Williams Companies (WMB) Financials

$58.21 -0.33 (-0.56%)

As of 03:10 PM Eastern

Annual Income Statements for Williams Companies

This table shows Williams Companies' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Income / (Loss) Attributable to Common Shareholders	-571	-424	2,174	-155	847	208	1,514	2,046	3,176	2,222
Consolidated Net Income / (Loss)	-1,314	-350	2,509	193	714	198	1,562	2,117	3,303	2,346
Net Income / (Loss) Continuing Operations	-1,314	-350	2,509	193	729	198	1,562	2,117	3,400	2,346
Total Pre-Tax Income	-1,713	-375	535	331	1,064	277	2,073	2,542	4,405	2,986
Total Operating Income	226	689	927	768	1,921	2,202	2,631	3,018	4,311	3,339
Total Gross Profit	5,581	5,774	5,731	5,842	6,135	6,106	6,595	7,508	8,872	8,385
Total Revenue	7,360	7,499	8,031	8,686	8,201	7,719	10,627	10,965	10,907	10,503
Operating Revenue	7,360	7,499	8,031	8,686	8,201	7,719	10,627	10,965	10,907	10,503
Total Cost of Revenue	1,779	1,725	2,300	2,844	2,066	1,613	4,032	3,457	2,035	2,118
Operating Cost of Revenue	1,779	1,725	2,300	2,844	2,066	1,613	4,032	3,457	2,035	2,118
Total Operating Expenses	5,355	5,085	4,804	5,074	4,214	3,904	3,964	4,490	4,561	5,046
Selling, General & Admin Expense	2,396	2,314	2,170	2,076	2,026	1,792	2,106	2,453	2,649	2,887
Depreciation Expense	1,738	1,763	1,736	1,725	1,714	1,721	1,842	2,009	2,071	2,219
Other Operating Expenses / (Income)	40	135	745	50	10	22	16	28	-159	-60
Other Special Charges / (Income)	-126	0.00	-1,095	-692	-	-	0.00	0.00	-	0.00
Total Other Income / (Expense), net	-1,939	-1,064	-392	-437	-857	-1,925	-558	-476	94	-353
Interest Expense	1,044	1,179	1,083	1,112	1,186	1,172	1,179	1,147	1,236	1,364
Interest & Investment Income	-997	30	716	583	296	-710	615	653	697	903
Other Income / (Expense), net	102	85	-25	92	33	-43	6.00	18	633	108
Income Tax Expense	-399	-25	-1,974	138	335	79	511	425	1,005	640
Net Income / (Loss) Discontinued Operations	-	-	0.00	0.00	-15	-	0.00	0.00	-97	0.00
Preferred Stock Dividends Declared	-	0.00	0.00	-	3.00	3.00	3.00	3.00	3.00	3.00
Net Income / (Loss) Attributable to Noncontrolling Interest	-743	74	335	348	-136	-13	45	68	124	121
Basic Earnings per Share	($0.76)	($0.57)	$2.63	($0.16)	$0.70	$0.17	$1.25	$1.68	$2.61	$1.82
Weighted Average Basic Shares Outstanding	749.27M	750.67M	826.18M	973.63M	1.21B	1.21B	1.22B	1.22B	1.22B	1.22B
Diluted Earnings per Share	($0.76)	($0.57)	$2.62	($0.16)	$0.70	$0.17	$1.24	$1.67	$2.60	$1.82
Weighted Average Diluted Shares Outstanding	749.27M	750.67M	828.52M	973.63M	1.21B	1.22B	1.22B	1.22B	1.22B	1.22B
Weighted Average Basic & Diluted Shares Outstanding	751.30M	743.90M	826.60M	968.80M	1.21B	2.43B	1.22B	1.22B	1.22B	1.22B
Cash Dividends to Common per Share	$2.45	$1.68	$1.20	$1.36	$1.52	$1.60	$1.64	$1.70	$1.79	$1.90

This table shows Williams Companies' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Net Income / (Loss) Attributable to Common Shareholders	599	668	926	460	653	1,137	631	401	705	485
Consolidated Net Income / (Loss)	621	697	957	494	684	1,168	662	426	741	517
Net Income / (Loss) Continuing Operations	621	697	0.00	581	685	2,134	0.00	426	741	1,179
Total Pre-Tax Income	717	953	1,241	756	861	1,547	855	555	968	608
Total Operating Income	820	1,072	1,360	870	994	1,087	1,012	696	838	793
Total Gross Profit	2,002	2,222	2,474	2,018	2,044	2,336	2,240	1,895	2,129	2,121
Total Revenue	3,021	2,930	3,081	2,483	2,559	2,784	2,771	2,336	2,653	2,743
Operating Revenue	3,021	2,930	3,081	2,483	2,559	2,784	2,771	2,336	2,653	2,743
Total Cost of Revenue	1,019	708	607	465	515	448	531	441	524	622
Operating Cost of Revenue	1,019	708	607	465	515	448	531	441	524	622
Total Operating Expenses	1,182	1,150	1,114	1,148	1,050	1,249	1,228	1,199	1,291	1,328
Selling, General & Admin Expense	649	631	639	642	668	700	697	686	750	754
Depreciation Expense	500	505	506	515	521	529	548	540	566	565
Other Operating Expenses / (Income)	33	14	-31	-9.00	-139	20	-17	-27	-25	9.00
Total Other Income / (Expense), net	-103	-119	-119	-114	-133	460	-157	-141	130	-185
Interest Expense	291	289	294	306	314	322	349	339	338	338
Interest & Investment Income	194	157	155	173	151	218	161	165	437	140
Other Income / (Expense), net	-6.00	13	20	19	30	564	31	33	31	13
Income Tax Expense	96	256	284	175	176	370	193	129	227	91
Preferred Stock Dividends Declared	1.00	1.00	1.00	0.00	1.00	1.00	1.00	0.00	1.00	1.00
Net Income / (Loss) Attributable to Noncontrolling Interest	21	28	30	34	30	30	30	25	35	31
Basic Earnings per Share	$0.49	$0.55	$0.76	$0.38	$0.54	$0.93	$0.52	$0.33	$0.58	$0.39
Weighted Average Basic Shares Outstanding	1.22B	1.22B	1.22B	1.22B	1.22B	1.22B	1.22B	1.22B	1.22B	1.22B
Diluted Earnings per Share	$0.49	$0.54	$0.76	$0.38	$0.54	$0.92	$0.52	$0.33	$0.58	$0.39
Weighted Average Diluted Shares Outstanding	1.22B	1.22B	1.23B	1.22B	1.22B	1.22B	1.22B	1.22B	1.22B	1.22B
Weighted Average Basic & Diluted Shares Outstanding	1.22B	1.22B	1.22B	1.22B	1.22B	1.22B	1.22B	1.22B	1.22B	1.22B

