XML 24 R81.htm IDEA: XBRL DOCUMENT v3.19.3
Guarantee Of Registered Securities (Condensed Consolidating Statements Of Income) (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Guarantor Obligations [Line Items]        
Revenues $ 551.3 $ 430.9 $ 1,541.1 $ 1,306.4
Contract drilling (exclusive of depreciation) 496.5 327.1 1,329.4 996.6
Loss on impairment 88.2 0.0 90.7 0.0
Depreciation 163.0 120.6 445.9 356.5
General and administrative 36.1 25.1 146.9 79.1
Total operating expenses 783.8 472.8 2,012.9 1,432.2
EQUITY EARNINGS IN AFFILIATES, NET OF TAX (3.7) 0.0 (3.1) 0.0
Operating Income (Loss) (236.2) (41.9) (474.9) (125.8)
OTHER INCOME (EXPENSE), NET 40.2 (77.7) 562.3 (233.2)
LOSS BEFORE INCOME TAXES (196.0) (119.6) 87.4 (359.0)
INCOME TAX PROVISION 1.5 23.3 65.6 66.4
Equity in Earnings of Subsidiaries Net of Tax 0.0   0.0  
DISCONTINUED OPERATIONS, NET     0.0 (8.1)
NET LOSS (197.5) (142.9) 21.8 (433.5)
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS 0.4 (2.1) (3.8) (2.6)
NET LOSS ATTRIBUTABLE TO VALARIS (197.1) (145.0) 18.0 (436.1)
Valaris plc        
Guarantor Obligations [Line Items]        
Revenues 15.7 12.1 47.0 36.7
Contract drilling (exclusive of depreciation) 19.3 15.2 49.3 41.6
Depreciation 0.0 0.0 0.0 0.0
General and administrative 9.7 10.5 71.0 31.0
Total operating expenses 29.0   120.3  
EQUITY EARNINGS IN AFFILIATES, NET OF TAX   (130.8)   (400.1)
Operating Income (Loss) (13.3) (13.6) (73.3) (35.9)
OTHER INCOME (EXPENSE), NET 94.7 (0.6) 773.5 (0.1)
LOSS BEFORE INCOME TAXES 81.4 (14.2) 700.2 (36.0)
INCOME TAX PROVISION 0.0 0.0 0.0 0.0
Equity in Earnings of Subsidiaries Net of Tax (278.5)   (682.2)  
DISCONTINUED OPERATIONS, NET       0.0
NET LOSS (197.1) (145.0) 18.0 (436.1)
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS 0.0 0.0 0.0 0.0
NET LOSS ATTRIBUTABLE TO VALARIS (197.1) (145.0) 18.0 (436.1)
ENSCO International Incorporated        
Guarantor Obligations [Line Items]        
Revenues 53.0 40.7 128.6 120.8
Contract drilling (exclusive of depreciation) 45.3 36.4 112.8 109.2
Depreciation 7.7 3.6 15.4 10.6
General and administrative 0.1 1.9 0.3 2.2
Total operating expenses 53.1   128.5  
EQUITY EARNINGS IN AFFILIATES, NET OF TAX   28.2   77.7
Operating Income (Loss) (0.1) (1.2) 0.1 (1.2)
OTHER INCOME (EXPENSE), NET (5.6) (32.6) (36.6) (101.1)
LOSS BEFORE INCOME TAXES (5.7) (33.8) (36.5) (102.3)
INCOME TAX PROVISION (18.4) 9.5 10.6 32.4
Equity in Earnings of Subsidiaries Net of Tax (40.2)   35.1  
DISCONTINUED OPERATIONS, NET       0.0
NET LOSS (27.5) (15.1) (12.0) (57.0)
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS 0.0 0.0 0.0 0.0
NET LOSS ATTRIBUTABLE TO VALARIS (27.5) (15.1) (12.0) (57.0)
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 0.0 0.0 0.0 0.0
General and administrative 0.0 0.0 0.0 0.0
Total operating expenses 0.0   0.0  
EQUITY EARNINGS IN AFFILIATES, NET OF TAX   23.1   69.1
Operating Income (Loss) 0.0 0.0 0.0 0.0
OTHER INCOME (EXPENSE), NET (20.2) (19.5) (61.0) (69.5)
LOSS BEFORE INCOME TAXES (20.2) (19.5) (61.0) (69.5)
INCOME TAX PROVISION 0.0 0.0 0.0 0.0
Equity in Earnings of Subsidiaries Net of Tax (68.0)   (14.9)  
DISCONTINUED OPERATIONS, NET       0.0
NET LOSS (88.2) 3.6 (75.9) (0.4)
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS 0.0 0.0 0.0 0.0
NET LOSS ATTRIBUTABLE TO VALARIS (88.2) 3.6 (75.9) (0.4)
Other Non-Guarantor Subsidiaries of Valaris        
Guarantor Obligations [Line Items]        
Revenues 588.8 459.2 1,627.1 1,387.0
Contract drilling (exclusive of depreciation) 538.1 356.6 1,428.9 1,083.9
Loss on impairment 88.2   90.7  
Depreciation 155.3 117.0 430.5 345.9
General and administrative 26.3 12.7 75.6 45.9
Total operating expenses 807.9   2,025.7  
EQUITY EARNINGS IN AFFILIATES, NET OF TAX (3.7) 0.0 (3.1) 0.0
Operating Income (Loss) (222.8) (27.1) (401.7) (88.7)
OTHER INCOME (EXPENSE), NET (33.0) (29.0) (126.3) (85.9)
LOSS BEFORE INCOME TAXES (255.8) (56.1) (528.0) (174.6)
INCOME TAX PROVISION 19.9 13.8 55.0 34.0
Equity in Earnings of Subsidiaries Net of Tax 0.0   0.0  
DISCONTINUED OPERATIONS, NET       (8.1)
NET LOSS (275.7) (69.9) (583.0) (216.7)
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS 0.4 (2.1) (3.8) (2.6)
NET LOSS ATTRIBUTABLE TO VALARIS (275.3) (72.0) (586.8) (219.3)
Consolidating Adjustments        
Guarantor Obligations [Line Items]        
Revenues (106.2) (81.1) (261.6) (238.1)
Contract drilling (exclusive of depreciation) (106.2) (81.1) (261.6) (238.1)
Depreciation 0.0 0.0 0.0 0.0
General and administrative 0.0 0.0 0.0 0.0
Total operating expenses (106.2)   (261.6)  
EQUITY EARNINGS IN AFFILIATES, NET OF TAX   79.5   253.3
Operating Income (Loss) 0.0 0.0 0.0 0.0
OTHER INCOME (EXPENSE), NET 4.3 4.0 12.7 23.4
LOSS BEFORE INCOME TAXES 4.3 4.0 12.7 23.4
INCOME TAX PROVISION 0.0 0.0 0.0 0.0
Equity in Earnings of Subsidiaries Net of Tax 386.7   662.0  
DISCONTINUED OPERATIONS, NET       0.0
NET LOSS 391.0 83.5 674.7 276.7
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS 0.0 0.0 0.0 0.0
NET LOSS ATTRIBUTABLE TO VALARIS $ 391.0 $ 83.5 $ 674.7 $ 276.7