|
|
|
|
|
|
|
|
Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | ||||||||||||
As of June 30, 2015 | |||||||||||||||
Supplemental executive retirement plan assets | $ | 44.8 | $ | — | $ | — | $ | 44.8 | |||||||
Total financial assets | $ | 44.8 | $ | — | $ | — | $ | 44.8 | |||||||
Derivatives, net | $ | — | $ | (16.4 | ) | $ | — | $ | (16.4 | ) | |||||
Total financial liabilities | $ | — | $ | (16.4 | ) | $ | — | $ | (16.4 | ) | |||||
As of December 31, 2014 | |||||||||||||||
Supplemental executive retirement plan assets | $ | 43.2 | $ | — | $ | — | $ | 43.2 | |||||||
Total financial assets | $ | 43.2 | $ | — | $ | — | $ | 43.2 | |||||||
Derivatives, net | — | (26.3 | ) | — | (26.3 | ) | |||||||||
Total financial liabilities | $ | — | $ | (26.3 | ) | $ | — | $ | (26.3 | ) |
June 30, 2015 | December 31, 2014 | ||||||||||||||
Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | ||||||||||||
4.70% Senior notes due 2021 | $ | 1,481.3 | $ | 1,554.1 | $ | 1,479.9 | $ | 1,505.3 | |||||||
5.75% Senior notes due 2044 | 1,003.8 | 1,015.6 | 622.3 | 615.8 | |||||||||||
6.875% Senior notes due 2020 | 999.7 | 1,029.1 | 1,008.2 | 1,008.5 | |||||||||||
5.20% Senior notes due 2025 | 697.4 | 696.4 | — | — | |||||||||||
4.50% Senior notes due 2024 | 624.2 | 592.3 | 624.2 | 602.0 | |||||||||||
8.50% Senior notes due 2019 | 575.2 | 593.0 | 583.8 | 611.8 | |||||||||||
7.875% Senior notes due 2040 | 380.5 | 333.0 | 381.2 | 363.8 | |||||||||||
7.20% Debentures due 2027 | 149.2 | 177.2 | 149.2 | 171.4 | |||||||||||
4.33% MARAD bonds, including current maturities, due 2016 | 14.4 | 14.5 | 46.6 | 46.8 | |||||||||||
4.65% MARAD bonds, including current maturities, due 2020 | — | — | 27.0 | 29.7 | |||||||||||
3.25% Senior notes due 2016 | — | — | 998.0 | 1,018.3 | |||||||||||
Total | $ | 5,925.7 | $ | 6,005.2 | $ | 5,920.4 | $ | 5,973.4 |
|
Derivative Assets | Derivative Liabilities | ||||||||||||||
June 30, 2015 | December 31, 2014 | June 30, 2015 | December 31, 2014 | ||||||||||||
Derivatives Designated as Hedging Instruments | |||||||||||||||
Foreign currency forward contracts - current(1) | $ | 1.4 | $ | .4 | $ | 18.8 | $ | 17.2 | |||||||
Foreign currency forward contracts - non-current(2) | .9 | .1 | .9 | 2.9 | |||||||||||
2.3 | .5 | 19.7 | 20.1 | ||||||||||||
Derivatives Not Designated as Hedging Instruments | |||||||||||||||
Foreign currency forward contracts - current(1) | 2.2 | .2 | 1.2 | 6.9 | |||||||||||
2.2 | .2 | 1.2 | 6.9 | ||||||||||||
Total | $ | 4.5 | $ | .7 | $ | 20.9 | $ | 27.0 |
(1) | Derivative assets and liabilities that have maturity dates equal to or less than twelve months from the respective balance sheet date were included in other current assets and accrued liabilities and other, respectively, on our condensed consolidated balance sheets. |
(2) | Derivative assets and liabilities that have maturity dates greater than twelve months from the respective balance sheet date were included in other assets, net, and other liabilities, respectively, on our condensed consolidated balance sheets. |
Gain Recognized in Other Comprehensive Income (Effective Portion) | (Loss) Gain Reclassified from Accumulated Other Comprehensive Income ("AOCI") into Income (Effective Portion)(1) | Gain Recognized in Income on Derivatives (Ineffective Portion and Amount Excluded from Effectiveness Testing)(2) | |||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | 2015 | 2014 | ||||||||||||||||||
Interest rate lock contracts(3) | $ | — | $ | — | $ | (.4 | ) | $ | (.1 | ) | $ | — | $ | — | |||||||||
Foreign currency forward contracts(4) | 8.7 | 5.0 | (4.7 | ) | 2.5 | .3 | 1.2 | ||||||||||||||||
Total | $ | 8.7 | $ | 5.0 | $ | (5.1 | ) | $ | 2.4 | $ | .3 | $ | 1.2 |
(Loss) Gain Recognized in Other Comprehensive Income (Effective Portion) | (Loss) Gain Reclassified from AOCI into Income (Effective Portion)(1) | Gain Recognized in Income on Derivatives (Ineffective Portion and Amount Excluded from Effectiveness Testing)(2) | |||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | 2015 | 2014 | ||||||||||||||||||
Interest rate lock contracts(3) | $ | — | $ | — | $ | (.5 | ) | $ | (.2 | ) | $ | — | $ | — | |||||||||
Foreign currency forward contracts(5) | (8.7 | ) | 9.9 | (9.6 | ) | 2.1 | .2 | 1.9 | |||||||||||||||
Total | $ | (8.7 | ) | $ | 9.9 | $ | (10.1 | ) | $ | 1.9 | $ | .2 | $ | 1.9 |
(1) | Changes in the fair value of cash flow hedges are recorded in AOCI. Amounts recorded in AOCI associated with cash flow hedges are subsequently reclassified into contract drilling, depreciation or interest expense as earnings are affected by the underlying hedged forecasted transaction. |
(2) | Gains and losses recognized in income for ineffectiveness and amounts excluded from effectiveness testing were included in other, net, in our condensed consolidated statements of operations. |
(3) | Losses on interest rate lock derivatives reclassified from AOCI into income (effective portion) were included in interest expense, net in our condensed consolidated statements of operations. |
(4) | During the three-month period ended June 30, 2015, $4.9 million of losses were reclassified from AOCI into contract drilling expense and $200,000 of gains were reclassified from AOCI into depreciation expense in our condensed consolidated statement of operations. During the three-month period ended June 30, 2014, $2.3 million of gains were reclassified from AOCI into contract drilling expense and $200,000 of gains were reclassified from AOCI into depreciation expense in our condensed consolidated statement of operations. |
(5) | During the six-month period ended June 30, 2015, $10.0 million of losses were reclassified from AOCI into contract drilling expense and $400,000 of gains were reclassified from AOCI into depreciation expense in our condensed consolidated statement of operations. During the six-month period ended June 30, 2014, $1.7 million of gains were reclassified from AOCI into contract drilling expense and $400,000 of gains were reclassified from AOCI into depreciation expense in our condensed consolidated statement of operations. |
|
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Income (loss) from continuing operations | $ | 272.8 | $ | (351.2 | ) | $ | 600.9 | $ | (52.5 | ) | |||||
Income from continuing operations attributable to noncontrolling interests | (2.4 | ) | (3.0 | ) | (5.6 | ) | (7.1 | ) | |||||||
Income (loss) from continuing operations attributable to Ensco | $ | 270.4 | $ | (354.2 | ) | $ | 595.3 | $ | (59.6 | ) |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Loss from discontinued operations, net | $ | (10.1 | ) | $ | (818.4 | ) | $ | (10.3 | ) | $ | (820.4 | ) | |||
Income from discontinued operations attributable to noncontrolling interests | — | (.1 | ) | — | (.2 | ) | |||||||||
Loss from discontinued operations attributable to Ensco | $ | (10.1 | ) | $ | (818.5 | ) | $ | (10.3 | ) | $ | (820.6 | ) |
|
|
|
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Revenues | $ | 8.1 | $ | 99.1 | $ | 17.7 | $ | 219.4 | |||||||
Operating expenses | 11.3 | 114.9 | 33.2 | 251.6 | |||||||||||
Operating loss | (3.2 | ) | (15.8 | ) | (15.5 | ) | (32.2 | ) | |||||||
Income tax (expense) benefit | (2.9 | ) | (6.5 | ) | 9.2 | (11.5 | ) | ||||||||
Loss on impairment, net | (7.2 | ) | (796.8 | ) | (7.2 | ) | (796.8 | ) | |||||||
Gain on disposal of discontinued operations, net | 3.2 | .7 | 3.2 | 20.1 | |||||||||||
Loss from discontinued operations, net | $ | (10.1 | ) | $ | (818.4 | ) | $ | (10.3 | ) | $ | (820.4 | ) |
|
|
|
|
Floaters | Jackups | Other | Operating Segments Total | Reconciling Items | Consolidated Total | ||||||||||||||||||
Revenues | $ | 634.3 | $ | 384.1 | $ | 40.6 | $ | 1,059.0 | $ | — | $ | 1,059.0 | |||||||||||
Operating expenses | |||||||||||||||||||||||
Contract drilling (exclusive of depreciation) | 277.7 | 192.7 | 32.2 | 502.6 | — | 502.6 | |||||||||||||||||
Depreciation | 94.4 | 43.6 | — | 138.0 | 2.5 | 140.5 | |||||||||||||||||
General and administrative | — | — | — | — | 29.7 | 29.7 | |||||||||||||||||
Operating income (loss) | $ | 262.2 | $ | 147.8 | $ | 8.4 | $ | 418.4 | $ | (32.2 | ) | $ | 386.2 | ||||||||||
Property and equipment, net | $ | 9,870.7 | $ | 3,223.4 | $ | — | $ | 13,094.1 | $ | 75.8 | $ | 13,169.9 |
Floaters | Jackups | Other | Operating Segments Total | Reconciling Items | Consolidated Total | ||||||||||||||||||
Revenues | $ | 679.5 | $ | 440.6 | $ | 16.5 | $ | 1,136.6 | $ | — | $ | 1,136.6 | |||||||||||
Operating expenses | |||||||||||||||||||||||
