EX-99.2 3 d417610dex992.htm EX-99.2 EX-99.2

Exhibit 99.2

Introduction to the Unaudited Pro Forma Condensed Financial Statements

On April 17, 2017, we announced that we agreed to sell Williams Olefins, L.L.C., a wholly owned subsidiary which owns an 88.46 percent undivided ownership interest in a Geismar, Louisiana, olefins plant and associated complex for $2.1 billion in cash. On July 6, 2017, the sale was completed and we received cash proceeds totaling $2.084 billion, reflecting adjustments for the estimated net working capital at closing and subject to final determination.

The following unaudited pro forma condensed financial statements have been developed by applying pro forma adjustments to the individual historical audited and unaudited financial statements of Williams Partners L.P. to reflect the disposition. The following unaudited pro forma condensed balance sheet as of March 31, 2017, has been prepared to give effect to the transaction as if the divestiture had occurred on March 31, 2017. The following unaudited pro forma condensed statements of income for the three months ended March 31, 2017, and year ended December 31, 2016, have been prepared to give effect to the transaction as if the divestiture had occurred at the beginning of 2016. Our historical condensed consolidated financial statements have been derived from and should be read together with the historical audited consolidated financial statements and related notes in Exhibit 99.1 of our Form 8-K dated May 25, 2017, and the historical unaudited consolidated financial statements and related notes in our Quarterly Report on Form 10-Q for the quarter ended March 31, 2017.

The unaudited pro forma condensed financial statements are presented for illustrative purposes only to reflect the sale of Williams Olefins, L.L.C. and do not represent what our results of operations or financial position would actually have been had the sale 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. All pro forma adjustments and their underlying assumptions are described more fully in the notes to the unaudited pro forma condensed financial information.


Williams Partners L.P.

Unaudited Pro Forma Condensed Balance Sheet

As of March 31, 2017

($ in millions)

 

     Historical              
     Williams
Partners L.P.
    Pro Forma
Adjustments
    Pro Forma  

ASSETS

      

Current assets:

      

Cash and cash equivalents

   $ 625     $ 2,084     $ 2,709  

Trade accounts and other receivables – net

     861       —         861  

Inventories

     148       —         148  

Assets held for sale

     1,023       (999     24  

Other current assets and deferred charges

     157       —         157  
  

 

 

   

 

 

   

 

 

 

Total current assets

     2,814       1,085       3,899  

Investments

     6,738       —         6,738  

Property, plant, and equipment, at cost

     37,677       —         37,677  

Accumulated depreciation and amortization

     (10,313     —         (10,313
  

 

 

   

 

 

   

 

 

 

Property, plant, and equipment – net

     27,364       —         27,364  

Intangible assets – net of accumulated amortization

     9,569       —         9,569  

Regulatory assets, deferred charges, and other

     453       —         453  
  

 

 

   

 

 

   

 

 

 

Total assets

   $ 46,938     $ 1,085     $ 48,023  
  

 

 

   

 

 

   

 

 

 

LIABILITIES AND EQUITY

      

Current liabilities:

      

Accounts payable

   $ 732     $ —       $ 732  

Accrued interest

     170       —         170  

Asset retirement obligations

     48       —         48  

Liabilities held for sale

     43       (43     —    

Other accrued liabilities

     881       45       926  
  

 

 

   

 

 

   

 

 

 

Total current liabilities

     1,874       2       1,876  

Long-term debt

     17,065       —         17,065  

Asset retirement obligations

     830       —         830  

Deferred income tax liabilities

     19       —         19  

Regulatory liabilities, deferred income, and other

     1,951       —         1,951  

Contingent liabilities

      

Equity:

      

Partners’ equity

     23,462       1,083       24,545  

Noncontrolling interests in consolidated subsidiaries

     1,737       —         1,737  
  

 

 

   

 

 

   

 

 

 

Total equity

     25,199       1,083       26,282  
  

 

 

   

 

 

   

 

 

 

Total liabilities and equity

   $ 46,938     $ 1,085     $ 48,023  
  

 

 

   

 

 

   

 

 

 

See accompanying notes.


Williams Partners L.P.

Unaudited Pro Forma Condensed Statement of Income

For the three months ended March 31, 2017

($ in millions, except per-unit amounts)

 

     Historical              
     Williams
Partners L.P.
    Pro Forma
Adjustments
    Pro Forma  

Revenues

      

Service revenues

   $ 1,256     $ (4   $ 1,252  

Product sales

     727       (115     612  
  

 

 

   

 

 

   

 

 

 

Total revenues

     1,983       (119     1,864  

Costs and expenses:

      

Product costs

     579       (55     524  

Operating and maintenance expenses

     361       (22     339  

Depreciation and amortization expenses

     433       (13     420  

Selling, general, and administrative expenses

     156       (5     151  

Other (income) expense – net

     4       —         4  
  

 

 

   

 

 

   

 

 

 

Total costs and expenses

     1,533       (95     1,438  
  

 

 

   

 

 

   

 

 

 

Operating income (loss)

     450       (24     426  

Equity earnings (losses)

     107       —         107  

Other investing income (loss) – net

     271       —         271  

Interest expense

     (214     1       (213

Other income (expense) – net

     49       —         49  
  

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

     663       (23     640  

Provision (benefit) for income taxes

     3       —         3  
  

 

 

   

 

 

   

 

 

 

Net income (loss)

     660       (23     637  

Less: Income (loss) attributable to noncontrolling interests

     26       —         26  
  

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to controlling interests

   $ 634     $ (23   $ 611  
  

 

 

   

 

 

   

 

 

 

Allocation of net income (loss) for calculation of earnings per common unit:

      

Net income (loss) attributable to controlling interests

   $ 634       $ 611  

Allocation of net income (loss) to Class B units

     11         11  
  

 

 

     

 

 

 

Allocation of net income (loss) to common units

   $ 623       $ 600  
  

 

 

     

 

 

 

Basic earnings (loss) per common unit:

      

Net income (loss) per common unit

   $ .68       $ .65  
  

 

 

     

 

 

 

Weighted-average number of common units outstanding (thousands)

     919,944         919,944  
  

 

 

     

 

 

 

Diluted earnings (loss) per common share:

      

Net income (loss) per common unit

   $ .68       $ .65  
  

 

 

     

 

 

 

Weighted-average number of common units outstanding (thousands)

     920,250         920,250  
  

 

 

     

 

 

 

See accompanying notes.


Williams Partners L.P.

Unaudited Pro Forma Condensed Statement of Income

For the year ended December 31, 2016

($ in millions, except per-unit amounts)

 

     Historical              
     Williams
Partners L.P.
    Pro forma
Adjustments
    Pro Forma  

Revenues

      

Service revenues

   $ 5,173     $ (13   $ 5,160  

Product sales

     2,318       (427     1,891  
  

 

 

   

 

 

   

 

 

 

Total revenues

     7,491       (440     7,051  

Costs and expenses:

      

Product costs

     1,728       (150     1,578  

Operating and maintenance expenses

     1,548       (86     1,462  

Depreciation and amortization expenses

     1,720       (52     1,668  

Selling, general, and administrative expenses

     630       (19     611  

Impairment of certain assets

     457       —         457  

Other (income) expense – net

     111       —         111  
  

 

 

   

 

 

   

 

 

 

Total costs and expenses

     6,194       (307     5,887  
  

 

 

   

 

 

   

 

 

 

Operating income (loss)

     1,297       (133     1,164  

Equity earnings (losses)

     397       —         397  

Impairment of equity method investments

     (430     —         (430

Other investing income (loss) – net

     29       —         29  

Interest expense

     (916     —         (916

Other income (expense) – net

     62       —         62  
  

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

     439       (133     306  

Provision (benefit) for income taxes

     (80     —         (80
  

 

 

   

 

 

   

 

 

 

Net income (loss)

     519       (133     386  

Less: Income (loss) attributable to noncontrolling interests

     88       —         88  
  

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to controlling interests

   $ 431     $ (133   $ 298  
  

 

 

   

 

 

   

 

 

 

Allocation of net income (loss) for calculation of earnings per common unit:

      

Net income (loss) attributable to controlling interests

     431         298  

Allocation of net income (loss) to general partner

     517         517  

Allocation of net income (loss) to Class B units

     12         10  
  

 

 

     

 

 

 

Allocation of net income (loss) to common units

     (98       (229
  

 

 

     

 

 

 

Basic and diluted earnings (loss) per common unit:

      

Net income (loss) per common unit

   $ (.17     $ (.39
  

 

 

     

 

 

 

Weighted-average number of common units outstanding (thousands)

     592,519         592,519  
  

 

 

     

 

 

 

See accompanying notes.


Note 1. Pro Forma Adjustments

Unaudited Pro Forma Condensed Balance Sheet Adjustments

The pro forma adjustments reflect $2.084 billion of cash received upon the sale of Williams Olefins, L.L.C., the removal of the related historical net assets of the disposal group, an accrual for certain estimated transaction-related items associated with the sale, and the impact resulting from the expected gain on disposal.

Unaudited Pro Forma Condensed Statements of Income Adjustments

The pro forma adjustments reflect the removal of the historical results of the disposal group. The pro forma adjustments do not reflect the expected gain on disposal, currently estimated to be approximately $1.083 billion.