This table details how cash moves in and out of Williams Companies' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Change in Cash & Equivalents	-140	70	729	-731	121	-147	1,538	-1,528	1,998	-2,090
Net Cash From Operating Activities	2,708	4,155	3,089	3,293	3,693	3,496	3,945	4,889	5,938	4,974
Net Cash From Continuing Operating Activities	2,708	4,155	3,089	3,293	3,693	3,496	3,945	4,889	5,938	4,974
Net Income / (Loss) Continuing Operations	-1,314	-350	2,509	193	714	198	1,562	2,117	3,303	2,346
Consolidated Net Income / (Loss)	-1,314	-350	2,509	193	714	198	1,562	2,117	3,303	2,346
Depreciation Expense	1,738	1,763	1,736	1,725	1,714	1,721	1,842	2,009	2,071	2,219
Non-Cash Adjustments To Reconcile Net Income	2,754	1,739	1,089	1,404	893	1,809	354	711	-505	429
Changes in Operating Assets and Liabilities, net	-470	1,003	-2,245	-29	372	-232	187	52	1,069	-20
Net Cash From Investing Activities	-3,299	-891	100	-2,725	-2,827	-1,558	-1,465	-3,375	-3,891	-4,863
Net Cash From Continuing Investing Activities	-3,299	-891	100	-2,725	-2,827	-1,558	-1,465	-3,375	-3,891	-4,863
Purchase of Property, Plant & Equipment	-3,167	-2,051	-2,440	-3,263	-2,109	-1,239	-1,239	-2,253	-2,516	-2,573
Acquisitions	-707	-177	-132	-1,132	-1,181	-325	-266	-1,099	-1,709	-2,358
Purchase of Investments	-	-	-	-	-	-	-8.00	-30	-51	-105
Divestitures	0.00	1,054	2,267	1,296	485	-	0.00	0.00	346	161
Other Investing Activities, net	168	253	405	374	-22	6.00	48	7.00	39	12
Net Cash From Financing Activities	451	-3,194	-2,460	-1,299	-745	-2,085	-942	-3,042	-49	-2,201
Net Cash From Continuing Financing Activities	451	-3,194	-2,460	-1,299	-745	-2,085	-942	-3,042	-49	-2,201
Repayment of Debt	-7,136	-7,264	-6,127	-3,278	-926	-3,874	-936	-2,585	-306	-3,283
Repurchase of Common Equity	-	-	-	-	-	-	0.00	-9.00	-130	0.00
Payment of Dividends	-2,778	-2,201	-1,814	-1,977	-1,966	-2,126	-2,179	-2,275	-2,392	-2,558
Issuance of Debt	9,772	6,119	3,333	3,926	767	3,899	2,155	1,755	2,755	3,594
Issuance of Common Equity	197	152	2,148	30	1,380	16	18	72	24	46

This table details how cash moves in and out of Williams Companies' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Net Change in Cash & Equivalents	726	-707	325	74	1,523	76	-1,483	-612	707	-702
Net Cash From Operating Activities	1,490	1,219	1,514	1,377	1,234	1,813	1,234	1,279	1,243	1,218
Net Cash From Continuing Operating Activities	1,490	1,219	1,514	1,377	1,234	1,813	1,234	1,279	1,243	1,218
Net Income / (Loss) Continuing Operations	621	697	957	494	684	1,168	662	426	741	517
Consolidated Net Income / (Loss)	621	697	957	494	684	1,168	662	426	741	517
Depreciation Expense	500	505	506	515	521	529	548	540	566	565
Non-Cash Adjustments To Reconcile Net Income	132	52	-231	-5.00	-67	-202	171	216	-227	269
Changes in Operating Assets and Liabilities, net	237	-35	282	373	96	318	-147	97	163	-133
Net Cash From Investing Activities	-883	-840	-1,639	-649	-343	-1,260	-2,436	-620	-737	-1,070
Net Cash From Continuing Investing Activities	-883	-840	-1,639	-649	-343	-1,260	-2,436	-620	-737	-1,070
Purchase of Property, Plant & Equipment	-841	-806	-545	-610	-690	-671	-544	-579	-682	-768
Acquisitions	-40	-26	-1,095	-27	18	-605	-1,903	-23	-170	-262
Purchase of Investments	-8.00	-11	-7.00	-14	-12	-18	5.00	-32	-46	-32
Other Investing Activities, net	6.00	3.00	8.00	2.00	-7.00	36	6.00	14	-	-8.00
Net Cash From Financing Activities	119	-1,086	450	-654	632	-477	-281	-1,271	201	-850
Net Cash From Continuing Financing Activities	119	-1,086	450	-654	632	-477	-281	-1,271	201	-850
Repayment of Debt	-1,067	-512	-384	-12	-17	107	-1,768	-637	-669	-209
Payment of Dividends	-564	-581	-600	-603	-606	-583	-643	-645	-627	-643
Issuance of Common Equity	12	4.00	6.00	16	4.00	-2.00	31	10	3.00	2.00

This table presents Williams Companies' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	49,020	46,835	46,352	45,302	46,040	44,165	47,612	48,433	52,627	54,532
Total Current Assets	1,527	1,462	2,179	1,464	1,580	1,429	4,549	3,797	4,513	2,661
Cash & Equivalents	100	170	899	168	289	142	1,680	152	2,150	60
Accounts Receivable	1,041	938	976	992	996	999	1,978	2,723	1,655	1,863
Inventories, net	127	138	113	130	125	136	379	320	274	279
Other Current Assets	259	216	191	174	170	152	512	602	434	459
Plant, Property, & Equipment, net	29,579	28,428	28,211	27,504	29,200	28,929	29,258	30,889	34,311	38,692
Total Noncurrent Assets	17,914	16,945	15,962	16,334	15,260	13,807	13,805	13,747	13,803	13,179
Goodwill	10,017	9,663	8,791	7,767	7,959	7,444	7,402	7,363	7,593	7,209
Other Noncurrent Operating Assets	561	581	619	746	1,066	6,363	6,403	6,384	6,210	5,970
Total Liabilities & Shareholders' Equity	49,020	46,835	46,352	45,302	46,040	44,165	47,612	48,433	52,627	54,532
Total Liabilities	32,795	32,789	30,177	29,305	29,676	29,582	33,511	34,388	37,736	39,692
Total Current Liabilities	2,497	2,949	2,646	1,811	3,968	2,319	4,972	4,890	5,830	5,312
Short-Term Debt	675	878	501	47	2,140	893	2,025	977	3,062	2,175
Accounts Payable	744	623	978	662	552	482	1,746	2,327	1,379	1,613
Other Current Liabilities	-	-	-	-	-	-	166	316	1,389	1,524
Total Noncurrent Liabilities	30,298	29,840	27,531	27,494	25,708	27,263	28,539	29,498	31,906	34,380
Long-Term Debt	23,812	22,624	20,434	22,367	20,148	21,451	21,650	21,927	23,376	24,736
Noncurrent Deferred Revenue	2,268	2,978	3,950	3,603	3,778	3,889	4,436	4,684	4,684	5,268
Noncurrent Deferred & Payable Income Tax Liabilities	4,218	4,238	3,147	1,524	1,782	1,923	2,453	2,887	3,846	4,376
Other Noncurrent Operating Liabilities	-	-	-	-	-	-	-	-	0.00	0.00
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	16,225	14,046	16,175	15,997	16,364	14,583	14,101	14,045	14,891	14,840
Total Preferred & Common Equity	6,148	4,643	9,656	14,660	13,363	11,769	11,423	11,485	12,402	12,436
Preferred Stock	-	-	0.00	35	35	35	35	35	35	35
Total Common Equity	6,148	4,643	9,656	14,625	13,328	11,734	11,388	11,450	12,367	12,401
Common Stock	15,591	15,672	19,369	25,938	25,570	25,619	25,699	25,795	25,834	25,901
Retained Earnings	-7,960	-9,649	-8,434	-10,002	-11,002	-12,748	-13,237	-13,271	-12,287	-12,396
Treasury Stock	-1,041	-1,041	-1,041	-1,041	-1,041	-1,041	-1,041	-1,050	-1,180	-1,180
Accumulated Other Comprehensive Income / (Loss)	-442	-339	-238	-270	-199	-96	-33	-24	0.00	76
Noncontrolling Interest	10,077	9,403	6,519	1,337	3,001	2,814	2,678	2,560	2,489	2,404

This table presents Williams Companies' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Total Assets	48,672	48,433	48,936	49,025	50,788	52,627	52,747	52,409	53,837	54,532
Total Current Assets	4,438	3,797	2,757	2,639	4,256	4,513	2,610	2,115	2,698	2,661
Cash & Equivalents	859	152	477	551	2,074	2,150	667	55	762	60
Accounts Receivable	2,659	2,723	1,524	1,362	1,419	1,655	1,355	1,398	1,310	1,863
Inventories, net	447	320	244	259	266	274	239	274	275	279
Other Current Assets	473	602	512	467	497	434	349	388	351	459
Plant, Property, & Equipment, net	30,338	30,889	32,095	32,346	32,628	34,311	36,451	36,702	37,974	38,692
Total Noncurrent Assets	13,896	13,747	14,084	14,040	13,904	13,803	13,686	13,592	13,165	13,179
Goodwill	7,493	7,363	7,660	7,573	7,459	7,593	7,496	7,402	7,305	7,209
Other Noncurrent Operating Assets	6,403	6,384	6,424	6,467	6,445	6,210	6,190	6,190	5,860	5,970
Total Liabilities & Shareholders' Equity	48,672	48,433	48,936	49,025	50,788	52,627	52,747	52,409	53,837	54,532
Total Liabilities	34,762	34,388	34,613	34,816	36,445	37,736	37,817	37,663	38,972	39,692
Total Current Liabilities	5,017	4,890	4,020	5,384	5,526	5,830	4,981	4,696	4,719	5,312
Short-Term Debt	877	977	1,627	2,877	2,879	3,062	2,787	2,166	2,284	2,175
Accounts Payable	2,613	2,327	1,258	1,146	1,358	1,379	1,042	1,192	1,137	1,613
Other Current Liabilities	-	316	180	143	123	1,389	75	109	95	1,524
Total Noncurrent Liabilities	29,745	29,498	30,593	29,432	30,919	31,906	32,836	32,967	34,253	34,380
Long-Term Debt	22,530	21,927	22,785	21,532	22,772	23,376	24,100	24,096	24,825	24,736
Noncurrent Deferred Revenue	4,578	4,684	4,631	4,575	4,651	4,684	4,735	4,764	5,116	5,268
Noncurrent Deferred & Payable Income Tax Liabilities	2,637	2,887	3,177	3,325	3,496	3,846	4,001	4,107	4,312	4,376
Other Noncurrent Operating Liabilities	-	-	-	-	-	0.00	-	-	-	0.00
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	13,910	14,045	14,323	14,209	14,343	14,891	14,930	14,746	14,865	14,840
Total Preferred & Common Equity	11,319	11,485	11,785	11,679	11,845	12,402	12,449	12,296	12,428	12,436
Preferred Stock	35	35	35	35	35	35	35	35	35	35
Total Common Equity	11,284	11,450	11,750	11,644	11,810	12,367	12,414	12,261	12,393	12,401
Common Stock	25,780	25,795	25,772	25,794	25,818	25,834	25,822	25,847	25,869	25,901
Retained Earnings	-13,419	-13,271	-12,895	-12,982	-12,876	-12,287	-12,238	-12,419	-12,296	-12,396
Treasury Stock	-1,050	-1,050	-1,124	-1,180	-1,180	-1,180	-1,180	-1,180	-1,180	-1,180
Accumulated Other Comprehensive Income / (Loss)	-27	-24	-3.00	12	48	0.00	10	13	0.00	76
Noncontrolling Interest	2,591	2,560	2,538	2,530	2,498	2,489	2,481	2,450	2,437	2,404

