Valaris plc Reports Third Quarter 2019 Results

LONDON, Oct. 30, 2019 /PRNewswire/ -- Valaris plc (NYSE: VAL) ("Valaris" or the "Company") today reported a net loss attributable to the Company of $197 million, or $1.00 per share, for third quarter 2019 compared to net income of $406 million, or $2.09 per share, in second quarter 2019. The Company reported adjusted EBITDA of $35 million in third quarter 2019 compared to $59 million in second quarter 2019, and an adjusted loss of $1.27 per share in third quarter 2019 versus an adjusted loss of $1.32 per share in the prior quarter.

Chief Executive Officer and President Tom Burke said, "Since closing our merger six months ago, we have focused a considerable amount of attention on executing our detailed integration plan, including our commitment to deliver annual synergies of $165 million from the combination. I am pleased to report that integration is going extremely well and annual run rate synergies were ahead of schedule having reached approximately $115 million by the end of the third quarter. In addition to these synergies, we are evaluating further initiatives that would increase efficiencies and benefit operating cash flow in the future."

Burke concluded, "Over the past three months, we have added approximately $415 million to our contracted revenue backlog, reflecting the success of our team's efforts to win work for our rig fleet despite challenging market conditions. These contract awards and extensions also demonstrate the recent increase in customer activity for future offshore projects, particularly for deepwater work beginning in mid-2020 and beyond. We believe that our fleet of highest-specification drillships, versatile semisubmersibles and modern jackups provides us with the capabilities to meet a variety of customers' offshore drilling requirements, and positions us well for additional opportunities to add backlog."

Third Quarter Results

Revenues declined to $551 million in third quarter 2019 from $584 million in the prior quarter primarily due to lower utilization in the Floaters and Jackups segments as 12 rigs completed contracts, which was partially offset by six rigs commencing new contracts. The average day rate for the fleet declined to $106,000 from $110,000 in the prior quarter mostly due to lower average day rates in the Floaters segment.

Contract drilling expense declined to $497 million in third quarter 2019 from $500 million in the prior quarter due to $8 million of merger transaction costs in third quarter 2019 compared to $12 million in the second quarter. Adjusted for merger transaction costs noted above, contract drilling expense of $488 million was unchanged on a sequential quarter basis as lower contract preparation costs were offset by an $11 million quarter-over-quarter increase in mobilization costs primarily due to moving VALARIS JU-292 and VALARIS JU-117 in advance of each rig beginning a new contract.

Third quarter 2019 results included a non-cash asset impairment charge of $88 million related to VALARIS 5006, which has been classified as held-for-sale and is expected to be retired from the global drilling fleet. Second quarter 2019 results included a $3 million lease impairment charge.

Depreciation expense increased to $163 million in third quarter 2019 from $158 million in the second quarter due to a full quarter of depreciation for the legacy Rowan rigs and the addition of VALARIS JU-123 to the active fleet during the third quarter.

General and administrative expense declined to $36 million from $81 million in the prior quarter mostly due to $8 million of merger transaction costs in third quarter 2019 compared to $48 million in the second quarter. Adjusted for merger transaction costs noted above, general and administrative expense declined by $5 million primarily due to lower personnel costs resulting from merger synergies.

Other income was $40 million in third quarter 2019 compared to $597 million in the second quarter. The sequential quarter comparison was influenced by a $194 million gain in third quarter 2019 resulting from the repurchase of $952 million aggregate principal amount of senior notes. Additionally, there was a $53 million loss in third quarter 2019 from an adjustment to bargain purchase gain related to the merger compared to a $713 million bargain purchase gain in the second quarter. The adjustment to bargain purchase gain reflects changes in the estimated fair values of certain assets and liabilities, primarily related to long-lived assets, deferred income taxes and uncertain tax positions. Interest expense in third quarter 2019 was $114 million, net of $6 million of interest that was capitalized, compared to interest expense of $118 million in second quarter 2019, net of $8 million of interest that was capitalized. This sequential quarter decline was due to interest savings from the debt repurchase noted above, partially offset by lower capitalized interest due to VALARIS JU-123 joining the active fleet.

