021
As ReportedPro Forma Trace
Pro Forma Sequent (1)
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 
(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 | Subsequent Event [Member]    
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, which will be included in our Transmission & Gulf of Mexico segment, 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 – net2,042 
Other noncurrent assets
Total assets acquired
$2,108 
Current liabilities$(10)
Noncurrent liabilities
(107)
Total liabilities assumed$(117)
Net assets acquired$1,991 
 
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, which are presented in our West segment, 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 – net437 
Intangible assets – net of accumulated amortization117 
Other noncurrent assets
Total identifiable assets acquired$581 
Current liabilities$(25)
Noncurrent liabilities
(16)
Total liabilities assumed$(41)
Net identifiable assets acquired$540 
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, which are presented in our West segment, 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 amortization61 
Other noncurrent assets12 
Total identifiable assets acquired$1,166 
Current liabilities$(44)
Noncurrent liabilities
(103)
Total liabilities assumed$(147)
Net identifiable assets acquired$1,019 
Goodwill included in Intangible assets – net of accumulated amortization
57 
Net assets acquired$1,076 
MountainWestAcquisition    
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, which are presented in our Transmission & Gulf of Mexico segment, and liabilities assumed at February 14, 2023. The fair value of accounts receivable acquired equals contractual amounts receivable. After the March 31, 2023, financial statements were issued, we identified adjustments to the preliminary purchase price allocation, primarily resulting in an increase of $19 million in trade accounts and other receivables and decreases of $73 million in property, plant, and equipment and $60 million in other noncurrent liabilities.
(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 (Note 12)
(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 
Trace Midstream Acquisition    
Business Acquisition [Line Items]    
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed  
We accounted for the Trace 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 our West segment, and liabilities assumed at April 29, 2022. The fair value of accounts receivable acquired equals contractual amounts receivable. The valuation techniques used consisted of the income approach for valuation of intangible assets and the cost approach for property, plant, and equipment.
(Millions)
Cash and cash equivalents$39 
Trade accounts and other receivables
18 
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(5)
Other noncurrent liabilities(8)
Total liabilities assumed$(25)
Net assets acquired$972 
Sequent Acquisition    
Business Acquisition [Line Items]    
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed  
We accounted for the Sequent Acquisition as a business combination. The following table presents the allocation of the acquisition date fair value of the major classes of the assets acquired, which are presented in our Gas & NGL Marketing Services segment, and liabilities assumed at July 1, 2021. The fair value of accounts receivable acquired equals contractual amounts receivable. The fair value of the intangible assets was measured using an income approach. The fair value of the inventory acquired was based on the market price of the natural gas in underground storage at the acquisition date. See Note 15 – Fair Value Measurements, Guarantees, and Concentration of Credit Risk for the valuation techniques used to measure fair value of commodity derivative assets and liabilities.
(Millions)
Cash and cash equivalents$
Trade accounts and other receivables498 
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 liabilities(116)
Accrued and other current liabilities(46)
Other noncurrent liabilities(1)
Commodity derivatives included in other noncurrent liabilities(215)
Total liabilities assumed$(892)
Net assets acquired$159