This table displays calculated financial ratios and metrics derived from Williams Companies' official financial filings.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Growth Metrics	-	-	-	-	-	-	-	-	-	-
Revenue Growth	-3.63%	1.89%	7.09%	8.16%	-5.58%	-5.88%	37.67%	3.18%	-0.53%	-3.70%
EBITDA Growth	-25.58%	22.80%	3.98%	-2.01%	41.90%	5.78%	15.44%	12.64%	39.05%	-19.23%
EBIT Growth	-79.50%	135.98%	16.54%	-4.66%	127.21%	10.49%	22.14%	15.13%	62.85%	-30.28%
NOPAT Growth	-84.52%	204.87%	801.38%	-89.70%	193.92%	19.59%	25.95%	26.78%	32.39%	-21.16%
Net Income Growth	-156.18%	73.36%	816.86%	-92.31%	269.95%	-72.27%	688.89%	35.53%	56.02%	-28.97%
EPS Growth	-126.03%	25.00%	559.65%	-106.11%	537.50%	-75.71%	629.41%	34.68%	55.69%	-30.00%
Operating Cash Flow Growth	28.04%	53.43%	-25.66%	6.60%	12.15%	-5.33%	12.84%	23.93%	21.46%	-16.23%
Free Cash Flow Firm Growth	99.98%	81,186.84%	74.13%	-105.87%	-23.68%	-690.87%	186.65%	-32.16%	-47.84%	-88.22%
Invested Capital Growth	0.49%	-7.81%	-3.32%	2.57%	5.61%	14.50%	-1.87%	1.94%	6.47%	6.41%
Revenue Q/Q Growth	-1.80%	2.63%	0.38%	-0.28%	-1.17%	-0.19%	12.31%	-2.90%	-1.32%	-0.39%
EBITDA Q/Q Growth	-36.59%	106.09%	-25.77%	-11.32%	32.18%	6.53%	11.67%	4.06%	9.18%	-12.49%
EBIT Q/Q Growth	-79.40%	241.76%	-50.14%	-28.15%	83.47%	12.57%	20.58%	5.05%	12.93%	-19.69%
NOPAT Q/Q Growth	-84.29%	209.37%	213.00%	-91.51%	70.40%	537.21%	20.74%	2.77%	1.09%	-5.72%
Net Income Q/Q Growth	-496.98%	79.70%	171.54%	-92.71%	177.82%	164.29%	47.36%	3.17%	16.63%	-21.72%
EPS Q/Q Growth	-240.74%	62.00%	359.65%	-106.40%	2,433.33%	0.00%	49.40%	1.83%	17.12%	-22.55%
Operating Cash Flow Q/Q Growth	-12.56%	52.81%	-27.98%	3.26%	0.79%	3.65%	0.64%	1.66%	11.12%	-10.68%
Free Cash Flow Firm Q/Q Growth	-100.24%	116.08%	7.16%	-113.70%	46.50%	-461.42%	-0.87%	159.81%	-48.33%	121.85%
Invested Capital Q/Q Growth	-1.11%	-3.48%	5.31%	-2.31%	-1.57%	14.83%	16.51%	0.93%	3.32%	1.16%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-
Gross Margin	75.83%	77.00%	71.36%	67.26%	74.81%	79.10%	62.06%	68.47%	81.34%	79.83%
EBITDA Margin	28.07%	33.83%	32.85%	29.76%	44.73%	50.27%	42.15%	46.01%	64.32%	53.95%
Operating Margin	3.07%	9.19%	11.54%	8.84%	23.42%	28.53%	24.76%	27.52%	39.53%	31.79%
EBIT Margin	4.46%	10.32%	11.23%	9.90%	23.83%	27.97%	24.81%	27.69%	45.33%	32.82%
Profit (Net Income) Margin	-17.85%	-4.67%	31.24%	2.22%	8.71%	2.57%	14.70%	19.31%	30.28%	22.34%
Tax Burden Percent	76.71%	93.33%	468.97%	58.31%	67.11%	71.48%	75.35%	83.28%	74.98%	78.57%
Interest Burden Percent	-522.26%	-48.45%	59.31%	38.49%	54.45%	12.83%	78.61%	83.73%	89.10%	86.63%
Effective Tax Rate	0.00%	0.00%	-368.97%	41.69%	31.49%	28.52%	24.65%	16.72%	22.82%	21.43%
Return on Invested Capital (ROIC)	0.48%	1.51%	14.41%	1.49%	4.21%	4.57%	5.44%	6.90%	8.76%	6.49%
ROIC Less NNEP Spread (ROIC-NNEP)	-9.34%	-3.43%	2.20%	-0.34%	0.22%	-2.68%	3.54%	5.12%	8.66%	5.40%
Return on Net Nonoperating Assets (RNNOA)	-7.70%	-3.82%	2.19%	-0.29%	0.20%	-3.29%	5.45%	8.15%	14.07%	9.29%
Return on Equity (ROE)	-7.22%	-2.31%	16.60%	1.20%	4.41%	1.28%	10.89%	15.04%	22.83%	15.78%
Cash Return on Invested Capital (CROIC)	-0.01%	9.64%	17.79%	-1.05%	-1.25%	-8.95%	7.33%	4.97%	2.49%	0.28%
Operating Return on Assets (OROA)	0.66%	1.61%	1.94%	1.88%	4.28%	4.79%	5.75%	6.32%	9.78%	6.43%
Return on Assets (ROA)	-2.64%	-0.73%	5.38%	0.42%	1.56%	0.44%	3.40%	4.41%	6.54%	4.38%
Return on Common Equity (ROCE)	-2.96%	-0.82%	7.86%	0.91%	3.81%	1.04%	8.78%	12.21%	18.79%	13.15%
Return on Equity Simple (ROE_SIMPLE)	-21.37%	-7.54%	25.98%	1.32%	5.34%	1.68%	13.67%	18.43%	26.63%	18.86%
Net Operating Profit after Tax (NOPAT)	158	482	4,347	448	1,316	1,574	1,982	2,513	3,327	2,623
NOPAT Margin	2.15%	6.43%	54.13%	5.16%	16.05%	20.39%	18.65%	22.92%	30.51%	24.98%
Net Nonoperating Expense Percent (NNEP)	9.82%	4.94%	12.21%	1.83%	3.99%	7.25%	1.90%	1.77%	0.10%	1.08%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	-	-	-	-	6.80%	8.05%	6.28%
Cost of Revenue to Revenue	24.17%	23.00%	28.64%	32.74%	25.19%	20.90%	37.94%	31.53%	18.66%	20.17%
SG&A Expenses to Revenue	32.55%	30.86%	27.02%	23.90%	24.70%	23.22%	19.82%	22.37%	24.29%	27.49%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	72.76%	67.81%	59.82%	58.42%	51.38%	50.58%	37.30%	40.95%	41.82%	48.04%
Earnings before Interest and Taxes (EBIT)	328	774	902	860	1,954	2,159	2,637	3,036	4,944	3,447
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	2,066	2,537	2,638	2,585	3,668	3,880	4,479	5,045	7,015	5,666
Valuation Ratios	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	1.89	3.28	1.77	1.31	1.64	1.71	2.44	3.17	3.28	5.32
Price to Tangible Book Value (P/TBV)	0.00	0.00	19.80	2.78	4.06	4.68	6.97	8.88	8.49	12.71
Price to Revenue (P/Rev)	1.58	2.03	2.13	2.20	2.66	2.60	2.62	3.31	3.72	6.28
Price to Earnings (P/E)	0.00	0.00	7.88	0.00	25.77	96.45	18.36	17.75	12.77	29.69
Dividend Yield	15.83%	8.27%	5.79%	8.62%	8.44%	9.68%	7.17%	5.70%	5.37%	3.51%
Earnings Yield	0.00%	0.00%	12.69%	0.00%	3.88%	1.04%	5.45%	5.64%	7.83%	3.37%
Enterprise Value to Invested Capital (EV/IC)	1.16	1.35	1.25	1.15	1.26	1.23	1.45	1.68	1.72	2.29
Enterprise Value to Revenue (EV/Rev)	5.26	5.50	4.62	4.02	4.95	5.84	4.94	5.62	6.18	9.07
Enterprise Value to EBITDA (EV/EBITDA)	18.75	16.27	14.08	13.50	11.08	11.63	11.72	12.22	9.60	16.81
Enterprise Value to EBIT (EV/EBIT)	118.09	53.33	41.16	40.57	20.79	20.90	19.91	20.31	13.63	27.64
Enterprise Value to NOPAT (EV/NOPAT)	244.84	85.59	8.54	77.91	30.87	28.66	26.48	24.53	20.25	36.31
Enterprise Value to Operating Cash Flow (EV/OCF)	14.30	9.94	12.02	10.59	11.00	12.90	13.31	12.61	11.34	19.15
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	13.40	6.92	0.00	0.00	0.00	19.65	34.02	71.25	855.60
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-
Debt to Equity	1.51	1.67	1.29	1.40	1.36	1.53	1.68	1.63	1.78	1.81
Long-Term Debt to Equity	1.47	1.61	1.26	1.40	1.23	1.47	1.54	1.56	1.57	1.67
Financial Leverage	0.82	1.11	1.00	0.87	0.93	1.23	1.54	1.59	1.63	1.72
Leverage Ratio	2.73	3.17	3.08	2.85	2.82	2.91	3.20	3.41	3.49	3.60
Compound Leverage Factor	-14.27	-1.53	1.83	1.10	1.54	0.37	2.52	2.86	3.11	3.12
Debt to Total Capital	60.15%	62.59%	56.41%	58.35%	57.66%	60.51%	62.67%	61.99%	63.97%	64.46%