Tax expense declined to $2 million in third quarter 2019 from $33 million in the prior quarter. The third quarter 2019 tax provision included $18 million of discrete tax benefit mostly due to the impairment charge noted above, compared to $1 million of discrete tax benefit in second quarter 2019.

Segment Highlights

Floaters
Floater revenues declined to $270 million in third quarter 2019 from $296 million in the prior quarter. The sequential quarter decline was primarily due to VALARIS 8504, VALARIS DS-4 and VALARIS DPS-1 completing contracts during the third quarter, partially offset by a full quarter of operations for VALARIS DS-9, VALARIS DS-7 and VALARIS DS-15. Average day rates declined to $215,000 from $218,000 in the second quarter and utilization declined by five percentage points to 48%. Adjusted for uncontracted rigs and planned downtime, operational utilization was 94% compared to 98% in the prior quarter.

Contract drilling expense increased to $250 million from $249 million in second quarter 2019 primarily due to a full quarter of operations for three drillships that began contracts in the prior-quarter period, which was partially offset by reduced costs for rigs that recently completed contracts as noted above.

Jackups
Jackup revenues declined to $218 million in third quarter 2019 from $229 million in the prior quarter primarily due to fewer rig operating days as several rigs experienced idle periods between contracts including VALARIS JU-290, VALARIS JU-292 and VALARIS JU-107. This was partially offset by VALARIS JU-123 commencing its maiden contract as well as new contracts starting for VALARIS JU-100 and VALARIS JU-117 in the third quarter. Average day rates were $78,000, consistent with the prior quarter, while utilization declined by four percentage points to 65%. Adjusted for uncontracted rigs and planned downtime, operational utilization was 99%, equal to the second quarter.

Contract drilling expense increased to $214 million in third quarter 2019 from $212 million in the second quarter due to mobilization costs noted above that were partially offset by lower contract preparation costs.

ARO Drilling
ARO Drilling is a non-consolidated joint venture between Valaris and Saudi Aramco to own, manage and operate drilling rigs. Revenues increased to $138 million in third quarter 2019 from $124 million in the prior quarter and contract drilling expense increased to $93 million from $79 million. These sequential quarter increases were mostly due to ARO Drilling's financial results for the second quarter reflecting operations only from the merger closing date on April 11, 2019. Valaris accounts for its 50% interest in ARO Drilling using the equity method of accounting and only recognizes its portion of ARO Drilling's net income, which is included in equity earnings of ARO Drilling in our condensed consolidated statements of operations. Valaris recognized a loss of $3.7 million in third quarter 2019 compared to earnings of $0.6 million in second quarter 2019 due to the effect of acquisition accounting and the resulting amortization of basis differences that arose from the fair value adjustment of our investment in ARO Drilling. Excluding the effect of this non-cash amortization, Valaris' share of ARO Drilling's net income included in equity earnings of ARO Drilling was $5.1 million and $8.4 million in third quarter and second quarter 2019, respectively.

Other
Other is composed of ARO Drilling reimbursable and leased revenue as well as revenue from managed drilling rigs. Revenues increased to $64 million from $59 million in the prior quarter mostly due to a full quarter of remibursable and leased revenue from ARO Drilling following the completion of the merger during the second quarter. Third quarter 2019 revenues included $23 million of ARO Drilling reimbursables, $20 million of ARO Drilling leased revenue and $21 million for managed rigs. Contract drilling expense declined to $33 million from $39 million in second quarter 2019 primarily due to contract preparation costs in the second quarter for two rigs prior to commencing contracts with ARO Drilling.




