| Debt
|
|
|
|
|
|
|
2012 | 2011 | 2010 | |||||||||
Net income attributable to Ensco | $1,169.7 | $600.4 | $579.5 | ||||||||
Net income allocated to non-vested share awards | (12.3 | ) | (6.9 | ) | (7.4 | ) | |||||
Net income attributable to Ensco shares | $1,157.4 | $593.5 | $572.1 |
2012 | 2011 | 2010 | ||||||
Weighted-average shares - basic | 229.4 | 192.2 | 141.0 | |||||
Potentially dilutive share options | .3 | .4 | — | |||||
Weighted-average shares - diluted | 229.7 | 192.6 | 141.0 |
2012 | 2011 | 2010 | |||||||||
Income from continuing operations | $ | 1,222.2 | $ | 607.8 | $ | 556.9 | |||||
Income from continuing operations attributable to noncontrolling interests | (7.0 | ) | (5.2 | ) | (5.4 | ) | |||||
Income from continuing operations attributable to Ensco | $ | 1,215.2 | $ | 602.6 | $ | 551.5 |
2012 | 2011 | 2010 | |||||||||
(Loss) income from discontinued operations | $ | (45.5 | ) | $ | (2.2 | ) | $ | 29.0 | |||
Income from discontinued operations attributable to noncontrolling interests | — | — | (1.0 | ) | |||||||
(Loss) income from discontinued operations attributable to Ensco | $ | (45.5 | ) | $ | (2.2 | ) | $ | 28.0 |
|
Amounts Recognized as of Merger Date | Measurement Period Adjustments(1) | Estimated Fair Value | |||||||||
Assets: | |||||||||||
Cash and cash equivalents | $ | 147.0 | $ | — | $ | 147.0 | |||||
Accounts receivable(2) | 371.3 | 38.1 | 409.4 | ||||||||
Other current assets | 150.9 | 32.7 | 183.6 | ||||||||
Property and equipment | 6,758.8 | (9.4 | ) | 6,749.4 | |||||||
Other assets | 343.7 | 27.8 | 371.5 | ||||||||
Liabilities: | |||||||||||
Accounts payable and accrued liabilities and other | 539.8 | 60.6 | 600.4 | ||||||||
Debt | 2,436.0 | — | 2,436.0 | ||||||||
Deferred income tax liabilities | 19.0 | (.1 | ) | 18.9 | |||||||
Other liabilities | 319.8 | 7.7 | 327.5 | ||||||||
Net assets acquired | 4,457.1 | 21.0 | 4,478.1 | ||||||||
Less merger consideration | 7,415.9 | — | 7,415.9 | ||||||||
Goodwill | $ | 2,958.8 | $ | (21.0 | ) | $ | 2,937.8 |
(1) | In the second quarter of 2012, we completed our evaluation of the purchase price allocation. As a result, during 2012, we made adjustments to the estimated fair value of certain assets and liabilities with a corresponding net adjustment to goodwill amounting to $21.0 million, which are reflected in the amounts noted above. The measurement period adjustments were recorded to reflect new information obtained about facts and circumstances existing as of the Merger Date and did not result from subsequent intervening events. These adjustments primarily related to inventory, contingencies and income taxes and did not have a material impact on our previously reported financial position or results of operations subsequent to the Merger Date; however, we have retrospectively revised our 2011 consolidated financial statements to reflect these adjustments as if they were recorded as of the Merger Date. |
(2) | Gross contractual amounts receivable totaled $466.7 million as of the Merger Date. |
(In millions, except per share amounts) | Year Ended | ||||||
December 31, | |||||||
2011* | 2010 | ||||||
Revenues | $ | 3,451.8 | $ | 3,157.2 | |||
Net income | 604.8 | 805.9 | |||||
Earnings per share - basic | 2.61 | 3.50 | |||||
Earnings per share - diluted | 2.60 | 3.49 |
|
Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | ||||||||||||
As of December 31, 2012 | |||||||||||||||
Supplemental executive retirement plan assets | $ | 29.8 | $ | — | $ | — | $ | 29.8 | |||||||
Derivatives, net | — | 5.2 | — | 5.2 | |||||||||||
Total financial assets | $ | 29.8 | $ | 5.2 | $ | — | $ | 35.0 | |||||||
As of December 31, 2011 | |||||||||||||||
Hercules Offshore, Inc. common stock | $ | 32.2 | $ | — | $ | — | $ | 32.2 | |||||||
Supplemental executive retirement plan assets | 25.6 | — | — | $ | 25.6 | ||||||||||
Total financial assets | $ | 57.8 | $ | — | $ | — | $ | 57.8 | |||||||
Derivatives, net | $ | — | $ | 7.1 | $ | — | $ | 7.1 | |||||||
Total financial liabilities | $ | — | $ | 7.1 | $ | — | $ | 7.1 |
December 31, 2012 | December 31, 2011 | |||||||||||||||
Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | |||||||||||||
4.70% Senior notes due 2021 | $ | 1,474.7 | $ | 1,715.6 | $ | 1,472.2 | $ | 1,565.8 | ||||||||
6.875% Senior notes due 2020 | 1,040.6 | 1,138.3 | 1,055.8 | 1,042.7 | ||||||||||||
3.25% Senior notes due 2016 | 995.1 | 1,068.9 | 993.5 | 1,016.5 | ||||||||||||
8.50% Senior notes due 2019 | 616.4 | 661.7 | 631.7 | 615.3 | ||||||||||||
7.875% Senior notes due 2040 | 383.8 | 423.9 | 385.0 | 381.9 | ||||||||||||
7.20% Debentures due 2027 | 149.0 | 193.2 | 149.0 | 167.2 | ||||||||||||
4.33% MARAD bonds, including current maturities, due 2016 | 112.3 | 121.6 | 146.7 | 156.4 | ||||||||||||
6.36% MARAD bonds, including current maturities, due 2015 | 38.0 | 48.7 | 50.7 | 64.0 | ||||||||||||
4.65% MARAD bonds, including current maturities, due 2020 | 36.0 | 43.9 | 40.5 | 49.6 | ||||||||||||
Total | $ | 4,845.9 | $ | 5,415.8 | $ | 4,925.1 | $ | 5,059.4 |
|
2012 | 2011 | |||||||
Drilling rigs and equipment | $ | 13,499.4 | $ | 12,672.6 | ||||
Other | 89.1 | 92.7 | ||||||
Work in progress | 2,148.6 | 1,718.1 | ||||||
$ | 15,737.1 | $ | 14,483.4 |
|
2012 | 2011 | |||||||
4.70% Senior notes due 2021 | $ | 1,474.7 | $ | 1,472.2 | ||||
6.875% Senior notes due 2020 | 1,040.6 | 1,055.8 | ||||||
3.25% Senior notes due 2016 | 995.1 | 993.5 | ||||||
8.50% Senior notes due 2019 | 616.4 | 631.7 | ||||||
7.875% Senior notes due 2040 | 383.8 | 385.0 | ||||||
7.20% Debentures due 2027 | 149.0 | 149.0 | ||||||
4.33% MARAD bonds due 2016 | 112.3 | 146.7 | ||||||
6.36% MARAD bonds due 2015 | 38.0 | 50.7 | ||||||
4.65% MARAD bonds due 2020 | 36.0 | 40.5 | ||||||
Commercial paper | — | 125.0 | ||||||
Total debt | 4,845.9 | 5,050.1 | ||||||
Less current maturities | (47.5 | ) | (172.5 | ) | ||||
Total long-term debt | $ | 4,798.4 | $ | 4,877.6 |
2013 | $ | 47.5 | ||
2014 | 47.5 | |||
2015 | 47.5 | |||
2016 | 1,019.7 | |||
2017 | 4.5 | |||
Thereafter | 3,363.5 | |||
Total | $ | 4,530.2 |
|
Derivative Assets | Derivative Liabilities | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Derivatives Designated as Hedging Instruments | |||||||||||||||
Foreign currency forward contracts - current(1) | $ | 5.0 | $ | .2 | $ | .3 | $ | 7.1 | |||||||
Foreign currency forward contracts - non-current(2) | .5 | .1 | — | .1 | |||||||||||
5.5 | .3 | .3 | 7.2 | ||||||||||||
Derivatives not Designated as Hedging Instruments | |||||||||||||||
Foreign currency forward contracts - current(1) | .2 | — | .2 | .2 | |||||||||||
.2 | — | .2 | .2 | ||||||||||||
Total | $ | 5.7 | $ | .3 | $ | .5 | $ | 7.4 |
(1) | Derivative assets and liabilities that have maturity dates equal to or less than 12 months from the respective balance sheet dates were included in other current assets and accrued liabilities and other, respectively, on our consolidated balance sheets. |
(2) | Derivative assets and liabilities that have maturity dates greater than 12 months from the respective balance sheet dates were included in other assets, net, and other liabilities, respectively, on our consolidated balance sheets. |
Gain Recognized in Other Comprehensive Income ("OCI") on Derivatives (Effective Portion) | (Loss) Gain Reclassified from AOCI into Income (Effective Portion) | (Loss) Gain Recognized in Income on Derivatives (Ineffective Portion and Amount Excluded from Effectiveness Testing)(1) | |||||||||||||||||||||||||||||||||
2012 | 2011 | 2010 | 2012 | 2011 | 2010 | 2012 | 2011 | 2010 | |||||||||||||||||||||||||||
Interest rate lock contracts(2) | $ | — | $ | — | $ | — | $ | (.5 | ) | $ | (.5 | ) | $ | (.6 | ) | $ | — | $ | — | $ | — | ||||||||||||||
Foreign currency forward contracts(3) | 8.7 | .1 | 7.6 | .5 | 6.0 | 2.3 | (.3 | ) | .3 | .3 | |||||||||||||||||||||||||
Total | $ | 8.7 | $ | .1 | $ | 7.6 | $ | — | $ | 5.5 | $ | 1.7 | $ | (.3 | ) | $ | .3 | $ | .3 |
(1) | Gains and losses recognized in income for ineffectiveness and amounts excluded from effectiveness testing were included in other, net, in our consolidated statements of income. |
(2) | Gains and losses on derivatives reclassified from AOCI into income (effective portion) were included in interest expense in our consolidated statements of income. |
(3) | Gains and losses on derivatives reclassified from AOCI into income (effective portion) were included in contract drilling expense and depreciation expense in our consolidated statements of income. |
Net unrealized gains to be reclassified to contract drilling expense | $ | 2.1 | ||
Net realized gains to be reclassified to depreciation expense | .6 | |||
Net realized (losses) to be reclassified to interest expense | (.4 | ) | ||
Net gains to be reclassified to earnings | $ | 2.3 |
|
2012 | 2011 | 2010 | |||||||||
Contract drilling | $ | 17.1 | $ | 17.0 | $ | 17.2 | |||||
General and administrative | 24.8 | 21.5 | 13.9 | ||||||||
Non-vested share award related compensation expense included in operating expenses | 41.9 | 38.5 | 31.1 | ||||||||
Tax benefit | (7.0 | ) | (6.9 | ) | (6.3 | ) | |||||
Total non-vested share award related compensation expense included in net income | $ | 34.9 | $ | 31.6 | $ | 24.8 |
2012 | 2011 | 2010 | |||||||||
Weighted-average grant-date fair value of | |||||||||||
non-vested share awards granted (per share) | $ | 48.32 | $ | 52.50 | $ | 35.81 | |||||
Total fair value of non-vested share awards | |||||||||||
vested during the period (in millions) | $ | 42.5 | $ | 41.0 | $ | 22.1 |
Shares | Weighted-Average Grant-Date Fair Value | |||||
Non-vested as of December 31, 2011 | 2,376 | $ | 46.69 | |||
Granted | 1,204 | 48.32 | ||||
Vested | (829 | ) | 51.10 | |||
Forfeited | (260 | ) | 48.66 | |||
Non-vested as of December 31, 2012 | 2,491 | $ | 46.52 |
2012 | 2011 | 2010 | |||||||||
Contract drilling | $ | — | $ | — | $ | .7 | |||||
General and administrative | 1.6 | 2.5 | 2.8 | ||||||||
Option related compensation expense included in operating expenses | 1.6 | 2.5 | 3.5 | ||||||||
Tax benefit | (.3 | ) | (.5 | ) | (.6 | ) | |||||
Total option related compensation expense included in net income | $ | 1.3 | $ | 2.0 | $ | 2.9 |
2011 | 2010 | |||||
Risk-free interest rate | 1.4 | % | 1.8 | % | ||
Expected term (in years) | 3.7 | 4.0 | ||||
Expected volatility | 50.2 | % | 53.1 | % | ||
Dividend yield | 2.6 | % | 4.1 | % |
Shares | Weighted-Average Exercise Price | Weighted-Average Contractual Term | Intrinsic Value | ||||||||||
Outstanding as of December 31, 2011 | 2,289 | $ | 42.78 | ||||||||||
Granted | — | — | |||||||||||
Exercised | (939 | ) | 38.00 | ||||||||||
Forfeited | — | — | |||||||||||
Expired | (4 | ) | 52.61 | ||||||||||
Outstanding as of December 31, 2012 | 1,346 | $ | 46.05 | 3.2 | $ | 18,240 | |||||||
Exercisable as of December 31, 2012 | 1,241 | $ | 45.93 | 3.0 | $ | 17,005 |
2012 | 2011 | 2010 | |||||||||
Weighted-average grant-date fair value of options granted (per share) | $ | — | $ | 19.05 | $ | 11.05 | |||||
Intrinsic value of options exercised during the year (in millions) | $ | 17.8 | $ | 17.2 | $ | .4 |
Options Outstanding | Options Exercisable | |||||||||
Number | Weighted-Average Remaining | Weighted-Average | Number | Weighted-Average | ||||||
Exercise Prices | Outstanding | Contractual Life | Exercise Price | Exercisable | Exercise Price | |||||
$18.87 - $40.99 | 387 | 4.6 years | $32.90 | 349 | $32.73 | |||||
41.18 - 50.09 | 368 | 3.6 years | 43.08 | 368 | 43.08 | |||||
50.28 - 55.34 | 295 | 2.5 years | 52.27 | 228 | 51.52 | |||||
57.38 - 60.74 | 296 | 1.4 years | 60.71 | 296 | 60.71 | |||||
1,346 | 3.2 years | $46.05 | 1,241 | $45.93 |
|
Floaters | $3,081.4 | ||
Jackups | 192.6 | ||
Total | $3,274.0 |
December 31, 2012 | December 31, 2011 | |||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||||||||||||
Drilling contract intangible assets | ||||||||||||||||||||||||
Balance, beginning of period | $ | 209.0 | $ | (36.4 | ) | $ | 172.6 | $ | 209.0 | $ | — | $ | 209.0 | |||||||||||
Amortization | — | (51.9 | ) | (51.9 | ) | — | (36.4 | ) | (36.4 | ) | ||||||||||||||
Balance, end of period | $ | 209.0 | $ | (88.3 | ) | $ | 120.7 | $ | 209.0 | $ | (36.4 | ) | $ | 172.6 | ||||||||||
Drilling contract intangible liabilities | ||||||||||||||||||||||||
Balance, beginning of period | $ | 278.0 | $ | (92.8 | ) | $ | 185.2 | $ | 278.0 | $ | — | $ | 278.0 | |||||||||||
Amortization | — | (67.2 | ) | (67.2 | ) | — | (92.8 | ) | (92.8 | ) | ||||||||||||||
Balance, end of period | $ | 278.0 | $ | (160.0 | ) | $ | 118.0 | $ | 278.0 | $ | (92.8 | ) | $ | 185.2 |
2013 | $ | 6.6 | ||
2014 | (4.3 | ) | ||
2015 | (4.5 | ) | ||
2016 | (0.8 | ) | ||
2017 | .3 | |||
Thereafter | — | |||
Total | $ | (2.7 | ) |
|
2012 | 2011 | 2010 | |||||||||
Current income tax expense: | |||||||||||
U.S. | $ | 42.8 | $ | 40.7 | $ | 9.5 | |||||
Non-U.S. | 183.6 | 94.2 | 71.0 | ||||||||
226.4 | 134.9 | 80.5 | |||||||||
Deferred income tax expense (benefit): | |||||||||||
U.S. | 32.0 | (14.8 | ) | 15.2 | |||||||
Non-U.S. | (14.0 | ) | (4.7 | ) | 1.5 | ||||||
18.0 | (19.5 | ) | 16.7 | ||||||||
Total income tax expense | $ | 244.4 | $ | 115.4 | $ | 97.2 |
2012 | 2011 | |||||||
Deferred tax assets: | ||||||||
Foreign tax credits | $ | 173.4 | $ | 92.6 | ||||
Premium on long-term debt | 124.0 | 135.7 | ||||||
Net operating loss carryforwards | 87.8 | 193.1 | ||||||
Employee benefits, including share-based compensation | 33.4 | 33.3 | ||||||
Deferred revenue | 22.7 | 32.0 | ||||||
Other | 24.5 | 29.1 | ||||||
Total deferred tax assets | 465.8 | 515.8 | ||||||
Valuation allowance | (227.1 | ) | (224.7 | ) | ||||
Net deferred tax assets | 238.7 | 291.1 | ||||||
Deferred tax liabilities: | ||||||||
Property and equipment | (472.9 | ) | (493.6 | ) | ||||
Intercompany transfers of property | (32.2 | ) | (38.8 | ) | ||||
Deferred costs | (20.9 | ) | (36.6 | ) | ||||
Other | (31.3 | ) | (25.2 | ) | ||||
Total deferred tax liabilities | (557.3 | ) | (594.2 | ) | ||||
Net deferred tax liability | $ | (318.6 | ) | $ | (303.1 | ) | ||
Net current deferred tax asset | $ | 13.8 | $ | 10.4 | ||||
Net noncurrent deferred tax liability | (332.4 | ) | (313.5 | ) | ||||
Net deferred tax liability | $ | (318.6 | ) | $ | (303.1 | ) |
2012 | 2011 | 2010 | ||||||
U.K. statutory income tax rate | 24.5 | % | 26.5 | % | 28.0 | % | ||
Non-U.K. taxes | (15.5 | ) | (19.6 | ) | (18.9 | ) | ||
Amortization of net deferred charges associated with intercompany rig sales | .6 | 1.0 | 2.6 | |||||
Income taxes associated with restructuring transactions | 3.5 | — | — | |||||
Valuation allowance | 2.6 | 6.8 | 1.6 | |||||
Net expense (benefit) associated with uncertain tax positions and other adjustments relating to prior years | 1.0 | .8 | (.5 | ) | ||||
Other | — | .4 | 2.1 | |||||
Effective income tax rate | 16.7 | % | 15.9 | % | 14.9 | % |
2012 | 2011 | |||||||
Balance, beginning of year | $ | 53.6 | $ | 13.7 | ||||
Unrecognized tax benefits assumed in the Merger | — | 34.8 | ||||||
Increases in unrecognized tax benefits as a result of tax positions taken during the current year | 60.7 | 1.9 | ||||||
Increases in unrecognized tax benefits as a result of tax positions taken during prior years | 21.3 | 6.1 | ||||||
Decreases in unrecognized tax benefits as a result of tax positions taken during prior years | (.4 | ) | — | |||||
Settlements with taxing authorities | (4.1 | ) | — | |||||
Lapse of applicable statutes of limitations | (20.8 | ) | (2.0 | ) | ||||
Impact of foreign currency exchange rates | .4 | (.9 | ) | |||||
Balance, end of year | $ | 110.7 | $ | 53.6 |
|
Rig | Date of Rig Sale | Segment(1) | Net Proceeds | Net Book Value(2) | Pre-tax Gain/(Loss)(3) | |||||||||||
ENSCO 5003 | December 2012 | Floaters | $ | 68.2 | $ | 89.4 | $ | (21.2 | ) | |||||||
Pride Hawaii | October 2012 | Jackups | 18.8 | 16.8 | 2.0 | |||||||||||
ENSCO I | September 2012 | Other | 4.5 | 12.3 | (7.8 | ) | ||||||||||
ENSCO 61 | June 2012 | Jackups | 31.7 | 19.6 | 12.1 | |||||||||||
ENSCO 59 | May 2012 | Jackups | 22.8 | 21.9 | .9 | |||||||||||
ENSCO 95 | June 2011 | Jackups | 41.5 | 28.8 | 12.7 | |||||||||||
ENSCO 60 | November 2010 | Jackups | 25.7 | 20.0 | 5.7 | |||||||||||
ENSCO 57 | April 2010 | Jackups | 47.1 | 29.2 | 17.9 | |||||||||||
ENSCO 50 & ENSCO 51 | March 2010 | Jackups | 94.7 | 60.8 | 33.9 | |||||||||||
$ | 355.0 | $ | 298.8 | $ | 56.2 |
2012 | 2011 | 2010 | ||||||||||
Revenues | $ | 6.7 | $ | 45.0 | $ | 35.1 | ||||||
Operating expenses | 44.3 | 44.4 | 49.3 | |||||||||
Operating (loss) income before income taxes | (37.6 | ) | .6 | (14.2 | ) | |||||||
Other income (expense) | 1.3 | .2 | — | |||||||||
Income tax benefit (expense) | 7.3 | (4.8 | ) | 4.6 | ||||||||
(Loss) gain on disposal of discontinued operations, net | (16.5 | ) | 1.8 | 38.6 | ||||||||
(Loss) income from discontinued operations | $ | (45.5 | ) | $ | (2.2 | ) | $ | 29.0 |
|
2013 | $ | 924.2 | ||
2014 | 942.1 | |||
Total | $ | 1,866.3 |
|
Floaters | Jackups | Other | Operating Segments Total | Reconciling Items | Consolidated Total | ||||||||||||||||||
Revenues | $ | 2,707.8 | $ | 1,510.1 | $ | 82.8 | $ | 4,300.7 | $ | — | $ | 4,300.7 | |||||||||||
Operating expenses | |||||||||||||||||||||||
Contract drilling (exclusive of depreciation) | 1,225.1 | 741.8 | 61.1 | 2,028.0 | — | 2,028.0 | |||||||||||||||||
Depreciation | 382.3 | 167.4 | — | 549.7 | 8.9 | 558.6 | |||||||||||||||||
General and administrative | — | — | — | — | 148.9 | 148.9 | |||||||||||||||||
Operating income (loss) | $ | 1,100.4 | $ | 600.9 | $ | 21.7 | $ | 1,723.0 | $ | (157.8 | ) | $ | 1,565.2 | ||||||||||
Property and equipment, net | $ | 10,727.6 | $ | 2,389.8 | $ | — | $ | 13,117.4 | $ | 28.2 | $ | 13,145.6 | |||||||||||
Capital expenditures | $ | 1,575.5 | $ | 224.0 | $ | — | $ | 1,799.5 | $ | 2.7 | $ | 1,802.2 |
Floaters | Jackups | Other | Operating Segments Total | Reconciling Items | Consolidated Total | ||||||||||||||||||
Revenues | $ | 1,532.8 | $ | 1,212.5 | $ | 52.4 | $ | 2,797.7 | $ | — | $ | 2,797.7 | |||||||||||
Operating expenses | |||||||||||||||||||||||
Contract drilling (exclusive of depreciation) | 785.1 | 621.1 | 42.9 | 1,449.1 | — | 1,449.1 | |||||||||||||||||
Depreciation | 235.9 | 168.6 | — | 404.5 | 4.4 | 408.9 | |||||||||||||||||
General and administrative | — | — | — | — | 158.6 | 158.6 | |||||||||||||||||
Operating income (loss) | $ | 511.8 | $ | 422.8 | $ | 9.5 | $ | 944.1 | $ | (163.0 | ) | $ | 781.1 | ||||||||||
Property and equipment, net | $ | 9,923.6 | $ | 2,462.4 | $ | 12.8 | $ | 12,398.8 | $ | 23.1 | $ | 12,421.9 | |||||||||||
Capital expenditures | $ | 436.7 | $ | 278.3 | $ | — | $ | 715.0 | $ | 14.0 | $ | 729.0 |
Floaters | Jackups | Other | Operating Segments Total | Reconciling Items | Consolidated Total | ||||||||||||||||||
Revenues | $ | 475.2 | $ | 1,199.0 | $ | — | $ | 1,674.2 | $ | — | $ | 1,674.2 | |||||||||||
Operating expenses | |||||||||||||||||||||||
Contract drilling (exclusive of depreciation) | 176.1 | 565.7 | — | 741.8 | — | 741.8 | |||||||||||||||||
Depreciation | 44.8 | 164.3 | — | 209.1 | 1.3 | 210.4 | |||||||||||||||||
General and administrative | — | — | — | — | 86.1 | 86.1 | |||||||||||||||||
Operating income (loss) | $ | 254.3 | $ | 469.0 | $ | — | $ | 723.3 | $ | (87.4 | ) | $ | 635.9 | ||||||||||
Property and equipment, net | $ | 2,866.4 | $ | 2,165.2 | $ | 14.4 | $ | 5,046.0 | $ | 3.9 | $ | 5,049.9 | |||||||||||
Capital expenditures | $ | 632.5 | $ | 238.7 | $ | — | $ | 871.2 | $ | 4.1 | $ | 875.3 |
Floaters | Jackups | Total * | |||
North & South America (excluding Brazil) | 8 | 14 | 22 | ||
Brazil | 10 | — | 10 | ||
Europe & Mediterranean | 1 | 8 | 9 | ||
Middle East & Africa | 4 | 10 | 14 | ||
Asia & Pacific Rim | 2 | 11 | 13 | ||
Asia & Pacific Rim (under construction) | 3 | 3 | 6 | ||
Total | 28 | 46 | 74 |
Revenues | Long-lived Assets | ||||||||||||||||||||||
2012 | 2011 | 2010 | 2012 | 2011 | 2010 | ||||||||||||||||||
United States | $ | 1,291.3 | $ | 753.8 | $ | 421.3 | $ | 4,525.9 | $ | 3,450.6 | $ | 1,993.3 | |||||||||||
Brazil | 1,093.2 | 575.6 | — | 2,911.3 | 3,101.8 | — | |||||||||||||||||
Angola | 431.7 | 243.7 | — | 2,147.2 | 1,347.9 | — | |||||||||||||||||
United Kingdom | 314.1 | 240.4 | 219.0 | 436.8 | 398.9 | 429.2 | |||||||||||||||||
Australia | 136.4 | 61.2 | 225.3 | 345.1 | 350.6 | 194.9 | |||||||||||||||||
Mexico | 124.6 | 148.3 | 179.8 | 189.1 | 206.3 | 259.3 | |||||||||||||||||
Singapore | — | — | — | 367.4 | 1,082.3 | 1,235.6 | |||||||||||||||||
Other countries | 909.4 | 774.7 | 628.8 | 2,222.8 | 2,483.5 | 937.6 | |||||||||||||||||
Total | $ | 4,300.7 | $ | 2,797.7 | $ | 1,674.2 | $ | 13,145.6 | $ | 12,421.9 | $ | 5,049.9 |
|
2012 | 2011 | |||||||
Trade | $ | 812.4 | $ | 818.2 | ||||
Other | 18.2 | 48.6 | ||||||
830.6 | 866.8 | |||||||
Allowance for doubtful accounts | (19.2 | ) | (15.1 | ) | ||||
$ | 811.4 | $ | 851.7 |
2012 | 2011 | |||||||
Inventory | $ | 207.8 | $ | 201.4 | ||||
Prepaid taxes | 62.2 | 64.9 | ||||||
Short-term investments | 50.0 | 4.5 | ||||||
Deferred mobilization costs | 33.7 | 43.8 | ||||||
Prepaid expenses | 20.3 | 22.3 | ||||||
Deferred tax assets | 14.6 | 9.8 | ||||||
Assets held for sale | 14.2 | — | ||||||
Marketable securities | — | 32.2 | ||||||
Other | 22.6 | 20.0 | ||||||
$ | 425.4 | $ | 398.9 |
2012 | 2011 | |||||||
Intangible assets | $ | 143.3 | $ | 197.3 | ||||
Unbilled receivables | 77.1 | 119.4 | ||||||
Prepaid taxes on intercompany transfers of property | 58.3 | 68.8 | ||||||
Warranty and other claim receivables | 30.6 | — | ||||||
Supplemental executive retirement plan assets | 29.8 | 25.6 | ||||||
Deferred mobilization costs | 20.8 | 38.4 | ||||||
Deferred tax assets | 19.3 | 25.9 | ||||||
Wreckage and debris removal receivables | 13.2 | 19.8 | ||||||
Other | 29.4 | 26.4 | ||||||
$ | 421.8 | $ | 521.6 |
2012 | 2011 | |||||||
Personnel costs | $ | 231.1 | $ | 159.9 | ||||
Deferred revenue | 146.2 | 111.3 | ||||||
Taxes | 86.9 | 74.0 | ||||||
Accrued interest | 67.9 | 69.4 | ||||||
Wreckage and debris removal | 9.0 | 16.0 | ||||||
Intangible liabilities | — | 43.4 | ||||||
Other | 43.3 | 41.7 | ||||||
$ | 584.4 | $ | 515.7 |
2012 | 2011 | |||||||
Deferred revenue | $ | 224.5 | $ | 124.4 | ||||
Intangible liabilities | 118.0 | 177.8 | ||||||
Unrecognized tax benefits (inclusive of interest and penalties) | 129.6 | 75.5 | ||||||
Supplemental executive retirement plan liabilities | 33.3 | 30.1 | ||||||
Other | 68.0 | 56.8 | ||||||
$ | 573.4 | $ | 464.6 |
2012 | 2011 | 2010 | ||||||||||
Repair and maintenance expense | $ | 344.9 | $ | 263.7 | $ | 117.8 |
2012 | 2011 | 2010 | ||||||||||
Interest, net of amounts capitalized | $ | 150.7 | $ | 28.6 | $ | — | ||||||
Income taxes | 103.5 | 123.9 | 171.6 |
|
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF INCOME Year Ended December 31, 2012 (in millions) | |||||||||||||||||||||||
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
OPERATING REVENUES | $ | 44.0 | $ | 147.6 | $ | — | $ | 4,429.2 | $ | (320.1 | ) | $ | 4,300.7 | ||||||||||
OPERATING EXPENSES | |||||||||||||||||||||||
Contract drilling (exclusive of depreciation) | 51.2 | 147.6 | — | 2,149.3 | (320.1 | ) | 2,028.0 | ||||||||||||||||
Depreciation | .4 | 3.5 | — | 554.7 | — | 558.6 | |||||||||||||||||
General and administrative | 63.8 | .4 | — | 84.7 | — | 148.9 | |||||||||||||||||
OPERATING (LOSS) INCOME | (71.4 | ) | (3.9 | ) | — | 1,640.5 | — | 1,565.2 | |||||||||||||||
OTHER (EXPENSE) INCOME, NET | (41.8 | ) | (7.0 | ) | (50.0 | ) | .2 | — | (98.6 | ) | |||||||||||||
(LOSS) INCOME BEFORE INCOME TAXES | (113.2 | ) | (10.9 | ) | (50.0 | ) | 1,640.7 | — | 1,466.6 | ||||||||||||||
INCOME TAX PROVISION | — | 68.8 | — | 175.6 | — | 244.4 | |||||||||||||||||
DISCONTINUED OPERATIONS, NET | — | — | — | (45.5 | ) | — | (45.5 | ) | |||||||||||||||
EQUITY EARNINGS IN AFFILIATES, NET OF TAX | 1,282.9 | 335.9 | 239.2 | — | (1,858.0 | ) | — | ||||||||||||||||
NET INCOME | 1,169.7 | 256.2 | 189.2 | 1,419.6 | (1,858.0 | ) | 1,176.7 | ||||||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | — | (7.0 | ) | — | (7.0 | ) | |||||||||||||||
NET INCOME ATTRIBUTABLE TO ENSCO | $ | 1,169.7 | $ | 256.2 | $ | 189.2 | $ | 1,412.6 | $ | (1,858.0 | ) | $ | 1,169.7 |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF INCOME Year Ended December 31, 2011 (in millions) | |||||||||||||||||||||||
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
OPERATING REVENUES | $ | — | $ | 70.0 | $ | — | $ | 2,869.5 | $ | (141.8 | ) | $ | 2,797.7 | ||||||||||
OPERATING EXPENSES | |||||||||||||||||||||||
Contract drilling (exclusive of depreciation) | 46.9 | 70.0 | — | 1,474.0 | (141.8 | ) | 1,449.1 | ||||||||||||||||
Depreciation | .4 | 1.8 | — | 406.7 | — | 408.9 | |||||||||||||||||
General and administrative | 52.2 | — | — | 106.4 | — | 158.6 | |||||||||||||||||
OPERATING (LOSS) INCOME | (99.5 | ) | (1.8 | ) | — | 882.4 | — | 781.1 | |||||||||||||||
OTHER INCOME (EXPENSE), NET | 32.1 | .4 | (22.7 | ) | (67.7 | ) | — | (57.9 | ) | ||||||||||||||
(LOSS) INCOME BEFORE INCOME TAXES | (67.4 | ) | (1.4 | ) | (22.7 | ) | 814.7 | — | 723.2 | ||||||||||||||
INCOME TAX PROVISION | — | 38.5 | 1.5 | 75.4 | — | 115.4 | |||||||||||||||||
DISCONTINUED OPERATIONS, NET | (11.1 | ) | 8.9 | (2.2 | ) | ||||||||||||||||||
EQUITY EARNINGS IN AFFILIATES, NET OF TAX | 667.8 | 271.5 | 143.9 | — | (1,083.2 | ) | — | ||||||||||||||||
NET INCOME | 600.4 | 220.5 | 119.7 | 748.2 | (1,083.2 | ) | 605.6 | ||||||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | — | (5.2 | ) | — | (5.2 | ) | |||||||||||||||
NET INCOME ATTRIBUTABLE TO ENSCO | $ | 600.4 | $ | 220.5 | $ | 119.7 | $ | 743.0 | $ | (1,083.2 | ) | $ | 600.4 |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF INCOME Year Ended December 31, 2010 (in millions) | |||||||||||||||||||
Ensco plc | ENSCO International Incorporated | Other Non-guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | |||||||||||||||
OPERATING REVENUES | $ | — | $ | 53.4 | $ | 1,725.9 | $ | (105.1 | ) | $ | 1,674.2 | ||||||||
OPERATING EXPENSES | |||||||||||||||||||
Contract drilling (exclusive of depreciation) | 29.0 | 53.4 | 764.5 | (105.1 | ) | 741.8 | |||||||||||||
Depreciation | .2 | 1.0 | 209.2 | — | 210.4 | ||||||||||||||
General and administrative | 55.1 | — | 31.0 | — | 86.1 | ||||||||||||||
OPERATING (LOSS) INCOME | (84.3 | ) | (1.0 | ) | 721.2 | — | 635.9 | ||||||||||||
OTHER INCOME (EXPENSE), NET | 55.6 | 3.8 | (41.2 | ) | — | 18.2 | |||||||||||||
(LOSS) INCOME BEFORE INCOME TAXES | (28.7 | ) | 2.8 | 680.0 | — | 654.1 | |||||||||||||
INCOME TAX PROVISION | 1.3 | 43.4 | 52.5 | — | 97.2 | ||||||||||||||
DISCONTINUED OPERATIONS, NET | — | (16.7 | ) | 45.7 | 29.0 | ||||||||||||||
EQUITY EARNINGS IN AFFILIATES, NET OF TAX | 609.5 | 137.7 | — | (747.2 | ) | — | |||||||||||||
NET INCOME | 579.5 | 80.4 | 673.2 | (747.2 | ) | 585.9 | |||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | (6.4 | ) | — | (6.4 | ) | ||||||||||||
NET INCOME ATTRIBUTABLE TO ENSCO | $ | 579.5 | $ | 80.4 | $ | 666.8 | $ | (747.2 | ) | $ | 579.5 |
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-Guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
NET INCOME | $ | 1,169.7 | $ | 256.2 | $ | 189.2 | $ | 1,419.6 | $ | (1,858.0 | ) | $ | 1,176.7 | ||||||||||
OTHER COMPREHENSIVE INCOME (LOSS), NET | |||||||||||||||||||||||
Net change in fair value of derivatives | — | 4.0 | — | 4.7 | — | 8.7 | |||||||||||||||||
Reclassification of gains and losses on derivative instruments from other comprehensive loss (income) into net income | — | .2 | — | (.2 | ) | — | — | ||||||||||||||||
Other | — | — | — | 2.8 | — | 2.8 | |||||||||||||||||
NET OTHER COMPREHENSIVE INCOME | — | 4.2 | — | 7.3 | — | 11.5 | |||||||||||||||||
COMPREHENSIVE INCOME | 1,169.7 | 260.4 | 189.2 | 1,426.9 | (1,858.0 | ) | 1,188.2 | ||||||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | — | (7.0 | ) | — | (7.0 | ) | |||||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO ENSCO | $ | 1,169.7 | $ | 260.4 | $ | 189.2 | $ | 1,419.9 | $ | (1,858.0 | ) | $ | 1,181.2 |
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-Guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
NET INCOME | $ | 600.4 | $ | 220.5 | $ | 119.7 | $ | 748.2 | $ | (1,083.2 | ) | $ | 605.6 | ||||||||||
OTHER COMPREHENSIVE INCOME (LOSS), NET | |||||||||||||||||||||||
Net change in fair value of derivatives | — | (7.5 | ) | — | 7.6 | — | .1 | ||||||||||||||||
Reclassification of gains and losses on derivative instruments from other comprehensive loss (income) into net income | — | .2 | — | (5.7 | ) | — | (5.5 | ) | |||||||||||||||
Other | — | — | — | 2.9 | — | 2.9 | |||||||||||||||||
NET OTHER COMPREHENSIVE (LOSS) INCOME | — | (7.3 | ) | — | 4.8 | — | (2.5 | ) | |||||||||||||||
COMPREHENSIVE INCOME | 600.4 | 213.2 | 119.7 | 753.0 | (1,083.2 | ) | 603.1 | ||||||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | — | (5.2 | ) | — | (5.2 | ) | |||||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO ENSCO | $ | 600.4 | $ | 213.2 | $ | 119.7 | $ | 747.8 | $ | (1,083.2 | ) | $ | 597.9 |
Ensco plc | ENSCO International Incorporated | Other Non-Guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | |||||||||||||||
NET INCOME | $ | 579.5 | $ | 80.4 | $ | 673.2 | $ | (747.2 | ) | $ | 585.9 | ||||||||
OTHER COMPREHENSIVE INCOME (LOSS), NET | |||||||||||||||||||
Net change in fair value of derivatives | — | 1.2 | 6.4 | — | 7.6 | ||||||||||||||
Reclassification of gains and losses on derivative instruments from other comprehensive loss (income) into net income | — | .2 | (1.9 | ) | — | (1.7 | ) | ||||||||||||
Other | — | — | — | — | — | ||||||||||||||
NET OTHER COMPREHENSIVE (LOSS) INCOME | — | 1.4 | 4.5 | — | 5.9 | ||||||||||||||
COMPREHENSIVE INCOME | 579.5 | 81.8 | 677.7 | (747.2 | ) | 591.8 | |||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | (6.4 | ) | — | (6.4 | ) | ||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO ENSCO | $ | 579.5 | $ | 81.8 | $ | 671.3 | $ | (747.2 | ) | $ | 585.4 |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEETS December 31, 2012 (in millions) | |||||||||||||||||||||||
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
ASSETS | |||||||||||||||||||||||
CURRENT ASSETS | |||||||||||||||||||||||
Cash and cash equivalents | $ | 271.8 | $ | 1.7 | $ | 85.0 | $ | 128.6 | $ | — | $ | 487.1 | |||||||||||
Accounts receivable, net | — | .2 | — | 811.2 | — | 811.4 | |||||||||||||||||
Accounts receivable from affiliates | 1,294.5 | 226.5 | — | 2,375.1 | (3,896.1 | ) | — | ||||||||||||||||
Other | 2.8 | 24.9 | — | 397.7 | — | 425.4 | |||||||||||||||||
Total current assets | 1,569.1 | 253.3 | 85.0 | 3,712.6 | (3,896.1 | ) | 1,723.9 | ||||||||||||||||
PROPERTY AND EQUIPMENT,AT COST | 2.1 | 30.2 | — | 15,704.8 | — | 15,737.1 | |||||||||||||||||
Less accumulated depreciation | 1.1 | 23.5 | — | 2,566.9 | — | 2,591.5 | |||||||||||||||||
Property and equipment, net | 1.0 | 6.7 | — | 13,137.9 | — | 13,145.6 | |||||||||||||||||
GOODWILL | — | — | — | 3,274.0 | — | 3,274.0 | |||||||||||||||||
DUE FROM AFFILIATES | 3,483.5 | 3,594.7 | 1,628.4 | 4,748.9 | (13,455.5 | ) | — | ||||||||||||||||
INVESTMENTS IN AFFILIATES | 13,469.3 | 2,693.8 | 3,824.8 | — | (19,987.9 | ) | — | ||||||||||||||||
OTHER ASSETS, NET | 11.3 | 67.4 | — | 343.1 | — | 421.8 | |||||||||||||||||
$ | 18,534.2 | $ | 6,615.9 | $ | 5,538.2 | $ | 25,216.5 | $ | (37,339.5 | ) | $ | 18,565.3 | |||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||||||||||||||||
CURRENT LIABILITIES | |||||||||||||||||||||||
Accounts payable and accrued liabilities | $ | 31.0 | $ | 28.1 | $ | 34.1 | $ | 849.0 | $ | — | $ | 942.2 | |||||||||||
Accounts payable to affiliates | 2,364.8 | 136.9 | — | 1,394.4 | (3,896.1 | ) | — | ||||||||||||||||
Current maturities of long-term debt | — | — | — | 47.5 | — | 47.5 | |||||||||||||||||
Total current liabilities | 2,395.8 | 165.0 | 34.1 | 2,290.9 | (3,896.1 | ) | 989.7 | ||||||||||||||||
DUE TO AFFILIATES | 1,816.7 | 2,054.7 | 877.5 | 8,706.6 | (13,455.5 | ) | — | ||||||||||||||||
LONG-TERM DEBT | 2,469.6 | 149.0 | 2,040.8 | 139.0 | — | 4,798.4 | |||||||||||||||||
DEFERRED INCOME TAXES | — | 335.1 | — | 16.6 | — | 351.7 | |||||||||||||||||
OTHER LIABILITIES | — | — | 10.8 | 562.6 | — | 573.4 | |||||||||||||||||
ENSCO SHAREHOLDERS' EQUITY | 11,852.1 | 3,912.1 | 2,575.0 | 13,495.1 | (19,987.9 | ) | 11,846.4 | ||||||||||||||||
NONCONTROLLING INTERESTS | — | — | — | 5.7 | — | 5.7 | |||||||||||||||||
Total equity | 11,852.1 | 3,912.1 | 2,575.0 | 13,500.8 | (19,987.9 | ) | 11,852.1 | ||||||||||||||||
$ | 18,534.2 | $ | 6,615.9 | $ | 5,538.2 | $ | 25,216.5 | $ | (37,339.5 | ) | $ | 18,565.3 |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEETS December 31, 2011 (in millions) | |||||||||||||||||||||||
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
ASSETS | |||||||||||||||||||||||
CURRENT ASSETS | |||||||||||||||||||||||
Cash and cash equivalents | $ | 236.6 | $ | — | $ | 22.6 | $ | 171.5 | $ | — | $ | 430.7 | |||||||||||
Accounts receivable, net | — | .3 | 5.2 | 846.2 | — | 851.7 | |||||||||||||||||
Accounts receivable from affiliates | 1,268.4 | 89.8 | 278.2 | 1,194.5 | (2,830.9 | ) | — | ||||||||||||||||
Other | 2.8 | 35.2 | 46.2 | 314.7 | — | 398.9 | |||||||||||||||||
Total current assets | 1,507.8 | 125.3 | 352.2 | 2,526.9 | (2,830.9 | ) | 1,681.3 | ||||||||||||||||
PROPERTY AND EQUIPMENT, AT COST | 1.8 | 30.6 | — | 14,451.0 | — | 14,483.4 | |||||||||||||||||
Less accumulated depreciation | .7 | 23.8 | — | 2,037.0 | — | 2,061.5 | |||||||||||||||||
Property and equipment, net | 1.1 | 6.8 | — | 12,414.0 | — | 12,421.9 | |||||||||||||||||
GOODWILL | — | — | — | 3,274.0 | — | 3,274.0 | |||||||||||||||||
DUE FROM AFFILIATES | 2,002.3 | 2,486.9 | 313.5 | 3,638.7 | (8,441.4 | ) | — | ||||||||||||||||
INVESTMENTS IN AFFILIATES | 12,041.9 | 2,966.0 | 4,802.6 | — | (19,810.5 | ) | — | ||||||||||||||||
OTHER ASSETS, NET | 13.9 | 83.4 | 9.8 | 414.5 | — | 521.6 | |||||||||||||||||
$ | 15,567.0 | $ | 5,668.4 | $ | 5,478.1 | $ | 22,268.1 | $ | (31,082.8 | ) | $ | 17,898.8 | |||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||||||||||||||||
CURRENT LIABILITIES | |||||||||||||||||||||||
Accounts payable and accrued liabilities | $ | 30.4 | $ | 20.0 | $ | 27.4 | $ | 1,082.3 | $ | — | $ | 1,160.1 | |||||||||||
Accounts payable to affiliates | 575.1 | 606.6 | 85.2 | 1,564.0 | (2,830.9 | ) | — | ||||||||||||||||
Short-term debt | 125.0 | — | — | — | — | 125.0 | |||||||||||||||||
Current maturities of long-term debt | — | — | — | 47.5 | — | 47.5 | |||||||||||||||||
Total current liabilities | 730.5 | 626.6 | 112.6 | 2,693.8 | (2,830.9 | ) | 1,332.6 | ||||||||||||||||
DUE TO AFFILIATES | 2,191.7 | 1,058.2 | 401.3 | 4,790.2 | (8,441.4 | ) | — | ||||||||||||||||
LONG-TERM DEBT | 2,465.7 | 149.0 | 2,072.5 | 190.4 | — | 4,877.6 | |||||||||||||||||
DEFERRED INCOME TAXES | — | 326.8 | — | 12.7 | — | 339.5 | |||||||||||||||||
OTHER LIABILITIES | — | 5.2 | 18.7 | 440.7 | — | 464.6 | |||||||||||||||||
ENSCO SHAREHOLDERS' EQUITY | 10,179.1 | 3,502.6 | 2,873.0 | 14,135.1 | (19,810.5 | ) | 10,879.3 | ||||||||||||||||
NONCONTROLLING INTERESTS | — | — | — | 5.2 | — | 5.2 | |||||||||||||||||
Total equity | 10,179.1 | 3,502.6 | 2,873.0 | 14,140.3 | (19,810.5 | ) | 10,884.5 | ||||||||||||||||
$ | 15,567.0 | $ | 5,668.4 | $ | 5,478.1 | $ | 22,268.1 | $ | (31,082.8 | ) | $ | 17,898.8 |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Year Ended December 31, 2012 (in millions) | |||||||||||||||||||||||
Ensco plc | ENSCO International Incorporation | Pride International, Inc. | Other Non-guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
OPERATING ACTIVITIES | |||||||||||||||||||||||
Net cash (used in) provided by operating activities of continuing operations | $ | (71.6 | ) | $ | (38.2 | ) | $ | (21.6 | ) | $ | 2,331.6 | $ | — | $ | 2,200.2 | ||||||||
INVESTING ACTIVITIES | |||||||||||||||||||||||
Additions to property and equipment | — | — | — | (1,802.2 | ) | — | (1,802.2 | ) | |||||||||||||||
Other | (.3 | ) | .4 | — | (42.4 | ) | — | (42.3 | ) | ||||||||||||||
Net cash (used in) provided by investing activities of continuing operations | (.3 | ) | .4 | — | (1,844.6 | ) | — | (1,844.5 | ) | ||||||||||||||
FINANCING ACTIVITIES | |||||||||||||||||||||||
Cash dividends paid | (348.1 | ) | — | — | — | — | (348.1 | ) | |||||||||||||||
Reduction of long-term borrowings | — | — | — | (47.5 | ) | — | (47.5 | ) | |||||||||||||||
Commercial paper borrowings, net | (125.0 | ) | — | — | — | — | (125.0 | ) | |||||||||||||||
Equity issuance reimbursement | 66.7 | — | — | — | — | 66.7 | |||||||||||||||||
Proceeds from exercise of share options | 23.9 | 11.9 | — | — | — | 35.8 | |||||||||||||||||
Advances from (to) affiliates | 501.2 | 27.6 | 84.0 | (612.8 | ) | — | — | ||||||||||||||||
Other | (11.6 | ) | — | — | (5.8 | ) | — | (17.4 | ) | ||||||||||||||
Net cash provided by (used in) financing activities of continuing operations | 107.1 | 39.5 | 84.0 | (666.1 | ) | — | (435.5 | ) | |||||||||||||||
DISCONTINUED OPERATIONS | |||||||||||||||||||||||
Operating activities | — | — | — | (13.1 | ) | — | (13.1 | ) | |||||||||||||||
Investing activities | — | — | — | 147.3 | — | 147.3 | |||||||||||||||||
Net cash provided by discontinued operations | — | — | — | 134.2 | — | 134.2 | |||||||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | — | 2.0 | — | 2.0 | |||||||||||||||||
NET INCREASE IN CASH AND CASH EQUIVALENTS | 35.2 | 1.7 | 62.4 | (42.9 | ) | — | 56.4 | ||||||||||||||||
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 236.6 | — | 22.6 | 171.5 | — | 430.7 | |||||||||||||||||
CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 271.8 | $ | 1.7 | $ | 85.0 | $ | 128.6 | $ | — | $ | 487.1 |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Year Ended December 31, 2011 (in millions) | |||||||||||||||||||||||
Ensco plc | ENSCO International Incorporation | Pride International, Inc. | Other Non-guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
OPERATING ACTIVITIES | |||||||||||||||||||||||
Net cash provided by (used in) operating activities of continuing operations | $ | 2.0 | $ | (2.6 | ) | $ | (59.9 | ) | $ | 792.3 | $ | — | $ | 731.8 | |||||||||
INVESTING ACTIVITIES | |||||||||||||||||||||||
Acquisition of Pride International, Inc., net of cash acquired | — | — | 92.9 | (2,748.9 | ) | — | (2,656.0 | ) | |||||||||||||||
Additions to property and equipment | — | — | — | (729.0 | ) | — | (729.0 | ) | |||||||||||||||
Other | — | (6.1 | ) | — | 6.9 | — | .8 | ||||||||||||||||
Net cash (used in) provided by investing activities of continuing operations | — | (6.1 | ) | 92.9 | (3,471.0 | ) | — | (3,384.2 | ) | ||||||||||||||
FINANCING ACTIVITIES | |||||||||||||||||||||||
Proceeds from issuance of senior notes | 2,462.8 | — | — | — | — | 2,462.8 | |||||||||||||||||
Cash dividends paid | (292.3 | ) | — | — | — | — | (292.3 | ) | |||||||||||||||
Reduction of long-term borrowings | — | — | (181.0 | ) | (32.3 | ) | — | (213.3 | ) | ||||||||||||||
Commercial paper borrowings, net | 125.0 | — | — | — | — | 125.0 | |||||||||||||||||
Equity issuance costs | (70.5 | ) | — | — | — | — | (70.5 | ) | |||||||||||||||
Proceeds from exercise of share options | — | 39.9 | 39.9 | ||||||||||||||||||||
Debt financing costs | (27.1 | ) | (4.7 | ) | — | — | — | (31.8 | ) | ||||||||||||||
Advances (to) from affiliates | (1,966.7 | ) | (34.5 | ) | 170.6 | 1,830.6 | — | — | |||||||||||||||
Other | — | — | — | (15.7 | ) | — | (15.7 | ) | |||||||||||||||
Net cash provided by (used in) financing activities of continuing operations | 231.2 | .7 | (10.4 | ) | 1,782.6 | — | 2,004.1 | ||||||||||||||||
DISCONTINUED OPERATIONS | |||||||||||||||||||||||
Operating activities | — | (11.1 | ) | — | 11.5 | — | .4 | ||||||||||||||||
Investing activities | — | — | — | 28.7 | — | 28.7 | |||||||||||||||||
Net cash provided by discontinued operations | — | (11.1 | ) | — | 40.2 | — | 29.1 | ||||||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | — | (.8 | ) | — | (.8 | ) | |||||||||||||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 233.2 | (19.1 | ) | 22.6 | (856.7 | ) | — | (620.0 | ) | ||||||||||||||
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 3.4 | 19.1 | — | 1,028.2 | — | 1,050.7 | |||||||||||||||||
CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 236.6 | $ | — | $ | 22.6 | $ | 171.5 | $ | — | $ | 430.7 |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Year Ended December 31, 2010 (in millions) | |||||||||||||||||||
Ensco plc | ENSCO International Incorporation | Other Non guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | |||||||||||||||
OPERATING ACTIVITIES | |||||||||||||||||||
Net cash (used in) provided by operating activities of continuing operations | $ | (6.8 | ) | $ | (53.9 | ) | $ | 867.7 | $ | — | $ | 807.0 | |||||||
INVESTING ACTIVITIES | |||||||||||||||||||
Additions to property and equipment | — | — | (875.3 | ) | — | (875.3 | ) | ||||||||||||
Other | (1.8 | ) | — | 3.3 | — | 1.5 | |||||||||||||
Net cash used in investing activities of continuing operations | (1.8 | ) | — | (872.0 | ) | — | (873.8 | ) | |||||||||||
FINANCING ACTIVITIES | |||||||||||||||||||
Cash dividends paid | (153.7 | ) | — | — | — | (153.7 | ) | ||||||||||||
Reduction of long-term borrowings | — | — | (17.2 | ) | — | (17.2 | ) | ||||||||||||
Proceeds from exercise of share options | — | 1.4 | — | — | 1.4 | ||||||||||||||
Debt financing costs | — | (6.2 | ) | — | — | (6.2 | ) | ||||||||||||
Advances from (to) affiliates | 140.9 | (183.3 | ) | 42.4 | — | — | |||||||||||||
Other | — | — | (16.9 | ) | — | (16.9 | ) | ||||||||||||
Net cash (used in) provided by financing activities of continuing operations | (12.8 | ) | (188.1 | ) | 8.3 | — | (192.6 | ) | |||||||||||
DISCONTINUED OPERATIONS | |||||||||||||||||||
Operating activities | — | (16.7 | ) | 27.8 | — | 11.1 | |||||||||||||
Investing activities | — | — | 158.1 | — | 158.1 | ||||||||||||||
Net cash (used in) provided by discontinued operations | — | (16.7 | ) | 185.9 | — | 169.2 | |||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | (.5 | ) | — | (.5 | ) | ||||||||||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | (21.4 | ) | (258.7 | ) | 189.4 | — | (90.7 | ) | |||||||||||
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 24.8 | 277.8 | 838.8 | — | 1,141.4 | ||||||||||||||
CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 3.4 | $ | 19.1 | $ | 1,028.2 | $ | — | $ | 1,050.7 |
|
2012 | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Year | ||||||||||||||
Operating revenues | $ | 1,020.6 | $ | 1,071.1 | $ | 1,123.5 | $ | 1,085.5 | $ | 4,300.7 | |||||||||
Operating expenses | |||||||||||||||||||
Contract drilling (exclusive of depreciation) | 502.2 | 494.0 | 507.3 | 524.5 | 2,028.0 | ||||||||||||||
Depreciation | 136.0 | 136.3 | 142.4 | 143.9 | 558.6 | ||||||||||||||
General and administrative | 38.2 | 35.5 | 40.2 | 35.0 | 148.9 | ||||||||||||||
Operating income | 344.2 | 405.3 | 433.6 | 382.1 | 1,565.2 | ||||||||||||||
Other expense, net | (26.7 | ) | (24.7 | ) | (25.5 | ) | (21.7 | ) | (98.6 | ) | |||||||||
Income from continuing operations before income taxes | 317.5 | 380.6 | 408.1 | 360.4 | 1,466.6 | ||||||||||||||
Provision for income taxes | 37.0 | 43.4 | 46.9 | 117.1 | 244.4 | ||||||||||||||
Income from continuing operations | 280.5 | 337.2 | 361.2 | 243.3 | 1,222.2 | ||||||||||||||
(Loss) income from discontinued operations, net | (13.1 | ) | 5.5 | (15.8 | ) | (22.1 | ) | (45.5 | ) | ||||||||||
Net income | 267.4 | 342.7 | 345.4 | 221.2 | 1,176.7 | ||||||||||||||
Net income attributable to noncontrolling interests | (2.0 | ) | (1.4 | ) | (1.9 | ) | (1.7 | ) | (7.0 | ) | |||||||||
Net income attributable to Ensco | $ | 265.4 | $ | 341.3 | $ | 343.5 | $ | 219.5 | $ | 1,169.7 | |||||||||
Earnings (loss) per share – basic | |||||||||||||||||||
Continuing operations | $ | 1.21 | $ | 1.45 | $ | 1.55 | $ | 1.04 | $ | 5.24 | |||||||||
Discontinued operations | (0.06 | ) | 0.02 | (0.07 | ) | (0.10 | ) | (0.19 | ) | ||||||||||
$ | 1.15 | $ | 1.47 | $ | 1.48 | $ | 0.94 | $ | 5.05 | ||||||||||
Earnings (loss) per share – diluted | |||||||||||||||||||
Continuing operations | $ | 1.20 | $ | 1.45 | $ | 1.55 | $ | 1.04 | $ | 5.23 | |||||||||
Discontinued operations | (0.05 | ) | 0.02 | (0.07 | ) | (0.10 | ) | (0.19 | ) | ||||||||||
$ | 1.15 | $ | 1.47 | $ | 1.48 | $ | 0.94 | $ | 5.04 |
2011 | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Year | ||||||||||||||
Operating revenues | $ | 361.5 | $ | 561.4 | $ | 901.6 | $ | 973.2 | $ | 2,797.7 | |||||||||
Operating expenses | |||||||||||||||||||
Contract drilling (exclusive of depreciation) | 190.8 | 295.0 | 465.0 | 498.3 | 1,449.1 | ||||||||||||||
Depreciation | 58.2 | 81.4 | 132.8 | 136.5 | 408.9 | ||||||||||||||
General and administrative | 30.1 | 47.4 | 40.8 | 40.3 | 158.6 | ||||||||||||||
Operating income | 82.4 | 137.6 | 263.0 | 298.1 | 781.1 | ||||||||||||||
Other income (expense), net | 2.3 | (18.1 | ) | (13.6 | ) | (28.5 | ) | (57.9 | ) | ||||||||||
Income from continuing operations before income taxes | 84.7 | 119.5 | 249.4 | 269.6 | 723.2 | ||||||||||||||
Provision for income taxes | 17.1 | 14.0 | 40.3 | 44.0 | 115.4 | ||||||||||||||
Income from continuing operations | 67.6 | 105.5 | 209.1 | 225.6 | 607.8 | ||||||||||||||
(Loss) income from discontinued operations, net | (2.1 | ) | (1.9 | ) | (3.0 | ) | 4.8 | (2.2 | ) | ||||||||||
Net income | 65.5 | 103.6 | 206.1 | 230.4 | 605.6 | ||||||||||||||
Net income attributable to noncontrolling interests | (.9 | ) | (1.7 | ) | (1.6 | ) | (1.0 | ) | (5.2 | ) | |||||||||
Net income attributable to Ensco | $ | 64.6 | $ | 101.9 | $ | 204.5 | $ | 229.4 | $ | 600.4 | |||||||||
Earnings (loss) per share – basic | |||||||||||||||||||
Continuing operations | $ | 0.46 | $ | 0.60 | $ | 0.90 | $ | 0.97 | $ | 3.10 | |||||||||
Discontinued operations | (0.01 | ) | (0.01 | ) | (0.01 | ) | 0.02 | (0.01 | ) | ||||||||||
$ | 0.45 | $ | 0.59 | $ | 0.89 | $ | 0.99 | $ | 3.09 | ||||||||||
Earnings (loss) per share – diluted | |||||||||||||||||||
Continuing operations | $ | 0.46 | $ | 0.60 | $ | 0.90 | $ | 0.97 | $ | 3.09 | |||||||||
Discontinued operations | (0.01 | ) | (0.01 | ) | (0.02 | ) | 0.02 | (0.01 | ) | ||||||||||
$ | 0.45 | $ | 0.59 | $ | 0.88 | $ | 0.99 | $ | 3.08 |
|
2012 | 2011 | 2010 | |||||||||
Net income attributable to Ensco | $1,169.7 | $600.4 | $579.5 | ||||||||
Net income allocated to non-vested share awards | (12.3 | ) | (6.9 | ) | (7.4 | ) | |||||
Net income attributable to Ensco shares | $1,157.4 | $593.5 | $572.1 |
2012 | 2011 | 2010 | ||||||
Weighted-average shares - basic | 229.4 | 192.2 | 141.0 | |||||
Potentially dilutive share options | .3 | .4 | — | |||||
Weighted-average shares - diluted | 229.7 | 192.6 | 141.0 |
2012 | 2011 | 2010 | |||||||||
Income from continuing operations | $ | 1,222.2 | $ | 607.8 | $ | 556.9 | |||||
Income from continuing operations attributable to noncontrolling interests | (7.0 | ) | (5.2 | ) | (5.4 | ) | |||||
Income from continuing operations attributable to Ensco | $ | 1,215.2 | $ | 602.6 | $ | 551.5 |
2012 | 2011 | 2010 | |||||||||
(Loss) income from discontinued operations | $ | (45.5 | ) | $ | (2.2 | ) | $ | 29.0 | |||
Income from discontinued operations attributable to noncontrolling interests | — | — | (1.0 | ) | |||||||
(Loss) income from discontinued operations attributable to Ensco | $ | (45.5 | ) | $ | (2.2 | ) | $ | 28.0 |
|
2012 | 2011 | 2010 | |||||||||
Net income attributable to Ensco | $1,169.7 | $600.4 | $579.5 | ||||||||
Net income allocated to non-vested share awards | (12.3 | ) | (6.9 | ) | (7.4 | ) | |||||
Net income attributable to Ensco shares | $1,157.4 | $593.5 | $572.1 |
2012 | 2011 | 2010 | ||||||
Weighted-average shares - basic | 229.4 | 192.2 | 141.0 | |||||
Potentially dilutive share options | .3 | .4 | — | |||||
Weighted-average shares - diluted | 229.7 | 192.6 | 141.0 |
2012 | 2011 | 2010 | |||||||||
Income from continuing operations | $ | 1,222.2 | $ | 607.8 | $ | 556.9 | |||||
Income from continuing operations attributable to noncontrolling interests | (7.0 | ) | (5.2 | ) | (5.4 | ) | |||||
Income from continuing operations attributable to Ensco | $ | 1,215.2 | $ | 602.6 | $ | 551.5 |
2012 | 2011 | 2010 | |||||||||
(Loss) income from discontinued operations | $ | (45.5 | ) | $ | (2.2 | ) | $ | 29.0 | |||
Income from discontinued operations attributable to noncontrolling interests | — | — | (1.0 | ) | |||||||
(Loss) income from discontinued operations attributable to Ensco | $ | (45.5 | ) | $ | (2.2 | ) | $ | 28.0 |
|
Amounts Recognized as of Merger Date | Measurement Period Adjustments(1) | Estimated Fair Value | |||||||||
Assets: | |||||||||||
Cash and cash equivalents | $ | 147.0 | $ | — | $ | 147.0 | |||||
Accounts receivable(2) | 371.3 | 38.1 | 409.4 | ||||||||
Other current assets | 150.9 | 32.7 | 183.6 | ||||||||
Property and equipment | 6,758.8 | (9.4 | ) | 6,749.4 | |||||||
Other assets | 343.7 | 27.8 | 371.5 | ||||||||
Liabilities: | |||||||||||
Accounts payable and accrued liabilities and other | 539.8 | 60.6 | 600.4 | ||||||||
Debt | 2,436.0 | — | 2,436.0 | ||||||||
Deferred income tax liabilities | 19.0 | (.1 | ) | 18.9 | |||||||
Other liabilities | 319.8 | 7.7 | 327.5 | ||||||||
Net assets acquired | 4,457.1 | 21.0 | 4,478.1 | ||||||||
Less merger consideration | 7,415.9 | — | 7,415.9 | ||||||||
Goodwill | $ | 2,958.8 | $ | (21.0 | ) | $ | 2,937.8 |
(1) | In the second quarter of 2012, we completed our evaluation of the purchase price allocation. As a result, during 2012, we made adjustments to the estimated fair value of certain assets and liabilities with a corresponding net adjustment to goodwill amounting to $21.0 million, which are reflected in the amounts noted above. The measurement period adjustments were recorded to reflect new information obtained about facts and circumstances existing as of the Merger Date and did not result from subsequent intervening events. These adjustments primarily related to inventory, contingencies and income taxes and did not have a material impact on our previously reported financial position or results of operations subsequent to the Merger Date; however, we have retrospectively revised our 2011 consolidated financial statements to reflect these adjustments as if they were recorded as of the Merger Date. |
(2) | Gross contractual amounts receivable totaled $466.7 million as of the Merger Date. |
(In millions, except per share amounts) | Year Ended | ||||||
December 31, | |||||||
2011* | 2010 | ||||||
Revenues | $ | 3,451.8 | $ | 3,157.2 | |||
Net income | 604.8 | 805.9 | |||||
Earnings per share - basic | 2.61 | 3.50 | |||||
Earnings per share - diluted | 2.60 | 3.49 |
|
Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | ||||||||||||
As of December 31, 2012 | |||||||||||||||
Supplemental executive retirement plan assets | $ | 29.8 | $ | — | $ | — | $ | 29.8 | |||||||
Derivatives, net | — | 5.2 | — | 5.2 | |||||||||||
Total financial assets | $ | 29.8 | $ | 5.2 | $ | — | $ | 35.0 | |||||||
As of December 31, 2011 | |||||||||||||||
Hercules Offshore, Inc. common stock | $ | 32.2 | $ | — | $ | — | $ | 32.2 | |||||||
Supplemental executive retirement plan assets | 25.6 | — | — | $ | 25.6 | ||||||||||
Total financial assets | $ | 57.8 | $ | — | $ | — | $ | 57.8 | |||||||
Derivatives, net | $ | — | $ | 7.1 | $ | — | $ | 7.1 | |||||||
Total financial liabilities | $ | — | $ | 7.1 | $ | — | $ | 7.1 |
December 31, 2012 | December 31, 2011 | |||||||||||||||
Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | |||||||||||||
4.70% Senior notes due 2021 | $ | 1,474.7 | $ | 1,715.6 | $ | 1,472.2 | $ | 1,565.8 | ||||||||
6.875% Senior notes due 2020 | 1,040.6 | 1,138.3 | 1,055.8 | 1,042.7 | ||||||||||||
3.25% Senior notes due 2016 | 995.1 | 1,068.9 | 993.5 | 1,016.5 | ||||||||||||
8.50% Senior notes due 2019 | 616.4 | 661.7 | 631.7 | 615.3 | ||||||||||||
7.875% Senior notes due 2040 | 383.8 | 423.9 | 385.0 | 381.9 | ||||||||||||
7.20% Debentures due 2027 | 149.0 | 193.2 | 149.0 | 167.2 | ||||||||||||
4.33% MARAD bonds, including current maturities, due 2016 | 112.3 | 121.6 | 146.7 | 156.4 | ||||||||||||
6.36% MARAD bonds, including current maturities, due 2015 | 38.0 | 48.7 | 50.7 | 64.0 | ||||||||||||
4.65% MARAD bonds, including current maturities, due 2020 | 36.0 | 43.9 | 40.5 | 49.6 | ||||||||||||
Total | $ | 4,845.9 | $ | 5,415.8 | $ | 4,925.1 | $ | 5,059.4 |
|
2012 | 2011 | |||||||
Drilling rigs and equipment | $ | 13,499.4 | $ | 12,672.6 | ||||
Other | 89.1 | 92.7 | ||||||
Work in progress | 2,148.6 | 1,718.1 | ||||||
$ | 15,737.1 | $ | 14,483.4 |
|
2012 | 2011 | |||||||
4.70% Senior notes due 2021 | $ | 1,474.7 | $ | 1,472.2 | ||||
6.875% Senior notes due 2020 | 1,040.6 | 1,055.8 | ||||||
3.25% Senior notes due 2016 | 995.1 | 993.5 | ||||||
8.50% Senior notes due 2019 | 616.4 | 631.7 | ||||||
7.875% Senior notes due 2040 | 383.8 | 385.0 | ||||||
7.20% Debentures due 2027 | 149.0 | 149.0 | ||||||
4.33% MARAD bonds due 2016 | 112.3 | 146.7 | ||||||
6.36% MARAD bonds due 2015 | 38.0 | 50.7 | ||||||
4.65% MARAD bonds due 2020 | 36.0 | 40.5 | ||||||
Commercial paper | — | 125.0 | ||||||
Total debt | 4,845.9 | 5,050.1 | ||||||
Less current maturities | (47.5 | ) | (172.5 | ) | ||||
Total long-term debt | $ | 4,798.4 | $ | 4,877.6 |
2013 | $ | 47.5 | ||
2014 | 47.5 | |||
2015 | 47.5 | |||
2016 | 1,019.7 | |||
2017 | 4.5 | |||
Thereafter | 3,363.5 | |||
Total | $ | 4,530.2 |
|
Derivative Assets | Derivative Liabilities | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Derivatives Designated as Hedging Instruments | |||||||||||||||
Foreign currency forward contracts - current(1) | $ | 5.0 | $ | .2 | $ | .3 | $ | 7.1 | |||||||
Foreign currency forward contracts - non-current(2) | .5 | .1 | — | .1 | |||||||||||
5.5 | .3 | .3 | 7.2 | ||||||||||||
Derivatives not Designated as Hedging Instruments | |||||||||||||||
Foreign currency forward contracts - current(1) | .2 | — | .2 | .2 | |||||||||||
.2 | — | .2 | .2 | ||||||||||||
Total | $ | 5.7 | $ | .3 | $ | .5 | $ | 7.4 |
(1) | Derivative assets and liabilities that have maturity dates equal to or less than 12 months from the respective balance sheet dates were included in other current assets and accrued liabilities and other, respectively, on our consolidated balance sheets. |
(2) | Derivative assets and liabilities that have maturity dates greater than 12 months from the respective balance sheet dates were included in other assets, net, and other liabilities, respectively, on our consolidated balance sheets. |
Gain Recognized in Other Comprehensive Income ("OCI") on Derivatives (Effective Portion) | (Loss) Gain Reclassified from AOCI into Income (Effective Portion) | (Loss) Gain Recognized in Income on Derivatives (Ineffective Portion and Amount Excluded from Effectiveness Testing)(1) | |||||||||||||||||||||||||||||||||
2012 | 2011 | 2010 | 2012 | 2011 | 2010 | 2012 | 2011 | 2010 | |||||||||||||||||||||||||||
Interest rate lock contracts(2) | $ | — | $ | — | $ | — | $ | (.5 | ) | $ | (.5 | ) | $ | (.6 | ) | $ | — | $ | — | $ | — | ||||||||||||||
Foreign currency forward contracts(3) | 8.7 | .1 | 7.6 | .5 | 6.0 | 2.3 | (.3 | ) | .3 | .3 | |||||||||||||||||||||||||
Total | $ | 8.7 | $ | .1 | $ | 7.6 | $ | — | $ | 5.5 | $ | 1.7 | $ | (.3 | ) | $ | .3 | $ | .3 |
(1) | Gains and losses recognized in income for ineffectiveness and amounts excluded from effectiveness testing were included in other, net, in our consolidated statements of income. |
(2) | Gains and losses on derivatives reclassified from AOCI into income (effective portion) were included in interest expense in our consolidated statements of income. |
(3) | Gains and losses on derivatives reclassified from AOCI into income (effective portion) were included in contract drilling expense and depreciation expense in our consolidated statements of income. |
Net unrealized gains to be reclassified to contract drilling expense | $ | 2.1 | ||
Net realized gains to be reclassified to depreciation expense | .6 | |||
Net realized (losses) to be reclassified to interest expense | (.4 | ) | ||
Net gains to be reclassified to earnings | $ | 2.3 |
|
2012 | 2011 | 2010 | |||||||||
Contract drilling | $ | 17.1 | $ | 17.0 | $ | 17.2 | |||||
General and administrative | 24.8 | 21.5 | 13.9 | ||||||||
Non-vested share award related compensation expense included in operating expenses | 41.9 | 38.5 | 31.1 | ||||||||
Tax benefit | (7.0 | ) | (6.9 | ) | (6.3 | ) | |||||
Total non-vested share award related compensation expense included in net income | $ | 34.9 | $ | 31.6 | $ | 24.8 |
2012 | 2011 | 2010 | |||||||||
Weighted-average grant-date fair value of | |||||||||||
non-vested share awards granted (per share) | $ | 48.32 | $ | 52.50 | $ | 35.81 | |||||
Total fair value of non-vested share awards | |||||||||||
vested during the period (in millions) | $ | 42.5 | $ | 41.0 | $ | 22.1 |
Shares | Weighted-Average Grant-Date Fair Value | |||||
Non-vested as of December 31, 2011 | 2,376 | $ | 46.69 | |||
Granted | 1,204 | 48.32 | ||||
Vested | (829 | ) | 51.10 | |||
Forfeited | (260 | ) | 48.66 | |||
Non-vested as of December 31, 2012 | 2,491 | $ | 46.52 |
2012 | 2011 | 2010 | |||||||||
Contract drilling | $ | — | $ | — | $ | .7 | |||||
General and administrative | 1.6 | 2.5 | 2.8 | ||||||||
Option related compensation expense included in operating expenses | 1.6 | 2.5 | 3.5 | ||||||||
Tax benefit | (.3 | ) | (.5 | ) | (.6 | ) | |||||
Total option related compensation expense included in net income | $ | 1.3 | $ | 2.0 | $ | 2.9 |
2011 | 2010 | |||||
Risk-free interest rate | 1.4 | % | 1.8 | % | ||
Expected term (in years) | 3.7 | 4.0 | ||||
Expected volatility | 50.2 | % | 53.1 | % | ||
Dividend yield | 2.6 | % | 4.1 | % |
Shares | Weighted-Average Exercise Price | Weighted-Average Contractual Term | Intrinsic Value | ||||||||||
Outstanding as of December 31, 2011 | 2,289 | $ | 42.78 | ||||||||||
Granted | — | — | |||||||||||
Exercised | (939 | ) | 38.00 | ||||||||||
Forfeited | — | — | |||||||||||
Expired | (4 | ) | 52.61 | ||||||||||
Outstanding as of December 31, 2012 | 1,346 | $ | 46.05 | 3.2 | $ | 18,240 | |||||||
Exercisable as of December 31, 2012 | 1,241 | $ | 45.93 | 3.0 | $ | 17,005 |
2012 | 2011 | 2010 | |||||||||
Weighted-average grant-date fair value of options granted (per share) | $ | — | $ | 19.05 | $ | 11.05 | |||||
Intrinsic value of options exercised during the year (in millions) | $ | 17.8 | $ | 17.2 | $ | .4 |
Options Outstanding | Options Exercisable | |||||||||
Number | Weighted-Average Remaining | Weighted-Average | Number | Weighted-Average | ||||||
Exercise Prices | Outstanding | Contractual Life | Exercise Price | Exercisable | Exercise Price | |||||
$18.87 - $40.99 | 387 | 4.6 years | $32.90 | 349 | $32.73 | |||||
41.18 - 50.09 | 368 | 3.6 years | 43.08 | 368 | 43.08 | |||||
50.28 - 55.34 | 295 | 2.5 years | 52.27 | 228 | 51.52 | |||||
57.38 - 60.74 | 296 | 1.4 years | 60.71 | 296 | 60.71 | |||||
1,346 | 3.2 years | $46.05 | 1,241 | $45.93 |
|
Floaters | $3,081.4 | ||
Jackups | 192.6 | ||
Total | $3,274.0 |
December 31, 2012 | December 31, 2011 | |||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||||||||||||
Drilling contract intangible assets | ||||||||||||||||||||||||
Balance, beginning of period | $ | 209.0 | $ | (36.4 | ) | $ | 172.6 | $ | 209.0 | $ | — | $ | 209.0 | |||||||||||
Amortization | — | (51.9 | ) | (51.9 | ) | — | (36.4 | ) | (36.4 | ) | ||||||||||||||
Balance, end of period | $ | 209.0 | $ | (88.3 | ) | $ | 120.7 | $ | 209.0 | $ | (36.4 | ) | $ | 172.6 | ||||||||||
Drilling contract intangible liabilities | ||||||||||||||||||||||||
Balance, beginning of period | $ | 278.0 | $ | (92.8 | ) | $ | 185.2 | $ | 278.0 | $ | — | $ | 278.0 | |||||||||||
Amortization | — | (67.2 | ) | (67.2 | ) | — | (92.8 | ) | (92.8 | ) | ||||||||||||||
Balance, end of period | $ | 278.0 | $ | (160.0 | ) | $ | 118.0 | $ | 278.0 | $ | (92.8 | ) | $ | 185.2 |
2013 | $ | 6.6 | ||
2014 | (4.3 | ) | ||
2015 | (4.5 | ) | ||
2016 | (0.8 | ) | ||
2017 | .3 | |||
Thereafter | — | |||
Total | $ | (2.7 | ) |
|
2012 | 2011 | 2010 | |||||||||
Current income tax expense: | |||||||||||
U.S. | $ | 42.8 | $ | 40.7 | $ | 9.5 | |||||
Non-U.S. | 183.6 | 94.2 | 71.0 | ||||||||
226.4 | 134.9 | 80.5 | |||||||||
Deferred income tax expense (benefit): | |||||||||||
U.S. | 32.0 | (14.8 | ) | 15.2 | |||||||
Non-U.S. | (14.0 | ) | (4.7 | ) | 1.5 | ||||||
18.0 | (19.5 | ) | 16.7 | ||||||||
Total income tax expense | $ | 244.4 | $ | 115.4 | $ | 97.2 |
2012 | 2011 | |||||||
Deferred tax assets: | ||||||||
Foreign tax credits | $ | 173.4 | $ | 92.6 | ||||
Premium on long-term debt | 124.0 | 135.7 | ||||||
Net operating loss carryforwards | 87.8 | 193.1 | ||||||
Employee benefits, including share-based compensation | 33.4 | 33.3 | ||||||
Deferred revenue | 22.7 | 32.0 | ||||||
Other | 24.5 | 29.1 | ||||||
Total deferred tax assets | 465.8 | 515.8 | ||||||
Valuation allowance | (227.1 | ) | (224.7 | ) | ||||
Net deferred tax assets | 238.7 | 291.1 | ||||||
Deferred tax liabilities: | ||||||||
Property and equipment | (472.9 | ) | (493.6 | ) | ||||
Intercompany transfers of property | (32.2 | ) | (38.8 | ) | ||||
Deferred costs | (20.9 | ) | (36.6 | ) | ||||
Other | (31.3 | ) | (25.2 | ) | ||||
Total deferred tax liabilities | (557.3 | ) | (594.2 | ) | ||||
Net deferred tax liability | $ | (318.6 | ) | $ | (303.1 | ) | ||
Net current deferred tax asset | $ | 13.8 | $ | 10.4 | ||||
Net noncurrent deferred tax liability | (332.4 | ) | (313.5 | ) | ||||
Net deferred tax liability | $ | (318.6 | ) | $ | (303.1 | ) |
2012 | 2011 | 2010 | ||||||
U.K. statutory income tax rate | 24.5 | % | 26.5 | % | 28.0 | % | ||
Non-U.K. taxes | (15.5 | ) | (19.6 | ) | (18.9 | ) | ||
Amortization of net deferred charges associated with intercompany rig sales | .6 | 1.0 | 2.6 | |||||
Income taxes associated with restructuring transactions | 3.5 | — | — | |||||
Valuation allowance | 2.6 | 6.8 | 1.6 | |||||
Net expense (benefit) associated with uncertain tax positions and other adjustments relating to prior years | 1.0 | .8 | (.5 | ) | ||||
Other | — | .4 | 2.1 | |||||
Effective income tax rate | 16.7 | % | 15.9 | % | 14.9 | % |
2012 | 2011 | |||||||
Balance, beginning of year | $ | 53.6 | $ | 13.7 | ||||
Unrecognized tax benefits assumed in the Merger | — | 34.8 | ||||||
Increases in unrecognized tax benefits as a result of tax positions taken during the current year | 60.7 | 1.9 | ||||||
Increases in unrecognized tax benefits as a result of tax positions taken during prior years | 21.3 | 6.1 | ||||||
Decreases in unrecognized tax benefits as a result of tax positions taken during prior years | (.4 | ) | — | |||||
Settlements with taxing authorities | (4.1 | ) | — | |||||
Lapse of applicable statutes of limitations | (20.8 | ) | (2.0 | ) | ||||
Impact of foreign currency exchange rates | .4 | (.9 | ) | |||||
Balance, end of year | $ | 110.7 | $ | 53.6 |
|
2012 | 2011 | 2010 | ||||||||||
Revenues | $ | 6.7 | $ | 45.0 | $ | 35.1 | ||||||
Operating expenses | 44.3 | 44.4 | 49.3 | |||||||||
Operating (loss) income before income taxes | (37.6 | ) | .6 | (14.2 | ) | |||||||
Other income (expense) | 1.3 | .2 | — | |||||||||
Income tax benefit (expense) | 7.3 | (4.8 | ) | 4.6 | ||||||||
(Loss) gain on disposal of discontinued operations, net | (16.5 | ) | 1.8 | 38.6 | ||||||||
(Loss) income from discontinued operations | $ | (45.5 | ) | $ | (2.2 | ) | $ | 29.0 |
Rig | Date of Rig Sale | Segment(1) | Net Proceeds | Net Book Value(2) | Pre-tax Gain/(Loss)(3) | |||||||||||
ENSCO 5003 | December 2012 | Floaters | $ | 68.2 | $ | 89.4 | $ | (21.2 | ) | |||||||
Pride Hawaii | October 2012 | Jackups | 18.8 | 16.8 | 2.0 | |||||||||||
ENSCO I | September 2012 | Other | 4.5 | 12.3 | (7.8 | ) | ||||||||||
ENSCO 61 | June 2012 | Jackups | 31.7 | 19.6 | 12.1 | |||||||||||
ENSCO 59 | May 2012 | Jackups | 22.8 | 21.9 | .9 | |||||||||||
ENSCO 95 | June 2011 | Jackups | 41.5 | 28.8 | 12.7 | |||||||||||
ENSCO 60 | November 2010 | Jackups | 25.7 | 20.0 | 5.7 | |||||||||||
ENSCO 57 | April 2010 | Jackups | 47.1 | 29.2 | 17.9 | |||||||||||
ENSCO 50 & ENSCO 51 | March 2010 | Jackups | 94.7 | 60.8 | 33.9 | |||||||||||
$ | 355.0 | $ | 298.8 | $ | 56.2 |
|
2013 | $ | 924.2 | ||
2014 | 942.1 | |||
Total | $ | 1,866.3 |
|
Floaters | Jackups | Other | Operating Segments Total | Reconciling Items | Consolidated Total | ||||||||||||||||||
Revenues | $ | 2,707.8 | $ | 1,510.1 | $ | 82.8 | $ | 4,300.7 | $ | — | $ | 4,300.7 | |||||||||||
Operating expenses | |||||||||||||||||||||||
Contract drilling (exclusive of depreciation) | 1,225.1 | 741.8 | 61.1 | 2,028.0 | — | 2,028.0 | |||||||||||||||||
Depreciation | 382.3 | 167.4 | — | 549.7 | 8.9 | 558.6 | |||||||||||||||||
General and administrative | — | — | — | — | 148.9 | 148.9 | |||||||||||||||||
Operating income (loss) | $ | 1,100.4 | $ | 600.9 | $ | 21.7 | $ | 1,723.0 | $ | (157.8 | ) | $ | 1,565.2 | ||||||||||
Property and equipment, net | $ | 10,727.6 | $ | 2,389.8 | $ | — | $ | 13,117.4 | $ | 28.2 | $ | 13,145.6 | |||||||||||
Capital expenditures | $ | 1,575.5 | $ | 224.0 | $ | — | $ | 1,799.5 | $ | 2.7 | $ | 1,802.2 |
Floaters | Jackups | Other | Operating Segments Total | Reconciling Items | Consolidated Total | ||||||||||||||||||
Revenues | $ | 1,532.8 | $ | 1,212.5 | $ | 52.4 | $ | 2,797.7 | $ | — | $ | 2,797.7 | |||||||||||
Operating expenses | |||||||||||||||||||||||
Contract drilling (exclusive of depreciation) | 785.1 | 621.1 | 42.9 | 1,449.1 | — | 1,449.1 | |||||||||||||||||
Depreciation | 235.9 | 168.6 | — | 404.5 | 4.4 | 408.9 | |||||||||||||||||
General and administrative | — | — | — | — | 158.6 | 158.6 | |||||||||||||||||
Operating income (loss) | $ | 511.8 | $ | 422.8 | $ | 9.5 | $ | 944.1 | $ | (163.0 | ) | $ | 781.1 | ||||||||||
Property and equipment, net | $ | 9,923.6 | $ | 2,462.4 | $ | 12.8 | $ | 12,398.8 | $ | 23.1 | $ | 12,421.9 | |||||||||||
Capital expenditures | $ | 436.7 | $ | 278.3 | $ | — | $ | 715.0 | $ | 14.0 | $ | 729.0 |
Floaters | Jackups | Other | Operating Segments Total | Reconciling Items | Consolidated Total | ||||||||||||||||||
Revenues | $ | 475.2 | $ | 1,199.0 | $ | — | $ | 1,674.2 | $ | — | $ | 1,674.2 | |||||||||||
Operating expenses | |||||||||||||||||||||||
Contract drilling (exclusive of depreciation) | 176.1 | 565.7 | — | 741.8 | — | 741.8 | |||||||||||||||||
Depreciation | 44.8 | 164.3 | — | 209.1 | 1.3 | 210.4 | |||||||||||||||||
General and administrative | — | — | — | — | 86.1 | 86.1 | |||||||||||||||||
Operating income (loss) | $ | 254.3 | $ | 469.0 | $ | — | $ | 723.3 | $ | (87.4 | ) | $ | 635.9 | ||||||||||
Property and equipment, net | $ | 2,866.4 | $ | 2,165.2 | $ | 14.4 | $ | 5,046.0 | $ | 3.9 | $ | 5,049.9 | |||||||||||
Capital expenditures | $ | 632.5 | $ | 238.7 | $ | — | $ | 871.2 | $ | 4.1 | $ | 875.3 |
Floaters | Jackups | Total * | |||
North & South America (excluding Brazil) | 8 | 14 | 22 | ||
Brazil | 10 | — | 10 | ||
Europe & Mediterranean | 1 | 8 | 9 | ||
Middle East & Africa | 4 | 10 | 14 | ||
Asia & Pacific Rim | 2 | 11 | 13 | ||
Asia & Pacific Rim (under construction) | 3 | 3 | 6 | ||
Total | 28 | 46 | 74 |
Revenues | Long-lived Assets | ||||||||||||||||||||||
2012 | 2011 | 2010 | 2012 | 2011 | 2010 | ||||||||||||||||||
United States | $ | 1,291.3 | $ | 753.8 | $ | 421.3 | $ | 4,525.9 | $ | 3,450.6 | $ | 1,993.3 | |||||||||||
Brazil | 1,093.2 | 575.6 | — | 2,911.3 | 3,101.8 | — | |||||||||||||||||
Angola | 431.7 | 243.7 | — | 2,147.2 | 1,347.9 | — | |||||||||||||||||
United Kingdom | 314.1 | 240.4 | 219.0 | 436.8 | 398.9 | 429.2 | |||||||||||||||||
Australia | 136.4 | 61.2 | 225.3 | 345.1 | 350.6 | 194.9 | |||||||||||||||||
Mexico | 124.6 | 148.3 | 179.8 | 189.1 | 206.3 | 259.3 | |||||||||||||||||
Singapore | — | — | — | 367.4 | 1,082.3 | 1,235.6 | |||||||||||||||||
Other countries | 909.4 | 774.7 | 628.8 | 2,222.8 | 2,483.5 | 937.6 | |||||||||||||||||
Total | $ | 4,300.7 | $ | 2,797.7 | $ | 1,674.2 | $ | 13,145.6 | $ | 12,421.9 | $ | 5,049.9 |
|
2012 | 2011 | |||||||
Trade | $ | 812.4 | $ | 818.2 | ||||
Other | 18.2 | 48.6 | ||||||
830.6 | 866.8 | |||||||
Allowance for doubtful accounts | (19.2 | ) | (15.1 | ) | ||||
$ | 811.4 | $ | 851.7 |
2012 | 2011 | |||||||
Inventory | $ | 207.8 | $ | 201.4 | ||||
Prepaid taxes | 62.2 | 64.9 | ||||||
Short-term investments | 50.0 | 4.5 | ||||||
Deferred mobilization costs | 33.7 | 43.8 | ||||||
Prepaid expenses | 20.3 | 22.3 | ||||||
Deferred tax assets | 14.6 | 9.8 | ||||||
Assets held for sale | 14.2 | — | ||||||
Marketable securities | — | 32.2 | ||||||
Other | 22.6 | 20.0 | ||||||
$ | 425.4 | $ | 398.9 |
2012 | 2011 | |||||||
Intangible assets | $ | 143.3 | $ | 197.3 | ||||
Unbilled receivables | 77.1 | 119.4 | ||||||
Prepaid taxes on intercompany transfers of property | 58.3 | 68.8 | ||||||
Warranty and other claim receivables | 30.6 | — | ||||||
Supplemental executive retirement plan assets | 29.8 | 25.6 | ||||||
Deferred mobilization costs | 20.8 | 38.4 | ||||||
Deferred tax assets | 19.3 | 25.9 | ||||||
Wreckage and debris removal receivables | 13.2 | 19.8 | ||||||
Other | 29.4 | 26.4 | ||||||
$ | 421.8 | $ | 521.6 |
2012 | 2011 | |||||||
Personnel costs | $ | 231.1 | $ | 159.9 | ||||
Deferred revenue | 146.2 | 111.3 | ||||||
Taxes | 86.9 | 74.0 | ||||||
Accrued interest | 67.9 | 69.4 | ||||||
Wreckage and debris removal | 9.0 | 16.0 | ||||||
Intangible liabilities | — | 43.4 | ||||||
Other | 43.3 | 41.7 | ||||||
$ | 584.4 | $ | 515.7 |
2012 | 2011 | |||||||
Deferred revenue | $ | 224.5 | $ | 124.4 | ||||
Intangible liabilities | 118.0 | 177.8 | ||||||
Unrecognized tax benefits (inclusive of interest and penalties) | 129.6 | 75.5 | ||||||
Supplemental executive retirement plan liabilities | 33.3 | 30.1 | ||||||
Other | 68.0 | 56.8 | ||||||
$ | 573.4 | $ | 464.6 |
2012 | 2011 | 2010 | ||||||||||
Repair and maintenance expense | $ | 344.9 | $ | 263.7 | $ | 117.8 |
2012 | 2011 | 2010 | ||||||||||
Interest, net of amounts capitalized | $ | 150.7 | $ | 28.6 | $ | — | ||||||
Income taxes | 103.5 | 123.9 | 171.6 |
|
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF INCOME Year Ended December 31, 2012 (in millions) | |||||||||||||||||||||||
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
OPERATING REVENUES | $ | 44.0 | $ | 147.6 | $ | — | $ | 4,429.2 | $ | (320.1 | ) | $ | 4,300.7 | ||||||||||
OPERATING EXPENSES | |||||||||||||||||||||||
Contract drilling (exclusive of depreciation) | 51.2 | 147.6 | — | 2,149.3 | (320.1 | ) | 2,028.0 | ||||||||||||||||
Depreciation | .4 | 3.5 | — | 554.7 | — | 558.6 | |||||||||||||||||
General and administrative | 63.8 | .4 | — | 84.7 | — | 148.9 | |||||||||||||||||
OPERATING (LOSS) INCOME | (71.4 | ) | (3.9 | ) | — | 1,640.5 | — | 1,565.2 | |||||||||||||||
OTHER (EXPENSE) INCOME, NET | (41.8 | ) | (7.0 | ) | (50.0 | ) | .2 | — | (98.6 | ) | |||||||||||||
(LOSS) INCOME BEFORE INCOME TAXES | (113.2 | ) | (10.9 | ) | (50.0 | ) | 1,640.7 | — | 1,466.6 | ||||||||||||||
INCOME TAX PROVISION | — | 68.8 | — | 175.6 | — | 244.4 | |||||||||||||||||
DISCONTINUED OPERATIONS, NET | — | — | — | (45.5 | ) | — | (45.5 | ) | |||||||||||||||
EQUITY EARNINGS IN AFFILIATES, NET OF TAX | 1,282.9 | 335.9 | 239.2 | — | (1,858.0 | ) | — | ||||||||||||||||
NET INCOME | 1,169.7 | 256.2 | 189.2 | 1,419.6 | (1,858.0 | ) | 1,176.7 | ||||||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | — | (7.0 | ) | — | (7.0 | ) | |||||||||||||||
NET INCOME ATTRIBUTABLE TO ENSCO | $ | 1,169.7 | $ | 256.2 | $ | 189.2 | $ | 1,412.6 | $ | (1,858.0 | ) | $ | 1,169.7 |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF INCOME Year Ended December 31, 2011 (in millions) | |||||||||||||||||||||||
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
OPERATING REVENUES | $ | — | $ | 70.0 | $ | — | $ | 2,869.5 | $ | (141.8 | ) | $ | 2,797.7 | ||||||||||
OPERATING EXPENSES | |||||||||||||||||||||||
Contract drilling (exclusive of depreciation) | 46.9 | 70.0 | — | 1,474.0 | (141.8 | ) | 1,449.1 | ||||||||||||||||
Depreciation | .4 | 1.8 | — | 406.7 | — | 408.9 | |||||||||||||||||
General and administrative | 52.2 | — | — | 106.4 | — | 158.6 | |||||||||||||||||
OPERATING (LOSS) INCOME | (99.5 | ) | (1.8 | ) | — | 882.4 | — | 781.1 | |||||||||||||||
OTHER INCOME (EXPENSE), NET | 32.1 | .4 | (22.7 | ) | (67.7 | ) | — | (57.9 | ) | ||||||||||||||
(LOSS) INCOME BEFORE INCOME TAXES | (67.4 | ) | (1.4 | ) | (22.7 | ) | 814.7 | — | 723.2 | ||||||||||||||
INCOME TAX PROVISION | — | 38.5 | 1.5 | 75.4 | — | 115.4 | |||||||||||||||||
DISCONTINUED OPERATIONS, NET | (11.1 | ) | 8.9 | (2.2 | ) | ||||||||||||||||||
EQUITY EARNINGS IN AFFILIATES, NET OF TAX | 667.8 | 271.5 | 143.9 | — | (1,083.2 | ) | — | ||||||||||||||||
NET INCOME | 600.4 | 220.5 | 119.7 | 748.2 | (1,083.2 | ) | 605.6 | ||||||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | — | (5.2 | ) | — | (5.2 | ) | |||||||||||||||
NET INCOME ATTRIBUTABLE TO ENSCO | $ | 600.4 | $ | 220.5 | $ | 119.7 | $ | 743.0 | $ | (1,083.2 | ) | $ | 600.4 |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF INCOME Year Ended December 31, 2010 (in millions) | |||||||||||||||||||
Ensco plc | ENSCO International Incorporated | Other Non-guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | |||||||||||||||
OPERATING REVENUES | $ | — | $ | 53.4 | $ | 1,725.9 | $ | (105.1 | ) | $ | 1,674.2 | ||||||||
OPERATING EXPENSES | |||||||||||||||||||
Contract drilling (exclusive of depreciation) | 29.0 | 53.4 | 764.5 | (105.1 | ) | 741.8 | |||||||||||||
Depreciation | .2 | 1.0 | 209.2 | — | 210.4 | ||||||||||||||
General and administrative | 55.1 | — | 31.0 | — | 86.1 | ||||||||||||||
OPERATING (LOSS) INCOME | (84.3 | ) | (1.0 | ) | 721.2 | — | 635.9 | ||||||||||||
OTHER INCOME (EXPENSE), NET | 55.6 | 3.8 | (41.2 | ) | — | 18.2 | |||||||||||||
(LOSS) INCOME BEFORE INCOME TAXES | (28.7 | ) | 2.8 | 680.0 | — | 654.1 | |||||||||||||
INCOME TAX PROVISION | 1.3 | 43.4 | 52.5 | — | 97.2 | ||||||||||||||
DISCONTINUED OPERATIONS, NET | — | (16.7 | ) | 45.7 | 29.0 | ||||||||||||||
EQUITY EARNINGS IN AFFILIATES, NET OF TAX | 609.5 | 137.7 | — | (747.2 | ) | — | |||||||||||||
NET INCOME | 579.5 | 80.4 | 673.2 | (747.2 | ) | 585.9 | |||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | (6.4 | ) | — | (6.4 | ) | ||||||||||||
NET INCOME ATTRIBUTABLE TO ENSCO | $ | 579.5 | $ | 80.4 | $ | 666.8 | $ | (747.2 | ) | $ | 579.5 |
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-Guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
NET INCOME | $ | 1,169.7 | $ | 256.2 | $ | 189.2 | $ | 1,419.6 | $ | (1,858.0 | ) | $ | 1,176.7 | ||||||||||
OTHER COMPREHENSIVE INCOME (LOSS), NET | |||||||||||||||||||||||
Net change in fair value of derivatives | — | 4.0 | — | 4.7 | — | 8.7 | |||||||||||||||||
Reclassification of gains and losses on derivative instruments from other comprehensive loss (income) into net income | — | .2 | — | (.2 | ) | — | — | ||||||||||||||||
Other | — | — | — | 2.8 | — | 2.8 | |||||||||||||||||
NET OTHER COMPREHENSIVE INCOME | — | 4.2 | — | 7.3 | — | 11.5 | |||||||||||||||||
COMPREHENSIVE INCOME | 1,169.7 | 260.4 | 189.2 | 1,426.9 | (1,858.0 | ) | 1,188.2 | ||||||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | — | (7.0 | ) | — | (7.0 | ) | |||||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO ENSCO | $ | 1,169.7 | $ | 260.4 | $ | 189.2 | $ | 1,419.9 | $ | (1,858.0 | ) | $ | 1,181.2 |
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-Guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
NET INCOME | $ | 600.4 | $ | 220.5 | $ | 119.7 | $ | 748.2 | $ | (1,083.2 | ) | $ | 605.6 | ||||||||||
OTHER COMPREHENSIVE INCOME (LOSS), NET | |||||||||||||||||||||||
Net change in fair value of derivatives | — | (7.5 | ) | — | 7.6 | — | .1 | ||||||||||||||||
Reclassification of gains and losses on derivative instruments from other comprehensive loss (income) into net income | — | .2 | — | (5.7 | ) | — | (5.5 | ) | |||||||||||||||
Other | — | — | — | 2.9 | — | 2.9 | |||||||||||||||||
NET OTHER COMPREHENSIVE (LOSS) INCOME | — | (7.3 | ) | — | 4.8 | — | (2.5 | ) | |||||||||||||||
COMPREHENSIVE INCOME | 600.4 | 213.2 | 119.7 | 753.0 | (1,083.2 | ) | 603.1 | ||||||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | — | (5.2 | ) | — | (5.2 | ) | |||||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO ENSCO | $ | 600.4 | $ | 213.2 | $ | 119.7 | $ | 747.8 | $ | (1,083.2 | ) | $ | 597.9 |
Ensco plc | ENSCO International Incorporated | Other Non-Guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | |||||||||||||||
NET INCOME | $ | 579.5 | $ | 80.4 | $ | 673.2 | $ | (747.2 | ) | $ | 585.9 | ||||||||
OTHER COMPREHENSIVE INCOME (LOSS), NET | |||||||||||||||||||
Net change in fair value of derivatives | — | 1.2 | 6.4 | — | 7.6 | ||||||||||||||
Reclassification of gains and losses on derivative instruments from other comprehensive loss (income) into net income | — | .2 | (1.9 | ) | — | (1.7 | ) | ||||||||||||
Other | — | — | — | — | — | ||||||||||||||
NET OTHER COMPREHENSIVE (LOSS) INCOME | — | 1.4 | 4.5 | — | 5.9 | ||||||||||||||
COMPREHENSIVE INCOME | 579.5 | 81.8 | 677.7 | (747.2 | ) | 591.8 | |||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | (6.4 | ) | — | (6.4 | ) | ||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO ENSCO | $ | 579.5 | $ | 81.8 | $ | 671.3 | $ | (747.2 | ) | $ | 585.4 |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEETS December 31, 2012 (in millions) | |||||||||||||||||||||||
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
ASSETS | |||||||||||||||||||||||
CURRENT ASSETS | |||||||||||||||||||||||
Cash and cash equivalents | $ | 271.8 | $ | 1.7 | $ | 85.0 | $ | 128.6 | $ | — | $ | 487.1 | |||||||||||
Accounts receivable, net | — | .2 | — | 811.2 | — | 811.4 | |||||||||||||||||
Accounts receivable from affiliates | 1,294.5 | 226.5 | — | 2,375.1 | (3,896.1 | ) | — | ||||||||||||||||
Other | 2.8 | 24.9 | — | 397.7 | — | 425.4 | |||||||||||||||||
Total current assets | 1,569.1 | 253.3 | 85.0 | 3,712.6 | (3,896.1 | ) | 1,723.9 | ||||||||||||||||
PROPERTY AND EQUIPMENT,AT COST | 2.1 | 30.2 | — | 15,704.8 | — | 15,737.1 | |||||||||||||||||
Less accumulated depreciation | 1.1 | 23.5 | — | 2,566.9 | — | 2,591.5 | |||||||||||||||||
Property and equipment, net | 1.0 | 6.7 | — | 13,137.9 | — | 13,145.6 | |||||||||||||||||
GOODWILL | — | — | — | 3,274.0 | — | 3,274.0 | |||||||||||||||||
DUE FROM AFFILIATES | 3,483.5 | 3,594.7 | 1,628.4 | 4,748.9 | (13,455.5 | ) | — | ||||||||||||||||
INVESTMENTS IN AFFILIATES | 13,469.3 | 2,693.8 | 3,824.8 | — | (19,987.9 | ) | — | ||||||||||||||||
OTHER ASSETS, NET | 11.3 | 67.4 | — | 343.1 | — | 421.8 | |||||||||||||||||
$ | 18,534.2 | $ | 6,615.9 | $ | 5,538.2 | $ | 25,216.5 | $ | (37,339.5 | ) | $ | 18,565.3 | |||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||||||||||||||||
CURRENT LIABILITIES | |||||||||||||||||||||||
Accounts payable and accrued liabilities | $ | 31.0 | $ | 28.1 | $ | 34.1 | $ | 849.0 | $ | — | $ | 942.2 | |||||||||||
Accounts payable to affiliates | 2,364.8 | 136.9 | — | 1,394.4 | (3,896.1 | ) | — | ||||||||||||||||
Current maturities of long-term debt | — | — | — | 47.5 | — | 47.5 | |||||||||||||||||
Total current liabilities | 2,395.8 | 165.0 | 34.1 | 2,290.9 | (3,896.1 | ) | 989.7 | ||||||||||||||||
DUE TO AFFILIATES | 1,816.7 | 2,054.7 | 877.5 | 8,706.6 | (13,455.5 | ) | — | ||||||||||||||||
LONG-TERM DEBT | 2,469.6 | 149.0 | 2,040.8 | 139.0 | — | 4,798.4 | |||||||||||||||||
DEFERRED INCOME TAXES | — | 335.1 | — | 16.6 | — | 351.7 | |||||||||||||||||
OTHER LIABILITIES | — | — | 10.8 | 562.6 | — | 573.4 | |||||||||||||||||
ENSCO SHAREHOLDERS' EQUITY | 11,852.1 | 3,912.1 | 2,575.0 | 13,495.1 | (19,987.9 | ) | 11,846.4 | ||||||||||||||||
NONCONTROLLING INTERESTS | — | — | — | 5.7 | — | 5.7 | |||||||||||||||||
Total equity | 11,852.1 | 3,912.1 | 2,575.0 | 13,500.8 | (19,987.9 | ) | 11,852.1 | ||||||||||||||||
$ | 18,534.2 | $ | 6,615.9 | $ | 5,538.2 | $ | 25,216.5 | $ | (37,339.5 | ) | $ | 18,565.3 |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEETS December 31, 2011 (in millions) | |||||||||||||||||||||||
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
ASSETS | |||||||||||||||||||||||
CURRENT ASSETS | |||||||||||||||||||||||
Cash and cash equivalents | $ | 236.6 | $ | — | $ | 22.6 | $ | 171.5 | $ | — | $ | 430.7 | |||||||||||
Accounts receivable, net | — | .3 | 5.2 | 846.2 | — | 851.7 | |||||||||||||||||
Accounts receivable from affiliates | 1,268.4 | 89.8 | 278.2 | 1,194.5 | (2,830.9 | ) | — | ||||||||||||||||
Other | 2.8 | 35.2 | 46.2 | 314.7 | — | 398.9 | |||||||||||||||||
Total current assets | 1,507.8 | 125.3 | 352.2 | 2,526.9 | (2,830.9 | ) | 1,681.3 | ||||||||||||||||
PROPERTY AND EQUIPMENT, AT COST | 1.8 | 30.6 | — | 14,451.0 | — | 14,483.4 | |||||||||||||||||
Less accumulated depreciation | .7 | 23.8 | — | 2,037.0 | — | 2,061.5 | |||||||||||||||||
Property and equipment, net | 1.1 | 6.8 | — | 12,414.0 | — | 12,421.9 | |||||||||||||||||
GOODWILL | — | — | — | 3,274.0 | — | 3,274.0 | |||||||||||||||||
DUE FROM AFFILIATES | 2,002.3 | 2,486.9 | 313.5 | 3,638.7 | (8,441.4 | ) | — | ||||||||||||||||
INVESTMENTS IN AFFILIATES | 12,041.9 | 2,966.0 | 4,802.6 | — | (19,810.5 | ) | — | ||||||||||||||||
OTHER ASSETS, NET | 13.9 | 83.4 | 9.8 | 414.5 | — | 521.6 | |||||||||||||||||
$ | 15,567.0 | $ | 5,668.4 | $ | 5,478.1 | $ | 22,268.1 | $ | (31,082.8 | ) | $ | 17,898.8 | |||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||||||||||||||||
CURRENT LIABILITIES | |||||||||||||||||||||||
Accounts payable and accrued liabilities | $ | 30.4 | $ | 20.0 | $ | 27.4 | $ | 1,082.3 | $ | — | $ | 1,160.1 | |||||||||||
Accounts payable to affiliates | 575.1 | 606.6 | 85.2 | 1,564.0 | (2,830.9 | ) | — | ||||||||||||||||
Short-term debt | 125.0 | — | — | — | — | 125.0 | |||||||||||||||||
Current maturities of long-term debt | — | — | — | 47.5 | — | 47.5 | |||||||||||||||||
Total current liabilities | 730.5 | 626.6 | 112.6 | 2,693.8 | (2,830.9 | ) | 1,332.6 | ||||||||||||||||
