EX-99.3 4 d417610dex993.htm EX-99.3 EX-99.3

Exhibit 99.3

Introduction to the Unaudited Pro Forma Condensed Financial Statements

On April 17, 2017, our consolidated master limited partnership, Williams Partners L.P., announced that it 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 financial statements have been developed by applying pro forma adjustments to the individual historical audited and unaudited financial statements of The Williams Companies, Inc. 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.


The Williams Companies, Inc.

Unaudited Pro Forma Condensed Balance Sheet

As of March 31, 2017

($ in millions)

 

     Historical              
     The Williams
Companies, Inc.
    Pro Forma
Adjustments
    Pro Forma  

ASSETS

      

Current assets:

      

Cash and cash equivalents

   $ 639     $ 2,084     $ 2,723  

Trade accounts and other receivables – net

     867       —         867  

Inventories

     148       —         148  

Assets held for sale

     1,023       (999     24  

Other current assets and deferred charges

     168       —         168  
  

 

 

   

 

 

   

 

 

 

Total current assets

     2,845       1,085       3,930  

Investments

     6,738       —         6,738  

Property, plant, and equipment, at cost

     38,342       —         38,342  

Accumulated depreciation and amortization

     (10,580     —         (10,580
  

 

 

   

 

 

   

 

 

 

Property, plant, and equipment – net

     27,762       —         27,762  

Intangible assets – net of accumulated amortization

     9,570       —         9,570  

Regulatory assets, deferred charges, and other

     597       —         597  
  

 

 

   

 

 

   

 

 

 

Total assets

   $ 47,512     $ 1,085     $ 48,597  
  

 

 

   

 

 

   

 

 

 

LIABILITIES AND EQUITY

      

Current liabilities:

      

Accounts payable

   $ 680     $ —       $ 680  

Liabilities held for sale

     43       (43     —    

Accrued liabilities

     1,322       45       1,367  
  

 

 

   

 

 

   

 

 

 

Total current liabilities

     2,045       2       2,047  

Long-term debt

     21,825       —         21,825  

Deferred income tax liabilities

     5,133       301       5,434  

Regulatory liabilities, deferred income, and other

     3,100       —         3,100  

Contingent liabilities

      

Equity:

      

Stockholders’ equity

     8,444       500       8,944  

Noncontrolling interests in consolidated subsidiaries

     6,965       282       7,247  
  

 

 

   

 

 

   

 

 

 

Total equity

     15,409       782       16,191  
  

 

 

   

 

 

   

 

 

 

Total liabilities and equity

   $ 47,512     $ 1,085     $ 48,597  
  

 

 

   

 

 

   

 

 

 

See accompanying notes.


The Williams Companies, Inc.

Unaudited Pro Forma Condensed Statement of Income

For the three months ended March 31, 2017

($ in millions, except per-share amounts)

 

     Historical              
     The Williams
Companies, Inc.
    Pro Forma
Adjustments
    Pro Forma  

Revenues:

      

Service revenues

   $ 1,261     $ (4   $ 1,257  

Product sales

     727       (115     612  
  

 

 

   

 

 

   

 

 

 

Total revenues

     1,988       (119     1,869  

Costs and expenses:

      

Product costs

     579       (55     524  

Operating and maintenance expenses

     368       (22     346  

Depreciation and amortization expenses

     442       (13     429  

Selling, general, and administrative expenses

     161       (5     156  

Other (income) expense – net

     5       —         5  
  

 

 

   

 

 

   

 

 

 

Total costs and expenses

     1,555       (95     1,460  
  

 

 

   

 

 

   

 

 

 

Operating income (loss)

     433       (24     409  

Equity earnings (losses)

     107       —         107  

Other investing income-net

     272       —         272  

Interest expense

     (280     1       (279

Other income (expense) – net

     74       —         74  
  

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

     606       (23     583  

Provision (benefit) for income taxes

     37       (6     31  
  

 

 

   

 

 

   

 

 

 

Net income (loss)

     569       (17     552  

Less: Net income (loss) attributable to noncontrolling interests

     196       (6     190  
  

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to The Williams Companies, Inc.

   $ 373     $ (11   $ 362  
  

 

 

   

 

 

   

 

 

 

Amount attributable to The Williams Companies, Inc.

      

Basic earnings (loss) per common share:

      

Net income (loss)

   $ .45       $ .44  
  

 

 

     

 

 

 

Weighted-average shares (thousands)

     824,548         824,548  
  

 

 

     

 

 

 

Diluted earnings (loss) per common share:

 

Net income (loss)

   $ .45       $ .44  
  

 

 

     

 

 

 

Weighted-average shares (thousands)

     826,476         826,476  
  

 

 

     

 

 

 

See accompanying notes.


The Williams Companies, Inc.

Unaudited Pro Forma Condensed Statement of Income

For the year ended December 31, 2016

($ in millions, except per-share amounts)

 

     Historical              
     The Williams
Companies, Inc.
    Pro forma
Adjustments
    Pro Forma  

Revenues

      

Service revenues

   $ 5,171     $ (13   $ 5,158  

Product sales

     2,328       (427     1,901  
  

 

 

   

 

 

   

 

 

 

Total revenues

     7,499       (440     7,059  

Costs and expenses:

      

Product costs

     1,725       (150     1,575  

Operating and maintenance expenses

     1,580       (86     1,494  

Depreciation and amortization expenses

     1,763       (52     1,711  

Selling, general, and administrative expenses

     723       (19     704  

Impairment of certain assets

     873       —         873  

Other (income) expense – net

     135       —         135  
  

 

 

   

 

 

   

 

 

 

Total costs and expenses

     6,799       (307     6,492  
  

 

 

   

 

 

   

 

 

 

Operating income (loss)

     700       (133     567  

Equity earnings (losses)

     397       —         397  

Impairment of equity-method investments

     (430     —         (430

Other investing income (loss) – net

     63       —         63  

Interest expense

     (1,179     —         (1,179

Other income (expense) – net

     74       —         74  
  

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations before income taxes

     (375     (133     (508

Provision (benefit) for income taxes

     (25     (30     (55
  

 

 

   

 

 

   

 

 

 

Net income (loss)

     (350     (103     (453

Less: Net income (loss) attributable to noncontrolling interests

     74       (53     21  
  

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to the Williams Companies, Inc.

   $ (424   $ (50   $ (474
  

 

 

   

 

 

   

 

 

 

Amounts attributable to The Williams Companies, Inc.:

      

Basic earnings (loss) per common share:

      

Net income (loss)

   $ (.57     $ (.63
  

 

 

     

 

 

 

Weighted-average shares (thousands)

     750,673         750,673  
  

 

 

     

 

 

 

Diluted earnings (loss) per common share:

      

Net income (loss)

   $ (.57     $ (.63
  

 

 

     

 

 

 

Weighted-average shares (thousands)

     750,673         750,673  
  

 

 

     

 

 

 

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. The gain has been tax affected at an estimated effective rate of 37.6 percent.

Unaudited Pro Forma Condensed Statements of Income Adjustments

The pro forma adjustments reflect the removal of the historical results of the disposal group, further adjusted to reflect the income attributable to the noncontrolling interests in Williams Partners L.P. and the effect of income taxes at an estimated effective rate of 37.6 percent. The pro forma adjustments do not reflect the expected gain on disposal, currently estimated to be approximately $1.083 billion, before income taxes.