        (in millions of $,                                                    Floaters                                 Jackups                          ARO Drilling                        Other                    Reconciling                                  Consolidated Total

       except %)                                                                                                                                                                                              Items


                      Q3                         Q2                                      Q3          Q2                            Q3         Q2                       Q3         Q2                        Q3         Q2                       Q3                   Q2


                                                             2019      2019              Chg            2019     2019                Chg              2019       2019      Chg               2019      2019    Chg                   2019           2019                             2019        2019            Chg





       Revenues                                            269.8     295.6              (9)                   217.8              229.2        (5)                     138.4      123.8        12                         63.7       59.1              8                                     (138.4)       (123.8)         551.3       583.9            (6)
                                                                                           %                                                   %                                            %                                                    %                                                                                              %


        Operating expenses


                              
     Contract drilling             250.3     249.2              0.4                    213.5              212.2          1                       92.7       78.9        17                         32.7       38.9           (16)                                     (92.7)        (78.9)         496.5       500.3            (1)
                                                                                           %                                                   %                                            %                                                    %                                                                                              %


                              
     Impairment                     88.2                             
      %                                                
       %                                        
        %                                              
            %                                         2.5           88.2         2.5             nm


                              
     Depreciation                   98.1      98.4            (0.3)                    59.0               55.5          6                       14.6       12.4        18                                                        
         %                            (8.7)         (8.4)         163.0       157.9              3
                                                                                           %                                                   %                                            %                                                                                                                                                   %


                              
     General and admin.                                             
      %                                                
       %               8.8        5.3        66                                                        
            %                          27.3           75.9           36.1        81.2           (56)
                                                                                                                                                                                            %                                                                                                                                                   %


                                Equity in earnings of ARO                                      
      %                                                
       %                                                                              
           %                             (3.7)        0.6                    (3.7) 0.6               
            %


        Operating income (loss)                           (166.8)   (52.0)             221                   (54.7)            (38.5)      42.1                       22.3       27.2      (18)                        31.0       20.2             53                                      (68.0)       (114.3)       (236.2)    (157.4)            50
                                                                                           %                                                   %                                            %                                                    %                                                                                              %

    ===

Financial Position -- September 30, 2019

    --  $2.3 billion of contracted revenue backlog excluding bonus opportunities
    --  $1.6 billion of liquidity
        --  $0.1 billion of cash
        --  $1.5 billion available revolving credit facility
    --  $6.7 billion of total debt((1))
    --  $9.5 billion of Valaris shareholders' equity

((1) )Reflects principal value of debt outstanding and balance drawn on revolving credit facility

Valaris will conduct a conference call to discuss third quarter 2019 results at 9:00 a.m. CDT (10:00 a.m. EDT and 2:00 p.m. London) on Thursday, October 31, 2019. The call will be webcast live at www.valaris.com. Alternatively, callers may dial 1-855-239-3215 within the United States or +1-412-542-4130 from outside the U.S. Please ask for the Valaris conference call. It is recommended that participants call approximately 10 minutes ahead of the scheduled start time.

A webcast replay and transcript of the call will be available at www.valaris.com. A replay will also be available through December 1, 2019 by dialing 1-877-344-7529 within the United States or +1-412-317-0088 from outside the U.S. (conference ID 10135944).

Valaris plc (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. With an unwavering commitment to safety and operational excellence, and a focus on technology and innovation, Valaris was rated first in total customer satisfaction in the latest independent survey by EnergyPoint Research - the ninth consecutive year that the Company has earned this distinction. Valaris plc is an English limited company (England No. 7023598) with its corporate headquarters located at 6 Chesterfield Gardens, London W1J 5BQ. To learn more, visit our 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," "plan," "project," "could," "may," "might," "should," "will" and similar words and specifically include statements involving expected financial performance; effective tax rates, day rates and backlog; estimated rig availability; rig commitments and contracts; contract duration, status, terms and other contract commitments; letters of intent; scheduled delivery dates for rigs; the timing of delivery, mobilization, contract commencement, relocation or other movement of rigs; our intent to sell or scrap rigs; and general market, business and industry conditions, trends and outlook. In addition, statements included in this press release regarding the anticipated benefits, opportunities, synergies and effects of the merger between Ensco and Rowan are forward-looking statements. 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 actions by regulatory authorities, rating agencies or other third parties; actions by our security holders; costs and difficulties related to the integration of Ensco and Rowan and the related impact on our financial results and performance; our ability to repay debt and the timing thereof; availability and terms of any financing; commodity price fluctuations, customer demand, new rig supply, downtime and other risks associated with offshore rig operations, relocations, severe weather or hurricanes; changes in worldwide rig supply and demand, competition and technology; 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 construction, repair, maintenance or enhancement; possible cancellation, suspension or termination of drilling contracts as a result of mechanical difficulties, performance, customer finances, the decline or the perceived risk of a further decline in oil and/or natural gas prices, or other reasons, including terminations for convenience (without cause); our ability to enter into, and the terms of, future drilling contracts; 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 publicly update or revise any forward-looking statements, except as required by law.


     Investor & Media
      Contacts:       
     Nick Georgas


                        Senior Director -Investor Relations and
                         Communications


                      
     713-430-4607




                      
     Tim Richardson


                      
     Manager - Investor Relations


                      
     713-430-4490



                                            
          
               VALARIS PLC AND SUBSIDIARIES


                                      
          
           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS


                                          
        
             (In millions, except per share amounts)


                                                 
            
                (Unaudited)




                                                                          Three Months Ended


                                                                  September 30,                       June 30,
                                                                           2019                            2019







       OPERATING REVENUES                                                          $
              551.3            $
      583.9





       OPERATING EXPENSES


        Contract drilling (exclusive of
         depreciation)                                                    496.5                           500.3



       Loss on impairment                                                 88.2                             2.5



       Depreciation                                                      163.0                           157.9


        General and administrative                                         36.1                            81.2


              Total operating expenses                                    783.8                           741.9


        EQUITY IN EARNINGS OF ARO DRILLING                                (3.7)                            0.6



       OPERATING LOSS                                                  (236.2)                        (157.4)





       OTHER INCOME (EXPENSE)



       Interest income                                                     6.7                            11.9



       Interest expense, net                                           (113.9)                        (118.3)



       Other, net                                                        147.4                           703.7


                                                                           40.2                           597.3




        INCOME (LOSS) BEFORE INCOME TAXES                               (196.0)                          439.9




        PROVISION FOR INCOME TAXES                                          1.5                            32.6





       NET INCOME (LOSS)                                               (197.5)                          407.3




        NET (INCOME) LOSS ATTRIBUTABLE TO
         NONCONTROLLING INTERESTS                                           0.4                           (1.8)




        NET INCOME (LOSS) ATTRIBUTABLE TO
         VALARIS                                                                  $
              (197.1)           $
      405.5

    ---                                                                                                               ---

        LOSS PER SHARE -BASIC AND DILUTED                                          $
              (1.00)            $
      2.09


        WEIGHTED-AVERAGE SHARES
         OUTSTANDING - BASIC AND DILUTED                                  197.6                           188.6


                                               
            
           VALARIS PLC AND SUBSIDIARIES


                                          
              
         CONDENSED CONSOLIDATED BALANCE SHEETS


                                                      
       
                (In millions)




                                                              September 30,                        December 31,


                                                                       2019                                 2018


                                                               (unaudited)



     
                ASSETS





     CURRENT ASSETS


      Cash and cash equivalents                                                  $
              129.5                      $
        275.1


      Short-term investments                                              -                               329.0


      Accounts receivable, net                                        567.0                                344.7



     Other current assets                                            487.5                                360.9



     Total current assets                                          1,184.0                              1,309.7




