Data is not available at this time.
The Williams Companies, Inc. is a leading energy infrastructure firm specializing in midstream operations across the United States. Its diversified portfolio spans natural gas transmission, gathering, processing, and fractionation, supported by an extensive network of 30,000 miles of pipelines and 29 processing facilities. The company operates through four key segments—Transmission & Gulf of Mexico, Northeast G&P, West, and Gas & NGL Marketing Services—each targeting strategic basins like the Marcellus, Utica, and Permian. Williams leverages its scale and integrated assets to provide critical services to utilities, producers, and industrial customers, positioning itself as a backbone of North American energy logistics. Its ownership of high-demand infrastructure, such as the Transco pipeline, ensures stable cash flows and competitive moats in regulated and fee-based markets. The firm’s focus on low-carbon initiatives, including renewable natural gas partnerships, aligns with evolving sector trends while reinforcing its long-term relevance.
Williams reported FY revenue of €10.75 billion, with net income of €2.23 billion, reflecting robust profitability in its fee-based midstream operations. Operating cash flow of €4.97 billion underscores efficient capital deployment, though capex of €2.68 billion indicates ongoing infrastructure investments. The diluted EPS of €1.82 demonstrates consistent earnings generation, supported by contractual revenue streams and volume growth in key basins.
The company’s earnings are anchored in long-term contracts and regulated tariffs, providing visibility into cash flows. Its capital efficiency is evident in the balance between growth investments (€2.68 billion capex) and shareholder returns, with a dividend payout ratio aligned with midstream sector norms. Debt levels, however, warrant monitoring given the €27.08 billion total debt against €60 million cash.
Williams maintains a leveraged but manageable balance sheet, with €27.08 billion in total debt against a €63.92 billion market cap. Liquidity is supported by €4.97 billion operating cash flow, though minimal cash reserves (€60 million) highlight reliance on cash generation. The firm’s investment-grade credit profile and asset-backed debt structure mitigate refinancing risks.
Growth is driven by organic projects like Transco expansions and Northeast G&P capacity additions, targeting volume upside in gas-heavy regions. The dividend (€1.75/share) reflects a commitment to returning capital, with a yield competitive within the midstream peer group. Future increases will likely hinge on cash flow growth and disciplined reinvestment.
At a €63.92 billion market cap, Williams trades at a premium reflective of its infrastructure quality and growth potential. The 1.08 beta suggests moderate volatility, with valuations pricing in stable demand for gas infrastructure amid energy transition trends. Investors appear to reward its predictable cash flows and strategic asset footprint.
Williams’ competitive edge lies in its irreplaceable pipeline networks and regulatory moats, particularly in the Northeast and Gulf Coast. The outlook remains positive, with gas demand resilience and RNG projects offering growth avenues. Risks include regulatory shifts and decarbonization pressures, but its infrastructure-critical role underpins long-term stability.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |