XML 93 R81.htm IDEA: XBRL DOCUMENT v3.19.2
Guarantee Of Registered Securities (Condensed Consolidating Statements Of Income) (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Guarantor Obligations [Line Items]        
Revenues $ 583.9 $ 458.5 $ 989.8 $ 875.5
Contract drilling (exclusive of depreciation) 500.3 344.3 832.9 669.5
Asset Impairment Charges 2.5 0.0 2.5 0.0
Depreciation expense 157.9 120.7 282.9 235.9
General and administrative 81.2 26.1 110.8 54.0
Costs and Expenses 741.9 491.1 1,229.1 959.4
EQUITY EARNINGS IN AFFILIATES, NET OF TAX 0.6 0.0 0.6 0.0
Operating Income (Loss) (157.4) (32.6) (238.7) (83.9)
OTHER INCOME (EXPENSE), NET 597.3 (84.8) 522.1 (155.5)
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 439.9 (117.4) 283.4 (239.4)
INCOME TAX PROVISION 32.6 24.7 64.1 43.1
Equity in Earnings of Subsidiaries Net of Tax 0.0   0.0  
DISCONTINUED OPERATIONS, NET 0.0 (8.0) 0.0 (8.1)
NET INCOME (LOSS) 407.3 (150.1) 219.3 (290.6)
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS (1.8) (0.9) (4.2) (0.5)
NET INCOME (LOSS) ATTRIBUTABLE TO VALARIS 405.5 (151.0) 215.1 (291.1)
Valaris plc        
Guarantor Obligations [Line Items]        
Revenues 19.9 12.3 31.3 24.6
Contract drilling (exclusive of depreciation) 18.3 13.0 30.0 26.4
Depreciation expense 0.0 0.0 0.0 0.0
General and administrative 46.4 10.3 61.3 20.5
Costs and Expenses 64.7   91.3  
EQUITY EARNINGS IN AFFILIATES, NET OF TAX   (134.9)   (269.3)
Operating Income (Loss) (44.8) (11.0) (60.0) (22.3)
OTHER INCOME (EXPENSE), NET 694.9 (5.1) 678.8 0.5
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 650.1 (16.1) 618.8 (21.8)
INCOME TAX PROVISION 0.0 0.0 0.0 0.0
Equity in Earnings of Subsidiaries Net of Tax (244.6)   (403.7)  
DISCONTINUED OPERATIONS, NET   0.0   0.0
NET INCOME (LOSS) 405.5 (151.0) 215.1 (291.1)
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS 0.0 0.0 0.0 0.0
NET INCOME (LOSS) ATTRIBUTABLE TO VALARIS 405.5 (151.0) 215.1 (291.1)
ENSCO International Incorporated        
Guarantor Obligations [Line Items]        
Revenues 36.1 39.8 75.6 80.1
Contract drilling (exclusive of depreciation) 31.8 36.2 67.5 72.8
Depreciation expense 4.0 3.5 7.7 7.0
General and administrative 0.1 0.1 0.2 0.3
Costs and Expenses 35.9   75.4  
EQUITY EARNINGS IN AFFILIATES, NET OF TAX   28.7   49.5
Operating Income (Loss) 0.2 0.0 0.2 0.0
OTHER INCOME (EXPENSE), NET (15.6) (40.5) (31.0) (68.5)
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES (15.4) (40.5) (30.8) (68.5)
INCOME TAX PROVISION 12.4 18.6 29.0 22.9
Equity in Earnings of Subsidiaries Net of Tax 43.2   75.3  
DISCONTINUED OPERATIONS, NET   0.0   0.0
NET INCOME (LOSS) 15.4 (30.4) 15.5 (41.9)
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS 0.0 0.0 0.0 0.0
NET INCOME (LOSS) ATTRIBUTABLE TO VALARIS 15.4 (30.4) 15.5 (41.9)
Pride International LLC        
Guarantor Obligations [Line Items]        
Revenues 0.0 0.0 0.0 0.0
Contract drilling (exclusive of depreciation) 0.0 0.0 0.0 0.0
Depreciation expense 0.0 0.0 0.0 0.0
General and administrative 0.0 0.0 0.0 0.0
Costs and Expenses 0.0   0.0  
EQUITY EARNINGS IN AFFILIATES, NET OF TAX   22.6   46.0
Operating Income (Loss) 0.0 0.0 0.0 0.0
OTHER INCOME (EXPENSE), NET (20.3) (19.7) (40.8) (50.0)
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES (20.3) (19.7) (40.8) (50.0)
INCOME TAX PROVISION 0.0 0.0 0.0 0.0
Equity in Earnings of Subsidiaries Net of Tax 27.0   53.1  
DISCONTINUED OPERATIONS, NET   0.0   0.0
NET INCOME (LOSS) 6.7 2.9 12.3 (4.0)
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS 0.0 0.0 0.0 0.0
NET INCOME (LOSS) ATTRIBUTABLE TO VALARIS 6.7 2.9 12.3 (4.0)
Other Non-Guarantor Subsidiaries of Valaris        
Guarantor Obligations [Line Items]        
Revenues 607.9 484.3 1,038.3 927.8
Contract drilling (exclusive of depreciation) 530.2 373.0 890.8 727.3
Asset Impairment Charges 2.5   2.5  
Depreciation expense 153.9 117.2 275.2 228.9
General and administrative 34.7 15.7 49.3 33.2
Costs and Expenses 721.3   1,217.8  
EQUITY EARNINGS IN AFFILIATES, NET OF TAX 0.6 0.0 0.6 0.0
Operating Income (Loss) (112.8) (21.6) (178.9) (61.6)
OTHER INCOME (EXPENSE), NET (66.0) (23.5) (93.3) (56.9)
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES (178.8) (45.1) (272.2) (118.5)
INCOME TAX PROVISION 20.2 6.1 35.1 20.2
Equity in Earnings of Subsidiaries Net of Tax 0.0   0.0  
DISCONTINUED OPERATIONS, NET   (8.0)   (8.1)
NET INCOME (LOSS) (199.0) (59.2) (307.3) (146.8)
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS (1.8) (0.9) (4.2) (0.5)
NET INCOME (LOSS) ATTRIBUTABLE TO VALARIS (200.8) (60.1) (311.5) (147.3)
Consolidating Adjustments        
Guarantor Obligations [Line Items]        
Revenues (80.0) (77.9) (155.4) (157.0)
Contract drilling (exclusive of depreciation) (80.0) (77.9) (155.4) (157.0)
Depreciation expense 0.0 0.0 0.0 0.0
General and administrative 0.0 0.0 0.0 0.0
Costs and Expenses (80.0)   (155.4)  
EQUITY EARNINGS IN AFFILIATES, NET OF TAX   83.6   173.8
Operating Income (Loss) 0.0 0.0 0.0 0.0
OTHER INCOME (EXPENSE), NET 4.3 4.0 8.4 19.4
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 4.3 4.0 8.4 19.4
INCOME TAX PROVISION 0.0 0.0 0.0 0.0
Equity in Earnings of Subsidiaries Net of Tax 174.4   275.3  
DISCONTINUED OPERATIONS, NET   0.0   0.0
NET INCOME (LOSS) 178.7 87.6 283.7 193.2
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS 0.0 0.0 0.0 0.0
NET INCOME (LOSS) ATTRIBUTABLE TO VALARIS $ 178.7 $ 87.6 $ 283.7 $ 193.2