Recent Quotes View Full List My Watchlist Create Watchlist Indicators DJI Nasdaq Composite SPX Gold Crude Oil Hydroworld Market Index Markets Stocks ETFs Tools Overview News Currencies International Treasuries Valaris Reports Fourth Quarter 2021 Results By: Valaris Limited via Business Wire February 21, 2022 at 21:41 PM EST Strong Operational Performance – 97% Revenue Efficiency in 4Q 2021 and 98% in FY 2021 Contract Backlog Increased to $2.4 Billion from $1.0 Billion at the Beginning of 2021 Approximately $330 Million of Contract Backlog Added Since Reporting 3Q 2021 Results Four Floater Reactivation Projects in Progress for Contracts Beginning in 1H 2022 Operational Leverage to Improving Floater Market Valaris Limited (NYSE: VAL) ("Valaris" or the "Company") today reported fourth quarter 2021 results. President and Chief Executive Officer Anton Dibowitz said, “We focus every day on delivering safe, reliable and efficient operations to our customers. I would like to thank the Valaris team for continuing to deliver the strong performance that our customers have come to expect from us, achieving revenue efficiency of 97% during the fourth quarter and more than 98% over the course of 2021. We also improved our personal safety performance by 25% as compared to 2020. These accomplishments are particularly impressive considering the challenging working conditions faced by our offshore crews and support teams during the ongoing pandemic.” Dibowitz added, “This strong operational performance has translated into contracting success, increasing our contract backlog to $2.4 billion from $1.0 billion at the beginning of 2021. Since our last quarterly report, we have added approximately $330 million of new backlog, including three-year contract extensions for four of our jackup rigs leased to ARO Drilling as well as floater contracts in the U.S. Gulf of Mexico and offshore Australia.” Dibowitz concluded, “We are in the midst of a transitional period that will extend into the second quarter of this year as we incur reactivation costs to ready three drillships and one semisubmersible for contracts that are expected to commence before the end of the second quarter. We anticipate that financial results will improve significantly as these reactivations are completed. Additionally, we have three uncontracted drillships remaining within our stacked fleet providing operational leverage to the improving floater market. We will be disciplined in exercising our operational leverage and will only return these assets to the active fleet for opportunities that provide meaningful returns.” Fourth Quarter Review Revenues decreased to $306 million in the fourth quarter 2021 from $327 million in the third quarter 2021. Excluding reimbursable items, revenues decreased to $269 million in the fourth quarter from $293 million in the third quarter primarily due to fewer operating days and lower average day rates for the jackup fleet. Contract drilling expense increased to $286 million in the fourth quarter 2021 from $275 million in the third quarter 2021. Excluding reimbursable items, contract drilling expense increased to $264 million in the fourth quarter from $255 million in the third quarter. The sequential quarter increase was primarily due to higher rig reactivation costs, which increased to $37 million in the fourth quarter from $19 million in the third quarter, as we prepare several rigs for contracts that are expected to commence in the first half of 2022. This was partially offset by lower costs resulting from fewer operating days across the fleet in the fourth quarter. Depreciation expense marginally increased to $25 million in the fourth quarter 2021 from $24 million in the third quarter 2021. General and administrative expense decreased to $18 million in the fourth quarter 2021 from $27 million in the third quarter 2021 primarily due to severance costs related to the departure of three senior executives during the third quarter. Other income was $21 million in the fourth quarter 2021 compared to other expense of $3 million in the third quarter 2021. Fourth quarter other income included a $21 million gain on sale of assets related to the sale of jackups VALARIS 22, 37 and 142 compared to a gain on sale of assets of less than $1 million in the third quarter. Tax benefit was $31 million in the fourth quarter 2021 compared to a tax expense of $53 million in the third quarter 2021. The fourth quarter tax provision included $30 million of discrete tax benefit primarily related to a reduction in liabilities for unrecognized tax benefits associated with tax positions taken in prior years and deferred tax benefits associated with Swiss tax reform. The third quarter tax provision included $39 million of discrete tax expense primarily related to changes in liabilities for unrecognized tax benefits associated with tax positions taken in prior years. Adjusted for discrete items, tax benefit of $1 million in the fourth quarter compared to tax expense of $14 million in the third quarter. The decrease in tax expense is primarily due to a reduction in valuation allowances on deferred tax assets. Adjusted EBITDA of $3 million in the fourth quarter 2021 compared to $30 million in the third quarter 2021. Adjusted EBITDAR of $40 million in the fourth quarter 2021 compared to $49 million in the third quarter 2021. Segment Review Floaters Floater revenues decreased to $101 million in the fourth quarter 2021 from $104 million in the third quarter 2021. Excluding reimbursable items, revenues decreased to $89 million in the fourth quarter from $94 million in the third quarter. The sequential quarter decline was primarily due to VALARIS MS-1 starting a short-term contract at a lower day rate during the fourth quarter and fewer operating days for VALARIS DPS-5, which completed a contract during the fourth quarter and is currently undergoing a five-year survey prior to starting a new contract that is expected to commence in the first quarter 2022. This was partially offset by more operating days for VALARIS DS-12, which was idle for a majority of the third quarter. Contract drilling expense increased to $114 million in the fourth quarter 2021 from $92 million in the third quarter 2021. Excluding reimbursable items, contract drilling expense increased to $106 million in the fourth quarter from $84 million in the third quarter. The sequential quarter increase was primarily due to higher rig reactivation costs, which increased to $34 million in the fourth quarter from $1 million in the third quarter, as we prepare drillships VALARIS DS-4, DS-9 and DS-16 as well as semisubmersible VALARIS DPS-1 for new contracts that are expected to commence in the first half of 2022. Approximately $428 million of backlog as of February 21, 2022 is attributable to a contract awarded to drillship VALARIS DS-11 for an eight-well contract for a deepwater project in the U.S. Gulf of Mexico expected to commence in mid-2024. In February 2022, the customer decided not to sanction and therefore withdraw from the project associated with this contract. As of the date hereof, the customer has not terminated the contract, but may do so upon the payment of an early termination fee should the project not receive a final investment decision (FID). The project has not received FID. We are in discussions with the customer and its partner on the project to determine next steps. Jackups Jackup revenues decreased to $172 million in the fourth quarter 2021 from $186 million in the third quarter 2021. Excluding reimbursable items, revenues decreased to $152 million in the fourth quarter from $168 million in the third quarter. The sequential quarter decline was primarily due to idle time between contracts for VALARIS Norway, Viking and 144 as well as a decline in the average day rate for the harsh environment jackup fleet primarily due to VALARIS Norway moving from drilling operations offshore Norway to accommodation mode in the UK North Sea. This was partially offset by higher revenues from VALARIS 76, which returned to operations late in the third quarter following a suspension period. Contract drilling expense decreased to $128 million in the fourth quarter 2021 from $142 million in the third quarter 2021. Excluding reimbursable items, contract drilling expense decreased to $117 million in the fourth quarter from $134 million in the third quarter. The sequential quarter decline was primarily due to lower rig reactivation costs, which decreased to $3 million in the fourth quarter from $18 million in the third quarter mostly related to reactivation costs for VALARIS 249, and lower costs due to fewer operating days across the jackup fleet in the fourth quarter. ARO Drilling Revenues decreased to $105 million in the fourth quarter 2021 from $118 million in the third quarter 2021 primarily due to fewer operating days across the fleet as two leased rigs completed contracts in the third quarter. Contract drilling expense decreased to $89 million in the fourth quarter from $94 million in the third quarter. EBITDA was $11 million in the fourth quarter compared to $18 million in the third quarter. Other Revenues decreased to $33 million in the fourth quarter 2021 from $36 million in the third quarter 2021 due to lower bareboat charter revenues resulting from VALARIS 22 and 37 completing lease contracts with ARO Drilling in the third quarter, and subsequently being retired from the fleet. Contract drilling expense of $15 million in the fourth quarter was in line with the third quarter. EBITDA was $17 million in the fourth quarter compared to $22 million in the third quarter. Fourth Quarter Floaters Jackups ARO Other Reconciling Items Consolidated Total (in millions of $, except %) Q4 2021 Q3 2021 Chg Q4 2021 Q3 2021 Chg Q4 2021 Q3 2021 Chg Q4 2021 Q3 2021 Chg Q4 2021 Q3 2021 Q4 2021 Q3 2021 Chg Revenues 100.5 104.3 (4 ) % 172.3 186.3 (8 ) % 105.4 117.7 (10 ) % 32.7 36.1 (9 ) % (105.4 ) (117.7 ) 305.5 326.7 (6 ) % Operating expenses Contract drilling 113.8 91.7 24 % 128.0 141.8 (10 ) % 88.9 94.4 (6 ) % 15.4 14.5 6 % (60.6 ) (67.8 ) 285.5 274.6 4 % Impairment — — — % — — — — — — % — — — % — — — — — Depreciation 11.7 11.4 3 % 12.1 12.1 — % 17.7 16.8 5 % 1.1 0.9 22 % (17.5 ) (16.8 ) 25.1 24.4 3 % General and admin. — — — % — — — % 5.1 5.4 (6 ) % — — — % 13.2 21.8 18.3 27.2 (33 ) % Other Operating Income — — — % — — — % — — — % — — — % — — — — — % Equity in earnings of ARO — — — % — — — % — — — % — — — % (1.3 ) 2.6 (1.3 ) 2.6 nm Operating income (loss) (25.0 ) 1.2 nm 32.2 32.4 (1 ) % (6.3 ) 1.1 nm 16.2 20.7 (22 ) % (41.8 ) (52.3 ) (24.7 ) 3.1 nm Fresh Start Accounting Valaris emerged from Chapter 11 bankruptcy protection on April 30, 2021 (the "Effective Date"). Upon emergence, Valaris applied fresh start accounting which resulted in Valaris becoming a new reporting entity for accounting and financial reporting. Accordingly, our financial statements and notes after the Effective Date are not comparable to our financial statements and notes prior to that date. As required by GAAP, results for the second quarter must be presented separately for the predecessor period from April 1, 2021, through April 30, 2021 (the "Predecessor" period) and the successor period from May 1, 2021, through June 30, 2021 (the "Successor" period). However, the Company has combined certain results of the Predecessor and Successor periods ("Combined" results) as non-GAAP measures to compare the combined second quarter with other quarters since we believe it provides the most meaningful basis to analyze our results. The Predecessor and Successor results for the second quarter are more fully discussed in our quarterly report on Form 10-Q for the period ended June 30, 2021 filed with the SEC on August 3, 2021. As previously announced, Valaris will hold its fourth quarter 2021 earnings conference call at 9:00 a.m. CST (10:00 a.m. EST and 3:00 p.m. London) on Tuesday, February 22, 2022. An updated investor presentation will be available on the Valaris website after the call. About Valaris Limited Valaris Limited (NYSE: VAL) is the industry leader in offshore drilling services across all water depths and geographies. Operating a high-quality rig fleet of ultra-deepwater drillships, versatile semisubmersibles, and modern shallow-water jackups, Valaris has experience operating in nearly every major offshore basin. Valaris maintains an unwavering commitment to safety, operational excellence, and customer satisfaction, with a focus on technology and innovation. Valaris Limited is a Bermuda exempted company. To learn more, visit the Valaris website at www.valaris.com. Forward-Looking Statements Statements contained in this press release that are not historical facts are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include words or phrases such as "anticipate," "believe," "estimate," "expect," "intend," "likely," "plan," "project," "could," "may," "might," "should," "will" and similar words and specifically include statements regarding expected financial performance; expected utilization, day rates, revenues, operating expenses, rig commitments and availability, cash flow, contract status, terms and duration, contract backlog, capital expenditures, insurance, financing and funding; the effect, impact, potential duration and other implications of the ongoing COVID-19 pandemic; impact of our emergence from bankruptcy; the offshore drilling market, including supply and demand, customer drilling programs, stacking of rigs, effects of new rigs on the market and effects of declines in commodity prices; expected work commitments, awards and contracts; effective tax rates; letters of intent; scheduled delivery dates for rigs; performance of our joint venture with Saudi Aramco; the timing of delivery, mobilization, contract commencement, availability, relocation or other movement of rigs; future rig reactivations; expected divestitures of assets; general market, business and industry conditions, trends and outlook; future operations; increasing regulatory complexity; the outcome of tax disputes; assessments and settlements; and expense management. The forward-looking statements contained in this press release are subject to numerous risks, uncertainties and assumptions that may cause actual results to vary materially from those indicated, including the COVID-19 outbreak and global pandemic and the related public health measures implemented by governments worldwide, which may, among other things, impact our ability to staff rigs and rotate crews; cancellation, suspension, renegotiation or termination of drilling contracts and programs, including drilling contracts which grant the customer termination rights if final investment decision (FID) is not received with respect to projects for which the drilling rig is contracted; potential additional asset impairments; failure to satisfy our debt obligations; our ability to obtain financing, service our debt, fund capital expenditures and pursue other business opportunities; adequacy of sources of liquidity for us and our customers; the effects of our emergence from bankruptcy on the Company's business, relationships, comparability of our financial results and ability to access financing sources; actions by regulatory authorities, or other third parties; actions by our security holders; commodity price fluctuations and volatility, customer demand, new rig supply, downtime and other risks associated with offshore rig operations; severe weather or hurricanes; changes in worldwide rig supply and demand, competition and technology; consumer preferences for alternative fuels; increased scrutiny of our Environmental, Social and Governance ("ESG") practices and reporting responsibilities; changes in customer strategy; future levels of offshore drilling activity; governmental action, civil unrest and political and economic uncertainties; terrorism, piracy and military action; risks inherent to shipyard rig reactivation, upgrade, repair, maintenance or enhancement; our ability to enter into, and the terms of, future drilling contracts; suitability of rigs for future contracts; the cancellation of letters of intent or letters of award or any failure to execute definitive contracts following announcements of letters of intent, letters of award or other expected work commitments; the outcome of litigation, legal proceedings, investigations or other claims or contract disputes; governmental regulatory, legislative and permitting requirements affecting drilling operations; our ability to attract and retain skilled personnel on commercially reasonable terms; environmental or other liabilities, risks or losses; debt restrictions that may limit our liquidity and flexibility; and cybersecurity risks and threats. In addition to the numerous factors described above, you should also carefully read and consider "Item 1A. Risk Factors" in Part I and "Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations" in Part II of our most recent annual report on Form 10-K, as updated in our subsequent quarterly reports on Form 10-Q, which are available on the SEC’s website at www.sec.gov or on the Investor Relations section of our website at www.valaris.com. Each forward-looking statement speaks only as of the date of the particular statement, and we undertake no obligation to update or revise any forward-looking statements, except as required by law. VALARIS LIMITED AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (In millions, except per share amounts) Three Months Ended Successor Combined (Non-GAAP) (1) Predecessor December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 OPERATING REVENUES $ 305.5 $ 326.7 $ 293.1 $ 307.1 $ 296.5 OPERATING EXPENSES Contract drilling (exclusive of depreciation) 285.5 274.6 258.8 253.6 307.8 Loss on impairment — — — 756.5 — Depreciation 25.1 24.4 54.1 122.1 122.4 General and administrative 18.3 27.2 19.1 24.3 26.5 Total operating expenses 328.9 326.2 332.0 1,156.5 456.7 EQUITY IN EARNINGS (LOSSES) OF ARO (1.3 ) 2.6 6.0 1.9 (0.2 ) OPERATING INCOME (LOSS) (24.7 ) 3.1 (32.9 ) (847.5 ) (160.4 ) OTHER INCOME (EXPENSE) Interest income 11.0 9.7 8.8 2.6 4.5 Interest expense, net (Unrecognized contractual interest expense for debt subject to compromise was $32.6 million, $100.3 million and $94.8 million for the three months ended June 30, 2021, March 31, 2021 and December 31, 2020, respectively) (11.7 ) (11.3 ) (9.1 ) (1.3 ) (1.4 ) Reorganization items, net (4.9 ) (6.5 ) (3,536.5 ) (52.2 ) (30.1 ) Other, net 27.0 5.5 9.0 22.5 4.8 21.4 (2.6 ) (3,527.8 ) (28.4 ) (22.2 ) INCOME (LOSS) BEFORE INCOME TAXES (3.3 ) 0.5 (3,560.7 ) (875.9 ) (182.6 ) PROVISION (BENEFIT) FOR INCOME TAXES (31.0 ) 53.3 (0.4 ) 31.7 (113.5 ) NET INCOME (LOSS) 27.7 (52.8 ) (3,560.3 ) (907.6 ) (69.1 ) NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS — (1.7 ) (2.9 ) (2.4 ) (1.8 ) NET INCOME (LOSS) ATTRIBUTABLE TO VALARIS $ 27.7 $ (54.5 ) $ (3,563.2 ) $ (910.0 ) $ (70.9 ) INCOME (LOSS) PER SHARE - BASIC AND DILUTED $ 0.37 $ (0.73 ) n/m $ (4.56 ) $ (0.36 ) WEIGHTED-AVERAGE SHARES OUTSTANDING - BASIC AND DILUTED 75.0 75.0 n/m 199.6 199.5 (1) Represents the combined results of operations for the two months ended June 30, 2021 (Successor) and the one month ended April 30, 2021 (Predecessor). VALARIS LIMITED AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (In millions) Successor Predecessor December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 ASSETS CURRENT ASSETS Cash and cash equivalents $ 608.7 $ 620.8 $ 608.8 $ 291.7 $ 325.8 Restricted cash 35.9 33.9 53.1 17.1 11.4 Accounts receivable, net 444.2 455.8 436.1 449.8 449.2 Other current assets 117.8 117.0 119.7 366.4 386.5 Total current assets $ 1,206.6 $ 1,227.5 $ 1,217.7 $ 1,125.0 $ 1,172.9 PROPERTY AND EQUIPMENT, NET 890.9 892.3 897.8 10,083.9 10,960.5 LONG-TERM NOTES RECEIVABLE FROM ARO 249.1 241.3 234.3 442.7 442.7 INVESTMENT IN ARO 86.6 87.9 85.4 122.8 120.9 OTHER ASSETS 176.0 153.5 166.5 172.5 176.2 $ 2,609.2 $ 2,602.5 $ 2,601.7 $ 11,946.9 $ 12,873.2 LIABILITIES AND SHAREHOLDERS' EQUITY CURRENT LIABILITIES Accounts payable - trade $ 225.8 $ 203.0 183.9 $ 176.8 $ 176.4 Accrued liabilities and other 196.2 223.8 212.7 290.6 250.4 Total current liabilities $ 422.0 $ 426.8 $ 396.6 $ 467.4 $ 426.8 LONG-TERM DEBT 545.3 545.1 544.8 — — OTHER LIABILITIES 581.1 591.3 569.8 704.6 762.4 TOTAL LIABILITIES NOT SUBJECT TO COMPROMISE 1,548.4 1,563.2 1,511.2 1,172.0 1,189.2 LIABILITIES SUBJECT TO COMPROMISE — — — 7,313.7 7,313.7 TOTAL EQUITY 1,060.8 1,039.3 1,090.5 3,461.2 4,370.3 $ 2,609.2 $ 2,602.5 $ 2,601.7 $ 11,946.9 $ 12,873.2 VALARIS LIMITED AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (In millions) Successor Predecessor Combined (Non-GAAP) Predecessor Eight Months Ended December 31, 2021 Four Months Ended April 30, 2021 Year Ended December 31, 2021 Year Ended December 31, 2020 OPERATING ACTIVITIES Net loss $ (29.2 ) $ (4,463.8 ) $ (4,493.0 ) $ (4,857.6 ) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation expense 66.1 159.6 225.7 540.8 Deferred income tax expense (benefit) (21.3 ) (18.2 ) (39.5 ) (105.7 ) (Gain) loss on asset disposals (21.2 ) (6.0 ) (27.2 ) (11.8 ) Accretion of discount on shareholders note (20.8 ) — (20.8 ) — Net periodic pension and retiree medical income (8.7 ) (5.4 ) (14.1 ) (14.6 ) Equity in losses (earnings) of ARO (6.1 ) (3.1 ) (9.2 ) 7.8 Share-based compensation expense 4.3 4.8 9.1 21.4 Amortization, net 2.3 (4.8 ) (2.5 ) 6.2 Debt discounts and other 0.5 — 0.5 36.8 Loss on Impairment — 756.5 756.5 3,646.2 Adjustment to (gain on) bargain purchase — — — 6.3 Gain on debt extinguishment — — — (3.1 ) Debtor in Possession financing fees and payments on Backstop Agreement — — — 40.0 Non-cash reorganization items, net — 3,487.3 3,487.3 436.4 Other 0.3 7.3 7.6 33.3 Changes in operating assets and liabilities, net of acquisition 10.3 68.5 78.8 (22.0 ) Contributions to pension plans and other post retirement benefits (2.7 ) (22.5 ) (25.2 ) (12.1 ) Net cash used in operating activities $ (26.2 ) $ (39.8 ) $ (66.0 ) $ (251.7 ) INVESTING ACTIVITIES Additions to property and equipment $ (50.2 ) $ (8.7 ) $ (58.9 ) $ (93.8 ) Net proceeds from disposition of assets 25.1 30.1 55.2 51.8 Net cash provided by (used in) investing activities $ (25.1 ) $ 21.4 $ (3.7 ) $ (42.0 ) FINANCING ACTIVITIES Issuance of First lien notes $ — $ 520.0 $ 520.0 $ — Payments to Predecessor Creditors — (129.9 ) (129.9 ) — Reduction of long-term borrowings — — — (9.7 ) Borrowings on credit facility — — — 596.0 Repayments of credit facility borrowings — — — (15.0 ) Debtor in Possession financing fees and payments on Backstop Agreement — — — (40.0 ) Purchase of noncontrolling interest — — — (7.2 ) Other — (1.4 ) (1.4 ) (1.9 ) Net cash provided by (used in) financing activities $ — $ 388.7 $ 388.7 $ 522.2 Effect of exchange rate changes on cash and cash equivalents $ (0.1 ) $ (0.1 ) $ (0.2 ) $ 0.1 INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH $ (51.4 ) $ 370.2 $ 318.8 $ 228.6 CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF YEAR 696.0 325.8 325.8 97.2 CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, END OF YEAR $ 644.6 $ 696.0 $ 644.6 $ 325.8 VALARIS LIMITED AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (In millions) Three Months Ended Successor Combined (Non-GAAP) (1) Predecessor December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 OPERATING ACTIVITIES Net loss $ 27.7 $ (52.8 ) $ (3,560.3 ) $ (907.6 ) $ (69.1 ) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation expense 25.1 24.4 54.1 122.1 122.4 (Gain) loss on asset disposals (21.0 ) (0.3 ) (4.5 ) (1.4 ) (3.1 ) Accretion of discount on shareholder note (7.9 ) (6.9 ) (6.0 ) — — Amortization, net (0.5 ) 3.1 (0.5 ) (4.6 ) (8.2 ) Equity in losses (earnings) of ARO 1.3 (2.6 ) (6.0 ) (1.9 ) 0.2 Share-based compensation expense 2.7 1.6 1.0 3.8 3.6 Net periodic pension and retiree medical income (2.6 ) (3.7 ) (3.8 ) (4.0 ) (7.5 ) Deferred income tax expense (benefit) (22.5 ) 0.1 (18.0 ) 0.9 (2.1 ) Debt discounts and other 0.2 (0.1 ) 0.4 — — Debtor in Possession financing fees and payments on Backstop Agreement — — — — (3.8 ) Loss on impairment — — — 756.5 — Non-cash reorganization items, net — — 3,487.3 — (11.5 ) Other 0.3 0.2 1.3 5.8 15.1 Changes in operating assets and liabilities (9.0 ) 45.0 21.9 20.9 109.8 Contributions to pension plans and other post-retirement benefits (1.0 ) (1.1 ) (0.9 ) (22.2 ) (1.1 ) Net cash provided by (used in) operating activities $ (7.2 ) $ 6.9 $ (34.0 ) $ (31.7 ) $ 144.7 INVESTING ACTIVITIES Additions to property and equipment $ (26.5 ) $ (15.6 ) $ (10.8 ) $ (6.0 ) $ (10.9 ) Net proceeds from disposition of assets 23.6 1.3 26.6 3.7 7.6 Net cash provided by (used in) investing activities $ (2.9 ) $ (14.3 ) $ 15.8 $ (2.3 ) $ (3.3 ) FINANCING ACTIVITIES Issuance of first lien notes $ — $ — $ 520.0 $ — $ — Payments to Predecessor creditors — — (129.9 ) — — Debtor in Possession financing fees and payments on Backstop Agreement — — — — 3.8 Other — — (1.4 ) — — Net cash provided by (used in) financing activities $ — $ — $ 388.7 $ — $ 3.8 Effect of exchange rate changes on cash and cash equivalents $ — $ 0.2 $ (0.3 ) $ (0.1 ) $ 0.2 INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH $ (10.1 ) $ (7.2 ) $ 370.2 $ (34.1 ) $ 145.4 CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF PERIOD 654.7 661.9 291.7 325.8 180.4 CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD $ 644.6 $ 654.7 $ 661.9 $ 291.7 $ 325.8 (1) Represents the combined results of operations for the two-months ended June 30, 2021 (Successor) and the one-month ended April 30, 2021 (Predecessor). VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS (In millions) Three Months Ended Successor Combined (Non-GAAP) Predecessor December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 REVENUES Floaters Drillships $ 73.5 $ 67.5 $ 42.6 $ 81.0 $ 93.8 Semisubmersibles 27.0 36.8 25.5 16.3 11.7 $ 100.5 $ 104.3 $ 68.1 $ 97.3 $ 105.5 Jackups (1) HD Ultra-Harsh & Harsh Environment $ 94.0 $ 102.8 $ 104.9 $ 95.5 $ 96.2 HD & SD Modern 56.2 59.6 57.7 50.5 61.1 SD Legacy 22.1 23.9 25.7 26.6 22.1 $ 172.3 $ 186.3 $ 188.3 $ 172.6 $ 179.4 Total $ 272.8 $ 290.6 $ 256.4 $ 269.9 $ 284.9 Other Leased and Managed Rigs $ 32.7 $ 36.1 $ 36.7 $ 37.2 $ 11.6 Valaris Total $ 305.5 $ 326.7 $ 293.1 $ 307.1 $ 296.5 ARO ARO Total $ 105.4 $ 117.7 $ 124.8 $ 122.7 $ 117.5 Valaris 50% Share (unconsolidated) 52.7 58.9 62.4 61.4 58.8 Adjusted Total (2) $ 358.2 $ 385.6 $ 355.5 $ 368.5 $ 355.3 (1) HD = Heavy Duty; SD = Standard Duty. Heavy duty jackups are well-suited for operations in tropical revolving storm areas. (2) Adjusted total is Valaris consolidated total plus Valaris 50% share of ARO (unconsolidated). VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS (In millions) Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 ADJUSTED EBITDAR (1) Active Fleet (1) (2) $ 79.6 $ 93.0 $ 82.1 $ 88.8 $ 59.1 Leased and Managed Rigs (1) 17.4 22.2 22.9 22.7 24.0 $ 97.0 $ 115.2 $ 105.0 $ 111.5 $ 83.1 Stacked Fleet (1) (3) (11.0 ) (12.5 ) (17.1 ) (17.7 ) (31.5 ) $ 86.0 $ 102.7 $ 87.9 $ 93.8 $ 51.6 Support costs General and administrative expense $ 18.3 $ 27.2 $ 19.1 $ 24.3 $ 26.3 Onshore support costs 28.0 27.1 29.1 32.2 35.6 $ 46.3 $ 54.3 $ 48.2 $ 56.5 $ 61.9 Add: Merger transaction and integration cost included in contract drilling expense 0.2 0.9 0.9 1.9 2.1 Valaris Total $ 39.9 $ 49.3 $ 40.6 $ 39.2 $ (8.2 ) ARO ARO Total $ 11.4 $ 17.9 $ 27.8 $ 33.4 $ 46.1 Valaris 50% Share (unconsolidated) 5.7 9.0 13.9 16.7 23.1 Adjusted Total (4) $ 45.6 $ 58.3 $ 54.5 $ 55.9 $ 14.9 Reactivation costs (5) $ 37.1 $ 19.4 $ 24.0 $ 11.1 $ 1.6 (1) Adjusted EBITDAR is earnings before interest, tax, depreciation, amortization and reactivation costs. Adjusted EBITDAR for active fleet, leased and managed rigs and stacked fleet also excludes onshore support costs and general and administrative expense. (2) Active fleet represents rigs that are not preservation stacked, including rigs that are in the process of being reactivated. (3) Stacked fleet represents the combined total of all preservation and stacking costs. (4) Adjusted total is Valaris consolidated total plus Valaris 50% share of ARO (unconsolidated). (5) Reactivation costs, all of which are attributed to the active fleet, are excluded from adjusted EBITDAR. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS (In millions) Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 ADJUSTED EBITDAR (1) Floaters Drillships (1) $ 17.7 $ 8.9 $ (2.5 ) $ 16.1 $ 5.1 Semisubmersibles (1) 3.2 8.3 6.5 (1.0 ) (11.5 ) $ 20.9 $ 17.2 $ 4.0 $ 15.1 $ (6.4 ) Jackups HD Ultra-Harsh & Harsh (1) $ 24.3 $ 38.7 $ 42.3 $ 31.0 $ 16.6 HD & SD - Modern (1) 11.6 15.6 6.7 12.0 10.1 SD - Legacy (1) 11.8 9.0 12.0 13.0 7.3 $ 47.7 $ 63.3 $ 61.0 $ 56.0 $ 34.0 Total $ 68.6 $ 80.5 $ 65.0 $ 71.1 $ 27.6 Other Leased and Managed Rigs (1) $ 17.4 $ 22.2 $ 22.9 $ 22.7 $ 24.0 Total $ 86.0 $ 102.7 $ 87.9 $ 93.8 $ 51.6 Support costs General and administrative expense $ 18.3 $ 27.2 $ 19.1 $ 24.3 $ 26.3 Onshore support costs 28.0 27.1 29.1 32.2 35.6 $ 46.3 $ 54.3 $ 48.2 $ 56.5 $ 61.9 Add: Merger transaction and integration cost included in contract drilling expense 0.2 0.9 0.9 1.9 2.1 Valaris Total $ 39.9 $ 49.3 $ 40.6 $ 39.2 $ (8.2 ) ARO ARO Total $ 11.4 $ 17.9 $ 27.8 $ 33.4 $ 46.1 Valaris 50% Share (unconsolidated) 5.7 9.0 13.9 16.7 23.1 Adjusted Total (2) $ 45.6 $ 58.3 $ 54.5 $ 55.9 $ 14.9 (1) Adjusted EBITDAR is earnings before interest, tax, depreciation, amortization and reactivation costs. Adjusted EBITDAR for asset category also excludes onshore support costs and general and administrative expense. (2) Adjusted total is Valaris consolidated total plus Valaris 50% share of ARO (unconsolidated). VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS (In millions) Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 ADJUSTED EBITDA (1) Floaters Drillships (1) $ (6.6 ) $ 8.6 $ (2.5 ) $ 16.1 $ 5.1 Semisubmersibles (1) (6.3 ) 7.2 6.4 (6.7 ) (12.7 ) $ (12.9 ) $ 15.8 $ 3.9 $ 9.4 $ (7.6 ) Jackups HD Ultra-Harsh & Harsh (1) $ 21.0 $ 25.1 $ 22.2 $ 29.3 $ 16.5 HD & SD - Modern (1) 11.6 11.2 2.9 8.3 9.8 SD - Legacy (1) 11.8 9.0 12.0 13.0 7.3 $ 44.4 $ 45.3 $ 37.1 $ 50.6 $ 33.6 Total $ 31.5 $ 61.1 $ 41.0 $ 60.0 $ 26.0 Other Leased and Managed Rigs (1) $ 17.3 $ 22.1 $ 22.9 $ 22.7 $ 24.0 Total $ 48.8 $ 83.2 $ 63.9 $ 82.7 $ 50.0 Support costs General and administrative expense $ 18.3 $ 27.2 $ 19.1 $ 24.3 $ 26.3 Onshore support costs 28.0 27.1 29.1 32.2 35.6 $ 46.3 $ 54.3 $ 48.2 $ 56.5 $ 61.9 Add: Merger transaction and integration cost included in contract drilling expense 0.2 0.9 0.9 1.9 2.1 Valaris Total $ 2.7 $ 29.8 $ 16.6 $ 28.1 $ (9.8 ) ARO ARO Total $ 11.4 $ 17.9 $ 27.8 $ 33.4 $ 46.1 Valaris 50% Share (unconsolidated) 5.7 9.0 13.9 16.7 23.1 Adjusted Total (2) $ 8.4 $ 38.8 $ 30.5 $ 44.8 $ 13.3 (1) Adjusted EBITDA is earnings before interest, tax, depreciation and amortization. Adjusted EBITDA for asset category also excludes onshore support costs and general and administrative expense. (2) Adjusted total is Valaris consolidated total plus Valaris 50% share of ARO (unconsolidated). VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS (In millions) As of February 21, 2022 October 27, 2021 August 2, 2021 March 31, 2021 December 31, 2020 CONTRACT BACKLOG (1) Floaters Drillships (2) $ 1,280.4 $ 1,338.6 $ 1,102.2 $ 117.6 $ 90.0 Semisubmersibles 384.9 277.9 294.0 171.4 73.7 $ 1,665.3 $ 1,616.5 $ 1,396.2 $ 289.0 $ 163.7 Jackups HD Ultra-Harsh & Harsh 309.7 307.6 364.4 403.8 358.7 HD & SD - Modern 252.1 274.5 299.9 180.6 211.8 SD - Legacy 81.2 85.5 102.9 134.4 167.1 $ 643.0 $ 667.6 $ 767.2 $ 718.8 $ 737.6 Total $ 2,308.3 $ 2,284.1 $ 2,163.4 $ 1,007.8 $ 901.3 Other (3) Leased and Managed Rigs $ 135.6 $ 33.9 $ 60.3 $ 90.8 $ 140.1 Valaris Total $ 2,443.9 $ 2,318.0 $ 2,223.7 $ 1,098.6 $ 1,041.4 ARO Owned Rigs $ 1,040.9 $ 757.4 $ 818.7 $ 869.5 $ 84.2 Leased Rigs 460.2 88.7 134.5 192.2 263.3 ARO Total $ 1,501.1 $ 846.1 $ 953.2 $ 1,061.7 $ 347.5 Valaris 50% Share of ARO Owned Rigs 520.5 378.7 409.4 434.8 42.1 Adjusted Total (4) $ 2,964.4 $ 2,696.7 $ 2,633.1 $ 1,533.4 $ 1,083.5 (1) Our contract drilling backlog reflects commitments, represented by signed drilling contracts, and is calculated by multiplying the contracted day rate by the contract period. Contract drilling backlog includes drilling contracts subject to final investment decision (FID) and drilling contracts which grant the customer termination rights if FID is not received with respect to projects for which the drilling rig is contracted. The contracted day rate excludes certain types of lump sum fees for rig mobilization, demobilization, contract preparation, as well as customer reimbursables and bonus opportunities. (2) Approximately $428 million of backlog as of February 21, 2022, is attributable to a contract awarded to drillship VALARIS DS-11 that is expected to commence in mid-2024. In February 2022, the customer decided not to sanction and therefore withdraw from the project. As of the date hereof, the customer has not terminated the contract, but it may do so upon the payment of an early termination fee should the project not receive a final investment decision (FID). The project has not received FID. Valaris is in discussions with the customer and its partner on the project to determine next steps. (3) Leased rigs and managed rigs included in Other reporting segment. (4) Adjusted total is Valaris consolidated total plus Valaris 50% share of ARO owned rigs. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 AVERAGE DAY RATES (1) Floaters Drillships $ 196,000 $ 189,000 $ 212,000 $ 208,000 $ 214,000 Semisubmersibles 171,000 191,000 178,000 164,000 160,000 $ 189,000 $ 190,000 $ 197,000 $ 198,000 $ 206,000 Jackups HD Ultra-Harsh & Harsh $ 110,000 $ 124,000 $ 141,000 $ 140,000 $ 120,000 HD & SD Modern 76,000 77,000 73,000 70,000 74,000 SD Legacy 73,000 74,000 72,000 70,000 55,000 $ 90,000 $ 96,000 $ 99,000 $ 95,000 $ 86,000 Total $ 111,000 $ 115,000 $ 114,000 $ 116,000 $ 110,000 Other Leased and Managed Rigs $ 33,000 $ 31,000 $ 31,000 $ 32,000 $ 6,000 Valaris Total $ 89,000 $ 90,000 $ 87,000 $ 89,000 $ 76,000 ARO Owned Rigs $ 101,000 $ 99,000 $ 99,000 $ 98,000 $ 116,000 Leased Rigs (2) 94,000 92,000 93,000 89,000 99,000 ARO Total $ 97,000 $ 95,000 $ 96,000 $ 93,000 $ 109,000 (1) Average day rates are derived by dividing contract drilling revenues, adjusted to exclude certain types of non-recurring reimbursable revenues, lump-sum revenues, revenues earned during suspension periods and revenues attributable to amortization of drilling contract intangibles, by the aggregate number of contract days, adjusted to exclude contract days associated with certain suspension periods, mobilizations, demobilizations and shipyard contracts. (2) All ARO leased rigs are leased from Valaris and also included in Valaris leased and managed rigs average day rates. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 UTILIZATION - TOTAL FLEET (1) Floaters Drillships 27 % 24 % 18 % 33 % 34 % Semisubmersibles 30 % 39 % 30 % 20 % 11 % 28 % 28 % 22 % 29 % 26 % Jackups HD Ultra-Harsh & Harsh 73 % 72 % 58 % 50 % 44 % HD & SD Modern 42 % 43 % 43 % 40 % 37 % SD Legacy 66 % 74 % 93 % 100 % 100 % 55 % 57 % 54 % 50 % 46 % Total 46 % 47 % 44 % 44 % 40 % Other Leased and Managed Rigs 100 % 100 % 100 % 100 % 100 % Valaris Total 54 % 56 % 54 % 54 % 50 % Pro Forma Jackups (2) 62 % 62 % 63 % 60 % 56 % ARO Owned Rigs 80 % 85 % 96 % 97 % 93 % Leased Rigs (3) 89 % 86 % 83 % 85 % 53 % ARO Total 84 % 86 % 89 % 90 % 70 % (1) Rig utilization is derived by dividing the number of operating days by the number of available days in the period for the total fleet. (2) Includes all Valaris jackups including those leased to ARO Drilling. (3) All ARO leased rigs are leased from Valaris and also included in Valaris leased and managed rigs utilization. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 UTILIZATION - ACTIVE FLEET (1) (2) Floaters Drillships 57 % 79 % 51 % 91 % 96 % Semisubmersibles 51 % 64 % 50 % 33 % 20 % 55 % 73 % 51 % 66 % 63 % Jackups HD Ultra-Harsh & Harsh 80 % 84 % 82 % 92 % 67 % HD & SD Modern 76 % 75 % 74 % 84 % 68 % SD Legacy 84 % 87 % 93 % 100 % 100 % 79 % 80 % 80 % 90 % 73 % Total 72 % 79 % 74 % 84 % 71 % Other Leased and Managed Rigs 100 % 100 % 100 % 100 % 100 % Valaris Total 78 % 84 % 81 % 89 % 78 % Pro Forma Jackups (3) 81 % 82 % 86 % 93 % 80 % ARO Owned Rigs 80 % 85 % 96 % 97 % 93 % Leased Rigs (4) 89 % 86 % 83 % 85 % 53 % ARO Total 84 % 86 % 89 % 90 % 70 % (1) Rig utilization is derived by dividing the number of operating days by the number of available days in the period for the active fleet. (2) Active fleet represents rigs that are not preservation stacked, including rigs that are in the process of being reactivated. (3) Includes all Valaris jackups including those leased to ARO Drilling. (4) All ARO leased rigs are leased from Valaris and also included in Valaris leased and managed rigs utilization. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 REVENUE EFFICIENCY (1) Floaters Drillships 91.5 % 97.6 % 100.0 % 95.7 % 97.1 % Semisubmersibles 97.7 % 96.7 % 100.0 % 100.0 % 100.0 % 93.0 % 97.3 % 100.0 % 98.2 % 98.8 % Jackups HD Ultra-Harsh & Harsh 99.1 % 99.5 % 100.0 % 95.1 % 95.7 % HD & SD Modern 97.9 % 100.0 % 99.8 % 99.7 % 99.8 % SD Legacy 100.0 % 99.0 % 96.9 % 100.0 % 100.0 % 98.8 % 99.6 % 99.0 % 99.3 % 99.1 % Valaris Total 96.6 % 98.8 % 99.3 % 98.9 % 99.0 % ARO Owned Rigs 96.3 % 98.1 % 94.0 % 99.7 % 99.8 % Leased Rigs 91.3 % 96.9 % 92.6 % 96.0 % 94.5 % ARO Total 93.7 % 97.4 % 93.3 % 97.9 % 97.8 % (1) Revenue efficiency is day rate revenue earned as a percentage of maximum potential day rate revenue. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS As of NUMBER OF RIGS December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 Active Fleet (1) Floaters Drillships 7 4 4 4 4 Semisubmersibles 3 3 3 3 3 10 7 7 7 7 Jackups HD Ultra-Harsh & Harsh 10 10 10 9 9 HD & SD Modern 11 11 11 11 11 SD Legacy 3 3 4 4 4 24 24 25 24 24 Total Active Fleet 34 31 32 31 31 Stacked Fleet Floaters Drillships (2) 4 7 7 7 7 Semisubmersibles 2 2 2 2 2 6 9 9 9 9 Jackups HD Ultra-Harsh & Harsh 1 1 2 4 4 HD & SD Modern 7 7 8 8 8 SD Legacy 1 1 — — — 9 9 10 12 12 Total Stacked Fleet 15 18 19 21 21 Leased Rigs (3) Jackups HD Ultra-Harsh & Harsh 1 1 1 1 1 HD & SD Modern 5 5 5 5 5 SD Legacy 1 2 3 3 3 Total Leased Rigs 7 8 9 9 9 Valaris Total 56 57 60 61 61 Managed Rigs (3) 2 2 2 2 2 ARO (4) Owned Rigs 7 7 7 7 7 Leased Rigs 7 8 9 9 9 ARO Total 14 15 16 16 16 (1) Active fleet represents rigs that are not preservation stacked, including rigs that are in the process of being reactivated. (2) Excludes VALARIS DS-13 and VALARIS DS-14, which Valaris has the option to purchase through year-end 2023. Prior periods have been revised to conform with the current treatment. (3) Leased rigs and managed rigs included in Other reporting segment. (4) Valaris has a 50% ownership interest in ARO. Rig count for ARO owned rigs excludes two newbuild rigs. The first rig is expected to be delivered in the fourth quarter 2022 and the second rig is expected either late in the fourth quarter 2022 or early in the first quarter 2023. All ARO leased rigs are leased from Valaris and also included in Valaris leased rig count. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 AVAILABLE DAYS - TOTAL FLEET (1) Floaters Drillships 1,196 1,196 1,001 990 1,043 Semisubmersibles 460 460 455 450 521 1,656 1,656 1,456 1,440 1,564 Jackups HD Ultra-Harsh & Harsh 1,012 1,074 1,153 1,170 1,328 HD & SD Modern 1,668 1,748 1,729 1,710 1,810 SD Legacy 420 398 364 360 368 3,100 3,220 3,246 3,240 3,506 Total 4,756 4,876 4,702 4,680 5,070 Other Leased and Managed Rigs 828 982 1,001 990 1,012 Valaris Total 5,584 5,858 5,703 5,670 6,082 ARO Owned Rigs 644 644 637 630 644 Leased Rigs (2) 644 798 819 810 828 ARO Total 1,288 1,442 1,456 1,440 1,472 (1) Represents the maximum number of days available in the period for the total fleet, calculated by multiplying the number of rigs in each asset category by the number of days in the period, irrespective of asset status. (2) All ARO leased rigs are leased from Valaris and also included in Valaris leased and managed rigs available days. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 AVAILABLE DAYS - ACTIVE FLEET (1) (2) Floaters Drillships 567 368 364 360 368 Semisubmersibles 276 276 273 270 276 843 644 637 630 644 Jackups HD Ultra-Harsh & Harsh 920 920 819 630 867 HD & SD Modern 932 1,012 1,001 810 982 SD Legacy 328 337 364 360 368 2,180 2,269 2,184 1,800 2,217 Total 3,023 2,913 2,821 2,430 2,861 Other Leased and Managed Rigs 828 982 1,001 990 1,012 Valaris Total 3,851 3,895 3,822 3,420 3,873 ARO Owned Rigs 644 644 637 630 644 Leased Rigs (2) 644 798 819 810 828 ARO Total 1,288 1,442 1,456 1,440 1,472 (1) Represents the maximum number of days available in the period for the active fleet, calculated by multiplying the number of rigs in each asset category by the number of days in the period, for active rigs only. Active rigs are defined as rigs that are not preservation stacked. (2) Active fleet represents rigs that are not preservation stacked, including rigs that are in the process of being reactivated. (3) All ARO leased rigs are leased from Valaris and also included in Valaris leased and managed rigs available days. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 OPERATING DAYS (1) Floaters Drillships 322 290 185 329 352 Semisubmersibles 140 177 137 90 56 462 467 322 419 408 Jackups HD Ultra-Harsh & Harsh 734 770 674 582 579 HD & SD Modern 706 759 742 683 669 SD Legacy 276 294 339 360 367 1,716 1,823 1,755 1,625 1,615 Total 2,178 2,290 2,077 2,044 2,023 Other Leased and Managed Rigs 828 982 1,001 990 1,012 Valaris Total 3,006 3,272 3,078 3,034 3,035 ARO Owned Rigs 513 549 609 609 599 Leased Rigs (2) 570 687 684 687 437 ARO Total 1,083 1,236 1,293 1,296 1,036 (1) Represents the total number of days under contract in the period. Days under contract equals the total number of days that rigs have earned and recognized day rate revenue, including days associated with early contract terminations, compensated downtime and mobilizations. When revenue is deferred and amortized over a future period, for example when we receive fees while mobilizing to commence a new contract or while being upgraded in a shipyard, the related days are excluded from days under contract. (2) All ARO leased rigs are leased from Valaris and also included in Valaris leased and managed rigs operating days. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS ($ in millions, except average day rate) Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 DRILLSHIPS Adjusted revenues (1) $ 61.6 $ 54.6 $ 38.4 $ 66.4 $ 71.1 Adjusted operating expense (2) 69.2 46.8 41.6 52.8 62.0 Rig operating margin (7.6 ) 7.8 (3.2 ) 13.6 9.1 Rig operating margin % (12 ) % 14 % (8 ) % 20 % 13 % Other operating expenses Depreciation 10.8 10.5 21.4 43.0 42.8 Loss on impairment — — — — — $ 10.8 $ 10.5 $ 21.4 $ 43.0 $ 42.8 Other operating income (expense) (3) (9.7 ) (8.2 ) (8.7 ) (3.7 ) (6.9 ) Operating income (loss) $ (28.1 ) $ (10.9 ) $ (33.3 ) $ (33.1 ) $ (40.6 ) Adjusted EBITDA (4) $ (6.6 ) $ 8.6 $ (2.5 ) $ 16.1 $ 5.1 Reactivation costs (5) 24.3 0.3 — — — Adjusted EBITDAR $ 17.7 $ 8.9 $ (2.5 ) $ 16.1 $ 5.1 Preservation and stacking costs (5) $ 7.6 $ 8.3 $ 8.9 $ 11.3 $ 16.3 Number of Rigs (at quarter end) Total Fleet 11 11 11 11 11 Active Fleet 7 4 4 4 4 Operating Days 322 290 185 329 352 Utilization - Active Fleet 57 % 79 % 51 % 91 % 96 % Average Day Rate $ 196,000 $ 189,000 $ 212,000 $ 208,000 $ 214,000 (1) Revenues exclusive of amortization and reimbursable items. (2) Operating expense exclusive of depreciation, amortization, reimbursable items, bad debt expense and onshore support costs. (3) Other operating income (expense) includes reimbursable revenue and expense, amortized revenue and expense, bad debt expense and other miscellaneous items. (4) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. (5) Included in rig operating expense. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS ($ in millions, except average day rate) Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 SEMISUBMERSIBLES Adjusted revenues (1) $ 21.3 $ 32.7 $ 23.7 $ 14.1 $ 9.4 Adjusted operating expense (2) 28.2 25.9 17.4 20.9 21.8 Rig operating margin (6.9 ) 6.8 6.3 (6.8 ) (12.4 ) Rig operating margin % (32 ) % 21 % 27 % (48 ) % (132 ) % Other operating expenses Depreciation 0.8 0.8 2.2 12.9 12.7 Loss on impairment — — — 756.5 — $ 0.8 $ 0.8 $ 2.2 $ 769.4 $ 12.7 Other operating income (expense) (3) (3.1 ) (5.6 ) (5.8 ) (5.3 ) (5.6 ) Operating income (loss) $ (10.8 ) $ 0.4 $ (1.7 ) $ (781.5 ) $ (30.7 ) Adjusted EBITDA (4) $ (6.3 ) $ 7.2 $ 6.4 $ (6.7 ) $ (12.7 ) Reactivation costs (5) 9.5 1.1 0.1 5.7 1.2 Adjusted EBITDAR $ 3.2 $ 8.3 $ 6.5 $ (1.0 ) $ (11.5 ) Preservation and stacking costs (5) $ 1.0 $ 1.4 $ 1.4 $ 1.6 $ 3.6 Number of Rigs (at quarter end) Total Fleet 5 5 5 5 5 Active Fleet 3 3 3 3 3 Operating Days 140 177 137 90 56 Utilization - Active Fleet 51 % 64 % 50 % 33 % 20 % Average Day Rate $ 171,000 $ 191,000 $ 178,000 $ 164,000 $ 160,000 (1) Revenues exclusive of amortization and reimbursable items. (2) Operating expense exclusive of depreciation, amortization, reimbursable items, bad debt expense and onshore support costs. (3) Other operating income (expense) includes reimbursable revenue and expense, amortized revenue and expense, bad debt expense and other miscellaneous items. (4) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. (5) Included in rig operating expense. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS ($ in millions, except average day rate) Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 HD ULTRA-HARSH & HARSH JACKUPS Adjusted revenues (1) $ 79.2 $ 90.8 $ 90.3 $ 82.4 $ 76.4 Adjusted operating expense (2) 61.4 68.8 71.3 55.2 62.2 Rig operating margin 17.8 22.0 19.0 27.2 14.2 Rig operating margin % 22 % 24 % 21 % 33 % 19 % Other operating expenses Depreciation 7.9 8.0 13.7 26.9 27.4 Loss on impairment — — — — — $ 7.9 $ 8.0 $ 13.7 $ 26.9 $ 27.4 Other operating income (expense) (3) (0.9 ) (2.1 ) (1.4 ) (2.0 ) (5.8 ) Operating income (loss) $ 9.0 $ 11.9 $ 3.9 $ (1.7 ) $ (19.0 ) Adjusted EBITDA (4) $ 21.0 $ 25.1 $ 22.2 $ 29.3 $ 16.5 Reactivation costs (5) 3.3 13.6 20.1 1.7 0.1 Adjusted EBITDAR $ 24.3 $ 38.7 $ 42.3 $ 31.0 $ 16.6 Preservation and stacking costs (5) $ 0.1 $ 0.1 $ 1.3 $ 2.8 $ 4.2 Number of Rigs (at quarter end) Total Fleet 11 11 12 13 13 Active Fleet 10 10 10 9 9 Operating Days 734 770 674 582 579 Utilization - Active Fleet 80 % 84 % 82 % 92 % 67 % Average Day Rate $ 110,000 $ 124,000 $ 141,000 $ 140,000 $ 120,000 (1) Revenues exclusive of amortization and reimbursable items. (2) Operating expense exclusive of depreciation, amortization, reimbursable items, bad debt expense and onshore support costs. (3) Other operating income (expense) includes reimbursable revenue and expense, amortized revenue and expense, bad debt expense and other miscellaneous items. (4) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. (5) Included in rig operating expense. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS ($ in millions, except average day rate) Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 HD & SD MODERN JACKUPS Adjusted revenues (1) $ 50.5 $ 53.3 $ 49.8 $ 44.7 $ 51.6 Adjusted operating expense (2) 40.6 44.9 49.2 38.8 45.1 Rig operating margin 9.9 8.4 0.6 5.9 6.5 Rig operating margin % 20 % 16 % 1 % 13 % 13 % Other operating expenses Depreciation 3.2 3.0 9.6 22.4 22.5 Loss on impairment — — — — — $ 3.2 $ 3.0 $ 9.6 $ 22.4 $ 22.5 Other operating income (expense) (3) (4.6 ) (3.7 ) (2.5 ) (5.2 ) (6.5 ) Operating income (loss) $ 2.1 $ 1.7 $ (11.5 ) $ (21.7 ) $ (22.5 ) Adjusted EBITDA (4) $ 11.6 $ 11.2 $ 2.9 $ 8.3 $ 9.8 Reactivation costs (5) — 4.4 3.8 3.7 0.3 Adjusted EBITDAR $ 11.6 $ 15.6 $ 6.7 $ 12.0 $ 10.1 Preservation and stacking costs (5) $ 2.0 $ 0.5 $ 5.5 $ 2.0 $ 7.4 Number of Rigs (at quarter end) Total Fleet 18 18 19 19 19 Active Fleet 11 11 11 11 11 Operating Days 706 759 742 683 669 Utilization - Active Fleet 76 % 75 % 74 % 84 % 68 % Average Day Rate $ 76,000 $ 77,000 $ 73,000 $ 70,000 $ 74,000 (1) Revenues exclusive of amortization and reimbursable items. (2) Operating expense exclusive of depreciation, amortization, reimbursable items, bad debt expense and onshore support costs. (3) Other operating income (expense) includes reimbursable revenue and expense, amortized revenue and expense, bad debt expense and other miscellaneous items. (4) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. (5) Included in rig operating expense. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS ($ in millions, except average day rate) Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 SD LEGACY JACKUPS Adjusted revenues (1) $ 19.5 $ 22.6 $ 23.5 $ 24.6 $ 19.4 Adjusted operating expense (2) 8.4 14.2 11.8 12.1 12.3 Rig operating margin 11.1 8.4 11.7 12.5 7.1 Rig operating margin % 57 % 37 % 50 % 51 % 37 % Other operating expenses Depreciation 1.0 0.9 1.6 2.8 2.7 Loss on impairment — — — — — $ 1.0 $ 0.9 $ 1.6 $ 2.8 $ 2.7 Other operating income (expense) (3) (0.9 ) (1.4 ) (2.1 ) (1.9 ) (3.1 ) Operating income (loss) $ 9.2 $ 6.1 $ 8.0 $ 7.8 $ 1.3 Adjusted EBITDA (4) $ 11.8 $ 9.0 $ 12.0 $ 13.0 $ 7.3 Reactivation costs (5) — — — — — Adjusted EBITDAR $ 11.8 $ 9.0 $ 12.0 $ 13.0 $ 7.3 Preservation and stacking costs (5) $ 0.3 $ 2.3 $ — $ — $ — Number of Rigs (at quarter end) Total Fleet 4 4 4 4 4 Active Fleet 3 3 4 4 4 Operating Days 276 294 339 360 367 Utilization - Active Fleet 84 % 87 % 93 % 100 % 100 % Average Day Rate $ 73,000 $ 74,000 $ 72,000 $ 70,000 $ 55,000 (1) Revenues exclusive of amortization and reimbursable items. (2) Operating expense exclusive of depreciation, amortization, reimbursable items, bad debt expense and onshore support costs. (3) Other operating income (expense) includes reimbursable revenue and expense, amortized revenue and expense, bad debt expense and other miscellaneous items. (4) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. (5) Included in rig operating expense. ARO DRILLING CONDENSED BALANCE SHEET INFORMATION (In millions) As of December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 Cash $ 270.8 $ 309.0 $ 318.2 $ 275.4 $ 237.7 Other current assets 135.0 98.0 81.7 89.2 120.9 Non-current assets 775.8 776.1 782.8 789.0 804.0 Total assets $ 1,181.6 $ 1,183.1 $ 1,182.7 $ 1,153.6 $ 1,162.6 Current liabilities $ 79.9 $ 77.1 $ 74.9 $ 52.3 $ 70.8 Non-current liabilities 956.7 951.0 950.3 952.1 950.8 Total liabilities $ 1,036.6 $ 1,028.1 $ 1,025.2 $ 1,004.4 $ 1,021.6 Shareholders' equity $ 145.0 $ 155.0 $ 157.5 $ 149.2 $ 141.0 Total liabilities and shareholders' equity $ 1,181.6 $ 1,183.1 $ 1,182.7 $ 1,153.6 $ 1,162.6 ARO DRILLING CONDENSED INCOME STATEMENT INFORMATION (In millions) Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 Revenues $ 105.4 $ 117.7 $ 124.8 $ 122.7 $ 117.5 Operating expenses Contract drilling (exclusive of depreciation) 88.9 94.4 92.7 86.3 68.4 Depreciation 17.7 16.8 14.6 16.1 13.7 General and administrative 5.1 5.4 4.3 3.0 3.0 Operating income $ (6.3 ) $ 1.1 $ 13.2 $ 17.3 $ 32.4 Other expense, net 2.4 3.4 3.1 4.5 6.7 Provision for income taxes 1.3 0.2 1.9 4.5 19.6 Net income (loss) $ (10.0 ) $ (2.5 ) $ 8.2 $ 8.3 $ 6.1 EBITDA $ 11.4 $ 17.9 $ 27.8 $ 33.4 $ 46.1 Non-GAAP Financial Measures To supplement Valaris’ condensed consolidated financial statements presented on a GAAP basis, this press release provides investors with adjusted EBITDA and adjusted EBITDAR, which are non-GAAP measures. Valaris defines "Adjusted EBITDA" as net loss from continuing operations before income tax expense, interest expense, reorganization items, net, other (income) expense, depreciation expense, amortization, net, loss on impairment, equity in earnings of ARO, merger transaction and integration costs and lease modification adjustment. Adjusted EBITDA is a non-GAAP measure that our management uses to facilitate period-to-period comparisons of our core operating performance and to evaluate our long-term financial performance against that of our peers. We believe that this measure is useful to investors and analysts in allowing for greater transparency of our core operating performance and makes it easier to compare our results with those of other companies within our industry. Adjusted EBITDA should not be considered (a) in isolation of, or as a substitute for, net income (loss), (b) as an indication of cash flows from operating activities, or (c) as a measure of liquidity. Adjusted EBITDA may not be comparable to other similarly titled measures reported by other companies. Valaris defines "Adjusted EBITDAR" as Adjusted EBITDA before reactivation costs. Adjusted EBITDAR is a non-GAAP measure that our management uses to assess the performance of our fleet excluding one-time rig reactivation costs. We believe that this measure is useful to investors and analysts in allowing for greater transparency of our core operating performance. Adjusted EBITDAR should not be considered (a) in isolation of, or as a substitute for, net income (loss), (b) as an indication of cash flows from operating activities, or (c) as a measure of liquidity. Adjusted EBITDAR may not be comparable to other similarly titled measures reported by other companies. Valaris defines ARO "EBITDA" as net income before income tax expense, other expense, net and depreciation expense. EBITDA is a non-GAAP measure that our management uses to facilitate period-to-period comparisons of ARO's core operating performance and to evaluate ARO's long-term financial performance against that of ARO's peers. We believe that this measure is useful to investors and analysts in allowing for greater transparency of ARO's core operating performance and makes it easier to compare ARO's results with those of other companies within ARO's industry. EBITDA should not be considered (a) in isolation of, or as a substitute for, net income (loss), (b) as an indication of cash flows from operating activities, or (c) as a measure of liquidity. EBITDA may not be comparable to other similarly titled measures reported by other companies. The Company is not able to provide a reconciliation of the Company's forward-looking Adjusted EBITDA, as discussed on its fourth quarter 2021 earnings conference call, to the most directly comparable GAAP measure without unreasonable effort because of the inherent difficulty in forecasting and quantifying certain amounts necessary for such a reconciliation, including forward-looking tax expense and other income (expense). Non-GAAP financial measures should be considered as a supplement to, and not as a substitute for, or superior to, financial measures prepared in accordance with GAAP. Reconciliation of Net Loss to Adjusted EBITDA A reconciliation of net loss as reported to Adjusted EBITDA is included in the tables below (in millions): Three Months Ended December 31, 2021 September 30, 2021 VALARIS Net loss $ 27.7 $ (52.8 ) Add (subtract): Income tax expense (benefit) (31.0 ) 53.3 Interest expense 11.7 11.3 Reorganization items 4.9 6.5 Other income (38.0 ) (15.2 ) Operating income (loss) (24.7 ) 3.1 Add (subtract): Depreciation expense 25.1 24.4 Amortization, net (1) (0.5 ) 3.1 Merger transaction and integration costs 1.3 1.8 Equity in (earnings) losses of ARO 1.3 (2.6 ) Adjusted EBITDA $ 2.5 $ 29.8 (1) Amortization, net, includes amortization during the indicated period for deferred mobilization revenues and costs, deferred capital upgrade revenues, deferred certification costs, intangible amortization and other amortization. Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 ARO Net (loss) income $ (10.0 ) $ (2.5 ) $ 8.2 $ 8.3 $ 6.1 Add: Income tax expense 1.3 0.2 1.9 4.5 19.6 Other expense, net 2.4 3.4 3.1 4.5 6.7 Operating (loss) income $ (6.3 ) $ 1.1 $ 13.2 $ 17.3 $ 32.4 Add: Depreciation expense 17.7 16.8 14.6 16.1 13.7 EBITDA $ 11.4 $ 17.9 $ 27.8 $ 33.4 $ 46.1 Reconciliation of Operating Income (Loss) to Adjusted EBITDAR (In millions) Successor Predecessor Combined (Non-GAAP) Predecessor Three Months Ended December 31, 2021 Three Months Ended September 30, 2021 Two Months Ended June 30, 2021 One Month Ended April 30, 2021 Three Months Ended June 30, 2021 Three Months Ended March 31, 2021 Three Months Ended December 31, 2020 ACTIVE FLEET (1) Operating income (loss) $ (3.1 ) $ 27.2 $ 20.2 $ (20.7 ) $ (0.5 ) $ (434.1 ) $ (36.7 ) Add (subtract): Reactivation costs 37.1 19.4 17.3 6.7 24.0 11.1 1.6 Depreciation and amortization, net 19.0 20.7 11.9 19.0 30.9 62.0 56.0 Loss on impairment — — — — — 419.2 — Support and other costs 26.6 25.7 17.9 9.8 27.7 30.6 38.2 Adjusted EBITDAR (2) $ 79.6 $ 93.0 $ 67.3 $ 14.8 $ 82.1 $ 88.8 $ 59.1 LEASED AND MANAGED RIGS Operating income (loss) $ 13.9 $ 18.5 $ 13.0 $ 2.6 $ 15.6 $ 7.6 $ (19.9 ) Add (subtract): Depreciation and amortization, net 1.2 1.2 0.9 3.9 4.8 12.3 12.3 Support and other costs 2.3 2.5 1.7 0.8 2.5 2.8 31.6 Adjusted EBITDAR (2) $ 17.4 $ 22.2 $ 15.6 $ 7.3 $ 22.9 $ 22.7 $ 24.0 STACKED FLEET Operating income (loss) $ (15.2 ) $ (17.6 ) $ (15.3 ) $ (18.8 ) $ (34.1 ) $ (396.1 ) $ (74.8 ) Add (subtract): Depreciation and amortization, net 3.9 5.1 3.3 13.7 17.0 41.1 43.3 Loss on impairment — — — — — 337.3 — Support and other costs 0.4 — — — — — — Adjusted EBITDAR (2) $ (10.9 ) $ (12.5 ) $ (12.0 ) $ (5.1 ) $ (17.1 ) $ (17.7 ) $ (31.5 ) VALARIS TOTAL Operating income (loss) $ (4.4 ) $ 28.1 $ 17.9 $ (36.9 ) $ (19.0 ) $ (822.6 ) $ (131.4 ) Add (subtract): Reactivation costs 37.1 19.4 17.3 6.7 24.0 11.1 1.6 Depreciation and amortization, net 24.0 27.0 16.1 36.6 52.7 115.4 111.6 Loss on impairment — — — — — 756.5 — Support and other costs 29.2 28.2 19.6 10.6 30.2 33.4 69.8 Adjusted EBITDAR (2) $ 85.9 $ 102.7 $ 70.9 $ 17.0 $ 87.9 $ 93.8 $ 51.6 (1) Active fleet represents rigs that are not preservation stacked, including rigs that are in the process of being reactivated. (2) Adjusted EBITDAR for active fleet, leased and managed rigs and stacked fleet excludes onshore support costs and general and administrative expense. Reconciliation of Operating Revenues to Adjusted Revenues, Operating Expenses to Adjusted Operating Expenses and Operating Income (Loss) to Adjusted EBITDA (In millions) Successor Predecessor Combined (Non-GAAP) Predecessor Three Months Ended December 31, 2021 Three Months Ended September 30, 2021 Two Months Ended June 30, 2021 One Month Ended April 30, 2021 Three Months Ended June 30, 2021 Three Months Ended March 31, 2021 Three Months Ended December 31, 2020 DRILLSHIPS Operating revenues $ 73.5 $ 67.5 $ 28.9 $ 13.7 $ 42.6 $ 81.0 $ 93.8 Add (subtract): Reimbursable revenues (6.9 ) (7.1 ) (2.4 ) (1.3 ) (3.7 ) (7.4 ) (11.5 ) Amortized revenues (5.0 ) (5.8 ) — (0.5 ) (0.5 ) (7.2 ) (11.2 ) Adjusted revenues $ 61.6 $ 54.6 $ 26.5 $ 11.9 $ 38.4 $ 66.4 $ 71.1 Operating expenses $ 101.6 $ 78.4 $ 39.9 $ 36.0 $ 75.9 $ 114.1 $ 134.4 Add (subtract): Depreciation and amortization (15.7 ) (17.0 ) (7.2 ) (15.3 ) (22.5 ) (46.6 ) (45.5 ) Reimbursable expenses (5.8 ) (6.5 ) (2.2 ) (1.0 ) (3.2 ) (5.0 ) (9.5 ) Support and other costs (10.9 ) (8.1 ) (5.5 ) (3.1 ) (8.6 ) (9.7 ) (17.4 ) Adjusted operating expenses $ 69.2 $ 46.8 $ 25.0 $ 16.6 $ 41.6 $ 52.8 $ 62.0 Operating income (loss) $ (28.1 ) $ (10.9 ) $ (11.0 ) $ (22.7 ) $ (33.3 ) $ (33.1 ) $ (40.6 ) Add (subtract): Depreciation and amortization, net 10.7 11.2 7.2 14.8 22.0 39.4 34.3 Support and other costs 10.8 8.3 5.7 3.1 8.8 9.8 11.4 Adjusted EBITDA (1) $ (6.6 ) $ 8.6 $ 1.9 $ (4.8 ) $ (2.5 ) $ 16.1 $ 5.1 (1) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. Reconciliation of Operating Revenues to Adjusted Revenues, Operating Expenses to Adjusted Operating Expenses and Operating Income (Loss) to Adjusted EBITDA (In millions) Successor Predecessor Combined (Non-GAAP) Predecessor Three Months Ended December 31, 2021 Three Months Ended September 30, 2021 Two Months Ended June 30, 2021 One Month Ended April 30, 2021 Three Months Ended June 30, 2021 Three Months Ended March 31, 2021 Three Months Ended December 31, 2020 SEMISUBMERSIBLES Operating revenues $ 27.0 $ 36.8 $ 20.9 $ 4.7 $ 25.6 $ 16.3 $ 11.8 Add (subtract): Reimbursable revenues (5.0 ) (3.1 ) (1.8 ) (0.1 ) (1.9 ) (2.2 ) (2.4 ) Amortized revenues (0.7 ) (1.0 ) — — — — — Adjusted revenues $ 21.3 $ 32.7 $ 19.1 $ 4.6 $ 23.7 $ 14.1 $ 9.4 Operating expenses $ 37.9 $ 36.5 $ 21.5 $ 5.8 $ 27.3 $ 797.8 $ 42.5 Add (subtract): Depreciation and amortization (1.2 ) (3.4 ) (1.9 ) (1.6 ) (3.5 ) (13.0 ) (12.7 ) Loss on impairment — — — — — (756.5 ) — Reimbursable expenses (4.9 ) (2.8 ) (1.5 ) (0.2 ) (1.7 ) (2.1 ) (2.4 ) Support and other costs (3.6 ) (4.4 ) (3.0 ) (1.7 ) (4.7 ) (5.3 ) (5.6 ) Adjusted operating expenses $ 28.2 $ 25.9 $ 15.1 $ 2.3 $ 17.4 $ 20.9 $ 21.8 Operating income (loss) $ (10.8 ) $ 0.4 $ (0.6 ) $ (1.1 ) $ (1.7 ) $ (781.5 ) $ (30.7 ) Add (subtract): Depreciation and amortization, net 0.5 2.4 1.9 1.6 3.5 13.0 12.7 Loss on impairment — — — — — 756.5 — Support and other costs 4.0 4.4 2.9 1.7 4.6 5.3 5.3 Adjusted EBITDA (1) $ (6.3 ) $ 7.2 $ 4.2 $ 2.2 $ 6.4 $ (6.7 ) $ (12.7 ) (1) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. Reconciliation of Operating Revenues to Adjusted Revenues, Operating Expenses to Adjusted Operating Expenses and Operating Income (Loss) to Adjusted EBITDA (In millions) Successor Predecessor Combined (Non-GAAP) Predecessor Three Months Ended December 31, 2021 Three Months Ended September 30, 2021 Two Months Ended June 30, 2021 One Month Ended April 30, 2021 Three Months Ended June 30, 2021 Three Months Ended March 31, 2021 Three Months Ended December 31, 2020 HD ULTRA-HARSH & HARSH JACKUPS Operating revenues $ 94.0 $ 102.8 $ 70.9 $ 34.0 $ 104.9 $ 95.5 $ 96.2 Add (subtract): Reimbursable revenues (13.1 ) (11.6 ) (9.1 ) (4.2 ) (13.3 ) (9.7 ) (17.3 ) Amortized revenues (1.7 ) (0.4 ) (0.2 ) (1.1 ) (1.3 ) (3.4 ) (2.5 ) Adjusted revenues $ 79.2 $ 90.8 $ 61.6 $ 28.7 $ 90.3 $ 82.4 $ 76.4 Operating expenses $ 85.0 $ 90.9 $ 59.1 $ 41.9 $ 101.0 $ 97.2 $ 115.2 Add (subtract): Depreciation and amortization (8.9 ) (8.2 ) (5.0 ) (9.0 ) (14.0 ) (28.8 ) (28.3 ) Reimbursable expenses (10.1 ) (8.8 ) (6.8 ) (3.2 ) (10.0 ) (7.6 ) (15.1 ) Support and other costs (4.6 ) (5.1 ) (3.7 ) (2.0 ) (5.7 ) (5.6 ) (9.6 ) Adjusted operating expenses $ 61.4 $ 68.8 $ 43.6 $ 27.7 $ 71.3 $ 55.2 $ 62.2 Operating income (loss) $ 9.0 $ 11.9 $ 11.8 $ (7.9 ) $ 3.9 $ (1.7 ) $ (19.0 ) Add (subtract): Depreciation and amortization, net 7.2 7.8 4.8 7.9 12.7 25.4 25.8 Support and other costs 4.8 5.4 3.6 2.0 5.6 5.6 9.7 Adjusted EBITDA (1) $ 21.0 $ 25.1 $ 20.2 $ 2.0 $ 22.2 $ 29.3 $ 16.5 (1) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. Reconciliation of Operating Revenues to Adjusted Revenues, Operating Expenses to Adjusted Operating Expenses and Operating Income (Loss) to Adjusted EBITDA (In millions) Successor Predecessor Combined (Non-GAAP) Predecessor Three Months Ended December 31, 2021 Three Months Ended September 30, 2021 Two Months Ended June 30, 2021 One Month Ended April 30, 2021 Three Months Ended June 30, 2021 Three Months Ended March 31, 2021 Three Months Ended December 31, 2020 HD & SD MODERN JACKUPS Operating revenues $ 56.2 $ 59.6 $ 40.7 $ 17.0 $ 57.7 $ 50.5 $ 61.2 Add (subtract): Reimbursable revenues (5.1 ) (5.9 ) (3.5 ) (2.3 ) (5.8 ) (4.2 ) (7.8 ) Amortized revenues (0.6 ) (0.4 ) (1.6 ) (0.5 ) (2.1 ) (1.6 ) (1.8 ) Adjusted revenues $ 50.5 $ 53.3 $ 35.6 $ 14.2 $ 49.8 $ 44.7 $ 51.6 Operating expenses $ 54.1 $ 57.9 $ 41.3 $ 27.9 $ 69.2 $ 72.2 $ 83.7 Add (subtract): Depreciation and amortization (4.3 ) (3.6 ) (2.2 ) (8.1 ) (10.3 ) (24.5 ) (25.7 ) Reimbursable expenses (3.2 ) (3.2 ) (2.2 ) (1.2 ) (3.4 ) (1.8 ) (4.8 ) Support and other costs (6.0 ) (6.2 ) (4.1 ) (2.2 ) (6.3 ) (7.1 ) (8.1 ) Adjusted operating expenses $ 40.6 $ 44.9 $ 32.8 $ 16.4 $ 49.2 $ 38.8 $ 45.1 Operating income (loss) $ 2.1 $ 1.7 $ (0.6 ) $ (10.9 ) $ (11.5 ) $ (21.7 ) $ (22.5 ) Add (subtract): Depreciation and amortization, net 3.7 3.2 0.6 7.6 8.2 22.9 23.9 Support and other costs 5.8 6.3 4.0 2.2 6.2 7.1 8.4 Adjusted EBITDA (1) $ 11.6 $ 11.2 $ 4.0 $ (1.1 ) $ 2.9 $ 8.3 $ 9.8 (1) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. Reconciliation of Operating Revenues to Adjusted Revenues, Operating Expenses to Adjusted Operating Expenses and Operating Income (Loss) to Adjusted EBITDA (In millions) Successor Predecessor Combined (Non-GAAP) Predecessor Three Months Ended December 31, 2021 Three Months Ended September 30, 2021 Two Months Ended June 30, 2021 One Month Ended April 30, 2021 Three Months Ended June 30, 2021 Three Months Ended March 31, 2021 Three Months Ended December 31, 2020 SD LEGACY JACKUPS Operating revenues $ 22.1 $ 23.9 $ 16.8 $ 8.8 $ 25.6 $ 26.6 $ 22.0 Add (subtract): Reimbursable revenues (2.6 ) (1.3 ) (1.4 ) (0.5 ) (1.9 ) (1.5 ) (1.9 ) Amortized revenues — — — (0.2 ) (0.2 ) (0.5 ) (0.7 ) Adjusted revenues $ 19.5 $ 22.6 $ 15.4 $ 8.1 $ 23.5 $ 24.6 $ 19.4 Operating expenses $ 12.9 $ 17.9 $ 11.5 $ 6.1 $ 17.6 $ 18.8 $ 20.7 Add (subtract): Depreciation and amortization (1.0 ) (0.9 ) (0.7 ) (1.0 ) (1.7 ) (2.9 ) (3.3 ) Reimbursable expenses (2.1 ) (0.9 ) (1.2 ) (0.4 ) (1.6 ) (1.0 ) (1.7 ) Support and other costs (1.4 ) (1.9 ) (1.7 ) (0.8 ) (2.5 ) (2.8 ) (3.4 ) Adjusted operating expenses $ 8.4 $ 14.2 $ 7.9 $ 3.9 $ 11.8 $ 12.1 $ 12.3 Operating income (loss) $ 9.2 $ 6.1 $ 5.3 $ 2.7 $ 8.0 $ 7.8 $ 1.3 Add (subtract): Depreciation and amortization, net 1.0 0.9 0.7 0.8 1.5 2.4 2.6 Support and other costs 1.6 2.0 1.7 0.8 2.5 2.8 3.4 Adjusted EBITDA (1) $ 11.8 $ 9.0 $ 7.7 $ 4.3 $ 12.0 $ 13.0 $ 7.3 (1) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. View source version on businesswire.com: https://www.businesswire.com/news/home/20220221005443/en/Contacts Investor & Media Contact: Tim Richardson Director - Investor Relations +1-713-979-4619 Data & News supplied by www.cloudquote.io Stock quotes supplied by Barchart Quotes delayed at least 20 minutes. By accessing this page, you agree to the following Privacy Policy and Terms and Conditions.
Valaris Reports Fourth Quarter 2021 Results By: Valaris Limited via Business Wire February 21, 2022 at 21:41 PM EST Strong Operational Performance – 97% Revenue Efficiency in 4Q 2021 and 98% in FY 2021 Contract Backlog Increased to $2.4 Billion from $1.0 Billion at the Beginning of 2021 Approximately $330 Million of Contract Backlog Added Since Reporting 3Q 2021 Results Four Floater Reactivation Projects in Progress for Contracts Beginning in 1H 2022 Operational Leverage to Improving Floater Market Valaris Limited (NYSE: VAL) ("Valaris" or the "Company") today reported fourth quarter 2021 results. President and Chief Executive Officer Anton Dibowitz said, “We focus every day on delivering safe, reliable and efficient operations to our customers. I would like to thank the Valaris team for continuing to deliver the strong performance that our customers have come to expect from us, achieving revenue efficiency of 97% during the fourth quarter and more than 98% over the course of 2021. We also improved our personal safety performance by 25% as compared to 2020. These accomplishments are particularly impressive considering the challenging working conditions faced by our offshore crews and support teams during the ongoing pandemic.” Dibowitz added, “This strong operational performance has translated into contracting success, increasing our contract backlog to $2.4 billion from $1.0 billion at the beginning of 2021. Since our last quarterly report, we have added approximately $330 million of new backlog, including three-year contract extensions for four of our jackup rigs leased to ARO Drilling as well as floater contracts in the U.S. Gulf of Mexico and offshore Australia.” Dibowitz concluded, “We are in the midst of a transitional period that will extend into the second quarter of this year as we incur reactivation costs to ready three drillships and one semisubmersible for contracts that are expected to commence before the end of the second quarter. We anticipate that financial results will improve significantly as these reactivations are completed. Additionally, we have three uncontracted drillships remaining within our stacked fleet providing operational leverage to the improving floater market. We will be disciplined in exercising our operational leverage and will only return these assets to the active fleet for opportunities that provide meaningful returns.” Fourth Quarter Review Revenues decreased to $306 million in the fourth quarter 2021 from $327 million in the third quarter 2021. Excluding reimbursable items, revenues decreased to $269 million in the fourth quarter from $293 million in the third quarter primarily due to fewer operating days and lower average day rates for the jackup fleet. Contract drilling expense increased to $286 million in the fourth quarter 2021 from $275 million in the third quarter 2021. Excluding reimbursable items, contract drilling expense increased to $264 million in the fourth quarter from $255 million in the third quarter. The sequential quarter increase was primarily due to higher rig reactivation costs, which increased to $37 million in the fourth quarter from $19 million in the third quarter, as we prepare several rigs for contracts that are expected to commence in the first half of 2022. This was partially offset by lower costs resulting from fewer operating days across the fleet in the fourth quarter. Depreciation expense marginally increased to $25 million in the fourth quarter 2021 from $24 million in the third quarter 2021. General and administrative expense decreased to $18 million in the fourth quarter 2021 from $27 million in the third quarter 2021 primarily due to severance costs related to the departure of three senior executives during the third quarter. Other income was $21 million in the fourth quarter 2021 compared to other expense of $3 million in the third quarter 2021. Fourth quarter other income included a $21 million gain on sale of assets related to the sale of jackups VALARIS 22, 37 and 142 compared to a gain on sale of assets of less than $1 million in the third quarter. Tax benefit was $31 million in the fourth quarter 2021 compared to a tax expense of $53 million in the third quarter 2021. The fourth quarter tax provision included $30 million of discrete tax benefit primarily related to a reduction in liabilities for unrecognized tax benefits associated with tax positions taken in prior years and deferred tax benefits associated with Swiss tax reform. The third quarter tax provision included $39 million of discrete tax expense primarily related to changes in liabilities for unrecognized tax benefits associated with tax positions taken in prior years. Adjusted for discrete items, tax benefit of $1 million in the fourth quarter compared to tax expense of $14 million in the third quarter. The decrease in tax expense is primarily due to a reduction in valuation allowances on deferred tax assets. Adjusted EBITDA of $3 million in the fourth quarter 2021 compared to $30 million in the third quarter 2021. Adjusted EBITDAR of $40 million in the fourth quarter 2021 compared to $49 million in the third quarter 2021. Segment Review Floaters Floater revenues decreased to $101 million in the fourth quarter 2021 from $104 million in the third quarter 2021. Excluding reimbursable items, revenues decreased to $89 million in the fourth quarter from $94 million in the third quarter. The sequential quarter decline was primarily due to VALARIS MS-1 starting a short-term contract at a lower day rate during the fourth quarter and fewer operating days for VALARIS DPS-5, which completed a contract during the fourth quarter and is currently undergoing a five-year survey prior to starting a new contract that is expected to commence in the first quarter 2022. This was partially offset by more operating days for VALARIS DS-12, which was idle for a majority of the third quarter. Contract drilling expense increased to $114 million in the fourth quarter 2021 from $92 million in the third quarter 2021. Excluding reimbursable items, contract drilling expense increased to $106 million in the fourth quarter from $84 million in the third quarter. The sequential quarter increase was primarily due to higher rig reactivation costs, which increased to $34 million in the fourth quarter from $1 million in the third quarter, as we prepare drillships VALARIS DS-4, DS-9 and DS-16 as well as semisubmersible VALARIS DPS-1 for new contracts that are expected to commence in the first half of 2022. Approximately $428 million of backlog as of February 21, 2022 is attributable to a contract awarded to drillship VALARIS DS-11 for an eight-well contract for a deepwater project in the U.S. Gulf of Mexico expected to commence in mid-2024. In February 2022, the customer decided not to sanction and therefore withdraw from the project associated with this contract. As of the date hereof, the customer has not terminated the contract, but may do so upon the payment of an early termination fee should the project not receive a final investment decision (FID). The project has not received FID. We are in discussions with the customer and its partner on the project to determine next steps. Jackups Jackup revenues decreased to $172 million in the fourth quarter 2021 from $186 million in the third quarter 2021. Excluding reimbursable items, revenues decreased to $152 million in the fourth quarter from $168 million in the third quarter. The sequential quarter decline was primarily due to idle time between contracts for VALARIS Norway, Viking and 144 as well as a decline in the average day rate for the harsh environment jackup fleet primarily due to VALARIS Norway moving from drilling operations offshore Norway to accommodation mode in the UK North Sea. This was partially offset by higher revenues from VALARIS 76, which returned to operations late in the third quarter following