Guarantee Of Registered Securities | In connection with the Pride International acquisition, Valaris and Pride entered into a supplemental indenture to the indenture dated as of July 1, 2004, between Pride and the Bank of New York Mellon, as indenture trustee, providing for, among other matters, the full and unconditional guarantee by Valaris of Pride’s 6.875% unsecured senior notes due 2020 and 7.875% unsecured senior notes due 2040 , which had an aggregate outstanding principal balance of $422.9 million as of June 30, 2019 . The Valaris guarantee provides for the unconditional and irrevocable guarantee of the prompt payment, when due, of any amount owed to the holders of the notes. Valaris is also a full and unconditional guarantor of the 7.2% debentures due 2027 issued by Ensco International Incorporated during 1997, which had an aggregate outstanding principal balance of $150.0 million as of June 30, 2019 . Pride and Ensco International Incorporated are 100% owned subsidiaries of Valaris. All guarantees are unsecured obligations of Valaris ranking equal in right of payment with all of its existing and future unsecured and unsubordinated indebtedness. The following tables present the unaudited condensed consolidating statements of operations for the three-month and six-month periods ended June 30, 2019 and 2018 ; the unaudited condensed consolidating statements of comprehensive income (loss) for the three-month and six-month periods ended June 30, 2019 and 2018 ; the condensed consolidating balance sheets as of June 30, 2019 (unaudited) and December 31, 2018 ; and the unaudited condensed consolidating statements of cash flows for the six-month periods ended June 30, 2019 and 2018 , in accordance with Rule 3-10 of Regulation S-X. VALARIS PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS Three Months Ended June 30, 2019 (In millions) (Unaudited) Valaris plc ENSCO International Incorporated Pride International LLC Other Non-Guarantor Subsidiaries of Valaris Consolidating Adjustments Total OPERATING REVENUES $ 19.9 $ 36.1 $ — $ 607.9 $ (80.0 ) $ 583.9 OPERATING EXPENSES Contract drilling (exclusive of depreciation) 18.3 31.8 — 530.2 (80.0 ) 500.3 Loss on impairment — — — 2.5 — 2.5 Depreciation — 4.0 — 153.9 — 157.9 General and administrative 46.4 .1 — 34.7 — 81.2 Total operating expenses 64.7 35.9 — 721.3 (80.0 ) 741.9 EQUITY IN EARNINGS OF ARO — — — .6 — .6 OPERATING INCOME (LOSS) (44.8 ) .2 — (112.8 ) — (157.4 ) OTHER INCOME (EXPENSE), NET 694.9 (15.6 ) (20.3 ) (66.0 ) 4.3 597.3 INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 650.1 (15.4 ) (20.3 ) (178.8 ) 4.3 439.9 INCOME TAX PROVISION — 12.4 — 20.2 — 32.6 EQUITY EARNINGS (LOSSES) IN AFFILIATES, NET OF TAX (244.6 ) 43.2 27.0 — 174.4 — NET INCOME (LOSS) 405.5 15.4 6.7 (199.0 ) 178.7 407.3 NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS — — — (1.8 ) — (1.8 ) NET INCOME (LOSS) ATTRIBUTABLE TO VALARIS $ 405.5 $ 15.4 $ 6.7 $ (200.8 ) $ 178.7 $ 405.5 VALARIS PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS Three Months Ended June 30, 2018 (In millions) (Unaudited) Valaris plc ENSCO International Incorporated Pride International LLC Other Non-Guarantor Subsidiaries of Valaris Consolidating Adjustments Total OPERATING REVENUES $ 12.3 $ 39.8 $ — $ 484.3 $ (77.9 ) $ 458.5 OPERATING EXPENSES Contract drilling (exclusive of depreciation) 13.0 36.2 — 373.0 (77.9 ) 344.3 Depreciation — 3.5 — 117.2 — 120.7 General and administrative 10.3 .1 — 15.7 — 26.1 OPERATING LOSS (11.0 ) — — (21.6 ) — (32.6 ) OTHER EXPENSE, NET (5.1 ) (40.5 ) (19.7 ) (23.5 ) 4.0 (84.8 ) LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES (16.1 ) (40.5 ) (19.7 ) (45.1 ) 4.0 (117.4 ) INCOME TAX PROVISION — 18.6 — 6.1 — 24.7 DISCONTINUED OPERATIONS, NET — — — (8.0 ) — (8.0 ) EQUITY EARNINGS (LOSSES) IN AFFILIATES, NET OF TAX (134.9 ) 28.7 22.6 — 83.6 — NET INCOME (LOSS) (151.0 ) (30.4 ) 2.9 (59.2 ) 87.6 (150.1 ) NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS — — — (.9 ) — (.9 ) NET INCOME (LOSS) ATTRIBUTABLE TO VALARIS $ (151.0 ) $ (30.4 ) $ 2.9 $ (60.1 ) $ 87.6 $ (151.0 ) VALARIS PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS Six Months Ended June 30, 2019 (In millions) (Unaudited) Valaris plc ENSCO International Incorporated Pride International LLC Other Non-Guarantor Subsidiaries of Valaris Consolidating Adjustments Total OPERATING REVENUES $ 31.3 $ 75.6 $ — $ 1,038.3 $ (155.4 ) $ 989.8 OPERATING EXPENSES Contract drilling (exclusive of depreciation) 30.0 67.5 — 890.8 (155.4 ) 832.9 Loss on impairment — — — 2.5 — 2.5 Depreciation — 7.7 — 275.2 — 282.9 General and administrative 61.3 .2 — 49.3 — 110.8 Total operating expenses 91.3 75.4 — 1,217.8 (155.4 ) 1,229.1 EQUITY IN EARNINGS OF ARO — — — .6 — .6 OPERATING INCOME (LOSS) (60.0 ) 0.2 — (178.9 ) — (238.7 ) OTHER INCOME (EXPENSE), NET 678.8 (31.0 ) (40.8 ) (93.3 ) 8.4 522.1 INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 618.8 (30.8 ) (40.8 ) (272.2 ) 8.4 283.4 INCOME TAX PROVISION — 29.0 — 35.1 — 64.1 EQUITY EARNINGS (LOSSES) IN AFFILIATES, NET OF TAX (403.7 ) 75.3 53.1 — 275.3 — NET INCOME (LOSS) 215.1 15.5 12.3 (307.3 ) 283.7 219.3 NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS — — — (4.2 ) — (4.2 ) NET INCOME (LOSS) ATTRIBUTABLE TO VALARIS $ 215.1 $ 15.5 $ 12.3 $ (311.5 ) $ 283.7 $ 215.1 VALARIS PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS Six Months Ended June 30, 2018 (In millions) (Unaudited) Valaris plc ENSCO International Incorporated Pride International LLC Other Non-Guarantor Subsidiaries of Valaris Consolidating Adjustments Total OPERATING REVENUES $ 24.6 $ 80.1 $ — $ 927.8 $ (157.0 ) $ 875.5 OPERATING EXPENSES Contract drilling (exclusive of depreciation) 26.4 72.8 — 727.3 (157.0 ) 669.5 Depreciation — 7.0 — 228.9 — 235.9 General and administrative 20.5 .3 — 33.2 — 54.0 OPERATING LOSS (22.3 ) — — (61.6 ) — (83.9 ) OTHER INCOME (EXPENSE), NET 0.5 (68.5 ) (50.0 ) (56.9 ) 19.4 (155.5 ) LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES (21.8 ) (68.5 ) (50.0 ) (118.5 ) 19.4 (239.4 ) INCOME TAX PROVISION — 22.9 — 20.2 — 43.1 DISCONTINUED OPERATIONS, NET — — — (8.1 ) — (8.1 ) EQUITY EARNINGS (LOSSES) IN AFFILIATES, NET OF TAX (269.3 ) 49.5 46.0 — 173.8 — NET LOSS (291.1 ) (41.9 ) (4.0 ) (146.8 ) 193.2 (290.6 ) NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS — — — (.5 ) — (.5 ) NET LOSS ATTRIBUTABLE TO VALARIS $ (291.1 ) $ (41.9 ) $ (4.0 ) $ (147.3 ) $ 193.2 $ (291.1 ) VALARIS PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) Three Months Ended June 30, 2019 (In millions) (Unaudited) Valaris plc ENSCO International Incorporated Pride International LLC Other Non-Guarantor Subsidiaries of Valaris Consolidating Adjustments Total NET INCOME (LOSS) $ 405.5 $ 15.4 $ 6.7 $ (199.0 ) $ 178.7 $ 407.3 OTHER COMPREHENSIVE INCOME, NET Net change in derivative fair value — (1.6 ) — — — (1.6 ) Reclassification of net losses on derivative instruments from other comprehensive income into net income — 1.8 — — — 1.8 NET OTHER COMPREHENSIVE INCOME — .2 — — — .2 COMPREHENSIVE INCOME (LOSS) 405.5 15.6 6.7 (199.0 ) 178.7 407.5 COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS — — — (1.8 ) — (1.8 ) COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO VALARIS $ 405.5 $ 15.6 $ 6.7 $ (200.8 ) $ 178.7 $ 405.7 VALARIS PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) Three Months Ended June 30, 2018 (In millions) (Unaudited) Valaris plc ENSCO International Incorporated Pride International LLC Other Non-Guarantor Subsidiaries of Valaris Consolidating Adjustments Total NET INCOME (LOSS) $ (151.0 ) $ (30.4 ) $ 2.9 $ (59.2 ) $ 87.6 $ (150.1 ) OTHER COMPREHENSIVE LOSS, NET Net change in derivative fair value — (7.6 ) — — — (7.6 ) Reclassification of net gains on derivative instruments from other comprehensive income into net loss — (.7 ) — — — (.7 ) Other — — — (.2 ) — (.2 ) NET OTHER COMPREHENSIVE LOSS — (8.3 ) — (.2 ) — (8.5 ) COMPREHENSIVE INCOME (LOSS) (151.0 ) (38.7 ) 2.9 (59.4 ) 87.6 (158.6 ) COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS — — — (.9 ) — (.9 ) COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO VALARIS $ (151.0 ) $ (38.7 ) $ 2.9 $ (60.3 ) $ 87.6 $ (159.5 ) VALARIS PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) Six Months Ended June 30, 2019 (In millions) (Unaudited) Valaris plc ENSCO International Incorporated Pride International LLC Other Non-Guarantor Subsidiaries of Valaris Consolidating Adjustments Total NET INCOME (LOSS) $ 215.1 $ 15.5 $ 12.3 $ (307.3 ) $ 283.7 $ 219.3 OTHER COMPREHENSIVE INCOME (LOSS), NET Net change in derivative fair value — (1.6 ) — — — (1.6 ) Reclassification of net gains on derivative instruments from other comprehensive loss to net loss — 3.4 — — — 3.4 Other — — — (.1 ) — (.1 ) NET OTHER COMPREHENSIVE INCOME (LOSS) — 1.8 — (.1 ) — 1.7 COMPREHENSIVE INCOME (LOSS) 215.1 17.3 12.3 (307.4 ) 283.7 221.0 COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS — — — (4.2 ) — (4.2 ) COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO VALARIS $ 215.1 $ 17.3 $ 12.3 $ (311.6 ) $ 283.7 $ 216.8 VALARIS PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE LOSS Six Months Ended June 30, 2018 (In millions) (Unaudited) Valaris plc ENSCO International Incorporated Pride International LLC Other Non-Guarantor Subsidiaries of Valaris Consolidating Adjustments Total NET LOSS $ (291.1 ) $ (41.9 ) $ (4.0 ) $ (146.8 ) $ 193.2 $ (290.6 ) OTHER COMPREHENSIVE LOSS, NET Net change in derivative fair value — (5.7 ) — — — (5.7 ) Reclassification of net gains on derivative instruments from other comprehensive income into net loss — (2.9 ) — — — (2.9 ) Other — — — (.3 ) — (.3 ) NET OTHER COMPREHENSIVE LOSS — (8.6 ) — (.3 ) — (8.9 ) COMPREHENSIVE LOSS (291.1 ) (50.5 ) (4.0 ) (147.1 ) 193.2 (299.5 ) COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS — — — (.5 ) — (.5 ) COMPREHENSIVE LOSS ATTRIBUTABLE TO VALARIS $ (291.1 ) $ (50.5 ) $ (4.0 ) $ (147.6 ) $ 193.2 $ (300.0 ) VALARIS PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEETS June 30, 2019 (In millions) (Unaudited) Valaris plc ENSCO International Incorporated Pride International LLC Other Non-Guarantor Subsidiaries of Valaris Consolidating Adjustments Total ASSETS CURRENT ASSETS Cash and cash equivalents $ 481.7 $ — $ 2.7 $ 474.7 $ — $ 959.1 Short-term investments 135.0 — — — — 135.0 Accounts receivable, net 4.4 23.4 — 600.9 — 628.7 Accounts receivable from affiliates 2,008.3 110.0 1.4 76.5 (2,196.2 ) — Other — 11.5 — 488.2 — 499.7 Total current assets 2,629.4 144.9 4.1 1,640.3 (2,196.2 ) 2,222.5 PROPERTY AND EQUIPMENT, AT COST 1.8 104.7 — 18,366.3 — 18,472.8 Less accumulated depreciation 1.8 75.1 — 2,940.2 — 3,017.1 Property and equipment, net — 29.6 — 15,426.1 — 15,455.7 LONG-TERM NOTES RECEIVABLE FROM ARO — — — 453.1 — 453.1 INVESTMENT IN ARO — — — 139.4 — 139.4 DUE FROM AFFILIATES 2,416.3 — 61.1 2,865.3 (5,342.7 ) — INVESTMENTS IN AFFILIATES 10,259.5 3,789.0 1,253.0 — (15,301.5 ) — OTHER ASSETS 10.3 — — 159.1 — 169.4 $ 15,315.5 $ 3,963.5 $ 1,318.2 $ 20,683.3 $ (22,840.4 ) $ 18,440.1 LIABILITIES AND SHAREHOLDERS' EQUITY CURRENT LIABILITIES Accounts payable and accrued liabilities $ 105.6 $ 14.9 $ 12.7 $ 640.3 $ — $ 773.5 Accounts payable to affiliates 34.5 71.6 27.6 2,062.5 (2,196.2 ) — Current maturities of long-term debt $ 691.9 $ 37.7 $ — $ 395.7 $ — $ 1,125.3 Total current liabilities 832.0 124.2 40.3 3,098.5 (2,196.2 ) 1,898.8 DUE TO AFFILIATES 1,781.6 1,036.3 1,357.7 1,167.1 (5,342.7 ) — LONG-TERM DEBT 2,988.2 111.6 500.3 2,420.0 — 6,020.1 OTHER LIABILITIES (8.4 ) 79.0 — 728.4 — 799.0 VALARIS SHAREHOLDERS' EQUITY (DEFICIT) 9,722.1 2,612.4 (580.1 ) 13,267.7 (15,301.5 ) 9,720.6 NONCONTROLLING INTERESTS — — — 1.6 — 1.6 Total equity (deficit) 9,722.1 2,612.4 (580.1 ) 13,269.3 (15,301.5 ) 9,722.2 $ 15,315.5 $ 3,963.5 $ 1,318.2 $ 20,683.3 $ (22,840.4 ) $ 18,440.1 VALARIS PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEETS December 31, 2018 (In millions) Valaris plc ENSCO International Incorporated Pride International LLC Other Non-Guarantor Subsidiaries of Valaris Consolidating Adjustments Total ASSETS CURRENT ASSETS Cash and cash equivalents $ 199.8 $ — $ 2.7 $ 72.6 $ — $ 275.1 Short-term investments 329.0 — — — — $ 329.0 Accounts receivable, net 7.3 25.4 — 312.0 — 344.7 Accounts receivable from affiliates 1,861.2 171.4 — 131.7 (2,164.3 ) — Other .6 6.0 — 354.3 — 360.9 Total current assets 2,397.9 202.8 2.7 870.6 (2,164.3 ) 1,309.7 PROPERTY AND EQUIPMENT, AT COST 1.8 125.2 — 15,390.0 — 15,517.0 Less accumulated depreciation 1.8 91.3 — 2,807.7 — 2,900.8 Property and equipment, net — 33.9 — 12,582.3 — 12,616.2 DUE FROM AFFILIATES 2,413.8 234.5 125.0 2,715.1 (5,488.4 ) — INVESTMENTS IN AFFILIATES 8,522.6 3,713.7 1,199.9 — (13,436.2 ) — OTHER ASSETS 8.1 — — 89.7 — 97.8 $ 13,342.4 $ 4,184.9 $ 1,327.6 $ 16,257.7 $ (21,088.9 ) $ 14,023.7 LIABILITIES AND SHAREHOLDERS' EQUITY CURRENT LIABILITIES Accounts payable and accrued liabilities $ 85.3 $ 32.0 $ 12.7 $ 398.5 $ — $ 528.5 Accounts payable to affiliates 59.7 139.5 38.2 1,926.9 (2,164.3 ) — Total current liabilities 145.0 171.5 50.9 2,325.4 (2,164.3 ) 528.5 DUE TO AFFILIATES 1,432.0 1,226.9 1,366.5 1,463.0 (5,488.4 ) — LONG-TERM DEBT 3,676.5 149.3 502.6 682.0 — 5,010.4 OTHER LIABILITIES 0.1 64.3 — 331.6 — 396.0 VALARIS SHAREHOLDERS' EQUITY (DEFICIT) 8,088.8 2,572.9 (592.4 ) 11,458.3 (13,436.2 ) 8,091.4 