      PROPERTY AND EQUIPMENT, NET                                  15,250.7                             12,616.2




      LONG-TERM NOTES RECEIVABLE
       FROM ARO DRILLING                                              452.9




      INVESTMENT IN ARO DRILLING                                      138.2





     OTHER ASSETS                                                    204.8                                 97.8


                                                                              $
              17,230.6                   $
        14,023.7






                   LIABILITIES AND SHAREHOLDERS' EQUITY




           Current maturities of long-
            term debt                                                            $
              125.5               
     $


           Current liabilities                                        734.1                                528.5


      TOTAL CURRENT LIABILITIES                                       859.6                                528.5





     LONG-TERM DEBT                                                6,042.3                              5,010.4





     OTHER LIABILITIES                                               798.2                                396.0





     TOTAL EQUITY                                                  9,530.5                              8,088.8


                                                                              $
              17,230.6                   $
        14,023.7

                                                                                                                               ===


                 
              
                VALARIS PLC AND SUBSIDIARIES


        
              
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS


                         
              
                (In millions)


                          
              
                (unaudited)




                                                                   Nine Months Ended


                                                                   September 30,


                                                 2019                           2018




                       OPERATING
                        ACTIVITIES


          Net
           income
           (loss)                                        $
              21.8            $
       (433.5)


          Adjustments to
           reconcile net
           income (loss) to
           net cash used in
           operating
           activities of
           continuing
           operations:


          Gain on
           bargain
           purchase                           (659.8)                         (1.8)


           Depreciation
           expense                              445.9                          356.5


          (Gain)
           loss
           on
           debt
           extinguishment                     (194.1)                          19.0


          Loss on
           impairment                            90.7


          Share-
           based
           compensation
           expense                               28.7                           21.6


           Amortization,
           net                                 (18.1)                        (30.7)


           Deferred
           income
           tax
           expense
           (benefit)                            (3.8)                          44.9


           Contributions
           to
           pension
           plans                                (8.0)


          Equity
           in
           earnings
           of ARO
           Drilling                               3.1


          Loss
           from
           discontinued
           operations,
           net                                      -                           8.1


          Other                                  13.4                          (5.3)


          Changes
           in
           operating
           assets
           and
           liabilities                        (147.3)                        (61.0)


          Net
           cash
           used
           in
           operating
           activities
           of
           continuing
           operations                         (427.5)                        (82.2)


                       INVESTING
                        ACTIVITIES


          Rowan
           cash
           acquired                             931.9


           Maturities
           of
           short-
           term
           investments                          474.0                          675.0


           Additions
           to
           property
           and
           equipment                          (174.2)                       (378.7)


           Purchases
           of
           short-
           term
           investments                        (145.0)                       (669.0)


          Other                                   4.9                           10.0


          Net
           cash
           provided
           by
           (used
           in)
           investing
           activities
           of
           continuing
           operations                         1,091.6                        (362.7)


                       FINANCING
                        ACTIVITIES


           Reduction
           of
           long-
           term
           borrowings                         (928.1)                       (771.2)


           Borrowings
           on
           credit
           facility                             175.0


           Repayments
           of
           credit
           facility
           borrowings                          (34.4)


          Debt
           solicitation
           fees                                 (9.4)


          Cash
           dividends
           paid                                 (4.5)                        (13.4)


           Proceeds
           from
           issuance
           of
           senior
           notes                                    -                       1,000.0


          Debt
           issuance
           costs                                    -                        (17.0)


          Other                                 (7.7)                         (4.7)


          Net
           cash
           provided
           by
           (used
           in)
           financing
           activities                         (809.1)                         193.7


          Net
           cash
           provided
           by
           discontinued
           operations                               -                           2.5


          Effect
           of
           exchange
           rate
           changes
           on
           cash
           and
           cash
           equivalents                           (.6)                          (.7)


           DECREASE
           IN
           CASH
           AND
           CASH
           EQUIVALENTS                        (145.6)                       (249.4)