Short-Term Debt to Total Capital	1.66%	2.34%	1.35%	0.12%	5.54%	2.42%	5.36%	2.64%	7.41%	5.21%
Long-Term Debt to Total Capital	58.49%	60.25%	55.06%	58.23%	52.13%	58.09%	57.31%	59.34%	56.56%	59.25%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.09%	0.09%	0.09%	0.09%	0.09%	0.08%	0.08%
Noncontrolling Interests to Total Capital	24.75%	25.04%	17.57%	3.48%	7.76%	7.62%	7.09%	6.93%	6.02%	5.76%
Common Equity to Total Capital	15.10%	12.37%	26.02%	38.08%	34.48%	31.78%	30.15%	30.99%	29.92%	29.70%
Debt to EBITDA	11.85	9.26	7.94	8.67	6.08	5.76	5.29	4.54	3.77	4.75
Net Debt to EBITDA	8.25	6.56	5.11	5.58	4.30	5.72	4.91	4.51	3.46	4.74
Long-Term Debt to EBITDA	11.53	8.92	7.75	8.65	5.49	5.53	4.83	4.35	3.33	4.37
Debt to NOPAT	154.79	48.73	4.82	50.05	16.93	14.20	11.94	9.11	7.95	10.26
Net Debt to NOPAT	107.78	34.48	3.10	32.21	11.98	14.11	11.09	9.05	7.30	10.24
Long-Term Debt to NOPAT	150.52	46.91	4.70	49.95	15.31	13.63	10.92	8.72	7.03	9.43
Altman Z-Score	0.13	0.17	0.31	0.33	0.36	0.31	0.50	0.66	0.81	1.02
Noncontrolling Interest Sharing Ratio	58.99%	64.35%	52.69%	24.53%	13.62%	19.02%	19.39%	18.86%	17.69%	16.69%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-
Current Ratio	0.61	0.50	0.82	0.81	0.40	0.62	0.91	0.78	0.77	0.50
Quick Ratio	0.46	0.38	0.71	0.64	0.32	0.49	0.74	0.59	0.65	0.36
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	-3.80	3,081	5,365	-315	-390	-3,083	2,671	1,812	945	111
Operating Cash Flow to CapEx	85.59%	205.59%	126.60%	100.92%	175.11%	282.16%	318.40%	217.00%	236.01%	193.32%
Free Cash Flow to Firm to Interest Expense	0.00	2.61	4.95	-0.28	-0.33	-2.63	2.27	1.58	0.76	0.08
Operating Cash Flow to Interest Expense	2.59	3.52	2.85	2.96	3.11	2.98	3.35	4.26	4.80	3.65
Operating Cash Flow Less CapEx to Interest Expense	-0.44	1.81	0.60	0.03	1.34	1.93	2.30	2.30	2.77	1.76
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.15	0.16	0.17	0.19	0.18	0.17	0.23	0.23	0.22	0.20
Accounts Receivable Turnover	0.00	7.58	8.39	8.83	8.25	7.74	7.14	4.67	4.98	5.97
Inventory Turnover	9.94	13.02	18.33	23.41	16.20	12.36	15.66	9.89	6.85	7.66
Fixed Asset Turnover	0.26	0.26	0.28	0.31	0.29	0.27	0.37	0.36	0.33	0.29
Accounts Payable Turnover	2.21	2.52	2.87	3.47	3.40	3.12	3.62	1.70	1.10	1.42
Days Sales Outstanding (DSO)	0.00	48.16	43.49	41.35	44.24	47.17	51.12	78.24	73.25	61.13
Days Inventory Outstanding (DIO)	36.73	28.04	19.92	15.59	22.53	29.53	23.31	36.90	53.27	47.65
Days Payable Outstanding (DPO)	165.06	144.62	127.04	105.24	107.24	116.99	100.85	215.02	332.36	257.81
Cash Conversion Cycle (CCC)	-128.33	-68.43	-63.63	-48.30	-40.47	-40.29	-26.41	-99.88	-205.83	-149.03
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-
Invested Capital	33,276	30,677	29,659	30,422	32,128	36,785	36,096	36,797	39,179	41,691
Invested Capital Turnover	0.22	0.23	0.27	0.29	0.26	0.22	0.29	0.30	0.29	0.26
Increase / (Decrease) in Invested Capital	162	-2,599	-1,018	763	1,706	4,657	-689	701	2,382	2,512
Enterprise Value (EV)	38,734	41,281	37,130	34,888	40,625	45,112	52,498	61,656	67,365	95,263
Market Capitalization	11,606	15,247	17,127	19,091	21,825	20,061	27,790	36,309	40,553	65,973
Book Value per Share	$8.20	$6.18	$11.68	$12.08	$11.00	$9.67	$9.37	$9.40	$10.17	$10.17
Tangible Book Value per Share	($5.16)	($6.69)	$1.05	$5.67	$4.43	$3.54	$3.28	$3.35	$3.92	$4.26
Total Capital	40,712	37,548	37,110	38,411	38,652	36,927	37,776	36,949	41,329	41,751
Total Debt	24,487	23,502	20,935	22,414	22,288	22,344	23,675	22,904	26,438	26,911
Total Long-Term Debt	23,812	22,624	20,434	22,367	20,148	21,451	21,650	21,927	23,376	24,736
Net Debt	17,051	16,631	13,484	14,425	15,764	22,202	21,995	22,752	24,288	26,851
Capital Expenditures (CapEx)	3,164	2,021	2,440	3,263	2,109	1,239	1,239	2,253	2,516	2,573
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-395	-779	-865	-468	-537	-139	-78	-268	-405	-536
Debt-free Net Working Capital (DFNWC)	-295	-609	34	-300	-248	3.00	1,602	-116	1,745	-476
Net Working Capital (NWC)	-970	-1,487	-467	-347	-2,388	-890	-423	-1,093	-1,317	-2,651
Net Nonoperating Expense (NNE)	1,472	832	1,838	255	602	1,376	420	396	24	277
Net Nonoperating Obligations (NNO)	17,051	16,631	13,484	14,425	15,764	22,202	21,995	22,752	24,288	26,851
Total Depreciation and Amortization (D&A)	1,738	1,763	1,736	1,725	1,714	1,721	1,842	2,009	2,071	2,219
Debt-free, Cash-free Net Working Capital to Revenue	-5.37%	-10.39%	-10.77%	-5.39%	-6.55%	-1.80%	-0.73%	-2.44%	-3.71%	-5.10%
Debt-free Net Working Capital to Revenue	-4.01%	-8.12%	0.42%	-3.45%	-3.02%	0.04%	15.07%	-1.06%	16.00%	-4.53%
Net Working Capital to Revenue	-13.18%	-19.83%	-5.82%	-3.99%	-29.12%	-11.53%	-3.98%	-9.97%	-12.07%	-25.24%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	($0.76)	($0.57)	$2.63	($0.16)	$0.70	$0.17	$1.25	$1.68	$2.61	$1.82
Adjusted Weighted Average Basic Shares Outstanding	749.27M	750.67M	826.18M	973.63M	1.21B	1.21B	1.22B	1.22B	1.22B	1.22B
Adjusted Diluted Earnings per Share	($0.76)	($0.57)	$2.62	($0.16)	$0.70	$0.17	$1.24	$1.67	$2.60	$1.82
Adjusted Weighted Average Diluted Shares Outstanding	749.27M	750.67M	828.52M	973.63M	1.21B	1.22B	1.22B	1.22B	1.22B	1.22B
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.70	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	750.07M	825.82M	827.33M	1.21B	1.21B	2.43B	1.22B	1.22B	1.22B	1.22B
Normalized Net Operating Profit after Tax (NOPAT)	985	1,093	756	1,161	1,634	1,838	1,982	2,513	3,327	2,623
Normalized NOPAT Margin	13.38%	14.58%	9.41%	13.37%	19.93%	23.81%	18.65%	22.92%	30.51%	24.98%
Pre Tax Income Margin	-23.27%	-5.00%	6.66%	3.81%	12.97%	3.59%	19.51%	23.18%	40.39%	28.43%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	0.31	0.66	0.83	0.77	1.65	1.84	2.24	2.65	4.00	2.53
NOPAT to Interest Expense	0.15	0.41	4.01	0.40	1.11	1.34	1.68	2.19	2.69	1.92
EBIT Less CapEx to Interest Expense	-2.72	-1.06	-1.42	-2.16	-0.13	0.79	1.19	0.68	1.96	0.64
NOPAT Less CapEx to Interest Expense	-2.88	-1.31	1.76	-2.53	-0.67	0.29	0.63	0.23	0.66	0.04
Payout Ratios	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	-211.42%	-628.86%	72.30%	1,024.35%	275.35%	1,073.74%	139.50%	107.46%	72.42%	109.04%
Augmented Payout Ratio	-211.42%	-628.86%	72.30%	1,024.35%	275.35%	1,073.74%	139.50%	107.89%	76.35%	109.04%