NONCONTROLLING INTERESTS — — — (2.6 ) — (2.6 ) Total equity (deficit) 8,088.8 2,572.9 (592.4 ) 11,455.7 (13,436.2 ) 8,088.8 $ 13,342.4 $ 4,184.9 $ 1,327.6 $ 16,257.7 $ (21,088.9 ) $ 14,023.7 VALARIS PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Six Months Ended June 30, 2019 (In millions) (Unaudited) Valaris plc ENSCO International Incorporated Pride International LLC Other Non-guarantor Subsidiaries of Valaris Consolidating Adjustments Total OPERATING ACTIVITIES Net cash used in operating activities of continuing operations $ (79.9 ) $ (117.5 ) $ (68.6 ) $ (27.4 ) $ — $ (293.4 ) INVESTING ACTIVITIES Rowan cash acquired — — — 931.9 — 931.9 Maturities of short-term investments 339.0 — — — — 339.0 Purchases of short-term investments (145.0 ) — — — (145.0 ) Additions to property and equipment — — — (134.8 ) — (134.8 ) Other 2.5 — — 2.0 — 4.5 Net cash provided by investing activities of continuing operations 196.5 — — 799.1 — 995.6 FINANCING ACTIVITIES Repurchase of common shares (4.2 ) — — — — (4.2 ) Cash dividends paid (4.5 ) — — — — (4.5 ) Debt solicitation fees — — — (8.7 ) — (8.7 ) Other (0.5 ) — — — (0.5 ) Advances from (to) affiliates 174.5 117.5 68.6 (360.6 ) — — Net cash provided by (used in) financing activities 165.3 117.5 68.6 (369.3 ) — (17.9 ) Net cash provided by discontinued operations — — — — — — Effect of exchange rate changes on cash and cash equivalents — — — (.3 ) (.3 ) NET INCREASE IN CASH AND CASH EQUIVALENTS 281.9 — — 402.1 — 684.0 CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD 199.8 — 2.7 72.6 — 275.1 CASH AND CASH EQUIVALENTS, END OF PERIOD $ 481.7 $ — $ 2.7 $ 474.7 $ — $ 959.1 VALARIS PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Six Months Ended June 30, 2018 (In millions) (Unaudited) Valaris plc ENSCO International Incorporated Pride International LLC Other Non-guarantor Subsidiaries of Valaris Consolidating Adjustments Total OPERATING ACTIVITIES Net cash provided by (used in) operating activities of continuing operations $ 28.3 $ (87.8 ) $ (56.6 ) $ 98.1 $ — $ (18.0 ) INVESTING ACTIVITIES Maturities of short-term investments 599.0 — — — — 599.0 Purchases of short-term investments (414.0 ) — — — — (414.0 ) Additions to property and equipment — — — (331.9 ) — (331.9 ) Sale of affiliate debt 479.0 — — — (479.0 ) — Purchase of affiliate debt (552.5 ) — — — 552.5 — Other — — — 2.9 — 2.9 Net cash provided by (used in) investing activities of continuing operations 111.5 — — (329.0 ) 73.5 (144.0 ) FINANCING ACTIVITIES Proceeds from issuance of senior notes 1,000.0 — — — — 1,000.0 Reduction of long-term borrowings (159.9 ) — (537.8 ) — (73.5 ) (771.2 ) Cash dividends paid (9.0 ) — — — — (9.0 ) Debt issuance costs (17.0 ) — — — — (17.0 ) Repurchase of common shares (2.0 ) — — — — (2.0 ) Advances from affiliates (831.5 ) 87.8 584.9 158.8 — — Other — — — (0.5 ) — (0.5 ) Net cash provided by (used in) financing activities (19.4 ) 87.8 47.1 158.3 (73.5 ) 200.3 Net cash provided by discontinued operations — — — 2.5 — 2.5 Effect of exchange rate changes on cash and cash equivalents — — — (.7 ) — (.7 ) NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 120.4 — (9.5 ) (70.8 ) — 40.1 CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD 185.2 — 25.6 234.6 — 445.4 CASH AND CASH EQUIVALENTS, END OF PERIOD $ 305.6 $ — $ 16.1 $ 163.8 $ — $ 485.5 |