          CASH
           AND
           CASH
           EQUIVALENTS,
           BEGINNING
           OF
           PERIOD                               275.1                          445.4


          CASH
           AND
           CASH
           EQUIVALENTS,
           END OF
           PERIOD                                       $
              129.5              $
       196.0

    ===                                                                                      ===


                                                             
           
           VALARIS PLC AND SUBSIDIARIES


                                                                
            
           OPERATING STATISTICS


                                                                   
           
              (Unaudited)




                                                  Third Quarter                                    Second
                                                                               Quarter


                                          2019                      2018                                      2019




                   Rig Utilization(1)





     Floaters                              48                                                    46                   53
                                             %                                                    %                   %



     Jackups                               65                                                    66                   69
                                             %                                                    %                   %



     Other(2)                             100                                                   100                  100
                                             %                                                    %                   %





     Total                                 64                                                    59                   67
                                             %                                                    %                   %




      ARO Drilling                          89                                                                     97
                                             %                                                                     %




                   Average Day Rates(3)





     Floaters                                 $
     215,157                                              $
     239,196          $
      218,339



     Jackups                           77,888                    79,921                                    78,229



     Other(2)                          47,553                    80,458                                    50,347





     Total                                    $
     106,157                                              $
     132,348          $
      110,063




      ARO Drilling                             $
     109,862                               
              $                      $
      112,906


     
     (1)           Rig utilization is derived by dividing
                        the number of days under contract by
                        the number of days 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 earned
                        but is deferred and amortized over a
                        future period, for example when a rig
                        earns revenue while mobilizing to
                        commence a new contract or while being
                        upgraded in a shipyard, the related
                        days are excluded from days under
                        contract.

            For newly-constructed or acquired
             rigs, the number of days in the period
             begins upon commencement of drilling
             operations for rigs with a contract or
             when the rig becomes available for
             drilling operations for rigs without a
             contract.





     
     (2)           Includes our two management services
                        contracts and our nine rigs leased to
                        ARO Drilling under bareboat charter
                        contracts (one of which commenced
                        drilling operations during the fourth
                        quarter of 2019).





     
     (3)           Average day rates are derived by
                        dividing contract drilling revenues,
                        adjusted to exclude certain types of
                        non-recurring reimbursable revenues,
                        lump-sum revenues and revenues
                        attributable to amortization of
                        drilling contract intangibles, by the
                        aggregate number of contract days,
                        adjusted to exclude contract days
                        associated with certain mobilizations,
                        demobilizations, shipyard contracts
                        and standby contracts.



              
             
                ARO DRILLING


                         CONDENSED BALANCE SHEET INFORMATION


             
             
                (In millions)


              
             
                (Unaudited)




                                                      September 30,
                                                               2019


        Current assets                                                $
       452.8


        Non-current
         assets                                               887.1


        Total assets                                                $
       1,339.9




        Current
         liabilities                                                  $
       232.4


        Non-current
         liabilities                                        1,021.7


        Total
         liabilities                                                $
       1,254.1

    ===                                                                      ===

Non-GAAP Financial Measures (Unaudited)

To supplement Valaris condensed consolidated financial statements presented on a GAAP basis, this press release provides investors with adjusted loss per share and adjusted EBITDA, which are non-GAAP measures.

We believe that adjusted loss per share provides meaningful supplemental information regarding the company's performance by excluding certain charges that may not be indicative of Valaris ongoing operating results. This allows investors and others to better compare financial results across accounting periods and to those of peer companies, and to better understand the long-term performance of our business.

Valaris defines "Adjusted EBITDA" as net income (loss) before income (loss) from discontinued operations, other income (expense), income tax expense (benefit), interest expense, depreciation, amortization, loss on impairment, equity in earnings of ARO Drilling, (gain) loss on asset disposals, transaction costs and significant non-recurring items. 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.

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.

