Attached files

file filename
EX-32.2 - EXHIBIT 32.2 - Valaris Ltdesv-9302017xexhibit322.htm
EX-32.1 - EXHIBIT 32.1 - Valaris Ltdesv-9302017xexhibit321.htm
EX-31.2 - EXHIBIT 31.2 - Valaris Ltdesv-9302017xexhibit312.htm
EX-31.1 - EXHIBIT 31.1 - Valaris Ltdesv-9302017xexhibit311.htm
EX-15.1 - EXHIBIT 15.1 - Valaris Ltdesv-9302017xexhibit151.htm
10-Q - 10-Q - Valaris Ltdesv-9302017x10q.htm


ENSCO PLC AND SUBSIDIARIES
Statement of Calculation of Ratios of Earnings to Fixed Charges
(In millions, except ratios)
(Unaudited)
 
Nine Months Ended September 30, 2017
 
Year Ended December 31,
 
 
2016
 
2015
 
2014
 
2013
 
2012
 
 
 
 
Earnings
 
 
 
 
 

 
 

 
 

 
 

(Loss) income from continuing operations before income tax
$
(29.9
)
 
$
997.5

 
$
(1,471.2
)
 
$
(2,548.8
)
 
$
1,633.2

 
$
1,304.7

Fixed charges deducted from income from continuing operations
229.2

 
284.4

 
323.2

 
260.4

 
245.3

 
247.3

Amortization of capitalized interest
13.0

 
16.4

 
18.2

 
17.0

 
13.3

 
12.3

Less:
 
 
 
 
 
 
 
 
 
 
 
Loss (income) from continuing operations before income tax attributable to noncontrolling interests
0.6

 
(7.7
)
 
(10.5
)
 
(15.5
)
 
(9.7
)
 
(7.4
)
Interest capitalized
(54.9
)
 
(45.7
)
 
(87.4
)
 
(78.2
)
 
(67.7
)
 
(105.8
)
 
158.0

 
1,244.9

 
(1,227.7
)
 
(2,365.1
)
 
1,814.4

 
1,451.1

 
 
 
 
 
 
 
 
 
 
 
 
Fixed Charges
 
 
 
 
 
 
 
 
 
 
 
Interest on indebtedness, including amortization of deferred loan costs
167.0

 
228.8

 
216.3

 
161.4

 
158.8

 
123.6

Estimated interest within rental expense
7.3

 
9.9

 
19.5

 
20.8

 
18.8

 
17.9

Fixed charges deducted from income from continuing operations
174.3

 
238.7

 
235.8

 
182.2

 
177.6

 
141.5

Interest capitalized
54.9

 
45.7

 
87.4

 
78.2

 
67.7

 
105.8

Total
$
229.2

 
$
284.4

 
$
323.2

 
$
260.4

 
$
245.3

 
$
247.3

 
 
 


 
 
 
 
 
 
 
 
Ratio of Earnings to Fixed Charges
(a)

 
4.4

 
(b)

 
(b)

 
7.4

 
5.9


(a)
For the nine month period ended September 30, 2017, our earnings were inadequate to cover our fixed charges by $71.2 million.

(b)
For the year ended December 31, 2015 and December 31, 2014, our earnings were inadequate to cover our fixed charges by $1,550.9 and $2,625.5 million, respectively. Net loss from continuing operations before income taxes of $1,471.2 million and $2,548.8 million for the years ended December 31, 2015 and December 31, 2014 included a non-cash loss on impairment of $2,746.4 million and $4,218.7 million, respectively.