Contract drilling (exclusive of depreciation) | 309.9 | 220.9 | 11.7 | 542.5 | — | 542.5 | |||||||||||||||||
Loss on impairment | 703.5 | — | — | 703.5 | — | 703.5 | |||||||||||||||||
Depreciation | 88.3 | 41.8 | — | 130.1 | 2.1 | 132.2 | |||||||||||||||||
General and administrative | — | — | — | — | 36.2 | 36.2 | |||||||||||||||||
Operating (loss) income | $ | (422.2 | ) | $ | 177.9 | $ | 4.8 | $ | (239.5 | ) | $ | (38.3 | ) | $ | (277.8 | ) | |||||||
Property and equipment, net | $ | 9,661.1 | $ | 3,152.9 | $ | — | $ | 12,814.0 | $ | 67.2 | $ | 12,881.2 |
Floaters | Jackups | Other | Operating Segments Total | Reconciling Items | Consolidated Total | ||||||||||||||||||
Revenues | $ | 1,329.3 | $ | 812.4 | $ | 81.2 | $ | 2,222.9 | $ | — | $ | 2,222.9 | |||||||||||
Operating expenses | |||||||||||||||||||||||
Contract drilling (exclusive of depreciation) | 571.2 | 384.2 | 65.5 | 1,020.9 | — | 1,020.9 | |||||||||||||||||
Depreciation | 187.4 | 85.1 | — | 272.5 | 5.1 | 277.6 | |||||||||||||||||
General and administrative | — | — | — | — | 59.8 | 59.8 | |||||||||||||||||
Operating income (loss) | $ | 570.7 | $ | 343.1 | $ | 15.7 | $ | 929.5 | $ | (64.9 | ) | $ | 864.6 | ||||||||||
Property and equipment, net | $ | 9,870.7 | $ | 3,223.4 | $ | — | $ | 13,094.1 | $ | 75.8 | $ | 13,169.9 |
Floaters | Jackups | Other | Operating Segments Total | Reconciling Items | Consolidated Total | ||||||||||||||||||
Revenues | $ | 1,331.1 | $ | 839.1 | $ | 33.1 | $ | 2,203.3 | $ | — | $ | 2,203.3 | |||||||||||
Operating expenses | |||||||||||||||||||||||
Contract drilling (exclusive of depreciation) | 616.5 | 423.2 | 23.0 | 1,062.7 | — | 1,062.7 | |||||||||||||||||
Loss on impairment | 703.5 | — | — | 703.5 | — | 703.5 | |||||||||||||||||
Depreciation | 179.0 | 80.3 | — | 259.3 | 4.0 | 263.3 | |||||||||||||||||
General and administrative | — | — | — | — | 74.3 | 74.3 | |||||||||||||||||
Operating (loss) income | $ | (167.9 | ) | $ | 335.6 | $ | 10.1 | $ | 177.8 | $ | (78.3 | ) | $ | 99.5 | |||||||||
Property and equipment, net | $ | 9,661.1 | $ | 3,152.9 | $ | — | $ | 12,814.0 | $ | 67.2 | $ | 12,881.2 |
Floaters | Jackups | Total(1) | |||
North & South America (excluding Brazil) | 9 | 7 | 16 | ||
Middle East & Africa | 3 | 12 | 15 | ||
Europe & Mediterranean | 1 | 11 | 12 | ||
Asia & Pacific Rim | 4 | 7 | 11 | ||
Brazil | 4 | — | 4 | ||
Asia & Pacific Rim (under construction) | 2 | 1 | 3 | ||
Middle East & Africa (under construction) | — | 2 | 2 | ||
Held for sale | 4 | 2 | 6 | ||
Total | 27 | 42 | 69 |
(1) | We provide management services on six rigs owned by third-parties not included in the table above. |
|
June 30, 2015 | December 31, 2014 | ||||||
Trade | $ | 709.9 | $ | 878.8 | |||
Other | 19.8 | 15.9 | |||||
729.7 | 894.7 | ||||||
Allowance for doubtful accounts | (15.3 | ) | (11.4 | ) | |||
$ | 714.4 | $ | 883.3 |
June 30, 2015 | December 31, 2014 | ||||||
Inventory | $ | 251.7 | $ | 240.3 | |||
Assets held for sale | 145.7 | 152.4 | |||||
Prepaid taxes | 79.0 | 90.6 | |||||
Deferred costs | 60.5 | 61.9 | |||||
Deferred tax assets | 43.9 | 43.8 | |||||
Prepaid expenses | 35.1 | 33.8 | |||||
Other | 12.0 | 6.6 | |||||
$ | 627.9 | $ | 629.4 |
June 30, 2015 | December 31, 2014 | ||||||
Deferred costs | $ | 86.9 | $ | 82.3 | |||
Supplemental executive retirement plan assets | 44.8 | 43.2 | |||||
Prepaid taxes on intercompany transfers of property | 38.4 | 39.7 | |||||
Deferred tax assets | 36.8 | 38.4 | |||||
Intangible assets | 31.7 | 49.0 | |||||
Unbilled receivables | 1.7 | 18.6 | |||||
Warranty and other claim receivables | — | 30.6 | |||||
Other | 11.2 | 12.4 | |||||
$ | 251.5 | $ | 314.2 |
June 30, 2015 | December 31, 2014 | ||||||
Deferred revenue | $ | 218.2 | $ | 241.3 | |||
Personnel costs | 143.9 | 214.0 | |||||
Taxes | 98.6 | 97.0 | |||||
Accrued interest | 89.7 | 83.8 | |||||
Derivative liabilities | 20.0 | 24.1 | |||||
Other | 24.6 | 36.4 | |||||
$ | 595.0 | $ | 696.6 |
June 30, 2015 | December 31, 2014 | ||||||
Deferred revenue | $ | 265.8 | $ | 373.2 | |||
Unrecognized tax benefits (inclusive of interest and penalties) | 143.8 | 142.4 | |||||
Supplemental executive retirement plan liabilities | 46.3 | 45.1 | |||||
Intangible liabilities | 21.2 | 40.7 | |||||
Personnel costs | 15.3 | 26.1 | |||||
Other | 34.2 | 39.8 | |||||
$ | 526.6 | $ | 667.3 |
June 30, 2015 | December 31, 2014 | ||||||
Derivative Instruments | $ | 9.4 | $ | 8.0 | |||
Other | 5.2 | 3.9 | |||||
$ | 14.6 | $ | 11.9 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||
BP (1) | 16 | % | 17 | % | 14 | % | 17 | % | |||
Petrobras(2) | 15 | % | 10 | % | 13 | % | 10 | % | |||
Total(2) | 10 | % | 8 | % | 9 | % | 10 | % | |||
Anadarko(2) | 5 | % | 10 | % | 5 | % | 11 | % | |||
Other | 54 | % | 55 | % | 59 | % | 52 | % | |||
100 | % | 100 | % | 100 | % | 100 | % |
(1) | During the three-month periods ended June 30, 2015 and 2014, 79% and 81% of the revenues provided by BP, respectively, were attributable to our Floaters segment. During the six-month period ended June 30, 2015 and 2014, 82% and 80% of the revenues provided by BP, respectively, were attributable to our Floaters segment. |
(2) | During the three-month and six-month periods ended June 30, 2015 and 2014, all revenues were provided by our Floaters segment. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
U.S. Gulf of Mexico(1) | $ | 271.0 | $ | 464.7 | $ | 609.8 | $ | 873.5 | |||||||
Angola(2) | 182.4 | 157.8 | 351.7 | 308.4 | |||||||||||
Brazil(3) | 115.7 | 111.2 | 238.4 | 245.7 | |||||||||||
United Kingdom(4) | 104.3 | 86.1 | 224.9 | 150.9 | |||||||||||
Other | 385.6 | 316.8 | 798.1 | 624.8 | |||||||||||
$ | 1,059.0 | $ | 1,136.6 | $ | 2,222.9 | $ | 2,203.3 |
(1) | During the three-month period ended June 30, 2015 and 2014, 83% and 77% of the revenues earned in the U.S. Gulf of Mexico, respectively, were attributable to our Floaters segment. During the six-month period ended June 30, 2015 and 2014, 84% and 77% of the revenues earned in the U.S. Gulf of Mexico, respectively, were attributable to our Floaters segment. |
(2) | During the three-month period ended June 30, 2015 and 2014, 91% and 100% of the revenues earned in Angola, respectively, were attributable to our Floaters segment. During the six-month period ended June 30, 2015 and 2014, 90% and 100% of the revenues earned in Angola, respectively, were attributable to our Floaters segment. |
(3) | During the three-month and six-month periods ended June 30, 2015 and 2014, all revenues were provided by our Floaters segment. |
(4) | During the three-month and six-month periods ended June 30, 2015 and 2014, all revenues were provided by our Jackups segment. |
|
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS Three Months Ended June 30, 2015 (in millions) (Unaudited) | |||||||||||||||||||||||
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-Guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
OPERATING REVENUES | $ | 8.7 | $ | 34.5 | $ | — | $ | 1,086.6 | $ | (70.8 | ) | $ | 1,059.0 | ||||||||||
OPERATING EXPENSES | |||||||||||||||||||||||
Contract drilling (exclusive of depreciation) | 6.3 | 34.5 | — | 532.6 | (70.8 | ) | 502.6 | ||||||||||||||||
Depreciation | — | 2.4 | — | 138.1 | — | 140.5 | |||||||||||||||||
General and administrative | 13.7 | — | — | 16.0 | — | 29.7 | |||||||||||||||||
OPERATING (LOSS) INCOME | (11.3 | ) | (2.4 | ) | — | 399.9 | — | 386.2 | |||||||||||||||
OTHER (EXPENSE) INCOME, NET | (36.3 | ) | 2.4 | (15.2 | ) | (6.3 | ) | — | (55.4 | ) | |||||||||||||
(LOSS) INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | (47.6 | ) | — | (15.2 | ) | 393.6 | — | 330.8 | |||||||||||||||
INCOME TAX PROVISION | — | 14.1 | — | 43.9 | — | 58.0 | |||||||||||||||||
DISCONTINUED OPERATIONS, NET | — | — | — | (10.1 | ) | — | (10.1 | ) | |||||||||||||||
EQUITY EARNINGS IN AFFILIATES, NET OF TAX | 307.9 | 47.5 | 71.4 | — | (426.8 | ) | — | ||||||||||||||||
NET INCOME | 260.3 | 33.4 | 56.2 | 339.6 | (426.8 | ) | 262.7 | ||||||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | — | (2.4 | ) | — | (2.4 | ) | |||||||||||||||
NET INCOME ATTRIBUTABLE TO ENSCO | $ | 260.3 | $ | 33.4 | $ | 56.2 | $ | 337.2 | $ | (426.8 | ) | $ | 260.3 |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS Three Months Ended June 30, 2014 (in millions) (Unaudited) | |||||||||||||||||||||||
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-Guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
OPERATING REVENUES | $ | 7.8 | $ | 38.9 | $ | — | $ | 1,169.7 | $ | (79.8 | ) | $ | 1,136.6 | ||||||||||
OPERATING EXPENSES | |||||||||||||||||||||||
Contract drilling (exclusive of depreciation) | 8.0 | 38.9 | — | 575.4 | (79.8 | ) | 542.5 | ||||||||||||||||
Loss on impairment | — | — | — | 703.5 | — | 703.5 | |||||||||||||||||
Depreciation | — | 1.8 | — | 130.4 | — | 132.2 | |||||||||||||||||
General and administrative | 14.5 | .1 | — | 21.6 | — | 36.2 | |||||||||||||||||
OPERATING LOSS | (14.7 | ) | (1.9 | ) | — | (261.2 | ) | — | (277.8 | ) | |||||||||||||
OTHER EXPENSE, NET | (12.0 | ) | (1.4 | ) | (13.7 | ) | (3.7 | ) | — | (30.8 | ) | ||||||||||||
LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | (26.7 | ) | (3.3 | ) | (13.7 | ) | (264.9 | ) | — | (308.6 | ) | ||||||||||||
INCOME TAX PROVISION | — | 7.6 | — | 35.0 | — | 42.6 | |||||||||||||||||
DISCONTINUED OPERATIONS, NET | — | — | — | (818.4 | ) | — | (818.4 | ) | |||||||||||||||
EQUITY EARNINGS IN AFFILIATES, NET OF TAX | (1,146.0 | ) | (1,481.5 | ) | (1,554.5 | ) | — | 4,182.0 | — | ||||||||||||||
NET LOSS | (1,172.7 | ) | (1,492.4 | ) | (1,568.2 | ) | (1,118.3 | ) | 4,182.0 | (1,169.6 | ) | ||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | — | (3.1 | ) | — | (3.1 | ) | |||||||||||||||
NET LOSS ATTRIBUTABLE TO ENSCO | $ | (1,172.7 | ) | $ | (1,492.4 | ) | $ | (1,568.2 | ) | $ | (1,121.4 | ) | $ | 4,182.0 | $ | (1,172.7 | ) |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS Six Months Ended June 30, 2015 (in millions) (Unaudited) | |||||||||||||||||||||||
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-Guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
OPERATING REVENUES | $ | 17.4 | $ | 69.3 | $ | — | $ | 2,278.2 | $ | (142.0 | ) | $ | 2,222.9 | ||||||||||
OPERATING EXPENSES | |||||||||||||||||||||||
Contract drilling (exclusive of depreciation) | 13.1 | 69.3 | — | 1,080.5 | (142.0 | ) | 1,020.9 | ||||||||||||||||
Loss on impairment | — | — | — | — | — | — | |||||||||||||||||
Depreciation | .1 | 4.9 | — | 272.6 | — | 277.6 | |||||||||||||||||
General and administrative | 27.0 | .1 | — | 32.7 | — | 59.8 | |||||||||||||||||
OPERATING (LOSS) INCOME | (22.8 | ) | (5.0 | ) | — | 892.4 | — | 864.6 | |||||||||||||||
OTHER (EXPENSE) INCOME, NET | (96.2 | ) | (14.4 | ) | (31.1 | ) | 13.7 | — | (128.0 | ) | |||||||||||||
(LOSS) INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | (119.0 | ) | (19.4 | ) | (31.1 | ) | 906.1 | — | 736.6 | ||||||||||||||
INCOME TAX PROVISION | — | 27.9 | — | 107.8 | — | 135.7 | |||||||||||||||||
DISCONTINUED OPERATIONS, NET | — | — | — | (10.3 | ) | — | (10.3 | ) | |||||||||||||||
EQUITY EARNINGS IN AFFILIATES, NET OF TAX | 704.0 | 92.7 | 135.3 | — | (932.0 | ) | — | ||||||||||||||||
NET INCOME | 585.0 | 45.4 | 104.2 | 788.0 | (932.0 | ) | 590.6 | ||||||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | — | (5.6 | ) | — | (5.6 | ) | |||||||||||||||
NET INCOME ATTRIBUTABLE TO ENSCO | $ | 585.0 | $ | 45.4 | $ | 104.2 | $ | 782.4 | $ | (932.0 | ) | $ | 585.0 |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS Six Months Ended June 30, 2014 (in millions) (Unaudited) | |||||||||||||||||||||||
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-Guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
OPERATING REVENUES | $ | 15.5 | $ | 77.8 | $ | — | $ | 2,269.3 | $ | (159.3 | ) | $ | 2,203.3 | ||||||||||
OPERATING EXPENSES | |||||||||||||||||||||||
Contract drilling (exclusive of depreciation) | 15.3 | 77.8 | — | 1,128.9 | (159.3 | ) | 1,062.7 | ||||||||||||||||
Loss on impairment | — | — | — | 703.5 | — | 703.5 | |||||||||||||||||
Depreciation | .1 | 3.3 | — | 259.9 | — | 263.3 | |||||||||||||||||
General and administrative | 30.8 | .2 | — | 43.3 | — | 74.3 | |||||||||||||||||
OPERATING (LOSS) INCOME | (30.7 | ) | (3.5 | ) | — | 133.7 | — | 99.5 | |||||||||||||||
OTHER EXPENSE, NET | (28.6 | ) | (5.4 | ) | (25.9 | ) | — | — | (59.9 | ) | |||||||||||||
(LOSS) INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | (59.3 | ) | (8.9 | ) | (25.9 | ) | 133.7 | — | 39.6 | ||||||||||||||
INCOME TAX PROVISION | — | 38.4 | — | 53.7 | — | 92.1 | |||||||||||||||||
DISCONTINUED OPERATIONS, NET | — | — | — | (820.4 | ) | — | (820.4 | ) | |||||||||||||||
EQUITY EARNINGS IN AFFILIATES, NET OF TAX | (820.9 | ) | (1,387.5 | ) | (1,569.8 | ) | — | 3,778.2 | — | ||||||||||||||
NET LOSS | (880.2 | ) | (1,434.8 | ) | (1,595.7 | ) | (740.4 | ) | 3,778.2 | (872.9 | ) | ||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | — | (7.3 | ) | — | (7.3 | ) | |||||||||||||||
NET LOSS ATTRIBUTABLE TO ENSCO | $ | (880.2 | ) | $ | (1,434.8 | ) | $ | (1,595.7 | ) | $ | (747.7 | ) | $ | 3,778.2 | $ | (880.2 | ) |
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-Guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
NET INCOME | $ | 260.3 | $ | 33.4 | $ | 56.2 | $ | 339.6 | $ | (426.8 | ) | $ | 262.7 | ||||||||||
OTHER COMPREHENSIVE INCOME, NET | |||||||||||||||||||||||
Net change in fair value of derivatives | — | 8.7 | — | — | — | 8.7 | |||||||||||||||||
Reclassification of net losses on derivative instruments from other comprehensive income into net income | — | 5.1 | — | — | — | 5.1 | |||||||||||||||||
Other | — | — | — | (1.3 | ) | — | (1.3 | ) | |||||||||||||||
NET OTHER COMPREHENSIVE INCOME | — | 13.8 | — | (1.3 | ) | — | 12.5 | ||||||||||||||||
COMPREHENSIVE INCOME | 260.3 | 47.2 | 56.2 | 338.3 | (426.8 | ) | 275.2 | ||||||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | — | (2.4 | ) | — | (2.4 | ) | |||||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO ENSCO | $ | 260.3 | $ | 47.2 | $ | 56.2 | $ | 335.9 | $ | (426.8 | ) | $ | 272.8 |
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-Guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
NET LOSS | $ | (1,172.7 | ) | $ | (1,492.4 | ) | $ | (1,568.2 | ) | $ | (1,118.3 | ) | $ | 4,182.0 | $ | (1,169.6 | ) | ||||||
OTHER COMPREHENSIVE INCOME, NET | |||||||||||||||||||||||
Net change in fair value of derivatives | — | 5.0 | — | — | — | 5.0 | |||||||||||||||||
Reclassification of net gains on derivative instruments from other comprehensive income into net income | — | (2.4 | ) | — | — | — | (2.4 | ) | |||||||||||||||
Other | — | — | — | .5 | — | .5 | |||||||||||||||||
NET OTHER COMPREHENSIVE INCOME | — | 2.6 | — | .5 | — | 3.1 | |||||||||||||||||
COMPREHENSIVE LOSS | (1,172.7 | ) | (1,489.8 | ) | (1,568.2 | ) | (1,117.8 | ) | 4,182.0 | (1,166.5 | ) | ||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | — | (3.1 | ) | — | (3.1 | ) | |||||||||||||||
COMPREHENSIVE LOSS ATTRIBUTABLE TO ENSCO | $ | (1,172.7 | ) | $ | (1,489.8 | ) | $ | (1,568.2 | ) | $ | (1,120.9 | ) | $ | 4,182.0 | $ | (1,169.6 | ) |
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-Guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
NET INCOME | $ | 585.0 | $ | 45.4 | $ | 104.2 | $ | 788.0 | $ | (932.0 | ) | $ | 590.6 | ||||||||||
OTHER COMPREHENSIVE INCOME, NET | |||||||||||||||||||||||
Net change in fair value of derivatives | — | (8.7 | ) | — | — | — | (8.7 | ) | |||||||||||||||
Reclassification of net losses on derivative instruments from other comprehensive income into net income | — | 10.1 | — | — | — | 10.1 | |||||||||||||||||
Other | — | — | — | 1.3 | — | 1.3 | |||||||||||||||||
NET OTHER COMPREHENSIVE INCOME | — | 1.4 | — | 1.3 | — | 2.7 | |||||||||||||||||
COMPREHENSIVE INCOME | 585.0 | 46.8 | 104.2 | 789.3 | (932.0 | ) | 593.3 | ||||||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | — | (5.6 | ) | — | (5.6 | ) | |||||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO ENSCO | $ | 585.0 | $ | 46.8 | $ | 104.2 | $ | 783.7 | $ | (932.0 | ) | $ | 587.7 |
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-Guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
NET LOSS | $ | (880.2 | ) | $ | (1,434.8 | ) | $ | (1,595.7 | ) | $ | (740.4 | ) | $ | 3,778.2 | $ | (872.9 | ) | ||||||
OTHER COMPREHENSIVE INCOME, NET | |||||||||||||||||||||||
Net change in fair value of derivatives | — | 9.9 | — | — | — | 9.9 | |||||||||||||||||
Reclassification of net gains on derivative instruments from other comprehensive income into net income | — | (1.9 | ) | — | — | — | (1.9 | ) | |||||||||||||||
Other | — | — | — | .5 | — | .5 | |||||||||||||||||
NET OTHER COMPREHENSIVE INCOME | — | 8.0 | — | .5 | — | 8.5 | |||||||||||||||||
COMPREHENSIVE LOSS | (880.2 | ) | (1,426.8 | ) | (1,595.7 | ) | (739.9 | ) | 3,778.2 | (864.4 | ) | ||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | — | (7.3 | ) | — | (7.3 | ) | |||||||||||||||
COMPREHENSIVE LOSS ATTRIBUTABLE TO ENSCO | $ | (880.2 | ) | $ | (1,426.8 | ) | $ | (1,595.7 | ) | $ | (747.2 | ) | $ | 3,778.2 | $ | (871.7 | ) |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEETS June 30, 2015 (in millions) (Unaudited) | |||||||||||||||||||||||
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-Guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
ASSETS | |||||||||||||||||||||||
CURRENT ASSETS | |||||||||||||||||||||||
Cash and cash equivalents | $ | 334.6 | $ | — | $ | 104.4 | $ | 209.3 | $ | — | $ | 648.3 | |||||||||||
Short-term investments | 650.0 | — | — | — | — | 650.0 | |||||||||||||||||
Accounts receivable, net | — | — | — | 714.4 | — | 714.4 | |||||||||||||||||
Accounts receivable from affiliates | 17.4 | 143.1 | — | 68.6 | (229.1 | ) | — | ||||||||||||||||
Other | .2 | 74.0 | — | 553.7 | — | 627.9 | |||||||||||||||||
Total current assets | 1,002.2 | 217.1 | 104.4 | 1,546.0 | (229.1 | ) | 2,640.6 | ||||||||||||||||
PROPERTY AND EQUIPMENT, AT COST | 2.1 | 76.6 | — | 15,808.1 | — | 15,886.8 | |||||||||||||||||
Less accumulated depreciation | 1.8 | 38.9 | — | 2,676.2 | — | 2,716.9 | |||||||||||||||||
Property and equipment, net | .3 | 37.7 | — | 13,131.9 | — | 13,169.9 | |||||||||||||||||
GOODWILL | — | — | — | 276.1 | — | 276.1 | |||||||||||||||||
DUE FROM AFFILIATES | 3,022.7 | 5,421.2 | 1,978.8 | 7,443.9 | (17,866.6 | ) | — | ||||||||||||||||
INVESTMENTS IN AFFILIATES | 9,817.6 | 1,327.1 | 595.4 | — | (11,740.1 | ) | — | ||||||||||||||||
OTHER ASSETS, NET | 27.6 | 46.1 | — | 177.8 | — | 251.5 | |||||||||||||||||
$ | 13,870.4 | $ | 7,049.2 | $ | 2,678.6 | $ | 22,575.7 | $ | (29,835.8 | ) | $ | 16,338.1 | |||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||||||||||||||||
CURRENT LIABILITIES | |||||||||||||||||||||||
Accounts payable and accrued liabilities | $ | 56.0 | $ | 25.8 | $ | 34.1 | $ | 798.0 | $ | — | $ | 913.9 | |||||||||||
Accounts payable to affiliates | 9.4 | 82.1 | — | 137.6 | (229.1 | ) | $ | — | |||||||||||||||
Current maturities of long-term debt | — | — | — | 14.4 | — | $ | 14.4 | ||||||||||||||||
Total current liabilities | 65.4 | 107.9 | 34.1 | 950.0 | (229.1 | ) | 928.3 | ||||||||||||||||
DUE TO AFFILIATES | 1,236.6 | 4,502.6 | 1,752.7 | 10,374.7 | (17,866.6 | ) | — | ||||||||||||||||
LONG-TERM DEBT | 3,806.7 | 149.2 | 1,955.4 | — | — | 5,911.3 | |||||||||||||||||
DEFERRED INCOME TAXES | — | 202.6 | — | 7.4 | — | 210.0 | |||||||||||||||||
OTHER LIABILITIES | — | 4.4 | 6.2 | 516.0 | — | 526.6 | |||||||||||||||||
ENSCO SHAREHOLDERS' EQUITY | 8,761.7 | 2,082.5 | (1,069.8 | ) | 10,716.3 | (11,740.1 | ) | 8,750.6 | |||||||||||||||
NONCONTROLLING INTERESTS | — | — | — | 11.3 | — | 11.3 | |||||||||||||||||
Total equity | 8,761.7 | 2,082.5 | (1,069.8 | ) | 10,727.6 | (11,740.1 | ) | 8,761.9 | |||||||||||||||
$ | 13,870.4 | $ | 7,049.2 | $ | 2,678.6 | $ | 22,575.7 | $ | (29,835.8 | ) | $ | 16,338.1 |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEETS December 31, 2014 (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 | $ | 287.4 | $ | — | $ | 90.8 | $ | 286.6 | $ | — | $ | 664.8 | |||||||||||
Short-term investments | 712.0 | — | — | 45.3 | — | $ | 757.3 | ||||||||||||||||
Accounts receivable, net | — | — | — | 883.3 | — | 883.3 | |||||||||||||||||
Accounts receivable from affiliates | 34.5 | 210.4 | — | 134.6 | (379.5 | ) | — | ||||||||||||||||
Other | 4.1 | 86.9 | — | 538.4 | — | 629.4 | |||||||||||||||||
Total current assets | 1,038.0 | 297.3 | 90.8 | 1,888.2 | (379.5 | ) | 2,934.8 | ||||||||||||||||
PROPERTY AND EQUIPMENT, AT COST | 2.1 | 71.5 | — | 14,901.9 | — | 14,975.5 | |||||||||||||||||
Less accumulated depreciation | 1.7 | 34.1 | — | 2,404.9 | — | 2,440.7 | |||||||||||||||||
Property and equipment, net | .4 | 37.4 | — | 12,497.0 | — | 12,534.8 | |||||||||||||||||
GOODWILL | — | — | — | 276.1 | — | 276.1 | |||||||||||||||||
DUE FROM AFFILIATES | 2,873.2 | 4,748.2 | 1,835.0 | 6,308.8 | (15,765.2 | ) | — | ||||||||||||||||
INVESTMENTS IN AFFILIATES | 9,084.8 | 1,233.5 | 461.6 | — | (10,779.9 | ) | — | ||||||||||||||||
OTHER ASSETS, NET | 17.0 | 47.4 | — | 249.8 | — | 314.2 | |||||||||||||||||
$ | 13,013.4 | $ | 6,363.8 | $ | 2,387.4 | $ | 21,219.9 | $ | (26,924.6 | ) | $ | 16,059.9 | |||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||||||||||||||||
CURRENT LIABILITIES | |||||||||||||||||||||||
Accounts payable and accrued liabilities | $ | 47.8 | $ | 42.8 | $ | 34.3 | $ | 944.9 | $ | — | $ | 1,069.8 | |||||||||||
Accounts payable to affiliates | 23.5 | 158.3 | — | 197.7 | (379.5 | ) | — | ||||||||||||||||
Current maturities of long-term debt | — | — | — | 34.8 | — | 34.8 | |||||||||||||||||
Total current liabilities | 71.3 | 201.1 | 34.3 | 1,177.4 | (379.5 | ) | 1,104.6 | ||||||||||||||||
DUE TO AFFILIATES | 994.8 | 3,817.4 | 1,547.7 | 9,405.3 | (15,765.2 | ) | — | ||||||||||||||||
LONG-TERM DEBT | 3,724.4 | 149.2 | 1,973.2 | 38.8 | — | 5,885.6 | |||||||||||||||||
DEFERRED INCOME TAXES | — | 176.8 | — | 2.7 | — | 179.5 | |||||||||||||||||
OTHER LIABILITIES | — | 6.1 | 7.0 | 654.2 | — | 667.3 | |||||||||||||||||
ENSCO SHAREHOLDERS' EQUITY | 8,222.9 | 2,013.2 | (1,174.8 | ) | 9,933.6 | (10,779.9 | ) | 8,215.0 | |||||||||||||||
NONCONTROLLING INTERESTS | — | — | — | 7.9 | — | 7.9 | |||||||||||||||||
Total equity | 8,222.9 | 2,013.2 | (1,174.8 | ) | 9,941.5 | (10,779.9 | ) | 8,222.9 | |||||||||||||||
$ | 13,013.4 | $ | 6,363.8 | $ | 2,387.4 | $ | 21,219.9 | $ | (26,924.6 | ) | $ | 16,059.9 |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Six Months Ended June 30, 2015 (in millions) (Unaudited) | |||||||||||||||||||||||
Ensco plc | ENSCO International Incorporated | 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 | $ | (66.2 | ) | $ | (19.7 | ) | $ | (49.9 | ) | $ | 1,026.8 | $ | — | $ | 891.0 | ||||||||
INVESTING ACTIVITIES | |||||||||||||||||||||||
Additions to property and equipment | — | (5.1 | ) | — | (908.8 | ) | — | (913.9 | ) | ||||||||||||||
Maturities of short-term investments | 712.0 | — | — | 45.3 | — | 757.3 | |||||||||||||||||
Purchases of short-term investments | (650.0 | ) | — | — | — | — | (650.0 | ) | |||||||||||||||
Other | — | — | — | 1.1 | — | 1.1 | |||||||||||||||||
Net cash provided by (used in)investing activities of continuing operations | 62.0 | (5.1 | ) | — | (862.4 | ) | — | (805.5 | ) | ||||||||||||||
FINANCING ACTIVITIES | |||||||||||||||||||||||
Proceeds from issuance of senior notes | 1,078.7 | — | — | — | — | 1,078.7 | |||||||||||||||||
Reduction of long-term borrowings | (998.3 | ) | — | — | (59.7 | ) | — | (1,058.0 | ) | ||||||||||||||
Cash dividends paid | (70.5 | ) | — | — | — | — | (70.5 | ) | |||||||||||||||
Premium paid on redemption of debt | (27.2 | ) | — | — | (3.1 | ) | — | (30.3 | ) | ||||||||||||||
Debt financing costs | (10.5 | ) | — | — | — | — | (10.5 | ) | |||||||||||||||
Advances from (to) affiliates | 88.2 | 24.8 | 63.5 | (176.5 | ) | — | — | ||||||||||||||||
Other | (9.0 | ) | — | — | 2.2 | — | (6.8 | ) | |||||||||||||||
Net cash provided by (used in) financing activities | 51.4 | 24.8 | 63.5 | (237.1 | ) | — | (97.4 | ) | |||||||||||||||
DISCONTINUED OPERATIONS | |||||||||||||||||||||||
Operating activities | — | — | — | (4.2 | ) | — | (4.2 | ) | |||||||||||||||
Investing activities | — | — | — | (.6 | ) | — | (.6 | ) | |||||||||||||||
Net cash used in discontinued operations | — | — | — | (4.8 | ) | — | (4.8 | ) | |||||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | — | .2 | — | .2 | |||||||||||||||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 47.2 | — | 13.6 | (77.3 | ) | — | (16.5 | ) | |||||||||||||||
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 287.4 | — | 90.8 | 286.6 | — | 664.8 | |||||||||||||||||
CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 334.6 | $ | — | $ | 104.4 | $ | 209.3 | $ | — | $ | 648.3 |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Six Months Ended June 30, 2014 (in millions) (Unaudited) | |||||||||||||||||||||||
Ensco plc | ENSCO International Incorporated | 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 | $ | (34.8 | ) | $ | (25.3 | ) | $ | (43.6 | ) | $ | 1,066.6 | $ | — | $ | 962.9 | ||||||||
INVESTING ACTIVITIES | |||||||||||||||||||||||
Additions to property and equipment | — | (15.2 | ) | — | (614.5 | ) | — | (629.7 | ) | ||||||||||||||
Maturities of short-term investments | — | — | — | 50.0 | 50.0 | ||||||||||||||||||
Purchases of short-term investments | — | — | — | (33.3 | ) | — | (33.3 | ) | |||||||||||||||
Other | — | — | — | 2.4 | — | 2.4 | |||||||||||||||||
Net cash used in investing activities of continuing operations | — | (15.2 | ) | — | (595.4 | ) | — | (610.6 | ) | ||||||||||||||
FINANCING ACTIVITIES | |||||||||||||||||||||||
Cash dividends paid | (351.2 | ) | — | — | — | — | (351.2 | ) | |||||||||||||||
Reduction of long-term borrowings | — | — | — | (23.7 | ) | — | (23.7 | ) | |||||||||||||||
Advances from (to) affiliates | 385.8 | 40.0 | 44.0 | (469.8 | ) | — | — | ||||||||||||||||
Other | (9.2 | ) | — | — | (4.2 | ) | — | (13.4 | ) | ||||||||||||||
Net cash provided by (used in) financing activities | 25.4 | 40.0 | 44.0 | (497.7 | ) | — | (388.3 | ) | |||||||||||||||
DISCONTINUED OPERATIONS | |||||||||||||||||||||||
Operating activities | — | — | — | (41.5 | ) | — | (41.5 | ) | |||||||||||||||
Investing activities | — | — | — | 56.7 | — | 56.7 | |||||||||||||||||
Net cash provided by discontinued operations | — | — | — | 15.2 | — | 15.2 | |||||||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | — | .2 | — | .2 | |||||||||||||||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | (9.4 | ) | (.5 | ) | .4 | (11.1 | ) | — | (20.6 | ) | |||||||||||||
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 46.5 | .5 | 4.9 | 113.7 | — | 165.6 | |||||||||||||||||
CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 37.1 | $ | — | $ | 5.3 | $ | 102.6 | $ | — | $ | 145.0 |
|
|
Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | ||||||||||||
As of June 30, 2015 | |||||||||||||||
Supplemental executive retirement plan assets | $ | 44.8 | $ | — | $ | — | $ | 44.8 | |||||||
Total financial assets | $ | 44.8 | $ | — | $ | — | $ | 44.8 | |||||||
Derivatives, net | $ | — | $ | (16.4 | ) | $ | — | $ | (16.4 | ) | |||||
Total financial liabilities | $ | — | $ | (16.4 | ) | $ | — | $ | (16.4 | ) | |||||
As of December 31, 2014 | |||||||||||||||
Supplemental executive retirement plan assets | $ | 43.2 | $ | — | $ | — | $ | 43.2 | |||||||
Total financial assets | $ | 43.2 | $ | — | $ | — | $ | 43.2 | |||||||
Derivatives, net | — | (26.3 | ) | — | (26.3 | ) | |||||||||
Total financial liabilities | $ | — | $ | (26.3 | ) | $ | — | $ | (26.3 | ) |
June 30, 2015 | December 31, 2014 | ||||||||||||||
Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | ||||||||||||
4.70% Senior notes due 2021 | $ | 1,481.3 | $ | 1,554.1 | $ | 1,479.9 | $ | 1,505.3 | |||||||
5.75% Senior notes due 2044 | 1,003.8 | 1,015.6 | 622.3 | 615.8 | |||||||||||
6.875% Senior notes due 2020 | 999.7 | 1,029.1 | 1,008.2 | 1,008.5 | |||||||||||
5.20% Senior notes due 2025 | 697.4 | 696.4 | — | — | |||||||||||
4.50% Senior notes due 2024 | 624.2 | 592.3 | 624.2 | 602.0 | |||||||||||
8.50% Senior notes due 2019 | 575.2 | 593.0 | 583.8 | 611.8 | |||||||||||
7.875% Senior notes due 2040 | 380.5 | 333.0 | 381.2 | 363.8 | |||||||||||
7.20% Debentures due 2027 | 149.2 | 177.2 | 149.2 | 171.4 | |||||||||||
4.33% MARAD bonds, including current maturities, due 2016 | 14.4 | 14.5 | 46.6 | 46.8 | |||||||||||
4.65% MARAD bonds, including current maturities, due 2020 | — | — | 27.0 | 29.7 | |||||||||||
3.25% Senior notes due 2016 | — | — | 998.0 | 1,018.3 | |||||||||||
Total | $ | 5,925.7 | $ | 6,005.2 | $ | 5,920.4 | $ | 5,973.4 |
|
Derivative Assets | Derivative Liabilities | ||||||||||||||
June 30, 2015 | December 31, 2014 | June 30, 2015 | December 31, 2014 | ||||||||||||
Derivatives Designated as Hedging Instruments | |||||||||||||||
Foreign currency forward contracts - current(1) | $ | 1.4 | $ | .4 | $ | 18.8 | $ | 17.2 | |||||||
Foreign currency forward contracts - non-current(2) | .9 | .1 | .9 | 2.9 | |||||||||||
2.3 | .5 | 19.7 | 20.1 | ||||||||||||
Derivatives Not Designated as Hedging Instruments | |||||||||||||||
Foreign currency forward contracts - current(1) | 2.2 | .2 | 1.2 | 6.9 | |||||||||||
2.2 | .2 | 1.2 | 6.9 | ||||||||||||
Total | $ | 4.5 | $ | .7 | $ | 20.9 | $ | 27.0 |
(1) | Derivative assets and liabilities that have maturity dates equal to or less than twelve months from the respective balance sheet date were included in other current assets and accrued liabilities and other, respectively, on our condensed consolidated balance sheets. |
(2) | Derivative assets and liabilities that have maturity dates greater than twelve months from the respective balance sheet date were included in other assets, net, and other liabilities, respectively, on our condensed consolidated balance sheets. |
Gain Recognized in Other Comprehensive Income (Effective Portion) | (Loss) Gain Reclassified from Accumulated Other Comprehensive Income ("AOCI") into Income (Effective Portion)(1) | Gain Recognized in Income on Derivatives (Ineffective Portion and Amount Excluded from Effectiveness Testing)(2) | |||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | 2015 | 2014 | ||||||||||||||||||
Interest rate lock contracts(3) | $ | — | $ | — | $ | (.4 | ) | $ | (.1 | ) | $ | — | $ | — | |||||||||
Foreign currency forward contracts(4) | 8.7 | 5.0 | (4.7 | ) | 2.5 | .3 | 1.2 | ||||||||||||||||
Total | $ | 8.7 | $ | 5.0 | $ | (5.1 | ) | $ | 2.4 | $ | .3 | $ | 1.2 |
(Loss) Gain Recognized in Other Comprehensive Income (Effective Portion) | (Loss) Gain Reclassified from AOCI into Income (Effective Portion)(1) | Gain Recognized in Income on Derivatives (Ineffective Portion and Amount Excluded from Effectiveness Testing)(2) | |||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | 2015 | 2014 | ||||||||||||||||||
Interest rate lock contracts(3) | $ | — | $ | — | $ | (.5 | ) | $ | (.2 | ) | $ | — | $ | — | |||||||||
Foreign currency forward contracts(5) | (8.7 | ) | 9.9 | (9.6 | ) | 2.1 | .2 | 1.9 | |||||||||||||||
Total | $ | (8.7 | ) | $ | 9.9 | $ | (10.1 | ) | $ | 1.9 | $ | .2 | $ | 1.9 |
(1) | Changes in the fair value of cash flow hedges are recorded in AOCI. Amounts recorded in AOCI associated with cash flow hedges are subsequently reclassified into contract drilling, depreciation or interest expense as earnings are affected by the underlying hedged forecasted transaction. |
(2) | Gains and losses recognized in income for ineffectiveness and amounts excluded from effectiveness testing were included in other, net, in our condensed consolidated statements of operations. |
(3) | Losses on interest rate lock derivatives reclassified from AOCI into income (effective portion) were included in interest expense, net in our condensed consolidated statements of operations. |
(4) | During the three-month period ended June 30, 2015, $4.9 million of losses were reclassified from AOCI into contract drilling expense and $200,000 of gains were reclassified from AOCI into depreciation expense in our condensed consolidated statement of operations. During the three-month period ended June 30, 2014, $2.3 million of gains were reclassified from AOCI into contract drilling expense and $200,000 of gains were reclassified from AOCI into depreciation expense in our condensed consolidated statement of operations. |
(5) | During the six-month period ended June 30, 2015, $10.0 million of losses were reclassified from AOCI into contract drilling expense and $400,000 of gains were reclassified from AOCI into depreciation expense in our condensed consolidated statement of operations. During the six-month period ended June 30, 2014, $1.7 million of gains were reclassified from AOCI into contract drilling expense and $400,000 of gains were reclassified from AOCI into depreciation expense in our condensed consolidated statement of operations. |
|
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Income (loss) from continuing operations | $ | 272.8 | $ | (351.2 | ) | $ | 600.9 | $ | (52.5 | ) | |||||
Income from continuing operations attributable to noncontrolling interests | (2.4 | ) | (3.0 | ) | (5.6 | ) | (7.1 | ) | |||||||
Income (loss) from continuing operations attributable to Ensco | $ | 270.4 | $ | (354.2 | ) | $ | 595.3 | $ | (59.6 | ) |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Loss from discontinued operations, net | $ | (10.1 | ) | $ | (818.4 | ) | $ | (10.3 | ) | $ | (820.4 | ) | |||
Income from discontinued operations attributable to noncontrolling interests | — | (.1 | ) | — | (.2 | ) | |||||||||
Loss from discontinued operations attributable to Ensco | $ | (10.1 | ) | $ | (818.5 | ) | $ | (10.3 | ) | $ | (820.6 | ) |
|
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Revenues | $ | 8.1 | $ | 99.1 | $ | 17.7 | $ | 219.4 | |||||||
Operating expenses | 11.3 | 114.9 | 33.2 | 251.6 | |||||||||||
Operating loss | (3.2 | ) | (15.8 | ) | (15.5 | ) | (32.2 | ) | |||||||
Income tax (expense) benefit | (2.9 | ) | (6.5 | ) | 9.2 | (11.5 | ) | ||||||||
Loss on impairment, net | (7.2 | ) | (796.8 | ) | (7.2 | ) | (796.8 | ) | |||||||
Gain on disposal of discontinued operations, net | 3.2 | .7 | 3.2 | 20.1 | |||||||||||
Loss from discontinued operations, net | $ | (10.1 | ) | $ | (818.4 | ) | $ | (10.3 | ) | $ | (820.4 | ) |
|