a suspension period. Contract drilling expense decreased to $128 million in the fourth quarter 2021 from $142 million in the third quarter 2021. Excluding reimbursable items, contract drilling expense decreased to $117 million in the fourth quarter from $134 million in the third quarter. The sequential quarter decline was primarily due to lower rig reactivation costs, which decreased to $3 million in the fourth quarter from $18 million in the third quarter mostly related to reactivation costs for VALARIS 249, and lower costs due to fewer operating days across the jackup fleet in the fourth quarter. ARO Drilling Revenues decreased to $105 million in the fourth quarter 2021 from $118 million in the third quarter 2021 primarily due to fewer operating days across the fleet as two leased rigs completed contracts in the third quarter. Contract drilling expense decreased to $89 million in the fourth quarter from $94 million in the third quarter. EBITDA was $11 million in the fourth quarter compared to $18 million in the third quarter. Other Revenues decreased to $33 million in the fourth quarter 2021 from $36 million in the third quarter 2021 due to lower bareboat charter revenues resulting from VALARIS 22 and 37 completing lease contracts with ARO Drilling in the third quarter, and subsequently being retired from the fleet. Contract drilling expense of $15 million in the fourth quarter was in line with the third quarter. EBITDA was $17 million in the fourth quarter compared to $22 million in the third quarter. Fourth Quarter Floaters Jackups ARO Other Reconciling Items Consolidated Total (in millions of $, except %) Q4 2021 Q3 2021 Chg Q4 2021 Q3 2021 Chg Q4 2021 Q3 2021 Chg Q4 2021 Q3 2021 Chg Q4 2021 Q3 2021 Q4 2021 Q3 2021 Chg Revenues 100.5 104.3 (4 ) % 172.3 186.3 (8 ) % 105.4 117.7 (10 ) % 32.7 36.1 (9 ) % (105.4 ) (117.7 ) 305.5 326.7 (6 ) % Operating expenses Contract drilling 113.8 91.7 24 % 128.0 141.8 (10 ) % 88.9 94.4 (6 ) % 15.4 14.5 6 % (60.6 ) (67.8 ) 285.5 274.6 4 % Impairment — — — % — — — — — — % — — — % — — — — — Depreciation 11.7 11.4 3 % 12.1 12.1 — % 17.7 16.8 5 % 1.1 0.9 22 % (17.5 ) (16.8 ) 25.1 24.4 3 % General and admin. — — — % — — — % 5.1 5.4 (6 ) % — — — % 13.2 21.8 18.3 27.2 (33 ) % Other Operating Income — — — % — — — % — — — % — — — % — — — — — % Equity in earnings of ARO — — — % — — — % — — — % — — — % (1.3 ) 2.6 (1.3 ) 2.6 nm Operating income (loss) (25.0 ) 1.2 nm 32.2 32.4 (1 ) % (6.3 ) 1.1 nm 16.2 20.7 (22 ) % (41.8 ) (52.3 ) (24.7 ) 3.1 nm Fresh Start Accounting Valaris emerged from Chapter 11 bankruptcy protection on April 30, 2021 (the "Effective Date"). Upon emergence, Valaris applied fresh start accounting which resulted in Valaris becoming a new reporting entity for accounting and financial reporting. Accordingly, our financial statements and notes after the Effective Date are not comparable to our financial statements and notes prior to that date. As required by GAAP, results for the second quarter must be presented separately for the predecessor period from April 1, 2021, through April 30, 2021 (the "Predecessor" period) and the successor period from May 1, 2021, through June 30, 2021 (the "Successor" period). However, the Company has combined certain results of the Predecessor and Successor periods ("Combined" results) as non-GAAP measures to compare the combined second quarter with other quarters since we believe it provides the most meaningful basis to analyze our results. The Predecessor and Successor results for the second quarter are more fully discussed in our quarterly report on Form 10-Q for the period ended June 30, 2021 filed with the SEC on August 3, 2021. As previously announced, Valaris will hold its fourth quarter 2021 earnings conference call at 9:00 a.m. CST (10:00 a.m. EST and 3:00 p.m. London) on Tuesday, February 22, 2022. An updated investor presentation will be available on the Valaris website after the call. About Valaris Limited Valaris Limited (NYSE: VAL) is the industry leader in offshore drilling services across all water depths and geographies. Operating a high-quality rig fleet of ultra-deepwater drillships, versatile semisubmersibles, and modern shallow-water jackups, Valaris has experience operating in nearly every major offshore basin. Valaris maintains an unwavering commitment to safety, operational excellence, and customer satisfaction, with a focus on technology and innovation. Valaris Limited is a Bermuda exempted company. To learn more, visit the Valaris website at www.valaris.com. Forward-Looking Statements Statements contained in this press release that are not historical facts are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include words or phrases such as "anticipate," "believe," "estimate," "expect," "intend," "likely," "plan," "project," "could," "may," "might," "should," "will" and similar words and specifically include statements regarding expected financial performance; expected utilization, day rates, revenues, operating expenses, rig commitments and availability, cash flow, contract status, terms and duration, contract backlog, capital expenditures, insurance, financing and funding; the effect, impact, potential duration and other implications of the ongoing COVID-19 pandemic; impact of our emergence from bankruptcy; the offshore drilling market, including supply and demand, customer drilling programs, stacking of rigs, effects of new rigs on the market and effects of declines in commodity prices; expected work commitments, awards and contracts; effective tax rates; letters of intent; scheduled delivery dates for rigs; performance of our joint venture with Saudi Aramco; the timing of delivery, mobilization, contract commencement, availability, relocation or other movement of rigs; future rig reactivations; expected divestitures of assets; general market, business and industry conditions, trends and outlook; future operations; increasing regulatory complexity; the outcome of tax disputes; assessments and settlements; and expense management. The forward-looking statements contained in this press release are subject to numerous risks, uncertainties and assumptions that may cause actual results to vary materially from those indicated, including the COVID-19 outbreak and global pandemic and the related public health measures implemented by governments worldwide, which may, among other things, impact our ability to staff rigs and rotate crews; cancellation, suspension, renegotiation or termination of drilling contracts and programs, including drilling contracts which grant the customer termination rights if final investment decision (FID) is not received with respect to projects for which the drilling rig is contracted; potential additional asset impairments; failure to satisfy our debt obligations; our ability to obtain financing, service our debt, fund capital expenditures and pursue other business opportunities; adequacy of sources of liquidity for us and our customers; the effects of our emergence from bankruptcy on the Company's business, relationships, comparability of our financial results and ability to access financing sources; actions by regulatory authorities, or other third parties; actions by our security holders; commodity price fluctuations and volatility, customer demand, new rig supply, downtime and other risks associated with offshore rig operations; severe weather or hurricanes; changes in worldwide rig supply and demand, competition and technology; consumer preferences for alternative fuels; increased scrutiny of our Environmental, Social and Governance ("ESG") practices and reporting responsibilities; changes in customer strategy; future levels of offshore drilling activity; governmental action, civil unrest and political and economic uncertainties; terrorism, piracy and military action; risks inherent to shipyard rig reactivation, upgrade, repair, maintenance or enhancement; our ability to enter into, and the terms of, future drilling contracts; suitability of rigs for future contracts; the cancellation of letters of intent or letters of award or any failure to execute definitive contracts following announcements of letters of intent, letters of award or other expected work commitments; the outcome of litigation, legal proceedings, investigations or other claims or contract disputes; governmental regulatory, legislative and permitting requirements affecting drilling operations; our ability to attract and retain skilled personnel on commercially reasonable terms; environmental or other liabilities, risks or losses; debt restrictions that may limit our liquidity and flexibility; and cybersecurity risks and threats. In addition to the numerous factors described above, you should also carefully read and consider "Item 1A. Risk Factors" in Part I and "Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations" in Part II of our most recent annual report on Form 10-K, as updated in our subsequent quarterly reports on Form 10-Q, which are available on the SEC’s website at www.sec.gov or on the Investor Relations section of our website at www.valaris.com. Each forward-looking statement speaks only as of the date of the particular statement, and we undertake no obligation to update or revise any forward-looking statements, except as required by law. VALARIS LIMITED AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (In millions, except per share amounts) Three Months Ended Successor Combined (Non-GAAP) (1) Predecessor December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 OPERATING REVENUES $ 305.5 $ 326.7 $ 293.1 $ 307.1 $ 296.5 OPERATING EXPENSES Contract drilling (exclusive of depreciation) 285.5 274.6 258.8 253.6 307.8 Loss on impairment — — — 756.5 — Depreciation 25.1 24.4 54.1 122.1 122.4 General and administrative 18.3 27.2 19.1 24.3 26.5 Total operating expenses 328.9 326.2 332.0 1,156.5 456.7 EQUITY IN EARNINGS (LOSSES) OF ARO (1.3 ) 2.6 6.0 1.9 (0.2 ) OPERATING INCOME (LOSS) (24.7 ) 3.1 (32.9 ) (847.5 ) (160.4 ) OTHER INCOME (EXPENSE) Interest income 11.0 9.7 8.8 2.6 4.5 Interest expense, net (Unrecognized contractual interest expense for debt subject to compromise was $32.6 million, $100.3 million and $94.8 million for the three months ended June 30, 2021, March 31, 2021 and December 31, 2020, respectively) (11.7 ) (11.3 ) (9.1 ) (1.3 ) (1.4 ) Reorganization items, net (4.9 ) (6.5 ) (3,536.5 ) (52.2 ) (30.1 ) Other, net 27.0 5.5 9.0 22.5 4.8 21.4 (2.6 ) (3,527.8 ) (28.4 ) (22.2 ) INCOME (LOSS) BEFORE INCOME TAXES (3.3 ) 0.5 (3,560.7 ) (875.9 ) (182.6 ) PROVISION (BENEFIT) FOR INCOME TAXES (31.0 ) 53.3 (0.4 ) 31.7 (113.5 ) NET INCOME (LOSS) 27.7 (52.8 ) (3,560.3 ) (907.6 ) (69.1 ) NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS — (1.7 ) (2.9 ) (2.4 ) (1.8 ) NET INCOME (LOSS) ATTRIBUTABLE TO VALARIS $ 27.7 $ (54.5 ) $ (3,563.2 ) $ (910.0 ) $ (70.9 ) INCOME (LOSS) PER SHARE - BASIC AND DILUTED $ 0.37 $ (0.73 ) n/m $ (4.56 ) $ (0.36 ) WEIGHTED-AVERAGE SHARES OUTSTANDING - BASIC AND DILUTED 75.0 75.0 n/m 199.6 199.5 (1) Represents the combined results of operations for the two months ended June 30, 2021 (Successor) and the one month ended April 30, 2021 (Predecessor). VALARIS LIMITED AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (In millions) Successor Predecessor December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 ASSETS CURRENT ASSETS Cash and cash equivalents $ 608.7 $ 620.8 $ 608.8 $ 291.7 $ 325.8 Restricted cash 35.9 33.9 53.1 17.1 11.4 Accounts receivable, net 444.2 455.8 436.1 449.8 449.2 Other current assets 117.8 117.0 119.7 366.4 386.5 Total current assets $ 1,206.6 $ 1,227.5 $ 1,217.7 $ 1,125.0 $ 1,172.9 PROPERTY AND EQUIPMENT, NET 890.9 892.3 897.8 10,083.9 10,960.5 LONG-TERM NOTES RECEIVABLE FROM ARO 249.1 241.3 234.3 442.7 442.7 INVESTMENT IN ARO 86.6 87.9 85.4 122.8 120.9 OTHER ASSETS 176.0 153.5 166.5 172.5 176.2 $ 2,609.2 $ 2,602.5 $ 2,601.7 $ 11,946.9 $ 12,873.2 LIABILITIES AND SHAREHOLDERS' EQUITY CURRENT LIABILITIES Accounts payable - trade $ 225.8 $ 203.0 183.9 $ 176.8 $ 176.4 Accrued liabilities and other 196.2 223.8 212.7 290.6 250.4 Total current liabilities $ 422.0 $ 426.8 $ 396.6 $ 467.4 $ 426.8 LONG-TERM DEBT 545.3 545.1 544.8 — — OTHER LIABILITIES 581.1 591.3 569.8 704.6 762.4 TOTAL LIABILITIES NOT SUBJECT TO COMPROMISE 1,548.4 1,563.2 1,511.2 1,172.0 1,189.2 LIABILITIES SUBJECT TO COMPROMISE — — — 7,313.7 7,313.7 TOTAL EQUITY 1,060.8 1,039.3 1,090.5 3,461.2 4,370.3 $ 2,609.2 $ 2,602.5 $ 2,601.7 $ 11,946.9 $ 12,873.2 VALARIS LIMITED AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (In millions) Successor Predecessor Combined (Non-GAAP) Predecessor Eight Months Ended December 31, 2021 Four Months Ended April 30, 2021 Year Ended December 31, 2021 Year Ended December 31, 2020 OPERATING ACTIVITIES Net loss $ (29.2 ) $ (4,463.8 ) $ (4,493.0 ) $ (4,857.6 ) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation expense 66.1 159.6 225.7 540.8 Deferred income tax expense (benefit) (21.3 ) (18.2 ) (39.5 ) (105.7 ) (Gain) loss on asset disposals (21.2 ) (6.0 ) (27.2 ) (11.8 ) Accretion of discount on shareholders note (20.8 ) — (20.8 ) — Net periodic pension and retiree medical income (8.7 ) (5.4 ) (14.1 ) (14.6 ) Equity in losses (earnings) of ARO (6.1 ) (3.1 ) (9.2 ) 7.8 Share-based compensation expense 4.3 4.8 9.1 21.4 Amortization, net 2.3 (4.8 ) (2.5 ) 6.2 Debt discounts and other 0.5 — 0.5 36.8 Loss on Impairment — 756.5 756.5 3,646.2 Adjustment to (gain on) bargain purchase — — — 6.3 Gain on debt extinguishment — — — (3.1 ) Debtor in Possession financing fees and payments on Backstop Agreement — — — 40.0 Non-cash reorganization items, net — 3,487.3 3,487.3 436.4 Other 0.3 7.3 7.6 33.3 Changes in operating assets and liabilities, net of acquisition 10.3 68.5 78.8 (22.0 ) Contributions to pension plans and other post retirement benefits (2.7 ) (22.5 ) (25.2 ) (12.1 ) Net cash used in operating activities $ (26.2 ) $ (39.8 ) $ (66.0 ) $ (251.7 ) INVESTING ACTIVITIES Additions to property and equipment $ (50.2 ) $ (8.7 ) $ (58.9 ) $ (93.8 ) Net proceeds from disposition of assets 25.1 30.1 55.2 51.8 Net cash provided by (used in) investing activities $ (25.1 ) $ 21.4 $ (3.7 ) $ (42.0 ) FINANCING ACTIVITIES Issuance of First lien notes $ — $ 520.0 $ 520.0 $ — Payments to Predecessor Creditors — (129.9 ) (129.9 ) — Reduction of long-term borrowings — — — (9.7 ) Borrowings on credit facility — — — 596.0 Repayments of credit facility borrowings — — — (15.0 ) Debtor in Possession financing fees and payments on Backstop Agreement — — — (40.0 ) Purchase of noncontrolling interest — — — (7.2 ) Other — (1.4 ) (1.4 ) (1.9 ) Net cash provided by (used in) financing activities $ — $ 388.7 $ 388.7 $ 522.2 Effect of exchange rate changes on cash and cash equivalents $ (0.1 ) $ (0.1 ) $ (0.2 ) $ 0.1 INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH $ (51.4 ) $ 370.2 $ 318.8 $ 228.6 CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF YEAR 696.0 325.8 325.8 97.2 CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, END OF YEAR $ 644.6 $ 696.0 $ 644.6 $ 325.8 VALARIS LIMITED AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (In millions) Three Months Ended Successor Combined (Non-GAAP) (1) Predecessor December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 OPERATING ACTIVITIES Net loss $ 27.7 $ (52.8 ) $ (3,560.3 ) $ (907.6 ) $ (69.1 ) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation expense 25.1 24.4 54.1 122.1 122.4 (Gain) loss on asset disposals (21.0 ) (0.3 ) (4.5 ) (1.4 ) (3.1 ) Accretion of discount on shareholder note (7.9 ) (6.9 ) (6.0 ) — — Amortization, net (0.5 ) 3.1 (0.5 ) (4.6 ) (8.2 ) Equity in losses (earnings) of ARO 1.3 (2.6 ) (6.0 ) (1.9 ) 0.2 Share-based compensation expense 2.7 1.6 1.0 3.8 3.6 Net periodic pension and retiree medical income (2.6 ) (3.7 ) (3.8 ) (4.0 ) (7.5 ) Deferred income tax expense (benefit) (22.5 ) 0.1 (18.0 ) 0.9 (2.1 ) Debt discounts and other 0.2 (0.1 ) 0.4 — — Debtor in Possession financing fees and payments on Backstop Agreement — — — — (3.8 ) Loss on impairment — — — 756.5 — Non-cash reorganization items, net — — 3,487.3 — (11.5 ) Other 0.3 0.2 1.3 5.8 15.1 Changes in operating assets and liabilities (9.0 ) 45.0 21.9 20.9 109.8 Contributions to pension plans and other post-retirement benefits (1.0 ) (1.1 ) (0.9 ) (22.2 ) (1.1 ) Net cash provided by (used in) operating activities $ (7.2 ) $ 6.9 $ (34.0 ) $ (31.7 ) $ 144.7 INVESTING ACTIVITIES Additions to property and equipment $ (26.5 ) $ (15.6 ) $ (10.8 ) $ (6.0 ) $ (10.9 ) Net proceeds from disposition of assets 23.6 1.3 26.6 3.7 7.6 Net cash provided by (used in) investing activities $ (2.9 ) $ (14.3 ) $ 15.8 $ (2.3 ) $ (3.3 ) FINANCING ACTIVITIES Issuance of first lien notes $ — $ — $ 520.0 $ — $ — Payments to Predecessor creditors — — (129.9 ) — — Debtor in Possession financing fees and payments on Backstop Agreement — — — — 3.8 Other — — (1.4 ) — — Net cash provided by (used in) financing activities $ — $ — $ 388.7 $ — $ 3.8 Effect of exchange rate changes on cash and cash equivalents $ — $ 0.2 $ (0.3 ) $ (0.1 ) $ 0.2 INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH $ (10.1 ) $ (7.2 ) $ 370.2 $ (34.1 ) $ 145.4 CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF PERIOD 654.7 661.9 291.7 325.8 180.4 CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD $ 644.6 $ 654.7 $ 661.9 $ 291.7 $ 325.8 (1) Represents the combined results of operations for the two-months ended June 30, 2021 (Successor) and the one-month ended April 30, 2021 (Predecessor). VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS (In millions) Three Months Ended Successor Combined (Non-GAAP) Predecessor December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 REVENUES Floaters Drillships $ 73.5 $ 67.5 $ 42.6 $ 81.0 $ 93.8 Semisubmersibles 27.0 36.8 25.5 16.3 11.7 $ 100.5 $ 104.3 $ 68.1 $ 97.3 $ 105.5 Jackups (1) HD Ultra-Harsh & Harsh Environment $ 94.0 $ 102.8 $ 104.9 $ 95.5 $ 96.2 HD & SD Modern 56.2 59.6 57.7 50.5 61.1 SD Legacy 22.1 23.9 25.7 26.6 22.1 $ 172.3 $ 186.3 $ 188.3 $ 172.6 $ 179.4 Total $ 272.8 $ 290.6 $ 256.4 $ 269.9 $ 284.9 Other Leased and Managed Rigs $ 32.7 $ 36.1 $ 36.7 $ 37.2 $ 11.6 Valaris Total $ 305.5 $ 326.7 $ 293.1 $ 307.1 $ 296.5 ARO ARO Total $ 105.4 $ 117.7 $ 124.8 $ 122.7 $ 117.5 Valaris 50% Share (unconsolidated) 52.7 58.9 62.4 61.4 58.8 Adjusted Total (2) $ 358.2 $ 385.6 $ 355.5 $ 368.5 $ 355.3 (1) HD = Heavy Duty; SD = Standard Duty. Heavy duty jackups are well-suited for operations in tropical revolving storm areas. (2) Adjusted total is Valaris consolidated total plus Valaris 50% share of ARO (unconsolidated). VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS (In millions) Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 ADJUSTED EBITDAR (1) Active Fleet (1) (2) $ 79.6 $ 93.0 $ 82.1 $ 88.8 $ 59.1 Leased and Managed Rigs (1) 17.4 22.2 22.9 22.7 24.0 $ 97.0 $ 115.2 $ 105.0 $ 111.5 $ 83.1 Stacked Fleet (1) (3) (11.0 ) (12.5 ) (17.1 ) (17.7 ) (31.5 ) $ 86.0 $ 102.7 $ 87.9 $ 93.8 $ 51.6 Support costs General and administrative expense $ 18.3 $ 27.2 $ 19.1 $ 24.3 $ 26.3 Onshore support costs 28.0 27.1 29.1 32.2 35.6 $ 46.3 $ 54.3 $ 48.2 $ 56.5 $ 61.9 Add: Merger transaction and integration cost included in contract drilling expense 0.2 0.9 0.9 1.9 2.1 Valaris Total $ 39.9 $ 49.3 $ 40.6 $ 39.2 $ (8.2 ) ARO ARO Total $ 11.4 $ 17.9 $ 27.8 $ 33.4 $ 46.1 Valaris 50% Share (unconsolidated) 5.7 9.0 13.9 16.7 23.1 Adjusted Total (4) $ 45.6 $ 58.3 $ 54.5 $ 55.9 $ 14.9 Reactivation costs (5) $ 37.1 $ 19.4 $ 24.0 $ 11.1 $ 1.6 (1) Adjusted EBITDAR is earnings before interest, tax, depreciation, amortization and reactivation costs. Adjusted EBITDAR for active fleet, leased and managed rigs and stacked fleet also excludes onshore support costs and general and administrative expense. (2) Active fleet represents rigs that are not preservation stacked, including rigs that are in the process of being reactivated. (3) Stacked fleet represents the combined total of all preservation and stacking costs. (4) Adjusted total is Valaris consolidated total plus Valaris 50% share of ARO (unconsolidated). (5) Reactivation costs, all of which are attributed to the active fleet, are excluded from adjusted EBITDAR. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS (In millions) Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 ADJUSTED EBITDAR (1) Floaters Drillships (1) $ 17.7 $ 8.9 $ (2.5 ) $ 16.1 $ 5.1 Semisubmersibles (1) 3.2 8.3 6.5 (1.0 ) (11.5 ) $ 20.9 $ 17.2 $ 4.0 $ 15.1 $ (6.4 ) Jackups HD Ultra-Harsh & Harsh (1) $ 24.3 $ 38.7 $ 42.3 $ 31.0 $ 16.6 HD & SD - Modern (1) 11.6 15.6 6.7 12.0 10.1 SD - Legacy (1) 11.8 9.0 12.0 13.0 7.3 $ 47.7 $ 63.3 $ 61.0 $ 56.0 $ 34.0 Total $ 68.6 $ 80.5 $ 65.0 $ 71.1 $ 27.6 Other Leased and Managed Rigs (1) $ 17.4 $ 22.2 $ 22.9 $ 22.7 $ 24.0 Total $ 86.0 $ 102.7 $ 87.9 $ 93.8 $ 51.6 Support costs General and administrative expense $ 18.3 $ 27.2 $ 19.1 $ 24.3 $ 26.3 Onshore support costs 28.0 27.1 29.1 32.2 35.6 $ 46.3 $ 54.3 $ 48.2 $ 56.5 $ 61.9 Add: Merger transaction and integration cost included in contract drilling expense 0.2 0.9 0.9 1.9 2.1 Valaris Total $ 39.9 $ 49.3 $ 40.6 $ 39.2 $ (8.2 ) ARO ARO Total $ 11.4 $ 17.9 $ 27.8 $ 33.4 $ 46.1 Valaris 50% Share (unconsolidated) 5.7 9.0 13.9 16.7 23.1 Adjusted Total (2) $ 45.6 $ 58.3 $ 54.5 $ 55.9 $ 14.9 (1) Adjusted EBITDAR is earnings before interest, tax, depreciation, amortization and reactivation costs. Adjusted EBITDAR for asset category also excludes onshore support costs and general and administrative expense. (2) Adjusted total is Valaris consolidated total plus Valaris 50% share of ARO (unconsolidated). VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS (In millions) Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 ADJUSTED EBITDA (1) Floaters Drillships (1) $ (6.6 ) $ 8.6 $ (2.5 ) $ 16.1 $ 5.1 Semisubmersibles (1) (6.3 ) 7.2 6.4 (6.7 ) (12.7 ) $ (12.9 ) $ 15.8 $ 3.9 $ 9.4 $ (7.6 ) Jackups HD Ultra-Harsh & Harsh (1) $ 21.0 $ 25.1 $ 22.2 $ 29.3 $ 16.5 HD & SD - Modern (1) 11.6 11.2 2.9 8.3 9.8 SD - Legacy (1) 11.8 9.0 12.0 13.0 7.3 $ 44.4 $ 45.3 $ 37.1 $ 50.6 $ 33.6 Total $ 31.5 $ 61.1 $ 41.0 $ 60.0 $ 26.0 Other Leased and Managed Rigs (1) $ 17.3 $ 22.1 $ 22.9 $ 22.7 $ 24.0 Total $ 48.8 $ 83.2 $ 63.9 $ 82.7 $ 50.0 Support costs General and administrative expense $ 18.3 $ 27.2 $ 19.1 $ 24.3 $ 26.3 Onshore support costs 28.0 27.1 29.1 32.2 35.6 $ 46.3 $ 54.3 $ 48.2 $ 56.5 $ 61.9 Add: Merger transaction and integration cost included in contract drilling expense 0.2 0.9 0.9 1.9 2.1 Valaris Total $ 2.7 $ 29.8 $ 16.6 $ 28.1 $ (9.8 ) ARO ARO Total $ 11.4 $ 17.9 $ 27.8 $ 33.4 $ 46.1 Valaris 50% Share (unconsolidated) 5.7 9.0 13.9 16.7 23.1 Adjusted Total (2) $ 8.4 $ 38.8 $ 30.5 $ 44.8 $ 13.3 (1) Adjusted EBITDA is earnings before interest, tax, depreciation and amortization. Adjusted EBITDA for asset category also excludes onshore support costs and general and administrative expense. (2) Adjusted total is Valaris consolidated total plus Valaris 50% share of ARO (unconsolidated). VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS (In millions) As of February 21, 2022 October 27, 2021 August 2, 2021 March 31, 2021 December 31, 2020 CONTRACT BACKLOG (1) Floaters Drillships (2) $ 1,280.4 $ 1,338.6 $ 1,102.2 $ 117.6 $ 90.0 Semisubmersibles 384.9 277.9 294.0 171.4 73.7 $ 1,665.3 $ 1,616.5 $ 1,396.2 $ 289.0 $ 163.7 Jackups HD Ultra-Harsh & Harsh 309.7 307.6 364.4 403.8 358.7 HD & SD - Modern 252.1 274.5 299.9 180.6 211.8 SD - Legacy 81.2 85.5 102.9 134.4 167.1 $ 643.0 $ 667.6 $ 767.2 $ 718.8 $ 737.6 Total $ 2,308.3 $ 2,284.1 $ 2,163.4 $ 1,007.8 $ 901.3 Other (3) Leased and Managed Rigs $ 135.6 $ 33.9 $ 60.3 $ 90.8 $ 140.1 Valaris Total $ 2,443.9 $ 2,318.0 $ 2,223.7 $ 1,098.6 $ 1,041.4 ARO Owned Rigs $ 1,040.9 $ 757.4 $ 818.7 $ 869.5 $ 84.2 Leased Rigs 460.2 88.7 134.5 192.2 263.3 ARO Total $ 1,501.1 $ 846.1 $ 953.2 $ 1,061.7 $ 347.5 Valaris 50% Share of ARO Owned Rigs 520.5 378.7 409.4 434.8 42.1 Adjusted Total (4) $ 2,964.4 $ 2,696.7 $ 2,633.1 $ 1,533.4 $ 1,083.5 (1) Our contract drilling backlog reflects commitments, represented by signed drilling contracts, and is calculated by multiplying the contracted day rate by the contract period. Contract drilling backlog includes drilling contracts subject to final investment decision (FID) and drilling contracts which grant the customer termination rights if FID is not received with respect to projects for which the drilling rig is contracted. The contracted day rate excludes certain types of lump sum fees for rig mobilization, demobilization, contract preparation, as well as customer reimbursables and bonus opportunities. (2) Approximately $428 million of backlog as of February 21, 2022, is attributable to a contract awarded to drillship VALARIS DS-11 that is expected to commence in mid-2024. In February 2022, the customer decided not to sanction and therefore withdraw from the project. As of the date hereof, the customer has not terminated the contract, but it may do so upon the payment of an early termination fee should the project not receive a final investment decision (FID). The project has not received FID. Valaris is in discussions with the customer and its partner on the project to determine next steps. (3) Leased rigs and managed rigs included in Other reporting segment. (4) Adjusted total is Valaris consolidated total plus Valaris 50% share of ARO owned rigs. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 AVERAGE DAY RATES (1) Floaters Drillships $ 196,000 $ 189,000 $ 212,000 $ 208,000 $ 214,000 Semisubmersibles 171,000 191,000 178,000 164,000 160,000 $ 189,000 $ 190,000 $ 197,000 $ 198,000 $ 206,000 Jackups HD Ultra-Harsh & Harsh $ 110,000 $ 124,000 $ 141,000 $ 140,000 $ 120,000 HD & SD Modern 76,000 77,000 73,000 70,000 74,000 SD Legacy 73,000 74,000 72,000 70,000 55,000 $ 90,000 $ 96,000 $ 99,000 $ 95,000 $ 86,000 Total $ 111,000 $ 115,000 $ 114,000 $ 116,000 $ 110,000 Other Leased and Managed Rigs $ 33,000 $ 31,000 $ 31,000 $ 32,000 $ 6,000 Valaris Total $ 89,000 $ 90,000 $ 87,000 $ 89,000 $ 76,000 ARO Owned Rigs $ 101,000 $ 99,000 $ 99,000 $ 98,000 $ 116,000 Leased Rigs (2) 94,000 92,000 93,000 89,000 99,000 ARO Total $ 97,000 $ 95,000 $ 96,000 $ 93,000 $ 109,000 (1) Average day rates are derived by dividing contract drilling revenues, adjusted to exclude certain types of non-recurring reimbursable revenues, lump-sum revenues, revenues earned during suspension periods and revenues attributable to amortization of drilling contract intangibles, by the aggregate number of contract days, adjusted to exclude contract days associated with certain suspension periods, mobilizations, demobilizations and shipyard contracts. (2) All ARO leased rigs are leased from Valaris and also included in Valaris leased and managed rigs average day rates. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 UTILIZATION - TOTAL FLEET (1) Floaters Drillships 27 % 24 % 18 % 33 % 34 % Semisubmersibles 30 % 39 % 30 % 20 % 11 % 28 % 28 % 22 % 29 % 26 % Jackups HD Ultra-Harsh & Harsh 73 % 72 % 58 % 50 % 44 % HD & SD Modern 42 % 43 % 43 % 40 % 37 % SD Legacy 66 % 74 % 93 % 100 % 100 % 55 % 57 % 54 % 50 % 46 % Total 46 % 47 % 44 % 44 % 40 % Other Leased and Managed Rigs 100 % 100 % 100 % 100 % 100 % Valaris Total 54 % 56 % 54 % 54 % 50 % Pro Forma Jackups (2) 62 % 62 % 63 % 60 % 56 % ARO Owned Rigs 80 % 85 % 96 % 97 % 93 % Leased Rigs (3) 89 % 86 % 83 % 85 % 53 % ARO Total 84 % 86 % 89 % 90 % 70 % (1) Rig utilization is derived by dividing the number of operating days by the number of available days in the period for the total fleet. (2) Includes all Valaris jackups including those leased to ARO Drilling. (3) All ARO leased rigs are leased from Valaris and also included in Valaris leased and managed rigs utilization. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 UTILIZATION - ACTIVE FLEET (1) (2) Floaters Drillships 57 % 79 % 51 % 91 % 96 % Semisubmersibles 51 % 64 % 50 % 33 % 20 % 55 % 73 % 51 % 66 % 63 % Jackups HD Ultra-Harsh & Harsh 80 % 84 % 82 % 92 % 67 % HD & SD Modern 76 % 75 % 74 % 84 % 68 % SD Legacy 84 % 87 % 93 % 100 % 100 % 79 % 80 % 80 % 90 % 73 % Total 72 % 79 % 74 % 84 % 71 % Other Leased and Managed Rigs 100 % 100 % 100 % 100 % 100 % Valaris Total 78 % 84 % 81 % 89 % 78 % Pro Forma Jackups (3) 81 % 82 % 86 % 93 % 80 % ARO Owned Rigs 80 % 85 % 96 % 97 % 93 % Leased Rigs (4) 89 % 86 % 83 % 85 % 53 % ARO Total 84 % 86 % 89 % 90 % 70 % (1) Rig utilization is derived by dividing the number of operating days by the number of available days in the period for the active fleet. (2) Active fleet represents rigs that are not preservation stacked, including rigs that are in the process of being reactivated. (3) Includes all Valaris jackups including those leased to ARO Drilling. (4) All ARO leased rigs are leased from Valaris and also included in Valaris leased and managed rigs utilization. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 REVENUE EFFICIENCY (1) Floaters Drillships 91.5 % 97.6 % 100.0 % 95.7 % 97.1 % Semisubmersibles 97.7 % 96.7 % 100.0 % 100.0 % 100.0 % 93.0 % 97.3 % 100.0 % 98.2 % 98.8 % Jackups HD Ultra-Harsh & Harsh 99.1 % 99.5 % 100.0 % 95.1 % 95.7 % HD & SD Modern 97.9 % 100.0 % 99.8 % 99.7 % 99.8 % SD Legacy 100.0 % 99.0 % 96.9 % 100.0 % 100.0 % 98.8 % 99.6 % 99.0 % 99.3 % 99.1 % Valaris Total 96.6 % 98.8 % 99.3 % 98.9 % 99.0 % ARO Owned Rigs 96.3 % 98.1 % 94.0 % 99.7 % 99.8 % Leased Rigs 91.3 % 96.9 % 92.6 % 96.0 % 94.5 % ARO Total 93.7 % 97.4 % 93.3 % 97.9 % 97.8 % (1) Revenue efficiency is day rate revenue earned as a percentage of maximum potential day rate revenue. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS As of NUMBER OF RIGS December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 Active Fleet (1) Floaters Drillships 7 4 4 4 4 Semisubmersibles 3 3 3 3 3 10 7 7 7 7 Jackups HD Ultra-Harsh & Harsh 10 10 10 9 9 HD & SD Modern 11 11 11 11 11 SD Legacy 3 3 4 4 4 24 24 25 24 24 Total Active Fleet 34 31 32 31 31 Stacked Fleet Floaters Drillships (2) 4 7 7 7 7 Semisubmersibles 2 2 2 2 2 6 9 9 9 9 Jackups HD Ultra-Harsh & Harsh 1 1 2 4 4 HD & SD Modern 7 7 8 8 8 SD Legacy 1 1 — — — 9 9 10 12 12 Total Stacked Fleet 15 18 19 21 21 Leased Rigs (3) Jackups HD Ultra-Harsh & Harsh 1 1 1 1 1 HD & SD Modern 5 5 5 5 5 SD Legacy 1 2 3 3 3 Total Leased Rigs 7 8 9 9 9 Valaris Total 56 57 60 61 61 Managed Rigs (3) 2 2 2 2 2 ARO (4) Owned Rigs 7 7 7 7 7 Leased Rigs 7 8 9 9 9 ARO Total 14 15 16 16 16 (1) Active fleet represents rigs that are not preservation stacked, including rigs that are in the process of being reactivated. (2) Excludes VALARIS DS-13 and VALARIS DS-14, which Valaris has the option to purchase through year-end 2023. Prior periods have been revised to conform with the current treatment. (3) Leased rigs and managed rigs included in Other reporting segment. (4) Valaris has a 50% ownership interest in ARO. Rig count for ARO owned rigs excludes two newbuild rigs. The first rig is expected to be delivered in the fourth quarter 2022 and the second rig is expected either late in the fourth quarter 2022 or early in the first quarter 2023. All ARO leased rigs are leased from Valaris and also included in Valaris leased rig count. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 AVAILABLE DAYS - TOTAL FLEET (1) Floaters Drillships 1,196 1,196 1,001 990 1,043 Semisubmersibles 460 460 455 450 521 1,656 1,656 1,456 1,440 1,564 Jackups HD Ultra-Harsh & Harsh 1,012 1,074 1,153 1,170 1,328 HD & SD Modern 1,668 1,748 1,729 1,710 1,810 SD Legacy 420 398 364 360 368 3,100 3,220 3,246 3,240 3,506 Total 4,756 4,876 4,702 4,680 5,070 Other Leased and Managed Rigs 828 982 1,001 990 1,012 Valaris Total 5,584 5,858 5,703 5,670 6,082 ARO Owned Rigs 644 644 637 630 644 Leased Rigs (2) 644 798 819 810 828 ARO Total 1,288 1,442 1,456 1,440 1,472 (1) Represents the maximum number of days available in the period for the total fleet, calculated by multiplying the number of rigs in each asset category by the number of days in the period, irrespective of asset status. (2) All ARO leased rigs are leased from Valaris and also included in Valaris leased and managed rigs available days. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 AVAILABLE DAYS - ACTIVE FLEET (1) (2) Floaters Drillships 567 368 364 360 368 Semisubmersibles 276 276 273 270 276 843 644 637 630 644 Jackups HD Ultra-Harsh & Harsh 920 920 819 630 867 HD & SD Modern 932 1,012 1,001 810 982 SD Legacy 328 337 364 360 368 2,180 2,269 2,184 1,800 2,217 Total 3,023 2,913 2,821 2,430 2,861 Other Leased and Managed Rigs 828 982 1,001 990 1,012 Valaris Total 3,851 3,895 3,822 3,420 3,873 ARO Owned Rigs 644 644 637 630 644 Leased Rigs (2) 644 798 819 810 828 ARO Total 1,288 1,442 1,456 1,440 1,472 (1) Represents the maximum number of days available in the period for the active fleet, calculated by multiplying the number of rigs in each asset category by the number of days in the period, for active rigs only. Active rigs are defined as rigs that are not preservation stacked. (2) Active fleet represents rigs that are not preservation stacked, including rigs that are in the process of being reactivated. (3) All ARO leased rigs are leased from Valaris and also included in Valaris leased and managed rigs available days. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 OPERATING DAYS (1) Floaters Drillships 322 290 185 329 352 Semisubmersibles 140 177 137 90 56 462 467 322 419 408 Jackups HD Ultra-Harsh & Harsh 734 770 674 582 579 HD & SD Modern 706 759 742 683 669 SD Legacy 276 294 339 360 367 1,716 1,823 1,755 1,625 1,615 Total 2,178 2,290 2,077 2,044 2,023 Other Leased and Managed Rigs 828 982 1,001 990 1,012 Valaris Total 3,006 3,272 3,078 3,034 3,035 ARO Owned Rigs 513 549 609 609 599 Leased Rigs (2) 570 687 684 687 437 ARO Total 1,083 1,236 1,293 1,296 1,036 (1) Represents the total number of days under contract in the period. Days under contract equals the total number of days that rigs have earned and recognized day rate revenue, including days associated with early contract terminations, compensated downtime and mobilizations. When revenue is deferred and amortized over a future period, for example when we receive fees while mobilizing to commence a new contract or while being upgraded in a shipyard, the related days are excluded from days under contract. (2) All ARO leased rigs are leased from Valaris and also included in Valaris leased and managed rigs operating days. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS ($ in millions, except average day rate) Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 DRILLSHIPS Adjusted revenues (1) $ 61.6 $ 54.6 $ 38.4 $ 66.4 $ 71.1 Adjusted operating expense (2) 69.2 46.8 41.6 52.8 62.0 Rig operating margin (7.6 ) 7.8 (3.2 ) 13.6 9.1 Rig operating margin % (12 ) % 14 % (8 ) % 20 % 13 % Other operating expenses Depreciation 10.8 10.5 21.4 43.0 42.8 Loss on impairment — — — — — $ 10.8 $ 10.5 $ 21.4 $ 43.0 $ 42.8 Other operating income (expense) (3) (9.7 ) (8.2 ) (8.7 ) (3.7 ) (6.9 ) Operating income (loss) $ (28.1 ) $ (10.9 ) $ (33.3 ) $ (33.1 ) $ (40.6 ) Adjusted EBITDA (4) $ (6.6 ) $ 8.6 $ (2.5 ) $ 16.1 $ 5.1 Reactivation costs (5) 24.3 0.3 — — — Adjusted EBITDAR $ 17.7 $ 8.9 $ (2.5 ) $ 16.1 $ 5.1 Preservation and stacking costs (5) $ 7.6 $ 8.3 $ 8.9 $ 11.3 $ 16.3 Number of Rigs (at quarter end) Total Fleet 11 11 11 11 11 Active Fleet 7 4 4 4 4 Operating Days 322 290 185 329 352 Utilization - Active Fleet 57 % 79 % 51 % 91 % 96 % Average Day Rate $ 196,000 $ 189,000 $ 212,000 $ 208,000 $ 214,000 (1) Revenues exclusive of amortization and reimbursable items. (2) Operating expense exclusive of depreciation, amortization, reimbursable items, bad debt expense and onshore support costs. (3) Other operating income (expense) includes reimbursable revenue and expense, amortized revenue and expense, bad debt expense and other miscellaneous items. (4) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. (5) Included in rig operating expense. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS ($ in millions, except average day rate) Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 SEMISUBMERSIBLES Adjusted revenues (1) $ 21.3 $ 32.7 $ 23.7 $ 14.1 $ 9.4 Adjusted operating expense (2) 28.2 25.9 17.4 20.9 21.8 Rig operating margin (6.9 ) 6.8 6.3 (6.8 ) (12.4 ) Rig operating margin % (32 ) % 21 % 27 % (48 ) % (132 ) % Other operating expenses Depreciation 0.8 0.8 2.2 12.9 12.7 Loss on impairment — — — 756.5 — $ 0.8 $ 0.8 $ 2.2 $ 769.4 $ 12.7 Other operating income (expense) (3) (3.1 ) (5.6 ) (5.8 ) (5.3 ) (5.6 ) Operating income (loss) $ (10.8 ) $ 0.4 $ (1.7 ) $ (781.5 ) $ (30.7 ) Adjusted EBITDA (4) $ (6.3 ) $ 7.2 $ 6.4 $ (6.7 ) $ (12.7 ) Reactivation costs (5) 9.5 1.1 0.1 5.7 1.2 Adjusted EBITDAR $ 3.2 $ 8.3 $ 6.5 $ (1.0 ) $ (11.5 ) Preservation and stacking costs (5) $ 1.0 $ 1.4 $ 1.4 $ 1.6 $ 3.6 Number of Rigs (at quarter end) Total Fleet 5 5 5 5 5 Active Fleet 3 3 3 3 3 Operating Days 140 177 137 90 56 Utilization - Active Fleet 51 % 64 % 50 % 33 % 20 % Average Day Rate $ 171,000 $ 191,000 $ 178,000 $ 164,000 $ 160,000 (1) Revenues exclusive of amortization and reimbursable items. (2) Operating expense exclusive of depreciation, amortization, reimbursable items, bad debt expense and onshore support costs. (3) Other operating income (expense) includes reimbursable revenue and expense, amortized revenue and expense, bad debt expense and other miscellaneous items. (4) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. (5) Included in rig operating expense. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS ($ in millions, except average day rate) Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 HD ULTRA-HARSH & HARSH JACKUPS Adjusted revenues (1) $ 79.2 $ 90.8 $ 90.3 $ 82.4 $ 76.4 Adjusted operating expense (2) 61.4 68.8 71.3 55.2 62.2 Rig operating margin 17.8 22.0 19.0 27.2 14.2 Rig operating margin % 22 % 24 % 21 % 33 % 19 % Other operating expenses Depreciation 7.9 8.0 13.7 26.9 27.4 Loss on impairment — — — — — $ 7.9 $ 8.0 $ 13.7 $ 26.9 $ 27.4 Other operating income (expense) (3) (0.9 ) (2.1 ) (1.4 ) (2.0 ) (5.8 ) Operating income (loss) $ 9.0 $ 11.9 $ 3.9 $ (1.7 ) $ (19.0 ) Adjusted EBITDA (4) $ 21.0 $ 25.1 $ 22.2 $ 29.3 $ 16.5 Reactivation costs (5) 3.3 13.6 20.1 1.7 0.1 Adjusted EBITDAR $ 24.3 $ 38.7 $ 42.3 $ 31.0 $ 16.6 Preservation and stacking costs (5) $ 0.1 $ 0.1 $ 1.3 $ 2.8 $ 4.2 Number of Rigs (at quarter end) Total Fleet 11 11 12 13 13 Active Fleet 10 10 10 9 9 Operating Days 734 770 674 582 579 Utilization - Active Fleet 80 % 84 % 82 % 92 % 67 % Average Day Rate $ 110,000 $ 124,000 $ 141,000 $ 140,000 $ 120,000 (1) Revenues exclusive of amortization and reimbursable items. (2) Operating expense exclusive of depreciation, amortization, reimbursable items, bad debt expense and onshore support costs. (3) Other operating income (expense) includes reimbursable revenue and expense, amortized revenue and expense, bad debt expense and other miscellaneous items. (4) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. (5) Included in rig operating expense. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS ($ in millions, except average day rate) Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 HD & SD MODERN JACKUPS Adjusted revenues (1) $ 50.5 $ 53.3 $ 49.8 $ 44.7 $ 51.6 Adjusted operating expense (2) 40.6 44.9 49.2 38.8 45.1 Rig operating margin 9.9 8.4 0.6 5.9 6.5 Rig operating margin % 20 % 16 % 1 % 13 % 13 % Other operating expenses Depreciation 3.2 3.0 9.6 22.4 22.5 Loss on impairment — — — — — $ 3.2 $ 3.0 $ 9.6 $ 22.4 $ 22.5 Other operating income (expense) (3) (4.6 ) (3.7 ) (2.5 ) (5.2 ) (6.5 ) Operating income (loss) $ 2.1 $ 1.7 $ (11.5 ) $ (21.7 ) $ (22.5 ) Adjusted EBITDA (4) $ 11.6 $ 11.2 $ 2.9 $ 8.3 $ 9.8 Reactivation costs (5) — 4.4 3.8 3.7 0.3 Adjusted EBITDAR $ 11.6 $ 15.6 $ 6.7 $ 12.0 $ 10.1 Preservation and stacking costs (5) $ 2.0 $ 0.5 $ 5.5 $ 2.0 $ 7.4 Number of Rigs (at quarter end) Total Fleet 18 18 19 19 19 Active Fleet 11 11 11 11 11 Operating Days 706 759 742 683 669 Utilization - Active Fleet 76 % 75 % 74 % 84 % 68 % Average Day Rate $ 76,000 $ 77,000 $ 73,000 $ 70,000 $ 74,000 (1) Revenues exclusive of amortization and reimbursable items. (2) Operating expense exclusive of depreciation, amortization, reimbursable items, bad debt expense and onshore support costs. (3) Other operating income (expense) includes reimbursable revenue and expense, amortized revenue and expense, bad debt expense and other miscellaneous items. (4) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. (5) Included in rig operating expense. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS ($ in millions, except average day rate) Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 SD LEGACY JACKUPS Adjusted revenues (1) $ 19.5 $ 22.6 $ 23.5 $ 24.6 $ 19.4 Adjusted operating expense (2) 8.4 14.2 11.8 12.1 12.3 Rig operating margin 11.1 8.4 11.7 12.5 7.1 Rig operating margin % 57 % 37 % 50 % 51 % 37 % Other operating expenses Depreciation 1.0 0.9 1.6 2.8 2.7 Loss on impairment — — — — — $ 1.0 $ 0.9 $ 1.6 $ 2.8 $ 2.7 Other operating income (expense) (3) (0.9 ) (1.4 ) (2.1 ) (1.9 ) (3.1 ) Operating income (loss) $ 9.2 $ 6.1 $ 8.0 $ 7.8 $ 1.3 Adjusted EBITDA (4) $ 11.8 $ 9.0 $ 12.0 $ 13.0 $ 7.3 Reactivation costs (5) — — — — — Adjusted EBITDAR $ 11.8 $ 9.0 $ 12.0 $ 13.0 $ 7.3 Preservation and stacking costs (5) $ 0.3 $ 2.3 $ — $ — $ — Number of Rigs (at quarter end) Total Fleet 4 4 4 4 4 Active Fleet 3 3 4 4 4 Operating Days 276 294 339 360 367 Utilization - Active Fleet 84 % 87 % 93 % 100 % 100 % Average Day Rate $ 73,000 $ 74,000 $ 72,000 $ 70,000 $ 55,000 (1) Revenues exclusive of amortization and reimbursable items. (2) Operating expense exclusive of depreciation, amortization, reimbursable items, bad debt expense and onshore support costs. (3) Other operating income (expense) includes reimbursable revenue and expense, amortized revenue and expense, bad debt expense and other miscellaneous items. (4) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. (5) Included in rig operating expense. ARO DRILLING CONDENSED BALANCE SHEET INFORMATION (In millions) As of December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 Cash $ 270.8 $ 309.0 $ 318.2 $ 275.4 $ 237.7 Other current assets 135.0 98.0 81.7 89.2 120.9 Non-current assets 775.8 776.1 782.8 789.0 804.0 Total assets $ 1,181.6 $ 1,183.1 $ 1,182.7 $ 1,153.6 $ 1,162.6 Current liabilities $ 79.9 $ 77.1 $ 74.9 $ 52.3 $ 70.8 Non-current liabilities 956.7 951.0 950.3 952.1 950.8 Total liabilities $ 1,036.6 $ 1,028.1 $ 1,025.2 $ 1,004.4 $ 1,021.6 Shareholders' equity $ 145.0 $ 155.0 $ 157.5 $ 149.2 $ 141.0 Total liabilities and shareholders' equity $ 1,181.6 $ 1,183.1 $ 1,182.7 $ 1,153.6 $ 1,162.6 ARO DRILLING CONDENSED INCOME STATEMENT INFORMATION (In millions) Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 Revenues $ 105.4 $ 117.7 $ 124.8 $ 122.7 $ 117.5 Operating expenses Contract drilling (exclusive of depreciation) 88.9 94.4 92.7 86.3 68.4 Depreciation 17.7 16.8 14.6 16.1 13.7 General and administrative 5.1 5.4 4.3 3.0 3.0 Operating income $ (6.3 ) $ 1.1 $ 13.2 $ 17.3 $ 32.4 Other expense, net 2.4 3.4 3.1 4.5 6.7 Provision for income taxes 1.3 0.2 1.9 4.5 19.6 Net income (loss) $ (10.0 ) $ (2.5 ) $ 8.2 $ 8.3 $ 6.1 EBITDA $ 11.4 $ 17.9 $ 27.8 $ 33.4 $ 46.1 Non-GAAP Financial Measures To supplement Valaris’ condensed consolidated financial statements presented on a GAAP basis, this press release provides investors with adjusted EBITDA and adjusted EBITDAR, which are non-GAAP measures. Valaris defines "Adjusted EBITDA" as net loss from continuing operations before income tax expense, interest expense, reorganization items, net, other (income) expense, depreciation expense, amortization, net, loss on impairment, equity in earnings of ARO, merger transaction and integration costs and lease modification adjustment. Adjusted EBITDA is a non-GAAP measure that our management uses to facilitate period-to-period comparisons of our core operating performance and to evaluate our long-term financial performance against that of our peers. We believe that this measure is useful to investors and analysts in allowing for greater transparency of our core operating performance and makes it easier to compare our results with those of other companies within our industry. Adjusted EBITDA should not be considered (a) in isolation of, or as a substitute for, net income (loss), (b) as an indication of cash flows from operating activities, or (c) as a measure of liquidity. Adjusted EBITDA may not be comparable to other similarly titled measures reported by other companies. Valaris defines "Adjusted EBITDAR" as Adjusted EBITDA before reactivation costs. Adjusted EBITDAR is a non-GAAP measure that our management uses to assess the performance of our fleet excluding one-time rig reactivation costs. We believe that this measure is useful to investors and analysts in allowing for greater transparency of our core operating performance. Adjusted EBITDAR should not be considered (a) in isolation of, or as a substitute for, net income (loss), (b) as an indication of cash flows from operating activities, or (c) as a measure of liquidity. Adjusted EBITDAR may not be comparable to other similarly titled measures reported by other companies. Valaris defines ARO "EBITDA" as net income before income tax expense, other expense, net and depreciation expense. EBITDA is a non-GAAP measure that our management uses to facilitate period-to-period comparisons of ARO's core operating performance and to evaluate ARO's long-term financial performance against that of ARO's peers. We believe that this measure is useful to investors and analysts in allowing for greater transparency of ARO's core operating performance and makes it easier to compare ARO's results with those of other companies within ARO's industry. EBITDA should not be considered (a) in isolation of, or as a substitute for, net income (loss), (b) as an indication of cash flows from operating activities, or (c) as a measure of liquidity. EBITDA may not be comparable to other similarly titled measures reported by other companies. The Company is not able to provide a reconciliation of the Company's forward-looking Adjusted EBITDA, as discussed on its fourth quarter 2021 earnings conference call, to the most directly comparable GAAP measure without unreasonable effort because of the inherent difficulty in forecasting and quantifying certain amounts necessary for such a reconciliation, including forward-looking tax expense and other income (expense). Non-GAAP financial measures should be considered as a supplement to, and not as a substitute for, or superior to, financial measures prepared in accordance with GAAP. Reconciliation of Net Loss to Adjusted EBITDA A reconciliation of net loss as reported to Adjusted EBITDA is included in the tables below (in millions): Three Months Ended December 31, 2021 September 30, 2021 VALARIS Net loss $ 27.7 $ (52.8 ) Add (subtract): Income tax expense (benefit) (31.0 ) 53.3 Interest expense 11.7 11.3 Reorganization items 4.9 6.5 Other income (38.0 ) (15.2 ) Operating income (loss) (24.7 ) 3.1 Add (subtract): Depreciation expense 25.1 24.4 Amortization, net (1) (0.5 ) 3.1 Merger transaction and integration costs 1.3 1.8 Equity in (earnings) losses of ARO 1.3 (2.6 ) Adjusted EBITDA $ 2.5 $ 29.8 (1) Amortization, net, includes amortization during the indicated period for deferred mobilization revenues and costs, deferred capital upgrade revenues, deferred certification costs, intangible amortization and other amortization. Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 ARO Net (loss) income $ (10.0 ) $ (2.5 ) $ 8.2 $ 8.3 $ 6.1 Add: Income tax expense 1.3 0.2 1.9 4.5 19.6 Other expense, net 2.4 3.4 3.1 4.5 6.7 Operating (loss) income $ (6.3 ) $ 1.1 $ 13.2 $ 17.3 $ 32.4 Add: Depreciation expense 17.7 16.8 14.6 16.1 13.7 EBITDA $ 11.4 $ 17.9 $ 27.8 $ 33.4 $ 46.1 Reconciliation of Operating Income (Loss) to Adjusted EBITDAR (In millions) Successor Predecessor Combined (Non-GAAP) Predecessor Three Months Ended December 31, 2021 Three Months Ended September 30, 2021 Two Months Ended June 30, 2021 One Month Ended April 30, 2021 Three Months Ended June 30, 2021 Three Months Ended March 31, 2021 Three Months Ended December 31, 2020 ACTIVE FLEET (1) Operating income (loss) $ (3.1 ) $ 27.2 $ 20.2 $ (20.7 ) $ (0.5 ) $ (434.1 ) $ (36.7 ) Add (subtract): Reactivation costs 37.1 19.4 17.3 6.7 24.0 11.1 1.6 Depreciation and amortization, net 19.0 20.7 11.9 19.0 30.9 62.0 56.0 Loss on impairment — — — — — 419.2 — Support and other costs 26.6 25.7 17.9 9.8 27.7 30.6 38.2 Adjusted EBITDAR (2) $ 79.6 $ 93.0 $ 67.3 $ 14.8 $ 82.1 $ 88.8 $ 59.1 LEASED AND MANAGED RIGS Operating income (loss) $ 13.9 $ 18.5 $ 13.0 $ 2.6 $ 15.6 $ 7.6 $ (19.9 ) Add (subtract): Depreciation and amortization, net 1.2 1.2 0.9 3.9 4.8 12.3 12.3 Support and other costs 2.3 2.5 1.7 0.8 2.5 2.8 31.6 Adjusted EBITDAR (2) $ 17.4 $ 22.2 $ 15.6 $ 7.3 $ 22.9 $ 22.7 $ 24.0 STACKED FLEET Operating income (loss) $ (15.2 ) $ (17.6 ) $ (15.3 ) $ (18.8 ) $ (34.1 ) $ (396.1 ) $ (74.8 ) Add (subtract): Depreciation and amortization, net 3.9 5.1 3.3 13.7 17.0 41.1 43.3 Loss on impairment — — — — — 337.3 — Support and other costs 0.4 — — — — — — Adjusted EBITDAR (2) $ (10.9 ) $ (12.5 ) $ (12.0 ) $ (5.1 ) $ (17.1 ) $ (17.7 ) $ (31.5 ) VALARIS TOTAL Operating income (loss) $ (4.4 ) $ 28.1 $ 17.9 $ (36.9 ) $ (19.0 ) $ (822.6 ) $ (131.4 ) Add (subtract): Reactivation costs 37.1 19.4 17.3 6.7 24.0 11.1 1.6 Depreciation and amortization, net 24.0 27.0 16.1 36.6 52.7 115.4 111.6 Loss on impairment — — — — — 756.5 — Support and other costs 29.2 28.2 19.6 10.6 30.2 33.4 69.8 Adjusted EBITDAR (2) $ 85.9 $ 102.7 $ 70.9 $ 17.0 $ 87.9 $ 93.8 $ 51.6 (1) Active fleet represents rigs that are not preservation stacked, including rigs that are in the process of being reactivated. (2) Adjusted EBITDAR for active fleet, leased and managed rigs and stacked fleet excludes onshore support costs and general and administrative expense. Reconciliation of Operating Revenues to Adjusted Revenues, Operating Expenses to Adjusted Operating Expenses and Operating Income (Loss) to Adjusted EBITDA (In millions) Successor Predecessor Combined (Non-GAAP) Predecessor Three Months Ended December 31, 2021 Three Months Ended September 30, 2021 Two Months Ended June 30, 2021 One Month Ended April 30, 2021 Three Months Ended June 30, 2021 Three Months Ended March 31, 2021 Three Months Ended December 31, 2020 DRILLSHIPS Operating revenues $ 73.5 $ 67.5 $ 28.9 $ 13.7 $ 42.6 $ 81.0 $ 93.8 Add (subtract): Reimbursable revenues (6.9 ) (7.1 ) (2.4 ) (1.3 ) (3.7 ) (7.4 ) (11.5 ) Amortized revenues (5.0 ) (5.8 ) — (0.5 ) (0.5 ) (7.2 ) (11.2 ) Adjusted revenues $ 61.6 $ 54.6 $ 26.5 $ 11.9 $ 38.4 $ 66.4 $ 71.1 Operating expenses $ 101.6 $ 78.4 $ 39.9 $ 36.0 $ 75.9 $ 114.1 $ 134.4 Add (subtract): Depreciation and amortization (15.7 ) (17.0 ) (7.2 ) (15.3 ) (22.5 ) (46.6 ) (45.5 ) Reimbursable expenses (5.8 ) (6.5 ) (2.2 ) (1.0 ) (3.2 ) (5.0 ) (9.5 ) Support and other costs (10.9 ) (8.1 ) (5.5 ) (3.1 ) (8.6 ) (9.7 ) (17.4 ) Adjusted operating expenses $ 69.2 $ 46.8 $ 25.0 $ 16.6 $ 41.6 $ 52.8 $ 62.0 Operating income (loss) $ (28.1 ) $ (10.9 ) $ (11.0 ) $ (22.7 ) $ (33.3 ) $ (33.1 ) $ (40.6 ) Add (subtract): Depreciation and amortization, net 10.7 11.2 7.2 14.8 22.0 39.4 34.3 Support and other costs 10.8 8.3 5.7 3.1 8.8 9.8 11.4 Adjusted EBITDA (1) $ (6.6 ) $ 8.6 $ 1.9 $ (4.8 ) $ (2.5 ) $ 16.1 $ 5.1 (1) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. Reconciliation of Operating Revenues to Adjusted Revenues, Operating Expenses to Adjusted Operating Expenses and Operating Income (Loss) to Adjusted EBITDA (In millions) Successor Predecessor Combined (Non-GAAP) Predecessor Three Months Ended December 31, 2021 Three Months Ended September 30, 2021 Two Months Ended June 30, 2021 One Month Ended April 30, 2021 Three Months Ended June 30, 2021 Three Months Ended March 31, 2021 Three Months Ended December 31, 2020 SEMISUBMERSIBLES Operating revenues $ 27.0 $ 36.8 $ 20.9 $ 4.7 $ 25.6 $ 16.3 $ 11.8 Add (subtract): Reimbursable revenues (5.0 ) (3.1 ) (1.8 ) (0.1 ) (1.9 ) (2.2 ) (2.4 ) Amortized revenues (0.7 ) (1.0 ) — — — — — Adjusted revenues $ 21.3 $ 32.7 $ 19.1 $ 4.6 $ 23.7 $ 14.1 $ 9.4 Operating expenses $ 37.9 $ 36.5 $ 21.5 $ 5.8 $ 27.3 $ 797.8 $ 42.5 Add (subtract): Depreciation and amortization (1.2 ) (3.4 ) (1.9 ) (1.6 ) (3.5 ) (13.0 ) (12.7 ) Loss on impairment — — — — — (756.5 ) — Reimbursable expenses (4.9 ) (2.8 ) (1.5 ) (0.2 ) (1.7 ) (2.1 ) (2.4 ) Support and other costs (3.6 ) (4.4 ) (3.0 ) (1.7 ) (4.7 ) (5.3 ) (5.6 ) Adjusted operating expenses $ 28.2 $ 25.9 $ 15.1 $ 2.3 $ 17.4 $ 20.9 $ 21.8 Operating income (loss) $ (10.8 ) $ 0.4 $ (0.6 ) $ (1.1 ) $ (1.7 ) $ (781.5 ) $ (30.7 ) Add (subtract): Depreciation and amortization, net 0.5 2.4 1.9 1.6 3.5 13.0 12.7 Loss on impairment — — — — — 756.5 — Support and other costs 4.0 4.4 2.9 1.7 4.6 5.3 5.3 Adjusted EBITDA (1) $ (6.3 ) $ 7.2 $ 4.2 $ 2.2 $ 6.4 $ (6.7 ) $ (12.7 ) (1) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. Reconciliation of Operating Revenues to Adjusted Revenues, Operating Expenses to Adjusted Operating Expenses and Operating Income (Loss) to Adjusted EBITDA (In millions) Successor Predecessor Combined (Non-GAAP) Predecessor Three Months Ended December 31, 2021 Three Months Ended September 30, 2021 Two Months Ended June 30, 2021 One Month Ended April 30, 2021 Three Months Ended June 30, 2021 Three Months Ended March 31, 2021 Three Months Ended December 31, 2020 HD ULTRA-HARSH & HARSH JACKUPS Operating revenues $ 94.0 $ 102.8 $ 70.9 $ 34.0 $ 104.9 $ 95.5 $ 96.2 Add (subtract): Reimbursable revenues (13.1 ) (11.6 ) (9.1 ) (4.2 ) (13.3 ) (9.7 ) (17.3 ) Amortized revenues (1.7 ) (0.4 ) (0.2 ) (1.1 ) (1.3 ) (3.4 ) (2.5 ) Adjusted revenues $ 79.2 $ 90.8 $ 61.6 $ 28.7 $ 90.3 $ 82.4 $ 76.4 Operating expenses $ 85.0 $ 90.9 $ 59.1 $ 41.9 $ 101.0 $ 97.2 $ 115.2 Add (subtract): Depreciation and amortization (8.9 ) (8.2 ) (5.0 ) (9.0 ) (14.0 ) (28.8 ) (28.3 ) Reimbursable expenses (10.1 ) (8.8 ) (6.8 ) (3.2 ) (10.0 ) (7.6 ) (15.1 ) Support and other costs (4.6 ) (5.1 ) (3.7 ) (2.0 ) (5.7 ) (5.6 ) (9.6 ) Adjusted operating expenses $ 61.4 $ 68.8 $ 43.6 $ 27.7 $ 71.3 $ 55.2 $ 62.2 Operating income (loss) $ 9.0 $ 11.9 $ 11.8 $ (7.9 ) $ 3.9 $ (1.7 ) $ (19.0 ) Add (subtract): Depreciation and amortization, net 7.2 7.8 4.8 7.9 12.7 25.4 25.8 Support and other costs 4.8 5.4 3.6 2.0 5.6 5.6 9.7 Adjusted EBITDA (1) $ 21.0 $ 25.1 $ 20.2 $ 2.0 $ 22.2 $ 29.3 $ 16.5 (1) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. Reconciliation of Operating Revenues to Adjusted Revenues, Operating Expenses to Adjusted Operating Expenses and Operating Income (Loss) to Adjusted EBITDA (In millions) Successor Predecessor Combined (Non-GAAP) Predecessor Three Months Ended December 31, 2021 Three Months Ended September 30, 2021 Two Months Ended June 30, 2021 One Month Ended April 30, 2021 Three Months Ended June 30, 2021 Three Months Ended March 31, 2021 Three Months Ended December 31, 2020 HD & SD MODERN JACKUPS Operating revenues $ 56.2 $ 59.6 $ 40.7 $ 17.0 $ 57.7 $ 50.5 $ 61.2 Add (subtract): Reimbursable revenues (5.1 ) (5.9 ) (3.5 ) (2.3 ) (5.8 ) (4.2 ) (7.8 ) Amortized revenues (0.6 ) (0.4 ) (1.6 ) (0.5 ) (2.1 ) (1.6 ) (1.8 ) Adjusted revenues $ 50.5 $ 53.3 $ 35.6 $ 14.2 $ 49.8 $ 44.7 $ 51.6 Operating expenses $ 54.1 $ 57.9 $ 41.3 $ 27.9 $ 69.2 $ 72.2 $ 83.7 Add (subtract): Depreciation and amortization (4.3 ) (3.6 ) (2.2 ) (8.1 ) (10.3 ) (24.5 ) (25.7 ) Reimbursable expenses (3.2 ) (3.2 ) (2.2 ) (1.2 ) (3.4 ) (1.8 ) (4.8 ) Support and other costs (6.0 ) (6.2 ) (4.1 ) (2.2 ) (6.3 ) (7.1 ) (8.1 ) Adjusted operating expenses $ 40.6 $ 44.9 $ 32.8 $ 16.4 $ 49.2 $ 38.8 $ 45.1 Operating income (loss) $ 2.1 $ 1.7 $ (0.6 ) $ (10.9 ) $ (11.5 ) $ (21.7 ) $ (22.5 ) Add (subtract): Depreciation and amortization, net 3.7 3.2 0.6 7.6 8.2 22.9 23.9 Support and other costs 5.8 6.3 4.0 2.2 6.2 7.1 8.4 Adjusted EBITDA (1) $ 11.6 $ 11.2 $ 4.0 $ (1.1 ) $ 2.9 $ 8.3 $ 9.8 (1) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. Reconciliation of Operating Revenues to Adjusted Revenues, Operating Expenses to Adjusted Operating Expenses and Operating Income (Loss) to Adjusted EBITDA (In millions) Successor Predecessor Combined (Non-GAAP) Predecessor Three Months Ended December 31, 2021 Three Months Ended September 30, 2021 Two Months Ended June 30, 2021 One Month Ended April 30, 2021 Three Months Ended June 30, 2021 Three Months Ended March 31, 2021 Three Months Ended December 31, 2020 SD LEGACY JACKUPS Operating revenues $ 22.1 $ 23.9 $ 16.8 $ 8.8 $ 25.6 $ 26.6 $ 22.0 Add (subtract): Reimbursable revenues (2.6 ) (1.3 ) (1.4 ) (0.5 ) (1.9 ) (1.5 ) (1.9 ) Amortized revenues — — — (0.2 ) (0.2 ) (0.5 ) (0.7 ) Adjusted revenues $ 19.5 $ 22.6 $ 15.4 $ 8.1 $ 23.5 $ 24.6 $ 19.4 Operating expenses $ 12.9 $ 17.9 $ 11.5 $ 6.1 $ 17.6 $ 18.8 $ 20.7 Add (subtract): Depreciation and amortization (1.0 ) (0.9 ) (0.7 ) (1.0 ) (1.7 ) (2.9 ) (3.3 ) Reimbursable expenses (2.1 ) (0.9 ) (1.2 ) (0.4 ) (1.6 ) (1.0 ) (1.7 ) Support and other costs (1.4 ) (1.9 ) (1.7 ) (0.8 ) (2.5 ) (2.8 ) (3.4 ) Adjusted operating expenses $ 8.4 $ 14.2 $ 7.9 $ 3.9 $ 11.8 $ 12.1 $ 12.3 Operating income (loss) $ 9.2 $ 6.1 $ 5.3 $ 2.7 $ 8.0 $ 7.8 $ 1.3 Add (subtract): Depreciation and amortization, net 1.0 0.9 0.7 0.8 1.5 2.4 2.6 Support and other costs 1.6 2.0 1.7 0.8 2.5 2.8 3.4 Adjusted EBITDA (1) $ 11.8 $ 9.0 $ 7.7 $ 4.3 $ 12.0 $ 13.0 $ 7.3 (1) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. View source version on businesswire.com: https://www.businesswire.com/news/home/20220221005443/en/Contacts Investor & Media Contact: Tim Richardson Director - Investor Relations +1-713-979-4619
Strong Operational Performance – 97% Revenue Efficiency in 4Q 2021 and 98% in FY 2021 Contract Backlog Increased to $2.4 Billion from $1.0 Billion at the Beginning of 2021 Approximately $330 Million of Contract Backlog Added Since Reporting 3Q 2021 Results Four Floater Reactivation Projects in Progress for Contracts Beginning in 1H 2022 Operational Leverage to Improving Floater Market
Valaris Limited (NYSE: VAL) ("Valaris" or the "Company") today reported fourth quarter 2021 results. President and Chief Executive Officer Anton Dibowitz said, “We focus every day on delivering safe, reliable and efficient operations to our customers. I would like to thank the Valaris team for continuing to deliver the strong performance that our customers have come to expect from us, achieving revenue efficiency of 97% during the fourth quarter and more than 98% over the course of 2021. We also improved our personal safety performance by 25% as compared to 2020. These accomplishments are particularly impressive considering the challenging working conditions faced by our offshore crews and support teams during the ongoing pandemic.” Dibowitz added, “This strong operational performance has translated into contracting success, increasing our contract backlog to $2.4 billion from $1.0 billion at the beginning of 2021. Since our last quarterly report, we have added approximately $330 million of new backlog, including three-year contract extensions for four of our jackup rigs leased to ARO Drilling as well as floater contracts in the U.S. Gulf of Mexico and offshore Australia.” Dibowitz concluded, “We are in the midst of a transitional period that will extend into the second quarter of this year as we incur reactivation costs to ready three drillships and one semisubmersible for contracts that are expected to commence before the end of the second quarter. We anticipate that financial results will improve significantly as these reactivations are completed. Additionally, we have three uncontracted drillships remaining within our stacked fleet providing operational leverage to the improving floater market. We will be disciplined in exercising our operational leverage and will only return these assets to the active fleet for opportunities that provide meaningful returns.” Fourth Quarter Review Revenues decreased to $306 million in the fourth quarter 2021 from $327 million in the third quarter 2021. Excluding reimbursable items, revenues decreased to $269 million in the fourth quarter from $293 million in the third quarter primarily due to fewer operating days and lower average day rates for the jackup fleet. Contract drilling expense increased to $286 million in the fourth quarter 2021 from $275 million in the third quarter 2021. Excluding reimbursable items, contract drilling expense increased to $264 million in the fourth quarter from $255 million in the third quarter. The sequential quarter increase was primarily due to higher rig reactivation costs, which increased to $37 million in the fourth quarter from $19 million in the third quarter, as we prepare several rigs for contracts that are expected to commence in the first half of 2022. This was partially offset by lower costs resulting from fewer operating days across the fleet in the fourth quarter. Depreciation expense marginally increased to $25 million in the fourth quarter 2021 from $24 million in the third quarter 2021. General and administrative expense decreased to $18 million in the fourth quarter 2021 from $27 million in the third quarter 2021 primarily due to severance costs related to the departure of three senior executives during the third quarter. Other income was $21 million in the fourth quarter 2021 compared to other expense of $3 million in the third quarter 2021. Fourth quarter other income included a $21 million gain on sale of assets related to the sale of jackups VALARIS 22, 37 and 142 compared to a gain on sale of assets of less than $1 million in the third quarter. Tax benefit was $31 million in the fourth quarter 2021 compared to a tax expense of $53 million in the third quarter 2021. The fourth quarter tax provision included $30 million of discrete tax benefit primarily related to a reduction in liabilities for unrecognized tax benefits associated with tax positions taken in prior years and deferred tax benefits associated with Swiss tax reform. The third quarter tax provision included $39 million of discrete tax expense primarily related to changes in liabilities for unrecognized tax benefits associated with tax positions taken in prior years. Adjusted for discrete items, tax benefit of $1 million in the fourth quarter compared to tax expense of $14 million in the third quarter. The decrease in tax expense is primarily due to a reduction in valuation allowances on deferred tax assets. Adjusted EBITDA of $3 million in the fourth quarter 2021 compared to $30 million in the third quarter 2021. Adjusted EBITDAR of $40 million in the fourth quarter 2021 compared to $49 million in the third quarter 2021. Segment Review Floaters Floater revenues decreased to $101 million in the fourth quarter 2021 from $104 million in the third quarter 2021. Excluding reimbursable items, revenues decreased to $89 million in the fourth quarter from $94 million in the third quarter. The sequential quarter decline was primarily due to VALARIS MS-1 starting a short-term contract at a lower day rate during the fourth quarter and fewer operating days for VALARIS DPS-5, which completed a contract during the fourth quarter and is currently undergoing a five-year survey prior to starting a new contract that is expected to commence in the first quarter 2022. This was partially offset by more operating days for VALARIS DS-12, which was idle for a majority of the third quarter. Contract drilling expense increased to $114 million in the fourth quarter 2021 from $92 million in the third quarter 2021. Excluding reimbursable items, contract drilling expense increased to $106 million in the fourth quarter from $84 million in the third quarter. The sequential quarter increase was primarily due to higher rig reactivation costs, which increased to $34 million in the fourth quarter from $1 million in the third quarter, as we prepare drillships VALARIS DS-4, DS-9 and DS-16 as well as semisubmersible VALARIS DPS-1 for new contracts that are expected to commence in the first half of 2022. Approximately $428 million of backlog as of February 21, 2022 is attributable to a contract awarded to drillship VALARIS DS-11 for an eight-well contract for a deepwater project in the U.S. Gulf of Mexico expected to commence in mid-2024. In February 2022, the customer decided not to sanction and therefore withdraw from the project associated with this contract. As of the date hereof, the customer has not terminated the contract, but may do so upon the payment of an early termination fee should the project not receive a final investment decision (FID). The project has not received FID. We are in discussions with the customer and its partner on the project to determine next steps. Jackups Jackup revenues decreased to $172 million in the fourth quarter 2021 from $186 million in the third quarter 2021. Excluding reimbursable items, revenues decreased to $152 million in the fourth quarter from $168 million in the third quarter. The sequential quarter decline was primarily due to idle time between contracts for VALARIS Norway, Viking and 144 as well as a decline in the average day rate for the harsh environment jackup fleet primarily due to VALARIS Norway moving from drilling operations offshore Norway to accommodation mode in the UK North Sea. This was partially offset by higher revenues from VALARIS 76, which returned to operations late in the third quarter following a suspension period. Contract drilling expense decreased to $128 million in the fourth quarter 2021 from $142 million in the third quarter 2021. Excluding reimbursable items, contract drilling expense decreased to $117 million in the fourth quarter from $134 million in the third quarter. The sequential quarter decline was primarily due to lower rig reactivation costs, which decreased to $3 million in the fourth quarter from $18 million in the third quarter mostly related to reactivation costs for VALARIS 249, and lower costs due to fewer operating days across the jackup fleet in the fourth quarter. ARO Drilling Revenues decreased to $105 million in the fourth quarter 2021 from $118 million in the third quarter 2021 primarily due to fewer operating days across the fleet as two leased rigs completed contracts in the third quarter. Contract drilling expense decreased to $89 million in the fourth quarter from $94 million in the third quarter. EBITDA was $11 million in the fourth quarter compared to $18 million in the third quarter. Other Revenues decreased to $33 million in the fourth quarter 2021 from $36 million in the third quarter 2021 due to lower bareboat charter revenues resulting from VALARIS 22 and 37 completing lease contracts with ARO Drilling in the third quarter, and subsequently being retired from the fleet. Contract drilling expense of $15 million in the fourth quarter was in line with the third quarter. EBITDA was $17 million in the fourth quarter compared to $22 million in the third quarter. Fourth Quarter Floaters Jackups ARO Other Reconciling Items Consolidated Total (in millions of $, except %) Q4 2021 Q3 2021 Chg Q4 2021 Q3 2021 Chg Q4 2021 Q3 2021 Chg Q4 2021 Q3 2021 Chg Q4 2021 Q3 2021 Q4 2021 Q3 2021 Chg Revenues 100.5 104.3 (4 ) % 172.3 186.3 (8 ) % 105.4 117.7 (10 ) % 32.7 36.1 (9 ) % (105.4 ) (117.7 ) 305.5 326.7 (6 ) % Operating expenses Contract drilling 113.8 91.7 24 % 128.0 141.8 (10 ) % 88.9 94.4 (6 ) % 15.4 14.5 6 % (60.6 ) (67.8 ) 285.5 274.6 4 % Impairment — — — % — — — — — — % — — — % — — — — — Depreciation 11.7 11.4 3 % 12.1 12.1 — % 17.7 16.8 5 % 1.1 0.9 22 % (17.5 ) (16.8 ) 25.1 24.4 3 % General and admin. — — — % — — — % 5.1 5.4 (6 ) % — — — % 13.2 21.8 18.3 27.2 (33 ) % Other Operating Income — — — % — — — % — — — % — — — % — — — — — % Equity in earnings of ARO — — — % — — — % — — — % — — — % (1.3 ) 2.6 (1.3 ) 2.6 nm Operating income (loss) (25.0 ) 1.2 nm 32.2 32.4 (1 ) % (6.3 ) 1.1 nm 16.2 20.7 (22 ) % (41.8 ) (52.3 ) (24.7 ) 3.1 nm Fresh Start Accounting Valaris emerged from Chapter 11 bankruptcy protection on April 30, 2021 (the "Effective Date"). Upon emergence, Valaris applied fresh start accounting which resulted in Valaris becoming a new reporting entity for accounting and financial reporting. Accordingly, our financial statements and notes after the Effective Date are not comparable to our financial statements and notes prior to that date. As required by GAAP, results for the second quarter must be presented separately for the predecessor period from April 1, 2021, through April 30, 2021 (the "Predecessor" period) and the successor period from May 1, 2021, through June 30, 2021 (the "Successor" period). However, the Company has combined certain results of the Predecessor and Successor periods ("Combined" results) as non-GAAP measures to compare the combined second quarter with other quarters since we believe it provides the most meaningful basis to analyze our results. The Predecessor and Successor results for the second quarter are more fully discussed in our quarterly report on Form 10-Q for the period ended June 30, 2021 filed with the SEC on August 3, 2021. As previously announced, Valaris will hold its fourth quarter 2021 earnings conference call at 9:00 a.m. CST (10:00 a.m. EST and 3:00 p.m. London) on Tuesday, February 22, 2022. An updated investor presentation will be available on the Valaris website after the call. About Valaris Limited Valaris Limited (NYSE: VAL) is the industry leader in offshore drilling services across all water depths and geographies. Operating a high-quality rig fleet of ultra-deepwater drillships, versatile semisubmersibles, and modern shallow-water jackups, Valaris has experience operating in nearly every major offshore basin. Valaris maintains an unwavering commitment to safety, operational excellence, and customer satisfaction, with a focus on technology and innovation. Valaris Limited is a Bermuda exempted company. To learn more, visit the Valaris website at www.valaris.com. Forward-Looking Statements Statements contained in this press release that are not historical facts are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include words or phrases such as "anticipate," "believe," "estimate," "expect," "intend," "likely," "plan," "project," "could," "may," "might," "should," "will" and similar words and specifically include statements regarding expected financial performance; expected utilization, day rates, revenues, operating expenses, rig commitments and availability, cash flow, contract status, terms and duration, contract backlog, capital expenditures, insurance, financing and funding; the effect, impact, potential duration and other implications of the ongoing COVID-19 pandemic; impact of our emergence from bankruptcy; the offshore drilling market, including supply and demand, customer drilling programs, stacking of rigs, effects of new rigs on the market and effects of declines in commodity prices; expected work commitments, awards and contracts; effective tax rates; letters of intent; scheduled delivery dates for rigs; performance of our joint venture with Saudi Aramco; the timing of delivery, mobilization, contract commencement, availability, relocation or other movement of rigs; future rig reactivations; expected divestitures of assets; general market, business and industry conditions, trends and outlook; future operations; increasing regulatory complexity; the outcome of tax disputes; assessments and settlements; and expense management. The forward-looking statements contained in this press release are subject to numerous risks, uncertainties and assumptions that may cause actual results to vary materially from those indicated, including the COVID-19 outbreak and global pandemic and the related public health measures implemented by governments worldwide, which may, among other things, impact our ability to staff rigs and rotate crews; cancellation, suspension, renegotiation or termination of drilling contracts and programs, including drilling contracts which grant the customer termination rights if final investment decision (FID) is not received with respect to projects for which the drilling rig is contracted; potential additional asset impairments; failure to satisfy our debt obligations; our ability to obtain financing, service our debt, fund capital expenditures and pursue other business opportunities; adequacy of sources of liquidity for us and our customers; the effects of our emergence from bankruptcy on the Company's business, relationships, comparability of our financial results and ability to access financing sources; actions by regulatory authorities, or other third parties; actions by our security holders; commodity price fluctuations and volatility, customer demand, new rig supply, downtime and other risks associated with offshore rig operations; severe weather or hurricanes; changes in worldwide rig supply and demand, competition and technology; consumer preferences for alternative fuels; increased scrutiny of our Environmental, Social and Governance ("ESG") practices and reporting responsibilities; changes in customer strategy; future levels of offshore drilling activity; governmental action, civil unrest and political and economic uncertainties; terrorism, piracy and military action; risks inherent to shipyard rig reactivation, upgrade, repair, maintenance or enhancement; our ability to enter into, and the terms of, future drilling contracts; suitability of rigs for future contracts; the cancellation of letters of intent or letters of award or any failure to execute definitive contracts following announcements of letters of intent, letters of award or other expected work commitments; the outcome of litigation, legal proceedings, investigations or other claims or contract disputes; governmental regulatory, legislative and permitting requirements affecting drilling operations; our