Adjusted Loss Per Share

The table below reconciles earnings (loss) per share, as calculated in accordance with GAAP, to adjusted loss per share for the quarters ended September 30, 2019 and June 30, 2019. Adjusted loss per share excludes the gain on debt repurchases, impairment expense, bargain purchase adjustment (gain), discrete tax items, transaction costs related to the Valaris merger and debt solicitation fees. Immediately following the completion of the Valaris merger, every four existing Class A ordinary shares were consolidated into one Class A ordinary share (the "Reverse Stock Split"). All per share data below has been retroactively adjusted to reflect the Reverse Stock Split.


                     EARNINGS (LOSS) PER SHARE
                      RECONCILIATION:                                                   
          
         Three Months Ended




                                                                    September 30, 2019                                        June 30, 2019


                                                              Net Income                                      Earnings               Net Income              Earnings
                                                    (Loss)                                       (loss) per                (Loss)                 (Loss) per
                                                attributable to                                     share               attributable                 share
                                               Valaris shares(1)                                                         to Valaris
                                                                                                                          shares(1)



       GAAP                                                               $
              (197.1)                               $
              (1.00)                           $
       393.4    $
        2.09



       Adjustments:


        Gain on debt repurchases                                 (194.1)                                        (0.98)



       Impairment expense                                          88.2                                           0.45                       2.5                   0.01


        Bargain purchase adjustment
         (gain) (2)                                                 53.0                                           0.27                   (712.8)                (3.78)



       Discrete tax items                                        (18.4)                                        (0.09)                    (1.2)                (0.01)



       Transaction costs                                           16.0                                           0.08                      60.1                   0.32


        Debt solicitation fees                                                                                                              8.9                   0.05



          Adjusted                                                        $
              (252.4)                               $
              (1.27)                         $
       (249.1) $
        (1.32)

    ===




     
     (1) Net income (loss) attributable to
              Valaris shares is adjusted for net
              income allocated to participating
              securities under the two-class
              method of $12.1 million for the
              three-month period ended June 30,
              2019. No income was allocated to
              participating securities under the
              two-class method for the three-
              month period ended September 30,
              2019. Net income (loss)
              attributable to Valaris shares
              excludes (income) loss attributable
              to noncontrolling interest of $0.4
              million and $(1.8) million for the
              three-month periods ended
              September 30, 2019 and June 30,
              2019, respectively.





     
     (2) The bargain purchase adjustment
              recognized during third quarter
              2019 is comprised of measurement
              period adjustments related to
              purchase accounting for the Valaris
              merger.

Reconciliation of Net Income (loss) to Adjusted EBITDA
A reconciliation of net Income (loss) as reported to adjusted EBITDA for the quarters ended September 30, 2019 and June 30, 2019 is included in the tables below (in millions):


                                             Three Months Ended


                                September 30,                           June 30,
                                         2019                                2019




        Net
         income
         (loss)                                           $
        (197.5)              $
     407.3


        Add
         (subtract):


         Income
         tax
         expense                          1.5                                32.6


         Interest
         expense                        113.9                               118.3


        Other
         (income)
         expense                      (154.1)                            (715.6)


                      Operating
                      loss            (236.2)                            (157.4)


        Add
         (subtract):


         Depreciation
         expense                        163.0                               157.9


         Amortization,
         net
         (1)                           (0.8)                              (2.8)


        Loss
         on
         impairment                      88.2                                 2.5


         Equity
         in
         earnings
         of
         ARO
         Drilling                         3.7                               (0.6)


         (Gain)
         loss
         on
         asset
         disposals                        1.2                               (0.7)


         Transaction
         costs                           16.0                                60.1


                      Adjusted
                      EBITDA                    $
              
          35.1           $
      
       59.0

    ===




              (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.

View original content to download multimedia:http://www.prnewswire.com/news-releases/valaris-plc-reports-third-quarter-2019-results-300948661.html

SOURCE Valaris plc