Floaters | Jackups | Other | Operating Segments Total | Reconciling Items | Consolidated Total | ||||||||||||||||||
Revenues | $ | 634.3 | $ | 384.1 | $ | 40.6 | $ | 1,059.0 | $ | — | $ | 1,059.0 | |||||||||||
Operating expenses | |||||||||||||||||||||||
Contract drilling (exclusive of depreciation) | 277.7 | 192.7 | 32.2 | 502.6 | — | 502.6 | |||||||||||||||||
Depreciation | 94.4 | 43.6 | — | 138.0 | 2.5 | 140.5 | |||||||||||||||||
General and administrative | — | — | — | — | 29.7 | 29.7 | |||||||||||||||||
Operating income (loss) | $ | 262.2 | $ | 147.8 | $ | 8.4 | $ | 418.4 | $ | (32.2 | ) | $ | 386.2 | ||||||||||
Property and equipment, net | $ | 9,870.7 | $ | 3,223.4 | $ | — | $ | 13,094.1 | $ | 75.8 | $ | 13,169.9 |
Floaters | Jackups | Other | Operating Segments Total | Reconciling Items | Consolidated Total | ||||||||||||||||||
Revenues | $ | 679.5 | $ | 440.6 | $ | 16.5 | $ | 1,136.6 | $ | — | $ | 1,136.6 | |||||||||||
Operating expenses | |||||||||||||||||||||||
Contract drilling (exclusive of depreciation) | 309.9 | 220.9 | 11.7 | 542.5 | — | 542.5 | |||||||||||||||||
Loss on impairment | 703.5 | — | — | 703.5 | — | 703.5 | |||||||||||||||||
Depreciation | 88.3 | 41.8 | — | 130.1 | 2.1 | 132.2 | |||||||||||||||||
General and administrative | — | — | — | — | 36.2 | 36.2 | |||||||||||||||||
Operating (loss) income | $ | (422.2 | ) | $ | 177.9 | $ | 4.8 | $ | (239.5 | ) | $ | (38.3 | ) | $ | (277.8 | ) | |||||||
Property and equipment, net | $ | 9,661.1 | $ | 3,152.9 | $ | — | $ | 12,814.0 | $ | 67.2 | $ | 12,881.2 |
Floaters | Jackups | Other | Operating Segments Total | Reconciling Items | Consolidated Total | ||||||||||||||||||
Revenues | $ | 1,329.3 | $ | 812.4 | $ | 81.2 | $ | 2,222.9 | $ | — | $ | 2,222.9 | |||||||||||
Operating expenses | |||||||||||||||||||||||
Contract drilling (exclusive of depreciation) | 571.2 | 384.2 | 65.5 | 1,020.9 | — | 1,020.9 | |||||||||||||||||
Depreciation | 187.4 | 85.1 | — | 272.5 | 5.1 | 277.6 | |||||||||||||||||
General and administrative | — | — | — | — | 59.8 | 59.8 | |||||||||||||||||
Operating income (loss) | $ | 570.7 | $ | 343.1 | $ | 15.7 | $ | 929.5 | $ | (64.9 | ) | $ | 864.6 | ||||||||||
Property and equipment, net | $ | 9,870.7 | $ | 3,223.4 | $ | — | $ | 13,094.1 | $ | 75.8 | $ | 13,169.9 |
Floaters | Jackups | Other | Operating Segments Total | Reconciling Items | Consolidated Total | ||||||||||||||||||
Revenues | $ | 1,331.1 | $ | 839.1 | $ | 33.1 | $ | 2,203.3 | $ | — | $ | 2,203.3 | |||||||||||
Operating expenses | |||||||||||||||||||||||
Contract drilling (exclusive of depreciation) | 616.5 | 423.2 | 23.0 | 1,062.7 | — | 1,062.7 | |||||||||||||||||
Loss on impairment | 703.5 | — | — | 703.5 | — | 703.5 | |||||||||||||||||
Depreciation | 179.0 | 80.3 | — | 259.3 | 4.0 | 263.3 | |||||||||||||||||
General and administrative | — | — | — | — | 74.3 | 74.3 | |||||||||||||||||
Operating (loss) income | $ | (167.9 | ) | $ | 335.6 | $ | 10.1 | $ | 177.8 | $ | (78.3 | ) | $ | 99.5 | |||||||||
Property and equipment, net | $ | 9,661.1 | $ | 3,152.9 | $ | — | $ | 12,814.0 | $ | 67.2 | $ | 12,881.2 |
Floaters | Jackups | Total(1) | |||
North & South America (excluding Brazil) | 9 | 7 | 16 | ||
Middle East & Africa | 3 | 12 | 15 | ||
Europe & Mediterranean | 1 | 11 | 12 | ||
Asia & Pacific Rim | 4 | 7 | 11 | ||
Brazil | 4 | — | 4 | ||
Asia & Pacific Rim (under construction) | 2 | 1 | 3 | ||
Middle East & Africa (under construction) | — | 2 | 2 | ||
Held for sale | 4 | 2 | 6 | ||
Total | 27 | 42 | 69 |
(1) | We provide management services on six rigs owned by third-parties not included in the table above. |
|
June 30, 2015 | December 31, 2014 | ||||||
Trade | $ | 709.9 | $ | 878.8 | |||
Other | 19.8 | 15.9 | |||||
729.7 | 894.7 | ||||||
Allowance for doubtful accounts | (15.3 | ) | (11.4 | ) | |||
$ | 714.4 | $ | 883.3 |
June 30, 2015 | December 31, 2014 | ||||||
Inventory | $ | 251.7 | $ | 240.3 | |||
Assets held for sale | 145.7 | 152.4 | |||||
Prepaid taxes | 79.0 | 90.6 | |||||
Deferred costs | 60.5 | 61.9 | |||||
Deferred tax assets | 43.9 | 43.8 | |||||
Prepaid expenses | 35.1 | 33.8 | |||||
Other | 12.0 | 6.6 | |||||
$ | 627.9 | $ | 629.4 |
June 30, 2015 | December 31, 2014 | ||||||
Deferred costs | $ | 86.9 | $ | 82.3 | |||
Supplemental executive retirement plan assets | 44.8 | 43.2 | |||||
Prepaid taxes on intercompany transfers of property | 38.4 | 39.7 | |||||
Deferred tax assets | 36.8 | 38.4 | |||||
Intangible assets | 31.7 | 49.0 | |||||
Unbilled receivables | 1.7 | 18.6 | |||||
Warranty and other claim receivables | — | 30.6 | |||||
Other | 11.2 | 12.4 | |||||
$ | 251.5 | $ | 314.2 |
June 30, 2015 | December 31, 2014 | ||||||
Deferred revenue | $ | 218.2 | $ | 241.3 | |||
Personnel costs | 143.9 | 214.0 | |||||
Taxes | 98.6 | 97.0 | |||||
Accrued interest | 89.7 | 83.8 | |||||
Derivative liabilities | 20.0 | 24.1 | |||||
Other | 24.6 | 36.4 | |||||
$ | 595.0 | $ | 696.6 |
June 30, 2015 | December 31, 2014 | ||||||
Deferred revenue | $ | 265.8 | $ | 373.2 | |||
Unrecognized tax benefits (inclusive of interest and penalties) | 143.8 | 142.4 | |||||
Supplemental executive retirement plan liabilities | 46.3 | 45.1 | |||||
Intangible liabilities | 21.2 | 40.7 | |||||
Personnel costs | 15.3 | 26.1 | |||||
Other | 34.2 | 39.8 | |||||
$ | 526.6 | $ | 667.3 |
June 30, 2015 | December 31, 2014 | ||||||
Derivative Instruments | $ | 9.4 | $ | 8.0 | |||
Other | 5.2 | 3.9 | |||||
$ | 14.6 | $ | 11.9 |
|
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS Three Months Ended June 30, 2015 (in millions) (Unaudited) | |||||||||||||||||||||||
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-Guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
OPERATING REVENUES | $ | 8.7 | $ | 34.5 | $ | — | $ | 1,086.6 | $ | (70.8 | ) | $ | 1,059.0 | ||||||||||
OPERATING EXPENSES | |||||||||||||||||||||||
Contract drilling (exclusive of depreciation) | 6.3 | 34.5 | — | 532.6 | (70.8 | ) | 502.6 | ||||||||||||||||
Depreciation | — | 2.4 | — | 138.1 | — | 140.5 | |||||||||||||||||
General and administrative | 13.7 | — | — | 16.0 | — | 29.7 | |||||||||||||||||
OPERATING (LOSS) INCOME | (11.3 | ) | (2.4 | ) | — | 399.9 | — | 386.2 | |||||||||||||||
OTHER (EXPENSE) INCOME, NET | (36.3 | ) | 2.4 | (15.2 | ) | (6.3 | ) | — | (55.4 | ) | |||||||||||||
(LOSS) INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | (47.6 | ) | — | (15.2 | ) | 393.6 | — | 330.8 | |||||||||||||||
INCOME TAX PROVISION | — | 14.1 | — | 43.9 | — | 58.0 | |||||||||||||||||
DISCONTINUED OPERATIONS, NET | — | — | — | (10.1 | ) | — | (10.1 | ) | |||||||||||||||
EQUITY EARNINGS IN AFFILIATES, NET OF TAX | 307.9 | 47.5 | 71.4 | — | (426.8 | ) | — | ||||||||||||||||
NET INCOME | 260.3 | 33.4 | 56.2 | 339.6 | (426.8 | ) | 262.7 | ||||||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | — | (2.4 | ) | — | (2.4 | ) | |||||||||||||||
NET INCOME ATTRIBUTABLE TO ENSCO | $ | 260.3 | $ | 33.4 | $ | 56.2 | $ | 337.2 | $ | (426.8 | ) | $ | 260.3 |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS Three Months Ended June 30, 2014 (in millions) (Unaudited) | |||||||||||||||||||||||
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-Guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
OPERATING REVENUES | $ | 7.8 | $ | 38.9 | $ | — | $ | 1,169.7 | $ | (79.8 | ) | $ | 1,136.6 | ||||||||||
OPERATING EXPENSES | |||||||||||||||||||||||
Contract drilling (exclusive of depreciation) | 8.0 | 38.9 | — | 575.4 | (79.8 | ) | 542.5 | ||||||||||||||||
Loss on impairment | — | — | — | 703.5 | — | 703.5 | |||||||||||||||||
Depreciation | — | 1.8 | — | 130.4 | — | 132.2 | |||||||||||||||||
General and administrative | 14.5 | .1 | — | 21.6 | — | 36.2 | |||||||||||||||||
OPERATING LOSS | (14.7 | ) | (1.9 | ) | — | (261.2 | ) | — | (277.8 | ) | |||||||||||||
OTHER EXPENSE, NET | (12.0 | ) | (1.4 | ) | (13.7 | ) | (3.7 | ) | — | (30.8 | ) | ||||||||||||
LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | (26.7 | ) | (3.3 | ) | (13.7 | ) | (264.9 | ) | — | (308.6 | ) | ||||||||||||
INCOME TAX PROVISION | — | 7.6 | — | 35.0 | — | 42.6 | |||||||||||||||||
DISCONTINUED OPERATIONS, NET | — | — | — | (818.4 | ) | — | (818.4 | ) | |||||||||||||||
EQUITY EARNINGS IN AFFILIATES, NET OF TAX | (1,146.0 | ) | (1,481.5 | ) | (1,554.5 | ) | — | 4,182.0 | — | ||||||||||||||
NET LOSS | (1,172.7 | ) | (1,492.4 | ) | (1,568.2 | ) | (1,118.3 | ) | 4,182.0 | (1,169.6 | ) | ||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | — | (3.1 | ) | — | (3.1 | ) | |||||||||||||||
