XML 63 R111.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Guarantee Of Registered Securities (Condensed Consolidating Statements Of Income) (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Guarantor Obligations [Line Items]                      
Revenues $ 512.1 $ 551.3 $ 583.9 $ 405.9 $ 399.0 $ 430.9 $ 458.5 $ 417.0 $ 2,053.2 $ 1,705.4 $ 1,843.0
Contract drilling (exclusive of depreciation) 476.6 496.5 500.3 332.6 322.8 327.1 344.3 325.2 1,806.0 1,319.4 1,189.5
Loss on impairment 13.3 88.2 2.5 0.0 40.3 0.0 0.0 0.0 104.0 40.3 182.9
Depreciation expense 163.8 163.0 157.9 125.0 122.4 120.6 120.7 115.2 609.7 478.9 444.8
General and administrative 42.0 36.1 81.2 29.6 23.6 25.1 26.1 27.9 188.9 102.7 157.8
Costs and Expenses                 2,708.6 1,941.3 1,975.0
EQUITY IN EARNINGS OF ARO (9.5) (3.7) 0.6 0.0         (12.6) 0.0 0.0
OPERATING LOSS (193.1) (236.2) (157.4) (81.3) (110.1) (41.9) (32.6) (51.3) (668.0) (235.9) (132.0)
Other income (expense), net 41.9 40.2 597.3 (75.2) (69.8) (77.7) (84.8) (70.7) 604.2 (303.0) (64.0)
LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES (151.2) (196.0) 439.9 (156.5) (179.9) (119.6) (117.4) (122.0) (63.8) (538.9) (196.0)
Total provision for income taxes 62.8 1.5 32.6 31.5 23.2 23.3 24.7 18.4 128.4 89.6 109.2
INCOME (LOSS) FROM DISCONTINUED OPERATIONS, NET         0.0 0.0 (8.0) (0.1) 0.0 (8.1) 1.0
Equity in Earnings of Subsidiaries Net of Tax                 0.0 0.0 0.0
NET LOSS (214.0) (197.5) 407.3 (188.0) (203.1) (142.9) (150.1) (140.5) (192.2) (636.6) (304.2)
NET (INCOME) LOSS ATTRIBUTABLE TO NONCONTROLLING INTERESTS (2.0) 0.4 (1.8) (2.4) (0.5) (2.1) (0.9) 0.4 (5.8) (3.1) 0.5
NET LOSS ATTRIBUTABLE TO VALARIS $ (216.0) $ (197.1) $ 405.5 $ (190.4) $ (203.6) $ (145.0) $ (151.0) $ (140.1) (198.0) (639.7) (303.7)
Ensco Plc [Member]                      
Guarantor Obligations [Line Items]                      
Revenues                 56.7 49.5 52.9
Contract drilling (exclusive of depreciation)                 82.6 51.0 50.0
Loss on impairment                 0.0 0.0 0.0
Depreciation expense                 0.1 0.0 0.0
General and administrative                 85.5 46.3 45.4
Costs and Expenses                 168.2    
OPERATING LOSS                 (111.5) (47.8) (42.5)
Other income (expense), net                 723.9 2.7 (6.8)
LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES                 612.4 (45.1) (49.3)
Total provision for income taxes                 0.0 0.0 0.0
INCOME (LOSS) FROM DISCONTINUED OPERATIONS, NET                   0.0 0.0
Equity in Earnings of Subsidiaries Net of Tax                 (810.4) (594.6) (254.4)
NET LOSS                 (198.0) (639.7) (303.7)
NET (INCOME) LOSS ATTRIBUTABLE TO NONCONTROLLING INTERESTS                 0.0 0.0 0.0
NET LOSS ATTRIBUTABLE TO VALARIS                 (198.0) (639.7) (303.7)
ENSCO International Inc. [Member]                      
Guarantor Obligations [Line Items]                      
Revenues                 165.5 155.2 163.3
Contract drilling (exclusive of depreciation)                 147.1 139.5 149.9
Loss on impairment                 0.0 0.0 0.0
Depreciation expense                 17.3 14.2 15.9
General and administrative                 0.4 0.4 50.8
Costs and Expenses                 164.8    
OPERATING LOSS                 0.7 1.1 (53.3)
Other income (expense), net                 (35.7) (135.2) (110.5)
LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES                 (35.0) (134.1) (163.8)
Total provision for income taxes                 39.8 43.3 45.0