This table displays calculated financial ratios and metrics derived from Williams Companies' official financial filings.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Growth Metrics	-	-	-	-	-	-	-	-	-	-
Revenue Growth	22.06%	-10.04%	22.07%	-0.28%	-15.29%	-4.98%	-10.06%	-5.92%	3.67%	-1.47%
EBITDA Growth	55.32%	14.14%	63.01%	42.68%	17.58%	37.11%	-15.64%	-9.62%	-7.12%	-37.11%
EBIT Growth	126.74%	15.55%	109.41%	85.98%	25.80%	52.17%	-24.42%	-18.00%	-15.14%	-51.18%
NOPAT Growth	161.35%	9.89%	108.63%	25.99%	11.35%	5.48%	-25.29%	-20.10%	-18.88%	-18.46%
Net Income Growth	258.96%	10.28%	144.13%	21.38%	10.14%	67.58%	-30.83%	-13.77%	8.33%	-55.74%
EPS Growth	276.92%	5.88%	145.16%	15.15%	10.20%	70.37%	-31.58%	-13.16%	7.41%	-57.61%
Operating Cash Flow Growth	78.66%	7.02%	39.93%	25.41%	-17.18%	48.73%	-18.49%	-7.12%	0.73%	-32.82%
Free Cash Flow Firm Growth	-459.75%	-94.08%	63.10%	79.20%	85.92%	-1,972.71%	-48.88%	-139.88%	-294.90%	-18.18%
Invested Capital Growth	17.67%	1.94%	6.89%	4.53%	4.01%	6.47%	7.56%	7.58%	8.68%	6.41%
Revenue Q/Q Growth	21.33%	-3.01%	5.15%	-19.41%	3.06%	8.79%	-0.47%	-15.70%	13.57%	3.39%
EBITDA Q/Q Growth	33.54%	21.00%	18.62%	-25.56%	10.04%	41.10%	-27.02%	-20.24%	13.08%	-4.46%
EBIT Q/Q Growth	70.29%	33.29%	27.19%	-35.58%	15.19%	61.23%	-36.83%	-30.11%	19.20%	-7.25%
NOPAT Q/Q Growth	33.83%	10.39%	33.77%	-36.25%	18.28%	4.58%	-5.25%	-31.82%	20.08%	5.12%
Net Income Q/Q Growth	52.58%	12.24%	37.30%	-48.38%	38.46%	70.76%	-43.32%	-35.65%	73.94%	-30.23%
EPS Q/Q Growth	48.48%	10.20%	40.74%	-50.00%	42.11%	70.37%	-43.48%	-36.54%	75.76%	-32.76%
Operating Cash Flow Q/Q Growth	35.70%	-18.19%	24.20%	-9.05%	-10.38%	46.92%	-31.94%	3.65%	-2.81%	-2.01%
Free Cash Flow Firm Q/Q Growth	-1.11%	101.74%	-1,805.61%	30.77%	31.54%	-131.68%	-35.59%	-11.54%	-12.70%	30.67%
Invested Capital Q/Q Growth	0.11%	0.93%	3.97%	-0.50%	-0.39%	3.32%	5.03%	-0.48%	0.63%	1.16%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-
Gross Margin	66.27%	75.84%	80.30%	81.27%	79.88%	83.91%	80.84%	81.12%	80.25%	77.32%
EBITDA Margin	43.50%	54.27%	61.21%	56.54%	60.38%	78.30%	57.42%	54.32%	54.09%	49.98%
Operating Margin	27.14%	36.59%	44.14%	35.04%	38.84%	39.04%	36.52%	29.79%	31.59%	28.91%
EBIT Margin	26.94%	37.03%	44.79%	35.80%	40.02%	59.30%	37.64%	31.21%	32.76%	29.38%
Profit (Net Income) Margin	20.56%	23.79%	31.06%	19.90%	26.73%	41.95%	23.89%	18.24%	27.93%	18.85%
Tax Burden Percent	86.61%	73.14%	77.12%	65.34%	79.44%	75.50%	77.43%	76.76%	76.55%	85.03%
Interest Burden Percent	88.08%	87.83%	89.93%	85.04%	84.08%	93.70%	81.98%	76.13%	111.39%	75.43%
Effective Tax Rate	13.39%	26.86%	22.88%	23.15%	20.44%	23.92%	22.57%	23.24%	23.45%	14.97%
Return on Invested Capital (ROIC)	7.87%	8.05%	10.59%	8.33%	9.18%	8.53%	7.55%	6.05%	6.44%	6.39%
ROIC Less NNEP Spread (ROIC-NNEP)	7.42%	7.66%	10.19%	7.57%	8.72%	9.98%	7.06%	5.62%	6.84%	5.77%
Return on Net Nonoperating Assets (RNNOA)	10.56%	12.18%	16.48%	12.54%	14.24%	16.22%	12.11%	9.71%	11.70%	9.93%
Return on Equity (ROE)	18.44%	20.23%	27.08%	20.87%	23.42%	24.75%	19.66%	15.76%	18.14%	16.31%
Cash Return on Invested Capital (CROIC)	-8.99%	4.97%	1.58%	4.19%	4.92%	2.49%	0.43%	0.11%	-1.29%	0.28%
Operating Return on Assets (OROA)	6.43%	8.46%	10.87%	8.54%	8.89%	12.80%	7.85%	6.43%	6.60%	5.76%
Return on Assets (ROA)	4.90%	5.43%	7.54%	4.74%	5.94%	9.06%	4.98%	3.76%	5.63%	3.69%
Return on Common Equity (ROCE)	14.87%	16.42%	22.04%	16.99%	19.15%	20.37%	16.24%	13.01%	15.03%	13.59%
Return on Equity Simple (ROE_SIMPLE)	18.13%	0.00%	22.76%	23.71%	23.91%	0.00%	24.16%	23.91%	24.11%	0.00%
Net Operating Profit after Tax (NOPAT)	710	784	1,049	669	791	827	784	534	641	674
NOPAT Margin	23.51%	26.76%	34.04%	26.93%	30.90%	29.71%	28.28%	22.87%	24.18%	24.58%
Net Nonoperating Expense Percent (NNEP)	0.45%	0.39%	0.40%	0.75%	0.46%	-1.45%	0.48%	0.43%	-0.40%	0.62%
Return On Investment Capital (ROIC_SIMPLE)	-	2.12%	-	-	-	2.00%	-	-	-	1.62%
Cost of Revenue to Revenue	33.73%	24.16%	19.70%	18.73%	20.13%	16.09%	19.16%	18.88%	19.75%	22.68%
SG&A Expenses to Revenue	21.48%	21.54%	20.74%	25.86%	26.10%	25.14%	25.15%	29.37%	28.27%	27.49%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	39.13%	39.25%	36.16%	46.23%	41.03%	44.86%	44.32%	51.33%	48.66%	48.41%
Earnings before Interest and Taxes (EBIT)	814	1,085	1,380	889	1,024	1,651	1,043	729	869	806
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	1,314	1,590	1,886	1,404	1,545	2,180	1,591	1,269	1,435	1,371
Valuation Ratios	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	2.82	3.17	2.90	3.25	3.31	3.28	3.78	4.22	4.49	5.32
Price to Tangible Book Value (P/TBV)	8.39	8.88	8.34	9.28	8.98	8.49	9.53	10.66	10.94	12.71
Price to Revenue (P/Rev)	2.82	3.31	2.96	3.28	3.53	3.72	4.42	4.96	5.28	6.28
Price to Earnings (P/E)	15.91	17.75	13.15	14.25	14.43	12.77	16.27	18.35	19.36	29.69
Dividend Yield	6.45%	5.70%	6.15%	5.62%	5.50%	5.37%	4.72%	4.34%	4.10%	3.51%
Earnings Yield	6.28%	5.64%	7.60%	7.02%	6.93%	7.83%	6.15%	5.45%	5.17%	3.37%
Enterprise Value to Invested Capital (EV/IC)	1.56	1.68	1.58	1.69	1.72	1.72	1.84	1.97	2.05	2.29
Enterprise Value to Revenue (EV/Rev)	5.05	5.62	5.26	5.58	5.90	6.18	7.13	7.70	8.01	9.07
Enterprise Value to EBITDA (EV/EBITDA)	11.75	12.22	10.50	10.37	10.14	9.60	11.25	12.22	13.04	16.81
Enterprise Value to EBIT (EV/EBIT)	19.72	20.31	16.13	15.41	14.89	13.63	16.41	18.10	19.68	27.64
Enterprise Value to NOPAT (EV/NOPAT)	23.30	24.53	19.86	20.00	19.80	20.25	24.69	27.49	30.36	36.31
Enterprise Value to Operating Cash Flow (EV/OCF)	11.85	12.61	11.39	11.47	12.20	11.34	13.36	14.48	15.17	19.15
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	34.02	103.35	41.13	35.62	71.25	445.39	1,935.16	0.00	855.60
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-
Debt to Equity	1.68	1.63	1.70	1.72	1.79	1.78	1.80	1.78	1.82	1.81
Long-Term Debt to Equity	1.62	1.56	1.59	1.52	1.59	1.57	1.61	1.63	1.67	1.67
Financial Leverage	1.42	1.59	1.62	1.66	1.63	1.63	1.71	1.73	1.71	1.72
Leverage Ratio	3.40	3.41	3.36	3.44	3.52	3.49	3.48	3.50	3.58	3.60
Compound Leverage Factor	3.00	3.00	3.02	2.93	2.96	3.27	2.85	2.67	3.99	2.72