ability to attract and retain skilled personnel on commercially reasonable terms; environmental or other liabilities, risks or losses; debt restrictions that may limit our liquidity and flexibility; and cybersecurity risks and threats. In addition to the numerous factors described above, you should also carefully read and consider "Item 1A. Risk Factors" in Part I and "Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations" in Part II of our most recent annual report on Form 10-K, as updated in our subsequent quarterly reports on Form 10-Q, which are available on the SEC’s website at www.sec.gov or on the Investor Relations section of our website at www.valaris.com. Each forward-looking statement speaks only as of the date of the particular statement, and we undertake no obligation to update or revise any forward-looking statements, except as required by law. VALARIS LIMITED AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (In millions, except per share amounts) Three Months Ended Successor Combined (Non-GAAP) (1) Predecessor December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 OPERATING REVENUES $ 305.5 $ 326.7 $ 293.1 $ 307.1 $ 296.5 OPERATING EXPENSES Contract drilling (exclusive of depreciation) 285.5 274.6 258.8 253.6 307.8 Loss on impairment — — — 756.5 — Depreciation 25.1 24.4 54.1 122.1 122.4 General and administrative 18.3 27.2 19.1 24.3 26.5 Total operating expenses 328.9 326.2 332.0 1,156.5 456.7 EQUITY IN EARNINGS (LOSSES) OF ARO (1.3 ) 2.6 6.0 1.9 (0.2 ) OPERATING INCOME (LOSS) (24.7 ) 3.1 (32.9 ) (847.5 ) (160.4 ) OTHER INCOME (EXPENSE) Interest income 11.0 9.7 8.8 2.6 4.5 Interest expense, net (Unrecognized contractual interest expense for debt subject to compromise was $32.6 million, $100.3 million and $94.8 million for the three months ended June 30, 2021, March 31, 2021 and December 31, 2020, respectively) (11.7 ) (11.3 ) (9.1 ) (1.3 ) (1.4 ) Reorganization items, net (4.9 ) (6.5 ) (3,536.5 ) (52.2 ) (30.1 ) Other, net 27.0 5.5 9.0 22.5 4.8 21.4 (2.6 ) (3,527.8 ) (28.4 ) (22.2 ) INCOME (LOSS) BEFORE INCOME TAXES (3.3 ) 0.5 (3,560.7 ) (875.9 ) (182.6 ) PROVISION (BENEFIT) FOR INCOME TAXES (31.0 ) 53.3 (0.4 ) 31.7 (113.5 ) NET INCOME (LOSS) 27.7 (52.8 ) (3,560.3 ) (907.6 ) (69.1 ) NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS — (1.7 ) (2.9 ) (2.4 ) (1.8 ) NET INCOME (LOSS) ATTRIBUTABLE TO VALARIS $ 27.7 $ (54.5 ) $ (3,563.2 ) $ (910.0 ) $ (70.9 ) INCOME (LOSS) PER SHARE - BASIC AND DILUTED $ 0.37 $ (0.73 ) n/m $ (4.56 ) $ (0.36 ) WEIGHTED-AVERAGE SHARES OUTSTANDING - BASIC AND DILUTED 75.0 75.0 n/m 199.6 199.5 (1) Represents the combined results of operations for the two months ended June 30, 2021 (Successor) and the one month ended April 30, 2021 (Predecessor). VALARIS LIMITED AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (In millions) Successor Predecessor December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 ASSETS CURRENT ASSETS Cash and cash equivalents $ 608.7 $ 620.8 $ 608.8 $ 291.7 $ 325.8 Restricted cash 35.9 33.9 53.1 17.1 11.4 Accounts receivable, net 444.2 455.8 436.1 449.8 449.2 Other current assets 117.8 117.0 119.7 366.4 386.5 Total current assets $ 1,206.6 $ 1,227.5 $ 1,217.7 $ 1,125.0 $ 1,172.9 PROPERTY AND EQUIPMENT, NET 890.9 892.3 897.8 10,083.9 10,960.5 LONG-TERM NOTES RECEIVABLE FROM ARO 249.1 241.3 234.3 442.7 442.7 INVESTMENT IN ARO 86.6 87.9 85.4 122.8 120.9 OTHER ASSETS 176.0 153.5 166.5 172.5 176.2 $ 2,609.2 $ 2,602.5 $ 2,601.7 $ 11,946.9 $ 12,873.2 LIABILITIES AND SHAREHOLDERS' EQUITY CURRENT LIABILITIES Accounts payable - trade $ 225.8 $ 203.0 183.9 $ 176.8 $ 176.4 Accrued liabilities and other 196.2 223.8 212.7 290.6 250.4 Total current liabilities $ 422.0 $ 426.8 $ 396.6 $ 467.4 $ 426.8 LONG-TERM DEBT 545.3 545.1 544.8 — — OTHER LIABILITIES 581.1 591.3 569.8 704.6 762.4 TOTAL LIABILITIES NOT SUBJECT TO COMPROMISE 1,548.4 1,563.2 1,511.2 1,172.0 1,189.2 LIABILITIES SUBJECT TO COMPROMISE — — — 7,313.7 7,313.7 TOTAL EQUITY 1,060.8 1,039.3 1,090.5 3,461.2 4,370.3 $ 2,609.2 $ 2,602.5 $ 2,601.7 $ 11,946.9 $ 12,873.2 VALARIS LIMITED AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (In millions) Successor Predecessor Combined (Non-GAAP) Predecessor Eight Months Ended December 31, 2021 Four Months Ended April 30, 2021 Year Ended December 31, 2021 Year Ended December 31, 2020 OPERATING ACTIVITIES Net loss $ (29.2 ) $ (4,463.8 ) $ (4,493.0 ) $ (4,857.6 ) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation expense 66.1 159.6 225.7 540.8 Deferred income tax expense (benefit) (21.3 ) (18.2 ) (39.5 ) (105.7 ) (Gain) loss on asset disposals (21.2 ) (6.0 ) (27.2 ) (11.8 ) Accretion of discount on shareholders note (20.8 ) — (20.8 ) — Net periodic pension and retiree medical income (8.7 ) (5.4 ) (14.1 ) (14.6 ) Equity in losses (earnings) of ARO (6.1 ) (3.1 ) (9.2 ) 7.8 Share-based compensation expense 4.3 4.8 9.1 21.4 Amortization, net 2.3 (4.8 ) (2.5 ) 6.2 Debt discounts and other 0.5 — 0.5 36.8 Loss on Impairment — 756.5 756.5 3,646.2 Adjustment to (gain on) bargain purchase — — — 6.3 Gain on debt extinguishment — — — (3.1 ) Debtor in Possession financing fees and payments on Backstop Agreement — — — 40.0 Non-cash reorganization items, net — 3,487.3 3,487.3 436.4 Other 0.3 7.3 7.6 33.3 Changes in operating assets and liabilities, net of acquisition 10.3 68.5 78.8 (22.0 ) Contributions to pension plans and other post retirement benefits (2.7 ) (22.5 ) (25.2 ) (12.1 ) Net cash used in operating activities $ (26.2 ) $ (39.8 ) $ (66.0 ) $ (251.7 ) INVESTING ACTIVITIES Additions to property and equipment $ (50.2 ) $ (8.7 ) $ (58.9 ) $ (93.8 ) Net proceeds from disposition of assets 25.1 30.1 55.2 51.8 Net cash provided by (used in) investing activities $ (25.1 ) $ 21.4 $ (3.7 ) $ (42.0 ) FINANCING ACTIVITIES Issuance of First lien notes $ — $ 520.0 $ 520.0 $ — Payments to Predecessor Creditors — (129.9 ) (129.9 ) — Reduction of long-term borrowings — — — (9.7 ) Borrowings on credit facility — — — 596.0 Repayments of credit facility borrowings — — — (15.0 ) Debtor in Possession financing fees and payments on Backstop Agreement — — — (40.0 ) Purchase of noncontrolling interest — — — (7.2 ) Other — (1.4 ) (1.4 ) (1.9 ) Net cash provided by (used in) financing activities $ — $ 388.7 $ 388.7 $ 522.2 Effect of exchange rate changes on cash and cash equivalents $ (0.1 ) $ (0.1 ) $ (0.2 ) $ 0.1 INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH $ (51.4 ) $ 370.2 $ 318.8 $ 228.6 CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF YEAR 696.0 325.8 325.8 97.2 CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, END OF YEAR $ 644.6 $ 696.0 $ 644.6 $ 325.8 VALARIS LIMITED AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (In millions) Three Months Ended Successor Combined (Non-GAAP) (1) Predecessor December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 OPERATING ACTIVITIES Net loss $ 27.7 $ (52.8 ) $ (3,560.3 ) $ (907.6 ) $ (69.1 ) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation expense 25.1 24.4 54.1 122.1 122.4 (Gain) loss on asset disposals (21.0 ) (0.3 ) (4.5 ) (1.4 ) (3.1 ) Accretion of discount on shareholder note (7.9 ) (6.9 ) (6.0 ) — — Amortization, net (0.5 ) 3.1 (0.5 ) (4.6 ) (8.2 ) Equity in losses (earnings) of ARO 1.3 (2.6 ) (6.0 ) (1.9 ) 0.2 Share-based compensation expense 2.7 1.6 1.0 3.8 3.6 Net periodic pension and retiree medical income (2.6 ) (3.7 ) (3.8 ) (4.0 ) (7.5 ) Deferred income tax expense (benefit) (22.5 ) 0.1 (18.0 ) 0.9 (2.1 ) Debt discounts and other 0.2 (0.1 ) 0.4 — — Debtor in Possession financing fees and payments on Backstop Agreement — — — — (3.8 ) Loss on impairment — — — 756.5 — Non-cash reorganization items, net — — 3,487.3 — (11.5 ) Other 0.3 0.2 1.3 5.8 15.1 Changes in operating assets and liabilities (9.0 ) 45.0 21.9 20.9 109.8 Contributions to pension plans and other post-retirement benefits (1.0 ) (1.1 ) (0.9 ) (22.2 ) (1.1 ) Net cash provided by (used in) operating activities $ (7.2 ) $ 6.9 $ (34.0 ) $ (31.7 ) $ 144.7 INVESTING ACTIVITIES Additions to property and equipment $ (26.5 ) $ (15.6 ) $ (10.8 ) $ (6.0 ) $ (10.9 ) Net proceeds from disposition of assets 23.6 1.3 26.6 3.7 7.6 Net cash provided by (used in) investing activities $ (2.9 ) $ (14.3 ) $ 15.8 $ (2.3 ) $ (3.3 ) FINANCING ACTIVITIES Issuance of first lien notes $ — $ — $ 520.0 $ — $ — Payments to Predecessor creditors — — (129.9 ) — — Debtor in Possession financing fees and payments on Backstop Agreement — — — — 3.8 Other — — (1.4 ) — — Net cash provided by (used in) financing activities $ — $ — $ 388.7 $ — $ 3.8 Effect of exchange rate changes on cash and cash equivalents $ — $ 0.2 $ (0.3 ) $ (0.1 ) $ 0.2 INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH $ (10.1 ) $ (7.2 ) $ 370.2 $ (34.1 ) $ 145.4 CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF PERIOD 654.7 661.9 291.7 325.8 180.4 CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD $ 644.6 $ 654.7 $ 661.9 $ 291.7 $ 325.8 (1) Represents the combined results of operations for the two-months ended June 30, 2021 (Successor) and the one-month ended April 30, 2021 (Predecessor). VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS (In millions) Three Months Ended Successor Combined (Non-GAAP) Predecessor December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 REVENUES Floaters Drillships $ 73.5 $ 67.5 $ 42.6 $ 81.0 $ 93.8 Semisubmersibles 27.0 36.8 25.5 16.3 11.7 $ 100.5 $ 104.3 $ 68.1 $ 97.3 $ 105.5 Jackups (1) HD Ultra-Harsh & Harsh Environment $ 94.0 $ 102.8 $ 104.9 $ 95.5 $ 96.2 HD & SD Modern 56.2 59.6 57.7 50.5 61.1 SD Legacy 22.1 23.9 25.7 26.6 22.1 $ 172.3 $ 186.3 $ 188.3 $ 172.6 $ 179.4 Total $ 272.8 $ 290.6 $ 256.4 $ 269.9 $ 284.9 Other Leased and Managed Rigs $ 32.7 $ 36.1 $ 36.7 $ 37.2 $ 11.6 Valaris Total $ 305.5 $ 326.7 $ 293.1 $ 307.1 $ 296.5 ARO ARO Total $ 105.4 $ 117.7 $ 124.8 $ 122.7 $ 117.5 Valaris 50% Share (unconsolidated) 52.7 58.9 62.4 61.4 58.8 Adjusted Total (2) $ 358.2 $ 385.6 $ 355.5 $ 368.5 $ 355.3 (1) HD = Heavy Duty; SD = Standard Duty. Heavy duty jackups are well-suited for operations in tropical revolving storm areas. (2) Adjusted total is Valaris consolidated total plus Valaris 50% share of ARO (unconsolidated). VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS (In millions) Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 ADJUSTED EBITDAR (1) Active Fleet (1) (2) $ 79.6 $ 93.0 $ 82.1 $ 88.8 $ 59.1 Leased and Managed Rigs (1) 17.4 22.2 22.9 22.7 24.0 $ 97.0 $ 115.2 $ 105.0 $ 111.5 $ 83.1 Stacked Fleet (1) (3) (11.0 ) (12.5 ) (17.1 ) (17.7 ) (31.5 ) $ 86.0 $ 102.7 $ 87.9 $ 93.8 $ 51.6 Support costs General and administrative expense $ 18.3 $ 27.2 $ 19.1 $ 24.3 $ 26.3 Onshore support costs 28.0 27.1 29.1 32.2 35.6 $ 46.3 $ 54.3 $ 48.2 $ 56.5 $ 61.9 Add: Merger transaction and integration cost included in contract drilling expense 0.2 0.9 0.9 1.9 2.1 Valaris Total $ 39.9 $ 49.3 $ 40.6 $ 39.2 $ (8.2 ) ARO ARO Total $ 11.4 $ 17.9 $ 27.8 $ 33.4 $ 46.1 Valaris 50% Share (unconsolidated) 5.7 9.0 13.9 16.7 23.1 Adjusted Total (4) $ 45.6 $ 58.3 $ 54.5 $ 55.9 $ 14.9 Reactivation costs (5) $ 37.1 $ 19.4 $ 24.0 $ 11.1 $ 1.6 (1) Adjusted EBITDAR is earnings before interest, tax, depreciation, amortization and reactivation costs. Adjusted EBITDAR for active fleet, leased and managed rigs and stacked fleet also excludes onshore support costs and general and administrative expense. (2) Active fleet represents rigs that are not preservation stacked, including rigs that are in the process of being reactivated. (3) Stacked fleet represents the combined total of all preservation and stacking costs. (4) Adjusted total is Valaris consolidated total plus Valaris 50% share of ARO (unconsolidated). (5) Reactivation costs, all of which are attributed to the active fleet, are excluded from adjusted EBITDAR. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS (In millions) Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 ADJUSTED EBITDAR (1) Floaters Drillships (1) $ 17.7 $ 8.9 $ (2.5 ) $ 16.1 $ 5.1 Semisubmersibles (1) 3.2 8.3 6.5 (1.0 ) (11.5 ) $ 20.9 $ 17.2 $ 4.0 $ 15.1 $ (6.4 ) Jackups HD Ultra-Harsh & Harsh (1) $ 24.3 $ 38.7 $ 42.3 $ 31.0 $ 16.6 HD & SD - Modern (1) 11.6 15.6 6.7 12.0 10.1 SD - Legacy (1) 11.8 9.0 12.0 13.0 7.3 $ 47.7 $ 63.3 $ 61.0 $ 56.0 $ 34.0 Total $ 68.6 $ 80.5 $ 65.0 $ 71.1 $ 27.6 Other Leased and Managed Rigs (1) $ 17.4 $ 22.2 $ 22.9 $ 22.7 $ 24.0 Total $ 86.0 $ 102.7 $ 87.9 $ 93.8 $ 51.6 Support costs General and administrative expense $ 18.3 $ 27.2 $ 19.1 $ 24.3 $ 26.3 Onshore support costs 28.0 27.1 29.1 32.2 35.6 $ 46.3 $ 54.3 $ 48.2 $ 56.5 $ 61.9 Add: Merger transaction and integration cost included in contract drilling expense 0.2 0.9 0.9 1.9 2.1 Valaris Total $ 39.9 $ 49.3 $ 40.6 $ 39.2 $ (8.2 ) ARO ARO Total $ 11.4 $ 17.9 $ 27.8 $ 33.4 $ 46.1 Valaris 50% Share (unconsolidated) 5.7 9.0 13.9 16.7 23.1 Adjusted Total (2) $ 45.6 $ 58.3 $ 54.5 $ 55.9 $ 14.9 (1) Adjusted EBITDAR is earnings before interest, tax, depreciation, amortization and reactivation costs. Adjusted EBITDAR for asset category also excludes onshore support costs and general and administrative expense. (2) Adjusted total is Valaris consolidated total plus Valaris 50% share of ARO (unconsolidated). VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS (In millions) Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 ADJUSTED EBITDA (1) Floaters Drillships (1) $ (6.6 ) $ 8.6 $ (2.5 ) $ 16.1 $ 5.1 Semisubmersibles (1) (6.3 ) 7.2 6.4 (6.7 ) (12.7 ) $ (12.9 ) $ 15.8 $ 3.9 $ 9.4 $ (7.6 ) Jackups HD Ultra-Harsh & Harsh (1) $ 21.0 $ 25.1 $ 22.2 $ 29.3 $ 16.5 HD & SD - Modern (1) 11.6 11.2 2.9 8.3 9.8 SD - Legacy (1) 11.8 9.0 12.0 13.0 7.3 $ 44.4 $ 45.3 $ 37.1 $ 50.6 $ 33.6 Total $ 31.5 $ 61.1 $ 41.0 $ 60.0 $ 26.0 Other Leased and Managed Rigs (1) $ 17.3 $ 22.1 $ 22.9 $ 22.7 $ 24.0 Total $ 48.8 $ 83.2 $ 63.9 $ 82.7 $ 50.0 Support costs General and administrative expense $ 18.3 $ 27.2 $ 19.1 $ 24.3 $ 26.3 Onshore support costs 28.0 27.1 29.1 32.2 35.6 $ 46.3 $ 54.3 $ 48.2 $ 56.5 $ 61.9 Add: Merger transaction and integration cost included in contract drilling expense 0.2 0.9 0.9 1.9 2.1 Valaris Total $ 2.7 $ 29.8 $ 16.6 $ 28.1 $ (9.8 ) ARO ARO Total $ 11.4 $ 17.9 $ 27.8 $ 33.4 $ 46.1 Valaris 50% Share (unconsolidated) 5.7 9.0 13.9 16.7 23.1 Adjusted Total (2) $ 8.4 $ 38.8 $ 30.5 $ 44.8 $ 13.3 (1) Adjusted EBITDA is earnings before interest, tax, depreciation and amortization. Adjusted EBITDA for asset category also excludes onshore support costs and general and administrative expense. (2) Adjusted total is Valaris consolidated total plus Valaris 50% share of ARO (unconsolidated). VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS (In millions) As of February 21, 2022 October 27, 2021 August 2, 2021 March 31, 2021 December 31, 2020 CONTRACT BACKLOG (1) Floaters Drillships (2) $ 1,280.4 $ 1,338.6 $ 1,102.2 $ 117.6 $ 90.0 Semisubmersibles 384.9 277.9 294.0 171.4 73.7 $ 1,665.3 $ 1,616.5 $ 1,396.2 $ 289.0 $ 163.7 Jackups HD Ultra-Harsh & Harsh 309.7 307.6 364.4 403.8 358.7 HD & SD - Modern 252.1 274.5 299.9 180.6 211.8 SD - Legacy 81.2 85.5 102.9 134.4 167.1 $ 643.0 $ 667.6 $ 767.2 $ 718.8 $ 737.6 Total $ 2,308.3 $ 2,284.1 $ 2,163.4 $ 1,007.8 $ 901.3 Other (3) Leased and Managed Rigs $ 135.6 $ 33.9 $ 60.3 $ 90.8 $ 140.1 Valaris Total $ 2,443.9 $ 2,318.0 $ 2,223.7 $ 1,098.6 $ 1,041.4 ARO Owned Rigs $ 1,040.9 $ 757.4 $ 818.7 $ 869.5 $ 84.2 Leased Rigs 460.2 88.7 134.5 192.2 263.3 ARO Total $ 1,501.1 $ 846.1 $ 953.2 $ 1,061.7 $ 347.5 Valaris 50% Share of ARO Owned Rigs 520.5 378.7 409.4 434.8 42.1 Adjusted Total (4) $ 2,964.4 $ 2,696.7 $ 2,633.1 $ 1,533.4 $ 1,083.5 (1) Our contract drilling backlog reflects commitments, represented by signed drilling contracts, and is calculated by multiplying the contracted day rate by the contract period. Contract drilling backlog includes drilling contracts subject to final investment decision (FID) and drilling contracts which grant the customer termination rights if FID is not received with respect to projects for which the drilling rig is contracted. The contracted day rate excludes certain types of lump sum fees for rig mobilization, demobilization, contract preparation, as well as customer reimbursables and bonus opportunities. (2) Approximately $428 million of backlog as of February 21, 2022, is attributable to a contract awarded to drillship VALARIS DS-11 that is expected to commence in mid-2024. In February 2022, the customer decided not to sanction and therefore withdraw from the project. As of the date hereof, the customer has not terminated the contract, but it may do so upon the payment of an early termination fee should the project not receive a final investment decision (FID). The project has not received FID. Valaris is in discussions with the customer and its partner on the project to determine next steps. (3) Leased rigs and managed rigs included in Other reporting segment. (4) Adjusted total is Valaris consolidated total plus Valaris 50% share of ARO owned rigs. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 AVERAGE DAY RATES (1) Floaters Drillships $ 196,000 $ 189,000 $ 212,000 $ 208,000 $ 214,000 Semisubmersibles 171,000 191,000 178,000 164,000 160,000 $ 189,000 $ 190,000 $ 197,000 $ 198,000 $ 206,000 Jackups HD Ultra-Harsh & Harsh $ 110,000 $ 124,000 $ 141,000 $ 140,000 $ 120,000 HD & SD Modern 76,000 77,000 73,000 70,000 74,000 SD Legacy 73,000 74,000 72,000 70,000 55,000 $ 90,000 $ 96,000 $ 99,000 $ 95,000 $ 86,000 Total $ 111,000 $ 115,000 $ 114,000 $ 116,000 $ 110,000 Other Leased and Managed Rigs $ 33,000 $ 31,000 $ 31,000 $ 32,000 $ 6,000 Valaris Total $ 89,000 $ 90,000 $ 87,000 $ 89,000 $ 76,000 ARO Owned Rigs $ 101,000 $ 99,000 $ 99,000 $ 98,000 $ 116,000 Leased Rigs (2) 94,000 92,000 93,000 89,000 99,000 ARO Total $ 97,000 $ 95,000 $ 96,000 $ 93,000 $ 109,000 (1) Average day rates are derived by dividing contract drilling revenues, adjusted to exclude certain types of non-recurring reimbursable revenues, lump-sum revenues, revenues earned during suspension periods and revenues attributable to amortization of drilling contract intangibles, by the aggregate number of contract days, adjusted to exclude contract days associated with certain suspension periods, mobilizations, demobilizations and shipyard contracts. (2) All ARO leased rigs are leased from Valaris and also included in Valaris leased and managed rigs average day rates. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 UTILIZATION - TOTAL FLEET (1) Floaters Drillships 27 % 24 % 18 % 33 % 34 % Semisubmersibles 30 % 39 % 30 % 20 % 11 % 28 % 28 % 22 % 29 % 26 % Jackups HD Ultra-Harsh & Harsh 73 % 72 % 58 % 50 % 44 % HD & SD Modern 42 % 43 % 43 % 40 % 37 % SD Legacy 66 % 74 % 93 % 100 % 100 % 55 % 57 % 54 % 50 % 46 % Total 46 % 47 % 44 % 44 % 40 % Other Leased and Managed Rigs 100 % 100 % 100 % 100 % 100 % Valaris Total 54 % 56 % 54 % 54 % 50 % Pro Forma Jackups (2) 62 % 62 % 63 % 60 % 56 % ARO Owned Rigs 80 % 85 % 96 % 97 % 93 % Leased Rigs (3) 89 % 86 % 83 % 85 % 53 % ARO Total 84 % 86 % 89 % 90 % 70 % (1) Rig utilization is derived by dividing the number of operating days by the number of available days in the period for the total fleet. (2) Includes all Valaris jackups including those leased to ARO Drilling. (3) All ARO leased rigs are leased from Valaris and also included in Valaris leased and managed rigs utilization. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 UTILIZATION - ACTIVE FLEET (1) (2) Floaters Drillships 57 % 79 % 51 % 91 % 96 % Semisubmersibles 51 % 64 % 50 % 33 % 20 % 55 % 73 % 51 % 66 % 63 % Jackups HD Ultra-Harsh & Harsh 80 % 84 % 82 % 92 % 67 % HD & SD Modern 76 % 75 % 74 % 84 % 68 % SD Legacy 84 % 87 % 93 % 100 % 100 % 79 % 80 % 80 % 90 % 73 % Total 72 % 79 % 74 % 84 % 71 % Other Leased and Managed Rigs 100 % 100 % 100 % 100 % 100 % Valaris Total 78 % 84 % 81 % 89 % 78 % Pro Forma Jackups (3) 81 % 82 % 86 % 93 % 80 % ARO Owned Rigs 80 % 85 % 96 % 97 % 93 % Leased Rigs (4) 89 % 86 % 83 % 85 % 53 % ARO Total 84 % 86 % 89 % 90 % 70 % (1) Rig utilization is derived by dividing the number of operating days by the number of available days in the period for the active fleet. (2) Active fleet represents rigs that are not preservation stacked, including rigs that are in the process of being reactivated. (3) Includes all Valaris jackups including those leased to ARO Drilling. (4) All ARO leased rigs are leased from Valaris and also included in Valaris leased and managed rigs utilization. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 REVENUE EFFICIENCY (1) Floaters Drillships 91.5 % 97.6 % 100.0 % 95.7 % 97.1 % Semisubmersibles 97.7 % 96.7 % 100.0 % 100.0 % 100.0 % 93.0 % 97.3 % 100.0 % 98.2 % 98.8 % Jackups HD Ultra-Harsh & Harsh 99.1 % 99.5 % 100.0 % 95.1 % 95.7 % HD & SD Modern 97.9 % 100.0 % 99.8 % 99.7 % 99.8 % SD Legacy 100.0 % 99.0 % 96.9 % 100.0 % 100.0 % 98.8 % 99.6 % 99.0 % 99.3 % 99.1 % Valaris Total 96.6 % 98.8 % 99.3 % 98.9 % 99.0 % ARO Owned Rigs 96.3 % 98.1 % 94.0 % 99.7 % 99.8 % Leased Rigs 91.3 % 96.9 % 92.6 % 96.0 % 94.5 % ARO Total 93.7 % 97.4 % 93.3 % 97.9 % 97.8 % (1) Revenue efficiency is day rate revenue earned as a percentage of maximum potential day rate revenue. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS As of NUMBER OF RIGS December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 Active Fleet (1) Floaters Drillships 7 4 4 4 4 Semisubmersibles 3 3 3 3 3 10 7 7 7 7 Jackups HD Ultra-Harsh & Harsh 10 10 10 9 9 HD & SD Modern 11 11 11 11 11 SD Legacy 3 3 4 4 4 24 24 25 24 24 Total Active Fleet 34 31 32 31 31 Stacked Fleet Floaters Drillships (2) 4 7 7 7 7 Semisubmersibles 2 2 2 2 2 6 9 9 9 9 Jackups HD Ultra-Harsh & Harsh 1 1 2 4 4 HD & SD Modern 7 7 8 8 8 SD Legacy 1 1 — — — 9 9 10 12 12 Total Stacked Fleet 15 18 19 21 21 Leased Rigs (3) Jackups HD Ultra-Harsh & Harsh 1 1 1 1 1 HD & SD Modern 5 5 5 5 5 SD Legacy 1 2 3 3 3 Total Leased Rigs 7 8 9 9 9 Valaris Total 56 57 60 61 61 Managed Rigs (3) 2 2 2 2 2 ARO (4) Owned Rigs 7 7 7 7 7 Leased Rigs 7 8 9 9 9 ARO Total 14 15 16 16 16 (1) Active fleet represents rigs that are not preservation stacked, including rigs that are in the process of being reactivated. (2) Excludes VALARIS DS-13 and VALARIS DS-14, which Valaris has the option to purchase through year-end 2023. Prior periods have been revised to conform with the current treatment. (3) Leased rigs and managed rigs included in Other reporting segment. (4) Valaris has a 50% ownership interest in ARO. Rig count for ARO owned rigs excludes two newbuild rigs. The first rig is expected to be delivered in the fourth quarter 2022 and the second rig is expected either late in the fourth quarter 2022 or early in the first quarter 2023. All ARO leased rigs are leased from Valaris and also included in Valaris leased rig count. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 AVAILABLE DAYS - TOTAL FLEET (1) Floaters Drillships 1,196 1,196 1,001 990 1,043 Semisubmersibles 460 460 455 450 521 1,656 1,656 1,456 1,440 1,564 Jackups HD Ultra-Harsh & Harsh 1,012 1,074 1,153 1,170 1,328 HD & SD Modern 1,668 1,748 1,729 1,710 1,810 SD Legacy 420 398 364 360 368 3,100 3,220 3,246 3,240 3,506 Total 4,756 4,876 4,702 4,680 5,070 Other Leased and Managed Rigs 828 982 1,001 990 1,012 Valaris Total 5,584 5,858 5,703 5,670 6,082 ARO Owned Rigs 644 644 637 630 644 Leased Rigs (2) 644 798 819 810 828 ARO Total 1,288 1,442 1,456 1,440 1,472 (1) Represents the maximum number of days available in the period for the total fleet, calculated by multiplying the number of rigs in each asset category by the number of days in the period, irrespective of asset status. (2) All ARO leased rigs are leased from Valaris and also included in Valaris leased and managed rigs available days. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 AVAILABLE DAYS - ACTIVE FLEET (1) (2) Floaters Drillships 567 368 364 360 368 Semisubmersibles 276 276 273 270 276 843 644 637 630 644 Jackups HD Ultra-Harsh & Harsh 920 920 819 630 867 HD & SD Modern 932 1,012 1,001 810 982 SD Legacy 328 337 364 360 368 2,180 2,269 2,184 1,800 2,217 Total 3,023 2,913 2,821 2,430 2,861 Other Leased and Managed Rigs 828 982 1,001 990 1,012 Valaris Total 3,851 3,895 3,822 3,420 3,873 ARO Owned Rigs 644 644 637 630 644 Leased Rigs (2) 644 798 819 810 828 ARO Total 1,288 1,442 1,456 1,440 1,472 (1) Represents the maximum number of days available in the period for the active fleet, calculated by multiplying the number of rigs in each asset category by the number of days in the period, for active rigs only. Active rigs are defined as rigs that are not preservation stacked. (2) Active fleet represents rigs that are not preservation stacked, including rigs that are in the process of being reactivated. (3) All ARO leased rigs are leased from Valaris and also included in Valaris leased and managed rigs available days. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 OPERATING DAYS (1) Floaters Drillships 322 290 185 329 352 Semisubmersibles 140 177 137 90 56 462 467 322 419 408 Jackups HD Ultra-Harsh & Harsh 734 770 674 582 579 HD & SD Modern 706 759 742 683 669 SD Legacy 276 294 339 360 367 1,716 1,823 1,755 1,625 1,615 Total 2,178 2,290 2,077 2,044 2,023 Other Leased and Managed Rigs 828 982 1,001 990 1,012 Valaris Total 3,006 3,272 3,078 3,034 3,035 ARO Owned Rigs 513 549 609 609 599 Leased Rigs (2) 570 687 684 687 437 ARO Total 1,083 1,236 1,293 1,296 1,036 (1) Represents the total number of days under contract in the period. Days under contract equals the total number of days that rigs have earned and recognized day rate revenue, including days associated with early contract terminations, compensated downtime and mobilizations. When revenue is deferred and amortized over a future period, for example when we receive fees while mobilizing to commence a new contract or while being upgraded in a shipyard, the related days are excluded from days under contract. (2) All ARO leased rigs are leased from Valaris and also included in Valaris leased and managed rigs operating days. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS ($ in millions, except average day rate) Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 DRILLSHIPS Adjusted revenues (1) $ 61.6 $ 54.6 $ 38.4 $ 66.4 $ 71.1 Adjusted operating expense (2) 69.2 46.8 41.6 52.8 62.0 Rig operating margin (7.6 ) 7.8 (3.2 ) 13.6 9.1 Rig operating margin % (12 ) % 14 % (8 ) % 20 % 13 % Other operating expenses Depreciation 10.8 10.5 21.4 43.0 42.8 Loss on impairment — — — — — $ 10.8 $ 10.5 $ 21.4 $ 43.0 $ 42.8 Other operating income (expense) (3) (9.7 ) (8.2 ) (8.7 ) (3.7 ) (6.9 ) Operating income (loss) $ (28.1 ) $ (10.9 ) $ (33.3 ) $ (33.1 ) $ (40.6 ) Adjusted EBITDA (4) $ (6.6 ) $ 8.6 $ (2.5 ) $ 16.1 $ 5.1 Reactivation costs (5) 24.3 0.3 — — — Adjusted EBITDAR $ 17.7 $ 8.9 $ (2.5 ) $ 16.1 $ 5.1 Preservation and stacking costs (5) $ 7.6 $ 8.3 $ 8.9 $ 11.3 $ 16.3 Number of Rigs (at quarter end) Total Fleet 11 11 11 11 11 Active Fleet 7 4 4 4 4 Operating Days 322 290 185 329 352 Utilization - Active Fleet 57 % 79 % 51 % 91 % 96 % Average Day Rate $ 196,000 $ 189,000 $ 212,000 $ 208,000 $ 214,000 (1) Revenues exclusive of amortization and reimbursable items. (2) Operating expense exclusive of depreciation, amortization, reimbursable items, bad debt expense and onshore support costs. (3) Other operating income (expense) includes reimbursable revenue and expense, amortized revenue and expense, bad debt expense and other miscellaneous items. (4) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. (5) Included in rig operating expense. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS ($ in millions, except average day rate) Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 SEMISUBMERSIBLES Adjusted revenues (1) $ 21.3 $ 32.7 $ 23.7 $ 14.1 $ 9.4 Adjusted operating expense (2) 28.2 25.9 17.4 20.9 21.8 Rig operating margin (6.9 ) 6.8 6.3 (6.8 ) (12.4 ) Rig operating margin % (32 ) % 21 % 27 % (48 ) % (132 ) % Other operating expenses Depreciation 0.8 0.8 2.2 12.9 12.7 Loss on impairment — — — 756.5 — $ 0.8 $ 0.8 $ 2.2 $ 769.4 $ 12.7 Other operating income (expense) (3) (3.1 ) (5.6 ) (5.8 ) (5.3 ) (5.6 ) Operating income (loss) $ (10.8 ) $ 0.4 $ (1.7 ) $ (781.5 ) $ (30.7 ) Adjusted EBITDA (4) $ (6.3 ) $ 7.2 $ 6.4 $ (6.7 ) $ (12.7 ) Reactivation costs (5) 9.5 1.1 0.1 5.7 1.2 Adjusted EBITDAR $ 3.2 $ 8.3 $ 6.5 $ (1.0 ) $ (11.5 ) Preservation and stacking costs (5) $ 1.0 $ 1.4 $ 1.4 $ 1.6 $ 3.6 Number of Rigs (at quarter end) Total Fleet 5 5 5 5 5 Active Fleet 3 3 3 3 3 Operating Days 140 177 137 90 56 Utilization - Active Fleet 51 % 64 % 50 % 33 % 20 % Average Day Rate $ 171,000 $ 191,000 $ 178,000 $ 164,000 $ 160,000 (1) Revenues exclusive of amortization and reimbursable items. (2) Operating expense exclusive of depreciation, amortization, reimbursable items, bad debt expense and onshore support costs. (3) Other operating income (expense) includes reimbursable revenue and expense, amortized revenue and expense, bad debt expense and other miscellaneous items. (4) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. (5) Included in rig operating expense. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS ($ in millions, except average day rate) Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 HD ULTRA-HARSH & HARSH JACKUPS Adjusted revenues (1) $ 79.2 $ 90.8 $ 90.3 $ 82.4 $ 76.4 Adjusted operating expense (2) 61.4 68.8 71.3 55.2 62.2 Rig operating margin 17.8 22.0 19.0 27.2 14.2 Rig operating margin % 22 % 24 % 21 % 33 % 19 % Other operating expenses Depreciation 7.9 8.0 13.7 26.9 27.4 Loss on impairment — — — — — $ 7.9 $ 8.0 $ 13.7 $ 26.9 $ 27.4 Other operating income (expense) (3) (0.9 ) (2.1 ) (1.4 ) (2.0 ) (5.8 ) Operating income (loss) $ 9.0 $ 11.9 $ 3.9 $ (1.7 ) $ (19.0 ) Adjusted EBITDA (4) $ 21.0 $ 25.1 $ 22.2 $ 29.3 $ 16.5 Reactivation costs (5) 3.3 13.6 20.1 1.7 0.1 Adjusted EBITDAR $ 24.3 $ 38.7 $ 42.3 $ 31.0 $ 16.6 Preservation and stacking costs (5) $ 0.1 $ 0.1 $ 1.3 $ 2.8 $ 4.2 Number of Rigs (at quarter end) Total Fleet 11 11 12 13 13 Active Fleet 10 10 10 9 9 Operating Days 734 770 674 582 579 Utilization - Active Fleet 80 % 84 % 82 % 92 % 67 % Average Day Rate $ 110,000 $ 124,000 $ 141,000 $ 140,000 $ 120,000 (1) Revenues exclusive of amortization and reimbursable items. (2) Operating expense exclusive of depreciation, amortization, reimbursable items, bad debt expense and onshore support costs. (3) Other operating income (expense) includes reimbursable revenue and expense, amortized revenue and expense, bad debt expense and other miscellaneous items. (4) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. (5) Included in rig operating expense. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS ($ in millions, except average day rate) Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 HD & SD MODERN JACKUPS Adjusted revenues (1) $ 50.5 $ 53.3 $ 49.8 $ 44.7 $ 51.6 Adjusted operating expense (2) 40.6 44.9 49.2 38.8 45.1 Rig operating margin 9.9 8.4 0.6 5.9 6.5 Rig operating margin % 20 % 16 % 1 % 13 % 13 % Other operating expenses Depreciation 3.2 3.0 9.6 22.4 22.5 Loss on impairment — — — — — $ 3.2 $ 3.0 $ 9.6 $ 22.4 $ 22.5 Other operating income (expense) (3) (4.6 ) (3.7 ) (2.5 ) (5.2 ) (6.5 ) Operating income (loss) $ 2.1 $ 1.7 $ (11.5 ) $ (21.7 ) $ (22.5 ) Adjusted EBITDA (4) $ 11.6 $ 11.2 $ 2.9 $ 8.3 $ 9.8 Reactivation costs (5) — 4.4 3.8 3.7 0.3 Adjusted EBITDAR $ 11.6 $ 15.6 $ 6.7 $ 12.0 $ 10.1 Preservation and stacking costs (5) $ 2.0 $ 0.5 $ 5.5 $ 2.0 $ 7.4 Number of Rigs (at quarter end) Total Fleet 18 18 19 19 19 Active Fleet 11 11 11 11 11 Operating Days 706 759 742 683 669 Utilization - Active Fleet 76 % 75 % 74 % 84 % 68 % Average Day Rate $ 76,000 $ 77,000 $ 73,000 $ 70,000 $ 74,000 (1) Revenues exclusive of amortization and reimbursable items. (2) Operating expense exclusive of depreciation, amortization, reimbursable items, bad debt expense and onshore support costs. (3) Other operating income (expense) includes reimbursable revenue and expense, amortized revenue and expense, bad debt expense and other miscellaneous items. (4) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. (5) Included in rig operating expense. VALARIS LIMITED AND SUBSIDIARIES OPERATING STATISTICS ($ in millions, except average day rate) Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 SD LEGACY JACKUPS Adjusted revenues (1) $ 19.5 $ 22.6 $ 23.5 $ 24.6 $ 19.4 Adjusted operating expense (2) 8.4 14.2 11.8 12.1 12.3 Rig operating margin 11.1 8.4 11.7 12.5 7.1 Rig operating margin % 57 % 37 % 50 % 51 % 37 % Other operating expenses Depreciation 1.0 0.9 1.6 2.8 2.7 Loss on impairment — — — — — $ 1.0 $ 0.9 $ 1.6 $ 2.8 $ 2.7 Other operating income (expense) (3) (0.9 ) (1.4 ) (2.1 ) (1.9 ) (3.1 ) Operating income (loss) $ 9.2 $ 6.1 $ 8.0 $ 7.8 $ 1.3 Adjusted EBITDA (4) $ 11.8 $ 9.0 $ 12.0 $ 13.0 $ 7.3 Reactivation costs (5) — — — — — Adjusted EBITDAR $ 11.8 $ 9.0 $ 12.0 $ 13.0 $ 7.3 Preservation and stacking costs (5) $ 0.3 $ 2.3 $ — $ — $ — Number of Rigs (at quarter end) Total Fleet 4 4 4 4 4 Active Fleet 3 3 4 4 4 Operating Days 276 294 339 360 367 Utilization - Active Fleet 84 % 87 % 93 % 100 % 100 % Average Day Rate $ 73,000 $ 74,000 $ 72,000 $ 70,000 $ 55,000 (1) Revenues exclusive of amortization and reimbursable items. (2) Operating expense exclusive of depreciation, amortization, reimbursable items, bad debt expense and onshore support costs. (3) Other operating income (expense) includes reimbursable revenue and expense, amortized revenue and expense, bad debt expense and other miscellaneous items. (4) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. (5) Included in rig operating expense. ARO DRILLING CONDENSED BALANCE SHEET INFORMATION (In millions) As of December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 Cash $ 270.8 $ 309.0 $ 318.2 $ 275.4 $ 237.7 Other current assets 135.0 98.0 81.7 89.2 120.9 Non-current assets 775.8 776.1 782.8 789.0 804.0 Total assets $ 1,181.6 $ 1,183.1 $ 1,182.7 $ 1,153.6 $ 1,162.6 Current liabilities $ 79.9 $ 77.1 $ 74.9 $ 52.3 $ 70.8 Non-current liabilities 956.7 951.0 950.3 952.1 950.8 Total liabilities $ 1,036.6 $ 1,028.1 $ 1,025.2 $ 1,004.4 $ 1,021.6 Shareholders' equity $ 145.0 $ 155.0 $ 157.5 $ 149.2 $ 141.0 Total liabilities and shareholders' equity $ 1,181.6 $ 1,183.1 $ 1,182.7 $ 1,153.6 $ 1,162.6 ARO DRILLING CONDENSED INCOME STATEMENT INFORMATION (In millions) Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 Revenues $ 105.4 $ 117.7 $ 124.8 $ 122.7 $ 117.5 Operating expenses Contract drilling (exclusive of depreciation) 88.9 94.4 92.7 86.3 68.4 Depreciation 17.7 16.8 14.6 16.1 13.7 General and administrative 5.1 5.4 4.3 3.0 3.0 Operating income $ (6.3 ) $ 1.1 $ 13.2 $ 17.3 $ 32.4 Other expense, net 2.4 3.4 3.1 4.5 6.7 Provision for income taxes 1.3 0.2 1.9 4.5 19.6 Net income (loss) $ (10.0 ) $ (2.5 ) $ 8.2 $ 8.3 $ 6.1 EBITDA $ 11.4 $ 17.9 $ 27.8 $ 33.4 $ 46.1 Non-GAAP Financial Measures To supplement Valaris’ condensed consolidated financial statements presented on a GAAP basis, this press release provides investors with adjusted EBITDA and adjusted EBITDAR, which are non-GAAP measures. Valaris defines "Adjusted EBITDA" as net loss from continuing operations before income tax expense, interest expense, reorganization items, net, other (income) expense, depreciation expense, amortization, net, loss on impairment, equity in earnings of ARO, merger transaction and integration costs and lease modification adjustment. Adjusted EBITDA is a non-GAAP measure that our management uses to facilitate period-to-period comparisons of our core operating performance and to evaluate our long-term financial performance against that of our peers. We believe that this measure is useful to investors and analysts in allowing for greater transparency of our core operating performance and makes it easier to compare our results with those of other companies within our industry. Adjusted EBITDA should not be considered (a) in isolation of, or as a substitute for, net income (loss), (b) as an indication of cash flows from operating activities, or (c) as a measure of liquidity. Adjusted EBITDA may not be comparable to other similarly titled measures reported by other companies. Valaris defines "Adjusted EBITDAR" as Adjusted EBITDA before reactivation costs. Adjusted EBITDAR is a non-GAAP measure that our management uses to assess the performance of our fleet excluding one-time rig reactivation costs. We believe that this measure is useful to investors and analysts in allowing for greater transparency of our core operating performance. Adjusted EBITDAR should not be considered (a) in isolation of, or as a substitute for, net income (loss), (b) as an indication of cash flows from operating activities, or (c) as a measure of liquidity. Adjusted EBITDAR may not be comparable to other similarly titled measures reported by other companies. Valaris defines ARO "EBITDA" as net income before income tax expense, other expense, net and depreciation expense. EBITDA is a non-GAAP measure that our management uses to facilitate period-to-period comparisons of ARO's core operating performance and to evaluate ARO's long-term financial performance against that of ARO's peers. We believe that this measure is useful to investors and analysts in allowing for greater transparency of ARO's core operating performance and makes it easier to compare ARO's results with those of other companies within ARO's industry. EBITDA should not be considered (a) in isolation of, or as a substitute for, net income (loss), (b) as an indication of cash flows from operating activities, or (c) as a measure of liquidity. EBITDA may not be comparable to other similarly titled measures reported by other companies. The Company is not able to provide a reconciliation of the Company's forward-looking Adjusted EBITDA, as discussed on its fourth quarter 2021 earnings conference call, to the most directly comparable GAAP measure without unreasonable effort because of the inherent difficulty in forecasting and quantifying certain amounts necessary for such a reconciliation, including forward-looking tax expense and other income (expense). Non-GAAP financial measures should be considered as a supplement to, and not as a substitute for, or superior to, financial measures prepared in accordance with GAAP. Reconciliation of Net Loss to Adjusted EBITDA A reconciliation of net loss as reported to Adjusted EBITDA is included in the tables below (in millions): Three Months Ended December 31, 2021 September 30, 2021 VALARIS Net loss $ 27.7 $ (52.8 ) Add (subtract): Income tax expense (benefit) (31.0 ) 53.3 Interest expense 11.7 11.3 Reorganization items 4.9 6.5 Other income (38.0 ) (15.2 ) Operating income (loss) (24.7 ) 3.1 Add (subtract): Depreciation expense 25.1 24.4 Amortization, net (1) (0.5 ) 3.1 Merger transaction and integration costs 1.3 1.8 Equity in (earnings) losses of ARO 1.3 (2.6 ) Adjusted EBITDA $ 2.5 $ 29.8 (1) Amortization, net, includes amortization during the indicated period for deferred mobilization revenues and costs, deferred capital upgrade revenues, deferred certification costs, intangible amortization and other amortization. Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 ARO Net (loss) income $ (10.0 ) $ (2.5 ) $ 8.2 $ 8.3 $ 6.1 Add: Income tax expense 1.3 0.2 1.9 4.5 19.6 Other expense, net 2.4 3.4 3.1 4.5 6.7 Operating (loss) income $ (6.3 ) $ 1.1 $ 13.2 $ 17.3 $ 32.4 Add: Depreciation expense 17.7 16.8 14.6 16.1 13.7 EBITDA $ 11.4 $ 17.9 $ 27.8 $ 33.4 $ 46.1 Reconciliation of Operating Income (Loss) to Adjusted EBITDAR (In millions) Successor Predecessor Combined (Non-GAAP) Predecessor Three Months Ended December 31, 2021 Three Months Ended September 30, 2021 Two Months Ended June 30, 2021 One Month Ended April 30, 2021 Three Months Ended June 30, 2021 Three Months Ended March 31, 2021 Three Months Ended December 31, 2020 ACTIVE FLEET (1) Operating income (loss) $ (3.1 ) $ 27.2 $ 20.2 $ (20.7 ) $ (0.5 ) $ (434.1 ) $ (36.7 ) Add (subtract): Reactivation costs 37.1 19.4 17.3 6.7 24.0 11.1 1.6 Depreciation and amortization, net 19.0 20.7 11.9 19.0 30.9 62.0 56.0 Loss on impairment — — — — — 419.2 — Support and other costs 26.6 25.7 17.9 9.8 27.7 30.6 38.2 Adjusted EBITDAR (2) $ 79.6 $ 93.0 $ 67.3 $ 14.8 $ 82.1 $ 88.8 $ 59.1 LEASED AND MANAGED RIGS Operating income (loss) $ 13.9 $ 18.5 $ 13.0 $ 2.6 $ 15.6 $ 7.6 $ (19.9 ) Add (subtract): Depreciation and amortization, net 1.2 1.2 0.9 3.9 4.8 12.3 12.3 Support and other costs 2.3 2.5 1.7 0.8 2.5 2.8 31.6 Adjusted EBITDAR (2) $ 17.4 $ 22.2 $ 15.6 $ 7.3 $ 22.9 $ 22.7 $ 24.0 STACKED FLEET Operating income (loss) $ (15.2 ) $ (17.6 ) $ (15.3 ) $ (18.8 ) $ (34.1 ) $ (396.1 ) $ (74.8 ) Add (subtract): Depreciation and amortization, net 3.9 5.1 3.3 13.7 17.0 41.1 43.3 Loss on impairment — — — — — 337.3 — Support and other costs 0.4 — — — — — — Adjusted EBITDAR (2) $ (10.9 ) $ (12.5 ) $ (12.0 ) $ (5.1 ) $ (17.1 ) $ (17.7 ) $ (31.5 ) VALARIS TOTAL Operating income (loss) $ (4.4 ) $ 28.1 $ 17.9 $ (36.9 ) $ (19.0 ) $ (822.6 ) $ (131.4 ) Add (subtract): Reactivation costs 37.1 19.4 17.3 6.7 24.0 11.1 1.6 Depreciation and amortization, net 24.0 27.0 16.1 36.6 52.7 115.4 111.6 Loss on impairment — — — — — 756.5 — Support and other costs 29.2 28.2 19.6 10.6 30.2 33.4 69.8 Adjusted EBITDAR (2) $ 85.9 $ 102.7 $ 70.9 $ 17.0 $ 87.9 $ 93.8 $ 51.6 (1) Active fleet represents rigs that are not preservation stacked, including rigs that are in the process of being reactivated. (2) Adjusted EBITDAR for active fleet, leased and managed rigs and stacked fleet excludes onshore support costs and general and administrative expense. Reconciliation of Operating Revenues to Adjusted Revenues, Operating Expenses to Adjusted Operating Expenses and Operating Income (Loss) to Adjusted EBITDA (In millions) Successor Predecessor Combined (Non-GAAP) Predecessor Three Months Ended December 31, 2021 Three Months Ended September 30, 2021 Two Months Ended June 30, 2021 One Month Ended April 30, 2021 Three Months Ended June 30, 2021 Three Months Ended March 31, 2021 Three Months Ended December 31, 2020 DRILLSHIPS Operating revenues $ 73.5 $ 67.5 $ 28.9 $ 13.7 $ 42.6 $ 81.0 $ 93.8 Add (subtract): Reimbursable revenues (6.9 ) (7.1 ) (2.4 ) (1.3 ) (3.7 ) (7.4 ) (11.5 ) Amortized revenues (5.0 ) (5.8 ) — (0.5 ) (0.5 ) (7.2 ) (11.2 ) Adjusted revenues $ 61.6 $ 54.6 $ 26.5 $ 11.9 $ 38.4 $ 66.4 $ 71.1 Operating expenses $ 101.6 $ 78.4 $ 39.9 $ 36.0 $ 75.9 $ 114.1 $ 134.4 Add (subtract): Depreciation and amortization (15.7 ) (17.0 ) (7.2 ) (15.3 ) (22.5 ) (46.6 ) (45.5 ) Reimbursable expenses (5.8 ) (6.5 ) (2.2 ) (1.0 ) (3.2 ) (5.0 ) (9.5 ) Support and other costs (10.9 ) (8.1 ) (5.5 ) (3.1 ) (8.6 ) (9.7 ) (17.4 ) Adjusted operating expenses $ 69.2 $ 46.8 $ 25.0 $ 16.6 $ 41.6 $ 52.8 $ 62.0 Operating income (loss) $ (28.1 ) $ (10.9 ) $ (11.0 ) $ (22.7 ) $ (33.3 ) $ (33.1 ) $ (40.6 ) Add (subtract): Depreciation and amortization, net 10.7 11.2 7.2 14.8 22.0 39.4 34.3 Support and other costs 10.8 8.3 5.7 3.1 8.8 9.8 11.4 Adjusted EBITDA (1) $ (6.6 ) $ 8.6 $ 1.9 $ (4.8 ) $ (2.5 ) $ 16.1 $ 5.1 (1) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. Reconciliation of Operating Revenues to Adjusted Revenues, Operating Expenses to Adjusted Operating Expenses and Operating Income (Loss) to Adjusted EBITDA (In millions) Successor Predecessor Combined (Non-GAAP) Predecessor Three Months Ended December 31, 2021 Three Months Ended September 30, 2021 Two Months Ended June 30, 2021 One Month Ended April 30, 2021 Three Months Ended June 30, 2021 Three Months Ended March 31, 2021 Three Months Ended December 31, 2020 SEMISUBMERSIBLES Operating revenues $ 27.0 $ 36.8 $ 20.9 $ 4.7 $ 25.6 $ 16.3 $ 11.8 Add (subtract): Reimbursable revenues (5.0 ) (3.1 ) (1.8 ) (0.1 ) (1.9 ) (2.2 ) (2.4 ) Amortized revenues (0.7 ) (1.0 ) — — — — — Adjusted revenues $ 21.3 $ 32.7 $ 19.1 $ 4.6 $ 23.7 $ 14.1 $ 9.4 Operating expenses $ 37.9 $ 36.5 $ 21.5 $ 5.8 $ 27.3 $ 797.8 $ 42.5 Add (subtract): Depreciation and amortization (1.2 ) (3.4 ) (1.9 ) (1.6 ) (3.5 ) (13.0 ) (12.7 ) Loss on impairment — — — — — (756.5 ) — Reimbursable expenses (4.9 ) (2.8 ) (1.5 ) (0.2 ) (1.7 ) (2.1 ) (2.4 ) Support and other costs (3.6 ) (4.4 ) (3.0 ) (1.7 ) (4.7 ) (5.3 ) (5.6 ) Adjusted operating expenses $ 28.2 $ 25.9 $ 15.1 $ 2.3 $ 17.4 $ 20.9 $ 21.8 Operating income (loss) $ (10.8 ) $ 0.4 $ (0.6 ) $ (1.1 ) $ (1.7 ) $ (781.5 ) $ (30.7 ) Add (subtract): Depreciation and amortization, net 0.5 2.4 1.9 1.6 3.5 13.0 12.7 Loss on impairment — — — — — 756.5 — Support and other costs 4.0 4.4 2.9 1.7 4.6 5.3 5.3 Adjusted EBITDA (1) $ (6.3 ) $ 7.2 $ 4.2 $ 2.2 $ 6.4 $ (6.7 ) $ (12.7 ) (1) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. Reconciliation of Operating Revenues to Adjusted Revenues, Operating Expenses to Adjusted Operating Expenses and Operating Income (Loss) to Adjusted EBITDA (In millions) Successor Predecessor Combined (Non-GAAP) Predecessor Three Months Ended December 31, 2021 Three Months Ended September 30, 2021 Two Months Ended June 30, 2021 One Month Ended April 30, 2021 Three Months Ended June 30, 2021 Three Months Ended March 31, 2021 Three Months Ended December 31, 2020 HD ULTRA-HARSH & HARSH JACKUPS Operating revenues $ 94.0 $ 102.8 $ 70.9 $ 34.0 $ 104.9 $ 95.5 $ 96.2 Add (subtract): Reimbursable revenues (13.1 ) (11.6 ) (9.1 ) (4.2 ) (13.3 ) (9.7 ) (17.3 ) Amortized revenues (1.7 ) (0.4 ) (0.2 ) (1.1 ) (1.3 ) (3.4 ) (2.5 ) Adjusted revenues $ 79.2 $ 90.8 $ 61.6 $ 28.7 $ 90.3 $ 82.4 $ 76.4 Operating expenses $ 85.0 $ 90.9 $ 59.1 $ 41.9 $ 101.0 $ 97.2 $ 115.2 Add (subtract): Depreciation and amortization (8.9 ) (8.2 ) (5.0 ) (9.0 ) (14.0 ) (28.8 ) (28.3 ) Reimbursable expenses (10.1 ) (8.8 ) (6.8 ) (3.2 ) (10.0 ) (7.6 ) (15.1 ) Support and other costs (4.6 ) (5.1 ) (3.7 ) (2.0 ) (5.7 ) (5.6 ) (9.6 ) Adjusted operating expenses $ 61.4 $ 68.8 $ 43.6 $ 27.7 $ 71.3 $ 55.2 $ 62.2 Operating income (loss) $ 9.0 $ 11.9 $ 11.8 $ (7.9 ) $ 3.9 $ (1.7 ) $ (19.0 ) Add (subtract): Depreciation and amortization, net 7.2 7.8 4.8 7.9 12.7 25.4 25.8 Support and other costs 4.8 5.4 3.6 2.0 5.6 5.6 9.7 Adjusted EBITDA (1) $ 21.0 $ 25.1 $ 20.2 $ 2.0 $ 22.2 $ 29.3 $ 16.5 (1) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. Reconciliation of Operating Revenues to Adjusted Revenues, Operating Expenses to Adjusted Operating Expenses and Operating Income (Loss) to Adjusted EBITDA (In millions) Successor Predecessor Combined (Non-GAAP) Predecessor Three Months Ended December 31, 2021 Three Months Ended September 30, 2021 Two Months Ended June 30, 2021 One Month Ended April 30, 2021 Three Months Ended June 30, 2021 Three Months Ended March 31, 2021 Three Months Ended December 31, 2020 HD & SD MODERN JACKUPS Operating revenues $ 56.2 $ 59.6 $ 40.7 $ 17.0 $ 57.7 $ 50.5 $ 61.2 Add (subtract): Reimbursable revenues (5.1 ) (5.9 ) (3.5 ) (2.3 ) (5.8 ) (4.2 ) (7.8 ) Amortized revenues (0.6 ) (0.4 ) (1.6 ) (0.5 ) (2.1 ) (1.6 ) (1.8 ) Adjusted revenues $ 50.5 $ 53.3 $ 35.6 $ 14.2 $ 49.8 $ 44.7 $ 51.6 Operating expenses $ 54.1 $ 57.9 $ 41.3 $ 27.9 $ 69.2 $ 72.2 $ 83.7 Add (subtract): Depreciation and amortization (4.3 ) (3.6 ) (2.2 ) (8.1 ) (10.3 ) (24.5 ) (25.7 ) Reimbursable expenses (3.2 ) (3.2 ) (2.2 ) (1.2 ) (3.4 ) (1.8 ) (4.8 ) Support and other costs (6.0 ) (6.2 ) (4.1 ) (2.2 ) (6.3 ) (7.1 ) (8.1 ) Adjusted operating expenses $ 40.6 $ 44.9 $ 32.8 $ 16.4 $ 49.2 $ 38.8 $ 45.1 Operating income (loss) $ 2.1 $ 1.7 $ (0.6 ) $ (10.9 ) $ (11.5 ) $ (21.7 ) $ (22.5 ) Add (subtract): Depreciation and amortization, net 3.7 3.2 0.6 7.6 8.2 22.9 23.9 Support and other costs 5.8 6.3 4.0 2.2 6.2 7.1 8.4 Adjusted EBITDA (1) $ 11.6 $ 11.2 $ 4.0 $ (1.1 ) $ 2.9 $ 8.3 $ 9.8 (1) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. Reconciliation of Operating Revenues to Adjusted Revenues, Operating Expenses to Adjusted Operating Expenses and Operating Income (Loss) to Adjusted EBITDA (In millions) Successor Predecessor Combined (Non-GAAP) Predecessor Three Months Ended December 31, 2021 Three Months Ended September 30, 2021 Two Months Ended June 30, 2021 One Month Ended April 30, 2021 Three Months Ended June 30, 2021 Three Months Ended March 31, 2021 Three Months Ended December 31, 2020 SD LEGACY JACKUPS Operating revenues $ 22.1 $ 23.9 $ 16.8 $ 8.8 $ 25.6 $ 26.6 $ 22.0 Add (subtract): Reimbursable revenues (2.6 ) (1.3 ) (1.4 ) (0.5 ) (1.9 ) (1.5 ) (1.9 ) Amortized revenues — — — (0.2 ) (0.2 ) (0.5 ) (0.7 ) Adjusted revenues $ 19.5 $ 22.6 $ 15.4 $ 8.1 $ 23.5 $ 24.6 $ 19.4 Operating expenses $ 12.9 $ 17.9 $ 11.5 $ 6.1 $ 17.6 $ 18.8 $ 20.7 Add (subtract): Depreciation and amortization (1.0 ) (0.9 ) (0.7 ) (1.0 ) (1.7 ) (2.9 ) (3.3 ) Reimbursable expenses (2.1 ) (0.9 ) (1.2 ) (0.4 ) (1.6 ) (1.0 ) (1.7 ) Support and other costs (1.4 ) (1.9 ) (1.7 ) (0.8 ) (2.5 ) (2.8 ) (3.4 ) Adjusted operating expenses $ 8.4 $ 14.2 $ 7.9 $ 3.9 $ 11.8 $ 12.1 $ 12.3 Operating income (loss) $ 9.2 $ 6.1 $ 5.3 $ 2.7 $ 8.0 $ 7.8 $ 1.3 Add (subtract): Depreciation and amortization, net 1.0 0.9 0.7 0.8 1.5 2.4 2.6 Support and other costs 1.6 2.0 1.7 0.8 2.5 2.8 3.4 Adjusted EBITDA (1) $ 11.8 $ 9.0 $ 7.7 $ 4.3 $ 12.0 $ 13.0 $ 7.3 (1) Adjusted EBITDA for asset category excludes onshore support costs and general and administrative expense. View source version on businesswire.com: https://www.businesswire.com/news/home/20220221005443/en/