INCOME (LOSS) FROM DISCONTINUED OPERATIONS, NET                   0.0 0.0
Equity in Earnings of Subsidiaries Net of Tax                 47.8 121.8 129.6
NET LOSS                 (27.0) (55.6) (79.2)
NET (INCOME) LOSS ATTRIBUTABLE TO NONCONTROLLING INTERESTS                 0.0 0.0 0.0
NET LOSS ATTRIBUTABLE TO VALARIS                 (27.0) (55.6) (79.2)
Pride International Inc. [Member]                      
Guarantor Obligations [Line Items]                      
Revenues                 0.0 0.0 0.0
Contract drilling (exclusive of depreciation)                 0.0 0.0 0.0
Loss on impairment                 0.0 0.0 0.0
Depreciation expense                 0.0 0.0 0.0
General and administrative                 0.0 0.0 0.0
Costs and Expenses                 0.0    
OPERATING LOSS                 0.0 0.0 0.0
Other income (expense), net                 (80.8) (89.0) (71.7)
LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES                 (80.8) (89.0) (71.7)
Total provision for income taxes                 0.0 0.0 0.0
INCOME (LOSS) FROM DISCONTINUED OPERATIONS, NET                   0.0 0.0
Equity in Earnings of Subsidiaries Net of Tax                 25.0 93.3 84.2
NET LOSS                 (55.8) 4.3 12.5
NET (INCOME) LOSS ATTRIBUTABLE TO NONCONTROLLING INTERESTS                 0.0 0.0 0.0
NET LOSS ATTRIBUTABLE TO VALARIS                 (55.8) 4.3 12.5
Other Non-Guarantor Subsidiaries Of Ensco [Member]                      
Guarantor Obligations [Line Items]                      
Revenues                 2,168.9 1,802.8 1,941.2
Contract drilling (exclusive of depreciation)                 1,914.2 1,431.0 1,304.0
Loss on impairment                 104.0 40.3 182.9
Depreciation expense                 592.3 464.7 428.9
General and administrative                 103.0 56.0 61.6
Costs and Expenses                 2,713.5    
EQUITY IN EARNINGS OF ARO                 (12.6)    
OPERATING LOSS                 (557.2) (189.2) (36.2)
Other income (expense), net                 (20.2) (109.0) 110.5
LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES                 (577.4) (298.2) 74.3
Total provision for income taxes                 88.6 46.3 64.2
INCOME (LOSS) FROM DISCONTINUED OPERATIONS, NET                   (8.1) 1.0
Equity in Earnings of Subsidiaries Net of Tax                 0.0 0.0 0.0
NET LOSS                 (666.0) (352.6) 11.1
NET (INCOME) LOSS ATTRIBUTABLE TO NONCONTROLLING INTERESTS                 (5.8) (3.1) 0.5
NET LOSS ATTRIBUTABLE TO VALARIS                 (671.8) (355.7) 11.6
Consolidating Adjustments [Member]                      
Guarantor Obligations [Line Items]                      
Revenues                 (337.9) (302.1) (314.4)
Contract drilling (exclusive of depreciation)                 (337.9) (302.1) (314.4)
Loss on impairment                 0.0 0.0 0.0
Depreciation expense                 0.0 0.0 0.0
General and administrative                 0.0 0.0 0.0
Costs and Expenses                 (337.9)    
OPERATING LOSS                 0.0 0.0 0.0
Other income (expense), net                 17.0 27.5 14.5
LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES                 17.0 27.5 14.5
Total provision for income taxes                 0.0 0.0 0.0
INCOME (LOSS) FROM DISCONTINUED OPERATIONS, NET                   0.0 0.0
Equity in Earnings of Subsidiaries Net of Tax                 737.6 379.5 40.6
NET LOSS                 754.6 407.0 55.1
NET (INCOME) LOSS ATTRIBUTABLE TO NONCONTROLLING INTERESTS                 0.0 0.0 0.0
NET LOSS ATTRIBUTABLE TO VALARIS                 $ 754.6 $ 407.0 $ 55.1