Debt to Total Capital	62.72%	61.99%	63.02%	63.21%	64.14%	63.97%	64.30%	64.04%	64.59%	64.46%
Short-Term Debt to Total Capital	2.35%	2.64%	4.20%	7.45%	7.20%	7.41%	6.66%	5.28%	5.44%	5.21%
Long-Term Debt to Total Capital	60.37%	59.34%	58.82%	55.76%	56.94%	56.56%	57.63%	58.76%	59.14%	59.25%
Preferred Equity to Total Capital	0.09%	0.09%	0.09%	0.09%	0.09%	0.08%	0.08%	0.09%	0.08%	0.08%
Noncontrolling Interests to Total Capital	6.94%	6.93%	6.55%	6.55%	6.25%	6.02%	5.93%	5.97%	5.81%	5.76%
Common Equity to Total Capital	30.24%	30.99%	30.33%	30.15%	29.53%	29.92%	29.69%	29.90%	29.53%	29.70%
Debt to EBITDA	4.83	4.54	4.23	3.94	3.99	3.77	4.00	3.99	4.19	4.75
Net Debt to EBITDA	4.65	4.51	4.15	3.85	3.67	3.46	3.90	3.98	4.07	4.74
Long-Term Debt to EBITDA	4.65	4.35	3.95	3.48	3.54	3.33	3.59	3.66	3.83	4.37
Debt to NOPAT	9.57	9.11	8.00	7.60	7.79	7.95	8.78	8.97	9.74	10.26
Net Debt to NOPAT	9.22	9.05	7.84	7.43	7.16	7.30	8.56	8.95	9.47	10.24
Long-Term Debt to NOPAT	9.21	8.72	7.47	6.71	6.92	7.03	7.87	8.23	8.92	9.43
Altman Z-Score	0.44	0.52	0.52	0.51	0.54	0.60	0.63	0.68	0.74	0.86
Noncontrolling Interest Sharing Ratio	19.34%	18.86%	18.60%	18.58%	18.26%	17.69%	17.40%	17.44%	17.14%	16.69%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-
Current Ratio	0.88	0.78	0.69	0.49	0.77	0.77	0.52	0.45	0.57	0.50
Quick Ratio	0.70	0.59	0.50	0.36	0.63	0.65	0.41	0.31	0.44	0.36
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	-4,766	83	-1,416	-980	-671	-1,555	-2,108	-2,352	-2,651	-1,838
Operating Cash Flow to CapEx	177.17%	151.24%	277.80%	225.74%	178.84%	270.19%	226.84%	220.90%	182.26%	158.59%
Free Cash Flow to Firm to Interest Expense	-16.38	0.29	-4.82	-3.20	-2.14	-4.83	-6.04	-6.94	-7.84	-5.44
Operating Cash Flow to Interest Expense	5.12	4.22	5.15	4.50	3.93	5.63	3.54	3.77	3.68	3.60
Operating Cash Flow Less CapEx to Interest Expense	2.23	1.43	3.30	2.51	1.73	3.55	1.98	2.06	1.66	1.33
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.24	0.23	0.24	0.24	0.22	0.22	0.21	0.21	0.20	0.20
Accounts Receivable Turnover	4.86	4.67	6.59	5.55	5.42	4.98	7.36	7.57	7.73	5.97
Inventory Turnover	9.92	9.89	14.52	8.89	6.44	6.85	8.11	7.26	7.19	7.66
Fixed Asset Turnover	0.38	0.36	0.38	0.37	0.35	0.33	0.31	0.30	0.30	0.29
Accounts Payable Turnover	1.89	1.70	2.27	1.54	1.16	1.10	1.70	1.66	1.56	1.42
Days Sales Outstanding (DSO)	75.07	78.24	55.39	65.71	67.33	73.25	49.58	48.20	47.23	61.13
Days Inventory Outstanding (DIO)	36.80	36.90	25.14	41.08	56.70	53.27	45.00	50.27	50.79	47.65
Days Payable Outstanding (DPO)	193.56	215.02	160.53	237.47	315.78	332.36	214.27	220.51	234.23	257.81
Cash Conversion Cycle (CCC)	-81.69	-99.88	-80.00	-130.68	-191.75	-205.83	-119.69	-122.04	-136.20	-149.03
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-
Invested Capital	36,458	36,797	38,258	38,067	37,920	39,179	41,150	40,953	41,212	41,691
Invested Capital Turnover	0.33	0.30	0.31	0.31	0.30	0.29	0.27	0.26	0.27	0.26
Increase / (Decrease) in Invested Capital	5,476	701	2,465	1,649	1,462	2,382	2,892	2,886	3,292	2,512
Enterprise Value (EV)	56,984	61,656	60,619	64,220	65,179	67,365	75,599	80,489	84,463	95,263
Market Capitalization	31,810	36,309	34,111	37,797	39,069	40,553	46,863	51,797	55,644	65,973
Book Value per Share	$9.26	$9.40	$9.64	$9.56	$9.71	$10.17	$10.19	$10.06	$10.17	$10.17
Tangible Book Value per Share	$3.11	$3.35	$3.36	$3.34	$3.58	$3.92	$4.04	$3.99	$4.17	$4.26
Total Capital	37,317	36,949	38,735	38,618	39,994	41,329	41,817	41,008	41,974	41,751
Total Debt	23,407	22,904	24,412	24,409	25,651	26,438	26,887	26,262	27,109	26,911
Total Long-Term Debt	22,530	21,927	22,785	21,532	22,772	23,376	24,100	24,096	24,825	24,736
Net Debt	22,548	22,752	23,935	23,858	23,577	24,288	26,220	26,207	26,347	26,851
Capital Expenditures (CapEx)	841	806	545	610	690	671	544	579	682	768
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-561	-268	-113	-419	-465	-405	-251	-470	-499	-536
Debt-free Net Working Capital (DFNWC)	298	-116	364	132	1,609	1,745	416	-415	263	-476
Net Working Capital (NWC)	-579	-1,093	-1,263	-2,745	-1,270	-1,317	-2,371	-2,581	-2,021	-2,651
Net Nonoperating Expense (NNE)	89	87	92	175	107	-341	122	108	-100	157
Net Nonoperating Obligations (NNO)	22,548	22,752	23,935	23,858	23,577	24,288	26,220	26,207	26,347	26,851
Total Depreciation and Amortization (D&A)	500	505	506	515	521	529	548	540	566	565
Debt-free, Cash-free Net Working Capital to Revenue	-4.97%	-2.44%	-0.98%	-3.64%	-4.21%	-3.71%	-2.37%	-4.50%	-4.73%	-5.10%
Debt-free Net Working Capital to Revenue	2.64%	-1.06%	3.16%	1.15%	14.56%	16.00%	3.93%	-3.97%	2.49%	-4.53%
Net Working Capital to Revenue	-5.13%	-9.97%	-10.96%	-23.84%	-11.49%	-12.07%	-22.37%	-24.70%	-19.17%	-25.24%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.49	$0.55	$0.76	$0.38	$0.54	$0.93	$0.52	$0.33	$0.58	$0.39
Adjusted Weighted Average Basic Shares Outstanding	1.22B	1.22B	1.22B	1.22B	1.22B	1.22B	1.22B	1.22B	1.22B	1.22B
Adjusted Diluted Earnings per Share	$0.49	$0.54	$0.76	$0.38	$0.54	$0.92	$0.52	$0.33	$0.58	$0.39
Adjusted Weighted Average Diluted Shares Outstanding	1.22B	1.22B	1.23B	1.22B	1.22B	1.22B	1.22B	1.22B	1.22B	1.22B
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	1.22B	1.22B	1.22B	1.22B	1.22B	1.22B	1.22B	1.22B	1.22B	1.22B
Normalized Net Operating Profit after Tax (NOPAT)	710	784	1,049	669	791	827	784	534	641	674
Normalized NOPAT Margin	23.51%	26.76%	34.04%	26.93%	30.90%	29.71%	28.28%	22.87%	24.18%	24.58%
Pre Tax Income Margin	23.73%	32.53%	40.28%	30.45%	33.65%	55.57%	30.86%	23.76%	36.49%	22.17%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	2.80	3.75	4.69	2.91	3.26	5.13	2.99	2.15	2.57	2.38
NOPAT to Interest Expense	2.44	2.71	3.57	2.19	2.52	2.57	2.25	1.58	1.90	2.00
EBIT Less CapEx to Interest Expense	-0.09	0.97	2.84	0.91	1.06	3.04	1.43	0.44	0.55	0.11
NOPAT Less CapEx to Interest Expense	-0.45	-0.08	1.71	0.19	0.32	0.48	0.69	-0.13	-0.12	-0.28
Payout Ratios	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	109.36%	107.46%	86.50%	84.80%	84.39%	72.42%	80.95%	84.25%	83.35%	109.04%
Augmented Payout Ratio	109.36%	107.89%	89.60%	89.82%	88.98%	76.35%	82.81%	84.25%	83.35%	109.04%

