XML 59 R38.htm IDEA: XBRL DOCUMENT v3.25.1
Segment Disclosures (Tables)
3 Months Ended
Mar. 31, 2025
Segment Reporting [Abstract]  
Reconciliation of revenue from segment to consolidated [Table Text Block]
The following tables present revenues, Modified EBITDA, significant expenses, and certain segment assets measures, as well as reconciliations to the consolidated totals for Modified EBITDA:
Transmission & Gulf of AmericaNortheast G&PWestGas & NGL Marketing Services (1)Total
(Millions)
Three Months Ended March 31, 2025
Segment revenues:
Service revenues
External$1,113 $493 $393 $— $1,999 
Internal22 45 — 71 
Total service revenues1,135 497 438 — 2,070 
Total service revenues – commodity consideration23 25 — 49 
Product sales
External26 18 40 932 1,016 
Internal89 39 224 (193)159 
Total product sales115 57 264 739 1,175 
Net gain (loss) from commodity derivatives
Realized(1)— (2)(35)(38)
Unrealized— — — 
Total net gain (loss) from commodity derivatives (2)(1)— (2)(28)(31)
Total revenues of reportable segments$1,272 $555 $725 $711 $3,263 
Segment costs and expenses and Proportional Modified EBITDA of equity-method investments:
Product costs and net realized processing commodity expenses(123)(52)(254)(513)
Net unrealized gain (loss) from commodity derivatives within Net processing commodity expenses— — — (10)
Operating and administrative expenses (3)
(270)(106)(152)(39)
Recoverable power, transportation, and storage costs (4)
(70)(42)(14)— 
Other segment income (expenses) - net (5)
13 — 11 — 
Proportional Modified EBITDA of equity-method investments36 159 38 
Modified EBITDA of reportable segments$858 $514 $354 $152 $1,878 
Modified EBITDA from upstream operations, corporate, and other business activities75 
Total consolidated Modified EBITDA$1,953 
Reconciliation of Modified EBITDA:
Depreciation, depletion, and amortization expenses
$(585)
Equity earnings (losses)155 
Other investing income (loss) - net
Interest expense(349)
Accretion expense associated with AROs for nonregulated operations
(24)
Proportional Modified EBITDA of equity-method investments(236)
Income (loss) before income taxes
$922 
Additions to long-lived segment assets
$302 $59 $557 $— $918 
Transmission & Gulf of AmericaNortheast G&PWestGas & NGL Marketing Services (1)Total
(Millions)
Three Months Ended March 31, 2024
Segment revenues:
Service revenues
External$1,029 $475 $397 $— $1,901 
Internal20 40 — 64 
Total service revenues1,049 479 437 — 1,965 
Total service revenues – commodity consideration16 — 30 
Product sales
External30 72 707 811 
Internal31 23 176 (120)110 
Total product sales61 25 248 587 921 
Net gain (loss) from commodity derivatives
Realized— — — 81 81 
Unrealized— — — (98)(98)
Total net gain (loss) from commodity derivatives (2)— — — (17)(17)
Total revenues of reportable segments
$1,119 $509 $701 $570 $2,899 
Segment costs and expenses and Proportional Modified EBITDA of equity-method investments:
Product costs and net realized processing commodity expenses(61)(19)(249)(432)
Net unrealized gain (loss) from commodity derivatives within Net processing commodity expenses— — — 
Operating and administrative expenses (3)
(255)(108)(139)(40)
Recoverable power, transportation, and storage costs (4)
(64)(34)(11)— 
Other segment income (expenses) - net (5)
44 (1)— — 
Proportional Modified EBITDA of equity-method investments46 157 25 — 
Modified EBITDA of reportable segments$829 $504 $327 $101 $1,761 
Modified EBITDA from upstream operations, corporate, and other business activities76 
Total consolidated Modified EBITDA$1,837 
Reconciliation of Modified EBITDA:
Depreciation, depletion, and amortization expenses
$(548)
Equity earnings (losses)137 
Other investing income (loss) - net24 
Interest expense(349)
Accretion expense associated with AROs for nonregulated operations
(18)
Proportional Modified EBITDA of equity-method investments(228)
Income (loss) before income taxes
$855 
Additions to long-lived segment assets
$2,487 $64 $91 $— $2,642 
As of March 31, 2025
Equity-method investments by reportable segment$271 $3,367 $463 $153 $4,254 
Segment assets$23,275 $12,878 $12,533 $193 $48,879 
As of December 31, 2024
Equity-method investments by reportable segment$272 $3,346 $476 $— $4,094 
Segment assets$23,149 $12,918 $12,144 $46 $48,257 
_______________________
(1)    As Williams is acting as agent for natural gas marketing customers or engages in energy trading activities, the resulting revenues are presented net of the related costs of those activities.
(2)    Williams records transactions that qualify as commodity derivatives at fair value with changes in fair value recognized in earnings in the period of change and characterized as unrealized gains or losses. Gains and losses from commodity derivatives held for energy trading purposes are presented on a net basis in revenue.
(3)     Segment operating and administrative expenses primarily include payroll, maintenance and operating costs and taxes, and general and administrative expenses, including acquisition and transition-related expenses. It also includes project execution, information technology, finance and accounting, real estate and aviation, central engineering services, safety and operational discipline, supply chain and digital transformation, corporate strategic development, human resources, legal and government affairs, and executive and audit support services costs which are centrally managed and allocated to segments.
(4)     Recoverable power, transportation and storage costs are charges incurred which are reimbursable pursuant to FERC stipulations or customer contracts.
(5)    Other segment income (expenses) primarily includes equity AFUDC and regulatory credits and charges related to Williams’ regulated operations.