NET LOSS ATTRIBUTABLE TO ENSCO | $ | (1,172.7 | ) | $ | (1,492.4 | ) | $ | (1,568.2 | ) | $ | (1,121.4 | ) | $ | 4,182.0 | $ | (1,172.7 | ) |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS Six Months Ended June 30, 2015 (in millions) (Unaudited) | |||||||||||||||||||||||
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-Guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
OPERATING REVENUES | $ | 17.4 | $ | 69.3 | $ | — | $ | 2,278.2 | $ | (142.0 | ) | $ | 2,222.9 | ||||||||||
OPERATING EXPENSES | |||||||||||||||||||||||
Contract drilling (exclusive of depreciation) | 13.1 | 69.3 | — | 1,080.5 | (142.0 | ) | 1,020.9 | ||||||||||||||||
Loss on impairment | — | — | — | — | — | — | |||||||||||||||||
Depreciation | .1 | 4.9 | — | 272.6 | — | 277.6 | |||||||||||||||||
General and administrative | 27.0 | .1 | — | 32.7 | — | 59.8 | |||||||||||||||||
OPERATING (LOSS) INCOME | (22.8 | ) | (5.0 | ) | — | 892.4 | — | 864.6 | |||||||||||||||
OTHER (EXPENSE) INCOME, NET | (96.2 | ) | (14.4 | ) | (31.1 | ) | 13.7 | — | (128.0 | ) | |||||||||||||
(LOSS) INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | (119.0 | ) | (19.4 | ) | (31.1 | ) | 906.1 | — | 736.6 | ||||||||||||||
INCOME TAX PROVISION | — | 27.9 | — | 107.8 | — | 135.7 | |||||||||||||||||
DISCONTINUED OPERATIONS, NET | — | — | — | (10.3 | ) | — | (10.3 | ) | |||||||||||||||
EQUITY EARNINGS IN AFFILIATES, NET OF TAX | 704.0 | 92.7 | 135.3 | — | (932.0 | ) | — | ||||||||||||||||
NET INCOME | 585.0 | 45.4 | 104.2 | 788.0 | (932.0 | ) | 590.6 | ||||||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | — | (5.6 | ) | — | (5.6 | ) | |||||||||||||||
NET INCOME ATTRIBUTABLE TO ENSCO | $ | 585.0 | $ | 45.4 | $ | 104.2 | $ | 782.4 | $ | (932.0 | ) | $ | 585.0 |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS Six Months Ended June 30, 2014 (in millions) (Unaudited) | |||||||||||||||||||||||
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-Guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
OPERATING REVENUES | $ | 15.5 | $ | 77.8 | $ | — | $ | 2,269.3 | $ | (159.3 | ) | $ | 2,203.3 | ||||||||||
OPERATING EXPENSES | |||||||||||||||||||||||
Contract drilling (exclusive of depreciation) | 15.3 | 77.8 | — | 1,128.9 | (159.3 | ) | 1,062.7 | ||||||||||||||||
Loss on impairment | — | — | — | 703.5 | — | 703.5 | |||||||||||||||||
Depreciation | .1 | 3.3 | — | 259.9 | — | 263.3 | |||||||||||||||||
General and administrative | 30.8 | .2 | — | 43.3 | — | 74.3 | |||||||||||||||||
OPERATING (LOSS) INCOME | (30.7 | ) | (3.5 | ) | — | 133.7 | — | 99.5 | |||||||||||||||
OTHER EXPENSE, NET | (28.6 | ) | (5.4 | ) | (25.9 | ) | — | — | (59.9 | ) | |||||||||||||
(LOSS) INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | (59.3 | ) | (8.9 | ) | (25.9 | ) | 133.7 | — | 39.6 | ||||||||||||||
INCOME TAX PROVISION | — | 38.4 | — | 53.7 | — | 92.1 | |||||||||||||||||
DISCONTINUED OPERATIONS, NET | — | — | — | (820.4 | ) | — | (820.4 | ) | |||||||||||||||
EQUITY EARNINGS IN AFFILIATES, NET OF TAX | (820.9 | ) | (1,387.5 | ) | (1,569.8 | ) | — | 3,778.2 | — | ||||||||||||||
NET LOSS | (880.2 | ) | (1,434.8 | ) | (1,595.7 | ) | (740.4 | ) | 3,778.2 | (872.9 | ) | ||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | — | (7.3 | ) | — | (7.3 | ) | |||||||||||||||
NET LOSS ATTRIBUTABLE TO ENSCO | $ | (880.2 | ) | $ | (1,434.8 | ) | $ | (1,595.7 | ) | $ | (747.7 | ) | $ | 3,778.2 | $ | (880.2 | ) |
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-Guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
NET INCOME | $ | 260.3 | $ | 33.4 | $ | 56.2 | $ | 339.6 | $ | (426.8 | ) | $ | 262.7 | ||||||||||
OTHER COMPREHENSIVE INCOME, NET | |||||||||||||||||||||||
Net change in fair value of derivatives | — | 8.7 | — | — | — | 8.7 | |||||||||||||||||
Reclassification of net losses on derivative instruments from other comprehensive income into net income | — | 5.1 | — | — | — | 5.1 | |||||||||||||||||
Other | — | — | — | (1.3 | ) | — | (1.3 | ) | |||||||||||||||
NET OTHER COMPREHENSIVE INCOME | — | 13.8 | — | (1.3 | ) | — | 12.5 | ||||||||||||||||
COMPREHENSIVE INCOME | 260.3 | 47.2 | 56.2 | 338.3 | (426.8 | ) | 275.2 | ||||||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | — | (2.4 | ) | — | (2.4 | ) | |||||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO ENSCO | $ | 260.3 | $ | 47.2 | $ | 56.2 | $ | 335.9 | $ | (426.8 | ) | $ | 272.8 |
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-Guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
NET LOSS | $ | (1,172.7 | ) | $ | (1,492.4 | ) | $ | (1,568.2 | ) | $ | (1,118.3 | ) | $ | 4,182.0 | $ | (1,169.6 | ) | ||||||
OTHER COMPREHENSIVE INCOME, NET | |||||||||||||||||||||||
Net change in fair value of derivatives | — | 5.0 | — | — | — | 5.0 | |||||||||||||||||
Reclassification of net gains on derivative instruments from other comprehensive income into net income | — | (2.4 | ) | — | — | — | (2.4 | ) | |||||||||||||||
Other | — | — | — | .5 | — | .5 | |||||||||||||||||
NET OTHER COMPREHENSIVE INCOME | — | 2.6 | — | .5 | — | 3.1 | |||||||||||||||||
COMPREHENSIVE LOSS | (1,172.7 | ) | (1,489.8 | ) | (1,568.2 | ) | (1,117.8 | ) | 4,182.0 | (1,166.5 | ) | ||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | — | (3.1 | ) | — | (3.1 | ) | |||||||||||||||
COMPREHENSIVE LOSS ATTRIBUTABLE TO ENSCO | $ | (1,172.7 | ) | $ | (1,489.8 | ) | $ | (1,568.2 | ) | $ | (1,120.9 | ) | $ | 4,182.0 | $ | (1,169.6 | ) |
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-Guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
NET INCOME | $ | 585.0 | $ | 45.4 | $ | 104.2 | $ | 788.0 | $ | (932.0 | ) | $ | 590.6 | ||||||||||
OTHER COMPREHENSIVE INCOME, NET | |||||||||||||||||||||||
Net change in fair value of derivatives | — | (8.7 | ) | — | — | — | (8.7 | ) | |||||||||||||||
Reclassification of net losses on derivative instruments from other comprehensive income into net income | — | 10.1 | — | — | — | 10.1 | |||||||||||||||||
Other | — | — | — | 1.3 | — | 1.3 | |||||||||||||||||
NET OTHER COMPREHENSIVE INCOME | — | 1.4 | — | 1.3 | — | 2.7 | |||||||||||||||||
COMPREHENSIVE INCOME | 585.0 | 46.8 | 104.2 | 789.3 | (932.0 | ) | 593.3 | ||||||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | — | (5.6 | ) | — | (5.6 | ) | |||||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO ENSCO | $ | 585.0 | $ | 46.8 | $ | 104.2 | $ | 783.7 | $ | (932.0 | ) | $ | 587.7 |
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-Guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
NET LOSS | $ | (880.2 | ) | $ | (1,434.8 | ) | $ | (1,595.7 | ) | $ | (740.4 | ) | $ | 3,778.2 | $ | (872.9 | ) | ||||||
OTHER COMPREHENSIVE INCOME, NET | |||||||||||||||||||||||
Net change in fair value of derivatives | — | 9.9 | — | — | — | 9.9 | |||||||||||||||||
Reclassification of net gains on derivative instruments from other comprehensive income into net income | — | (1.9 | ) | — | — | — | (1.9 | ) | |||||||||||||||
Other | — | — | — | .5 | — | .5 | |||||||||||||||||
NET OTHER COMPREHENSIVE INCOME | — | 8.0 | — | .5 | — | 8.5 | |||||||||||||||||
COMPREHENSIVE LOSS | (880.2 | ) | (1,426.8 | ) | (1,595.7 | ) | (739.9 | ) | 3,778.2 | (864.4 | ) | ||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | — | — | — | (7.3 | ) | — | (7.3 | ) | |||||||||||||||
COMPREHENSIVE LOSS ATTRIBUTABLE TO ENSCO | $ | (880.2 | ) | $ | (1,426.8 | ) | $ | (1,595.7 | ) | $ | (747.2 | ) | $ | 3,778.2 | $ | (871.7 | ) |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEETS June 30, 2015 (in millions) (Unaudited) | |||||||||||||||||||||||
Ensco plc | ENSCO International Incorporated | Pride International, Inc. | Other Non-Guarantor Subsidiaries of Ensco | Consolidating Adjustments | Total | ||||||||||||||||||
ASSETS | |||||||||||||||||||||||
CURRENT ASSETS | |||||||||||||||||||||||
Cash and cash equivalents | $ | 334.6 | $ | — | $ | 104.4 | $ | 209.3 | $ | — | $ | 648.3 | |||||||||||
Short-term investments | 650.0 | — | — | — | — | 650.0 | |||||||||||||||||
Accounts receivable, net | — | — | — | 714.4 | — | 714.4 | |||||||||||||||||
Accounts receivable from affiliates | 17.4 | 143.1 | — | 68.6 | (229.1 | ) | — | ||||||||||||||||
Other | .2 | 74.0 | — | 553.7 | — | 627.9 | |||||||||||||||||
Total current assets | 1,002.2 | 217.1 | 104.4 | 1,546.0 | (229.1 | ) | 2,640.6 | ||||||||||||||||
PROPERTY AND EQUIPMENT, AT COST | 2.1 | 76.6 | — | 15,808.1 | — | 15,886.8 | |||||||||||||||||
Less accumulated depreciation | 1.8 | 38.9 | — | 2,676.2 | — | 2,716.9 | |||||||||||||||||
Property and equipment, net | .3 | 37.7 | — | 13,131.9 | — | 13,169.9 | |||||||||||||||||
GOODWILL | — | — | — | 276.1 | — | 276.1 | |||||||||||||||||
DUE FROM AFFILIATES | 3,022.7 | 5,421.2 | 1,978.8 | 7,443.9 | (17,866.6 | ) | — | ||||||||||||||||
INVESTMENTS IN AFFILIATES | 9,817.6 | 1,327.1 | 595.4 | — | (11,740.1 | ) | — | ||||||||||||||||
OTHER ASSETS, NET | 27.6 | 46.1 | — | 177.8 | — | 251.5 | |||||||||||||||||
$ | 13,870.4 | $ | 7,049.2 | $ | 2,678.6 | $ | 22,575.7 | $ | (29,835.8 | ) | $ | 16,338.1 | |||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||||||||||||||||
CURRENT LIABILITIES | |||||||||||||||||||||||
Accounts payable and accrued liabilities | $ | 56.0 | $ | 25.8 | $ | 34.1 | $ | 798.0 | $ | — | $ | 913.9 | |||||||||||
Accounts payable to affiliates | 9.4 | 82.1 | — | 137.6 | (229.1 | ) | $ | — | |||||||||||||||
Current maturities of long-term debt | — | — | — | 14.4 | — | $ | 14.4 | ||||||||||||||||
Total current liabilities | 65.4 | 107.9 | 34.1 | 950.0 | (229.1 | ) | 928.3 | ||||||||||||||||
DUE TO AFFILIATES | 1,236.6 | 4,502.6 | 1,752.7 | 10,374.7 | (17,866.6 | ) | — | ||||||||||||||||
LONG-TERM DEBT | 3,806.7 | 149.2 | 1,955.4 | — | — | 5,911.3 | |||||||||||||||||
DEFERRED INCOME TAXES | — | 202.6 | — | 7.4 | — | 210.0 | |||||||||||||||||
OTHER LIABILITIES | — | 4.4 | 6.2 | 516.0 | — | 526.6 | |||||||||||||||||
ENSCO SHAREHOLDERS' EQUITY | 8,761.7 | 2,082.5 | (1,069.8 | ) | 10,716.3 | (11,740.1 | ) | 8,750.6 | |||||||||||||||
NONCONTROLLING INTERESTS | — | — | — | 11.3 | — | 11.3 | |||||||||||||||||
Total equity | 8,761.7 | 2,082.5 | (1,069.8 | ) | 10,727.6 | (11,740.1 | ) | 8,761.9 | |||||||||||||||
$ | 13,870.4 | $ | 7,049.2 | $ | 2,678.6 | $ | 22,575.7 | $ | (29,835.8 | ) | $ | 16,338.1 |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEETS December 31, 2014 (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 | $ | 287.4 | $ | — | $ | 90.8 | $ | 286.6 | $ | — | $ | 664.8 | |||||||||||
Short-term investments | 712.0 | — | — | 45.3 | — | $ | 757.3 | ||||||||||||||||
Accounts receivable, net | — | — | — | 883.3 | — | 883.3 | |||||||||||||||||
Accounts receivable from affiliates | 34.5 | 210.4 | — | 134.6 | (379.5 | ) | — | ||||||||||||||||
Other | 4.1 | 86.9 | — | 538.4 | — | 629.4 | |||||||||||||||||
Total current assets | 1,038.0 | 297.3 | 90.8 | 1,888.2 | (379.5 | ) | 2,934.8 | ||||||||||||||||
PROPERTY AND EQUIPMENT, AT COST | 2.1 | 71.5 | — | 14,901.9 | — | 14,975.5 | |||||||||||||||||
Less accumulated depreciation | 1.7 | 34.1 | — | 2,404.9 | — | 2,440.7 | |||||||||||||||||
Property and equipment, net | .4 | 37.4 | — | 12,497.0 | — | 12,534.8 | |||||||||||||||||
GOODWILL | — | — | — | 276.1 | — | 276.1 | |||||||||||||||||
DUE FROM AFFILIATES | 2,873.2 | 4,748.2 | 1,835.0 | 6,308.8 | (15,765.2 | ) | — | ||||||||||||||||
INVESTMENTS IN AFFILIATES | 9,084.8 | 1,233.5 | 461.6 | — | (10,779.9 | ) | — | ||||||||||||||||
OTHER ASSETS, NET | 17.0 | 47.4 | — | 249.8 | — | 314.2 | |||||||||||||||||
$ | 13,013.4 | $ | 6,363.8 | $ | 2,387.4 | $ | 21,219.9 | $ | (26,924.6 | ) | $ | 16,059.9 | |||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||||||||||||||||
CURRENT LIABILITIES | |||||||||||||||||||||||
Accounts payable and accrued liabilities | $ | 47.8 | $ | 42.8 | $ | 34.3 | $ | 944.9 | $ | — | $ | 1,069.8 | |||||||||||
Accounts payable to affiliates | 23.5 | 158.3 | — | 197.7 | (379.5 | ) | — | ||||||||||||||||
Current maturities of long-term debt | — | — | — | 34.8 | — | 34.8 | |||||||||||||||||
Total current liabilities | 71.3 | 201.1 | 34.3 | 1,177.4 | (379.5 | ) | 1,104.6 | ||||||||||||||||
DUE TO AFFILIATES | 994.8 | 3,817.4 | 1,547.7 | 9,405.3 | (15,765.2 | ) | — | ||||||||||||||||
LONG-TERM DEBT | 3,724.4 | 149.2 | 1,973.2 | 38.8 | — | 5,885.6 | |||||||||||||||||
DEFERRED INCOME TAXES | — | 176.8 | — | 2.7 | — | 179.5 | |||||||||||||||||
OTHER LIABILITIES | — | 6.1 | 7.0 | 654.2 | — | 667.3 | |||||||||||||||||
ENSCO SHAREHOLDERS' EQUITY | 8,222.9 | 2,013.2 | (1,174.8 | ) | 9,933.6 | (10,779.9 | ) | 8,215.0 | |||||||||||||||
NONCONTROLLING INTERESTS | — | — | — | 7.9 | — | 7.9 | |||||||||||||||||
Total equity | 8,222.9 | 2,013.2 | (1,174.8 | ) | 9,941.5 | (10,779.9 | ) | 8,222.9 | |||||||||||||||
$ | 13,013.4 | $ | 6,363.8 | $ | 2,387.4 | $ | 21,219.9 | $ | (26,924.6 | ) | $ | 16,059.9 |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Six Months Ended June 30, 2015 (in millions) (Unaudited) | |||||||||||||||||||||||
Ensco plc | ENSCO International Incorporated | 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 | $ | (66.2 | ) | $ | (19.7 | ) | $ | (49.9 | ) | $ | 1,026.8 | $ | — | $ | 891.0 | ||||||||
INVESTING ACTIVITIES | |||||||||||||||||||||||
Additions to property and equipment | — | (5.1 | ) | — | (908.8 | ) | — | (913.9 | ) | ||||||||||||||
Maturities of short-term investments | 712.0 | — | — | 45.3 | — | 757.3 | |||||||||||||||||
Purchases of short-term investments | (650.0 | ) | — | — | — | — | (650.0 | ) | |||||||||||||||
Other | — | — | — | 1.1 | — | 1.1 | |||||||||||||||||
Net cash provided by (used in)investing activities of continuing operations | 62.0 | (5.1 | ) | — | (862.4 | ) | — | (805.5 | ) | ||||||||||||||
FINANCING ACTIVITIES | |||||||||||||||||||||||
Proceeds from issuance of senior notes | 1,078.7 | — | — | — | — | 1,078.7 | |||||||||||||||||
Reduction of long-term borrowings | (998.3 | ) | — | — | (59.7 | ) | — | (1,058.0 | ) | ||||||||||||||
Cash dividends paid | (70.5 | ) | — | — | — | — | (70.5 | ) | |||||||||||||||
Premium paid on redemption of debt | (27.2 | ) | — | — | (3.1 | ) | — | (30.3 | ) | ||||||||||||||
Debt financing costs | (10.5 | ) | — | — | — | — | (10.5 | ) | |||||||||||||||
Advances from (to) affiliates | 88.2 | 24.8 | 63.5 | (176.5 | ) | — | — | ||||||||||||||||
Other | (9.0 | ) | — | — | 2.2 | — | (6.8 | ) | |||||||||||||||
Net cash provided by (used in) financing activities | 51.4 | 24.8 | 63.5 | (237.1 | ) | — | (97.4 | ) | |||||||||||||||
DISCONTINUED OPERATIONS | |||||||||||||||||||||||
Operating activities | — | — | — | (4.2 | ) | — | (4.2 | ) | |||||||||||||||
Investing activities | — | — | — | (.6 | ) | — | (.6 | ) | |||||||||||||||
Net cash used in discontinued operations | — | — | — | (4.8 | ) | — | (4.8 | ) | |||||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | — | .2 | — | .2 | |||||||||||||||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 47.2 | — | 13.6 | (77.3 | ) | — | (16.5 | ) | |||||||||||||||
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 287.4 | — | 90.8 | 286.6 | — | 664.8 | |||||||||||||||||
CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 334.6 | $ | — | $ | 104.4 | $ | 209.3 | $ | — | $ | 648.3 |
ENSCO PLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Six Months Ended June 30, 2014 (in millions) (Unaudited) | |||||||||||||||||||||||
Ensco plc | ENSCO International Incorporated | 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 | $ | (34.8 | ) | $ | (25.3 | ) | $ | (43.6 | ) | $ | 1,066.6 | $ | — | $ | 962.9 | ||||||||
INVESTING ACTIVITIES | |||||||||||||||||||||||
Additions to property and equipment | — | (15.2 | ) | — | (614.5 | ) | — | (629.7 | ) | ||||||||||||||
Maturities of short-term investments | — | — | — | 50.0 | 50.0 | ||||||||||||||||||
Purchases of short-term investments | — | — | — | (33.3 | ) | — | (33.3 | ) | |||||||||||||||
Other | — | — | — | 2.4 | — | 2.4 | |||||||||||||||||
Net cash used in investing activities of continuing operations | — | (15.2 | ) | — | (595.4 | ) | — | (610.6 | ) | ||||||||||||||
FINANCING ACTIVITIES | |||||||||||||||||||||||
Cash dividends paid | (351.2 | ) | — | — | — | — | (351.2 | ) | |||||||||||||||
Reduction of long-term borrowings | — | — | — | (23.7 | ) | — | (23.7 | ) | |||||||||||||||
Advances from (to) affiliates | 385.8 | 40.0 | 44.0 | (469.8 | ) | — | — | ||||||||||||||||
Other | (9.2 | ) | — | — | (4.2 | ) | — | (13.4 | ) | ||||||||||||||
Net cash provided by (used in) financing activities | 25.4 | 40.0 | 44.0 | (497.7 | ) | — | (388.3 | ) | |||||||||||||||
DISCONTINUED OPERATIONS | |||||||||||||||||||||||
Operating activities | — | — | — | (41.5 | ) | — | (41.5 | ) | |||||||||||||||
Investing activities | — | — | — | 56.7 | — | 56.7 | |||||||||||||||||
Net cash provided by discontinued operations | — | — | — | 15.2 | — | 15.2 | |||||||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | — | .2 | — | .2 | |||||||||||||||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | (9.4 | ) | (.5 | ) | .4 | (11.1 | ) | — | (20.6 | ) | |||||||||||||
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 46.5 | .5 | 4.9 | 113.7 | — | 165.6 | |||||||||||||||||
CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 37.1 | $ | — | $ | 5.3 | $ | 102.6 | $ | — | $ | 145.0 |
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|