DUE TO AFFILIATES | 2,191.7 | 1,058.2 | 401.3 | 4,790.2 | (8,441.4 | ) | — | ||||||||||||||||
LONG-TERM DEBT | 2,465.7 | 149.0 | 2,072.5 | 190.4 | — | 4,877.6 | |||||||||||||||||
DEFERRED INCOME TAXES | — | 326.8 | — | 12.7 | — | 339.5 | |||||||||||||||||
OTHER LIABILITIES | — | 5.2 | 18.7 | 440.7 | — | 464.6 | |||||||||||||||||
ENSCO SHAREHOLDERS' EQUITY | 10,179.1 | 3,502.6 | 2,873.0 | 14,135.1 | (19,810.5 | ) | 10,879.3 | ||||||||||||||||
NONCONTROLLING INTERESTS | — | — | — | 5.2 | — | 5.2 | |||||||||||||||||
Total equity | 10,179.1 | 3,502.6 | 2,873.0 | 14,140.3 | (19,810.5 | ) | 10,884.5 | ||||||||||||||||
$ | 15,567.0 | $ | 5,668.4 | $ | 5,478.1 | $ | 22,268.1 | $ | (31,082.8 | ) | $ | 17,898.8 |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Year Ended December 31, 2012 (in millions) | |||||||||||||||||||||||
Ensco plc | ENSCO International Incorporation | Pride International, Inc. | Other Non-guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
OPERATING ACTIVITIES | |||||||||||||||||||||||
Net cash (used in) provided by operating activities of continuing operations | $ | (71.6 | ) | $ | (38.2 | ) | $ | (21.6 | ) | $ | 2,331.6 | $ | — | $ | 2,200.2 | ||||||||
INVESTING ACTIVITIES | |||||||||||||||||||||||
Additions to property and equipment | — | — | — | (1,802.2 | ) | — | (1,802.2 | ) | |||||||||||||||
Other | (.3 | ) | .4 | — | (42.4 | ) | — | (42.3 | ) | ||||||||||||||
Net cash (used in) provided by investing activities of continuing operations | (.3 | ) | .4 | — | (1,844.6 | ) | — | (1,844.5 | ) | ||||||||||||||
FINANCING ACTIVITIES | |||||||||||||||||||||||
Cash dividends paid | (348.1 | ) | — | — | — | — | (348.1 | ) | |||||||||||||||
Reduction of long-term borrowings | — | — | — | (47.5 | ) | — | (47.5 | ) | |||||||||||||||
Commercial paper borrowings, net | (125.0 | ) | — | — | — | — | (125.0 | ) | |||||||||||||||
Equity issuance reimbursement | 66.7 | — | — | — | — | 66.7 | |||||||||||||||||
Proceeds from exercise of share options | 23.9 | 11.9 | — | — | — | 35.8 | |||||||||||||||||
Advances from (to) affiliates | 501.2 | 27.6 | 84.0 | (612.8 | ) | — | — | ||||||||||||||||
Other | (11.6 | ) | — | — | (5.8 | ) | — | (17.4 | ) | ||||||||||||||
Net cash provided by (used in) financing activities of continuing operations | 107.1 | 39.5 | 84.0 | (666.1 | ) | — | (435.5 | ) | |||||||||||||||
DISCONTINUED OPERATIONS | |||||||||||||||||||||||
Operating activities | — | — | — | (13.1 | ) | — | (13.1 | ) | |||||||||||||||
Investing activities | — | — | — | 147.3 | — | 147.3 | |||||||||||||||||
Net cash provided by discontinued operations | — | — | — | 134.2 | — | 134.2 | |||||||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | — | 2.0 | — | 2.0 | |||||||||||||||||
NET INCREASE IN CASH AND CASH EQUIVALENTS | 35.2 | 1.7 | 62.4 | (42.9 | ) | — | 56.4 | ||||||||||||||||
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 236.6 | — | 22.6 | 171.5 | — | 430.7 | |||||||||||||||||
CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 271.8 | $ | 1.7 | $ | 85.0 | $ | 128.6 | $ | — | $ | 487.1 |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Year Ended December 31, 2011 (in millions) | |||||||||||||||||||||||
Ensco plc | ENSCO International Incorporation | Pride International, Inc. | Other Non-guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
OPERATING ACTIVITIES | |||||||||||||||||||||||
Net cash provided by (used in) operating activities of continuing operations | $ | 2.0 | $ | (2.6 | ) | $ | (59.9 | ) | $ | 792.3 | $ | — | $ | 731.8 | |||||||||
INVESTING ACTIVITIES | |||||||||||||||||||||||
Acquisition of Pride International, Inc., net of cash acquired | — | — | 92.9 | (2,748.9 | ) | — | (2,656.0 | ) | |||||||||||||||
Additions to property and equipment | — | — | — | (729.0 | ) | — | (729.0 | ) | |||||||||||||||
Other | — | (6.1 | ) | — | 6.9 | — | .8 | ||||||||||||||||
Net cash (used in) provided by investing activities of continuing operations | — | (6.1 | ) | 92.9 | (3,471.0 | ) | — | (3,384.2 | ) | ||||||||||||||
FINANCING ACTIVITIES | |||||||||||||||||||||||
Proceeds from issuance of senior notes | 2,462.8 | — | — | — | — | 2,462.8 | |||||||||||||||||
Cash dividends paid | (292.3 | ) | — | — | — | — | (292.3 | ) | |||||||||||||||
Reduction of long-term borrowings | — | — | (181.0 | ) | (32.3 | ) | — | (213.3 | ) | ||||||||||||||
Commercial paper borrowings, net | 125.0 | — | — | — | — | 125.0 | |||||||||||||||||
Equity issuance costs | (70.5 | ) | — | — | — | — | (70.5 | ) | |||||||||||||||
Proceeds from exercise of share options | — | 39.9 | 39.9 | ||||||||||||||||||||
Debt financing costs | (27.1 | ) | (4.7 | ) | — | — | — | (31.8 | ) | ||||||||||||||
Advances (to) from affiliates | (1,966.7 | ) | (34.5 | ) | 170.6 | 1,830.6 | — | — | |||||||||||||||
Other | — | — | — | (15.7 | ) | — | (15.7 | ) | |||||||||||||||
Net cash provided by (used in) financing activities of continuing operations | 231.2 | .7 | (10.4 | ) | 1,782.6 | — | 2,004.1 | ||||||||||||||||
DISCONTINUED OPERATIONS | |||||||||||||||||||||||
Operating activities | — | (11.1 | ) | — | 11.5 | — | .4 | ||||||||||||||||
Investing activities | — | — | — | 28.7 | — | 28.7 | |||||||||||||||||
Net cash provided by discontinued operations | — | (11.1 | ) | — | 40.2 | — | 29.1 | ||||||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | — | (.8 | ) | — | (.8 | ) | |||||||||||||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 233.2 | (19.1 | ) | 22.6 | (856.7 | ) | — | (620.0 | ) | ||||||||||||||
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 3.4 | 19.1 | — | 1,028.2 | — | 1,050.7 | |||||||||||||||||
CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 236.6 | $ | — | $ | 22.6 | $ | 171.5 | $ | — | $ | 430.7 |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Year Ended December 31, 2010 (in millions) | |||||||||||||||||||
Ensco plc | ENSCO International Incorporation | Other Non guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | |||||||||||||||
OPERATING ACTIVITIES | |||||||||||||||||||
Net cash (used in) provided by operating activities of continuing operations | $ | (6.8 | ) | $ | (53.9 | ) | $ | 867.7 | $ | — | $ | 807.0 | |||||||
INVESTING ACTIVITIES | |||||||||||||||||||
Additions to property and equipment | — | — | (875.3 | ) | — | (875.3 | ) | ||||||||||||
Other | (1.8 | ) | — | 3.3 | — | 1.5 | |||||||||||||
Net cash used in investing activities of continuing operations | (1.8 | ) | — | (872.0 | ) | — | (873.8 | ) | |||||||||||
FINANCING ACTIVITIES | |||||||||||||||||||
Cash dividends paid | (153.7 | ) | — | — | — | (153.7 | ) | ||||||||||||
Reduction of long-term borrowings | — | — | (17.2 | ) | — | (17.2 | ) | ||||||||||||
Proceeds from exercise of share options | — | 1.4 | — | — | 1.4 | ||||||||||||||
Debt financing costs | — | (6.2 | ) | — | — | (6.2 | ) | ||||||||||||
Advances from (to) affiliates | 140.9 | (183.3 | ) | 42.4 | — | — | |||||||||||||
Other | — | — | (16.9 | ) | — | (16.9 | ) | ||||||||||||
Net cash (used in) provided by financing activities of continuing operations | (12.8 | ) | (188.1 | ) | 8.3 | — | (192.6 | ) | |||||||||||
DISCONTINUED OPERATIONS | |||||||||||||||||||
Operating activities | — | (16.7 | ) | 27.8 | — | 11.1 | |||||||||||||
Investing activities | — | — | 158.1 | — | 158.1 | ||||||||||||||
Net cash (used in) provided by discontinued operations | — | (16.7 | ) | 185.9 | — | 169.2 | |||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | (.5 | ) | — | (.5 | ) | ||||||||||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | (21.4 | ) | (258.7 | ) | 189.4 | — | (90.7 | ) | |||||||||||
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 24.8 | 277.8 | 838.8 | — | 1,141.4 | ||||||||||||||
CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 3.4 | $ | 19.1 | $ | 1,028.2 | $ | — | $ | 1,050.7 |
|
2012 | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Year | ||||||||||||||
Operating revenues | $ | 1,020.6 | $ | 1,071.1 | $ | 1,123.5 | $ | 1,085.5 | $ | 4,300.7 | |||||||||
Operating expenses | |||||||||||||||||||
Contract drilling (exclusive of depreciation) | 502.2 | 494.0 | 507.3 | 524.5 | 2,028.0 | ||||||||||||||
Depreciation | 136.0 | 136.3 | 142.4 | 143.9 | 558.6 | ||||||||||||||
General and administrative | 38.2 | 35.5 | 40.2 | 35.0 | 148.9 | ||||||||||||||
Operating income | 344.2 | 405.3 | 433.6 | 382.1 | 1,565.2 | ||||||||||||||
Other expense, net | (26.7 | ) | (24.7 | ) | (25.5 | ) | (21.7 | ) | (98.6 | ) | |||||||||
Income from continuing operations before income taxes | 317.5 | 380.6 | 408.1 | 360.4 | 1,466.6 | ||||||||||||||
Provision for income taxes | 37.0 | 43.4 | 46.9 | 117.1 | 244.4 | ||||||||||||||
Income from continuing operations | 280.5 | 337.2 | 361.2 | 243.3 | 1,222.2 | ||||||||||||||
(Loss) income from discontinued operations, net | (13.1 | ) | 5.5 | (15.8 | ) | (22.1 | ) | (45.5 | ) | ||||||||||
Net income | 267.4 | 342.7 | 345.4 | 221.2 | 1,176.7 | ||||||||||||||
Net income attributable to noncontrolling interests | (2.0 | ) | (1.4 | ) | (1.9 | ) | (1.7 | ) | (7.0 | ) | |||||||||
Net income attributable to Ensco | $ | 265.4 | $ | 341.3 | $ | 343.5 | $ | 219.5 | $ | 1,169.7 | |||||||||
Earnings (loss) per share – basic | |||||||||||||||||||
Continuing operations | $ | 1.21 | $ | 1.45 | $ | 1.55 | $ | 1.04 | $ | 5.24 | |||||||||
Discontinued operations | (0.06 | ) | 0.02 | (0.07 | ) | (0.10 | ) | (0.19 | ) | ||||||||||
$ | 1.15 | $ | 1.47 | $ | 1.48 | $ | 0.94 | $ | 5.05 | ||||||||||
Earnings (loss) per share – diluted | |||||||||||||||||||
Continuing operations | $ | 1.20 | $ | 1.45 | $ | 1.55 | $ | 1.04 | $ | 5.23 | |||||||||
Discontinued operations | (0.05 | ) | 0.02 | (0.07 | ) | (0.10 | ) | (0.19 | ) | ||||||||||
$ | 1.15 | $ | 1.47 | $ | 1.48 | $ | 0.94 | $ | 5.04 |
2011 | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Year | ||||||||||||||
Operating revenues | $ | 361.5 | $ | 561.4 | $ | 901.6 | $ | 973.2 | $ | 2,797.7 | |||||||||
Operating expenses | |||||||||||||||||||
Contract drilling (exclusive of depreciation) | 190.8 | 295.0 | 465.0 | 498.3 | 1,449.1 | ||||||||||||||
Depreciation | 58.2 | 81.4 | 132.8 | 136.5 | 408.9 | ||||||||||||||
General and administrative | 30.1 | 47.4 | 40.8 | 40.3 | 158.6 | ||||||||||||||
Operating income | 82.4 | 137.6 | 263.0 | 298.1 | 781.1 | ||||||||||||||
Other income (expense), net | 2.3 | (18.1 | ) | (13.6 | ) | (28.5 | ) | (57.9 | ) | ||||||||||
Income from continuing operations before income taxes | 84.7 | 119.5 | 249.4 | 269.6 | 723.2 | ||||||||||||||
Provision for income taxes | 17.1 | 14.0 | 40.3 | 44.0 | 115.4 | ||||||||||||||
Income from continuing operations | 67.6 | 105.5 | 209.1 | 225.6 | 607.8 | ||||||||||||||
(Loss) income from discontinued operations, net | (2.1 | ) | (1.9 | ) | (3.0 | ) | 4.8 | (2.2 | ) | ||||||||||
Net income | 65.5 | 103.6 | 206.1 | 230.4 | 605.6 | ||||||||||||||
Net income attributable to noncontrolling interests | (.9 | ) | (1.7 | ) | (1.6 | ) | (1.0 | ) | (5.2 | ) | |||||||||
Net income attributable to Ensco | $ | 64.6 | $ | 101.9 | $ | 204.5 | $ | 229.4 | $ | 600.4 | |||||||||
Earnings (loss) per share – basic | |||||||||||||||||||
Continuing operations | $ | 0.46 | $ | 0.60 | $ | 0.90 | $ | 0.97 | $ | 3.10 | |||||||||
Discontinued operations | (0.01 | ) | (0.01 | ) | (0.01 | ) | 0.02 | (0.01 | ) | ||||||||||
$ | 0.45 | $ | 0.59 | $ | 0.89 | $ | 0.99 | $ | 3.09 | ||||||||||
Earnings (loss) per share – diluted | |||||||||||||||||||
Continuing operations | $ | 0.46 | $ | 0.60 | $ | 0.90 | $ | 0.97 | $ | 3.09 | |||||||||
Discontinued operations | (0.01 | ) | (0.01 | ) | (0.02 | ) | 0.02 | (0.01 | ) | ||||||||||
$ | 0.45 | $ | 0.59 | $ | 0.88 | $ | 0.99 | $ | 3.08 |
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|