Frequently Asked Questions About Williams Companies' Financials

When does Williams Companies's financial year end?

According to the most recent income statement we have on file, Williams Companies' fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Williams Companies' net income changed over the last 9 years?

Williams Companies' net income appears to be on an upward trend, with a most recent value of $2.35 billion in 2024, falling from -$1.31 billion in 2015. The previous period was $3.30 billion in 2023.

What is Williams Companies's operating income?

Williams Companies's total operating income in 2024 was $3.34 billion, based on the following breakdown:

Total Gross Profit: $8.39 billion
Total Operating Expenses: $5.05 billion

How has Williams Companies revenue changed over the last 9 years?

Over the last 9 years, Williams Companies' total revenue changed from $7.36 billion in 2015 to $10.50 billion in 2024, a change of 42.7%.

How much debt does Williams Companies have?

Williams Companies' total liabilities were at $39.69 billion at the end of 2024, a 5.2% increase from 2023, and a 21.0% increase since 2015.

How much cash does Williams Companies have?

In the past 9 years, Williams Companies' cash and equivalents has ranged from $60 million in 2024 to $2.15 billion in 2023, and is currently $60 million as of their latest financial filing in 2024.

How has Williams Companies' book value per share changed over the last 9 years?

Over the last 9 years, Williams Companies' book value per share changed from 8.20 in 2015 to 10.17 in 2024, a change of 24.1%.

Remove Ads

Related Companies

This page (NYSE:WMB) was last updated on 4/16/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Williams Companies (WMB) Financials

Frequently Asked Questions About Williams Companies' Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

Williams Companies (WMB) Financials

Annual Income Statements for Williams Companies

Quarterly Income Statements for Williams Companies

Annual Cash Flow Statements for Williams Companies

Quarterly Cash Flow Statements for Williams Companies

Annual Balance Sheets for Williams Companies

Quarterly Balance Sheets for Williams Companies

Annual Metrics and Ratios for Williams Companies

Quarterly Metrics and Ratios for Williams Companies

Frequently Asked Questions About Williams Companies' Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools