EX-99.2 3 d542993dex992.htm EX-99.2 EX-99.2

Exhibit 99.2

Introduction to the Unaudited Pro Forma Condensed Financial Statements

On July 6, 2017, our consolidated master limited partnership, Williams Partners L.P., completed the sale of Williams Olefins, L.L.C., its former wholly owned subsidiary which owned an 88.46 percent undivided ownership interest in a Geismar, Louisiana, olefins plant and associated complex, for cash proceeds totaling $2.084 billion.

The following unaudited pro forma statement of income has been developed by applying pro forma adjustments to the historical audited statement of income of The Williams Companies, Inc. to reflect the disposition. The following unaudited pro forma condensed statement of income for the year ended December 31, 2017, has been prepared to give effect to the transaction as if the divestiture had occurred at the beginning of 2017. Our historical condensed consolidated statement of income has been derived from and should be read together with the historical audited consolidated financial statements and related notes in our Annual Report on Form 10-K filed February 22, 2018.

The unaudited pro forma condensed statement of income is presented for illustrative purposes only to reflect the sale of Williams Olefins, L.L.C. and does not represent what our results of operations would actually have been had the sale occurred on the dates noted above, or project our results of operations 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 Statement of Income

For the year ended December 31, 2017

($ in millions, except per-share amounts)

 

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

Revenues:

      

Service revenues

   $ 5,312     $ (7   $ 5,305  

Product sales

     2,719       (205     2,514  
  

 

 

   

 

 

   

 

 

 

Total revenues

     8,031       (212     7,819  

Costs and expenses:

      

Product costs

     2,300       (97     2,203  

Operating and maintenance expenses

     1,585       (50     1,535  

Depreciation and amortization expenses

     1,736       (26     1,710  

Selling, general, and administrative expenses

     608       (14     594  

Impairment of certain assets

     1,248       —         1,248  

Gain on sale of Geismar Interest

     (1,095     1,095       —    

Regulatory charges resulting from Tax Reform

     674       —         674  

Insurance recoveries – Geismar Incident

     (9     9       —    

Other (income) expense – net

     80       (8     72  
  

 

 

   

 

 

   

 

 

 

Total costs and expenses

     7,127       909       8,036  
  

 

 

   

 

 

   

 

 

 

Operating income (loss)

     904       (1,121     (217

Equity earnings (losses)

     434       —         434  

Other investing income (loss) - net

     282       —         282  

Interest expense

     (1,083     —         (1,083

Other income (expense) – net

     (2     —         (2
  

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

     535       (1,121     (586

Provision (benefit) for income taxes

     (1,974     (314     (2,288
  

 

 

   

 

 

   

 

 

 

Net income (loss)

     2,509       (807     1,702  

Less: Income (loss) attributable to noncontrolling interests

     335       (291     44  
  

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to controlling interests

   $ 2,174     $ (516   $ 1,658  
  

 

 

   

 

 

   

 

 

 

Basic earnings (loss) per common share:

      

Net income (loss)

   $ 2.63       $ 2.01  

Weighted-average common shares (thousands)

     826,177         826,177  

Diluted earnings (loss) per common share:

      

Net income (loss)

   $ 2.62       $ 2.00  

Weighted-average common shares (thousands)

     828,518         828,518  

See accompanying notes.


Note 1. Pro Forma Adjustments

Unaudited Pro Forma Condensed Statement of Income Adjustments

The pro forma adjustments reflect the removal of the historical results of Williams Olefins, L.L.C. and a gain of $1,095 million recognized upon completion of the sale, 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 37.8 percent.