XML 62 R5.htm IDEA: XBRL DOCUMENT v3.20.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Cash Flows from Operating Activities      
Net (loss)/income $ (187.2) $ 74.0 $ 235.3
Adjustments to reconcile net (loss)/income to net cash provided by operating activities:      
Depreciation 275.9 280.3 274.9
Amortization of deferred loan charges 11.7 12.4 12.6
Amortization of favorable contracts 45.1 45.1 74.4
Gain on disposal of PPE 0.0 0.0 (0.8)
Loss on impairment of goodwill 0.0 3.2 0.0
Unrealized loss/(gain) related to derivative financial instruments 27.6 (38.9) (25.8)
Payment for long term maintenance (81.4) (91.6) (54.9)
Gain on revaluation of contingent consideration (0.7) 0.0 (89.9)
Deferred tax expense 3.2 0.7 4.6
Accretion of discount on deferred consideration 3.2 5.3 13.2
Changes in operating assets and liabilities, net of effect of acquisitions      
Trade accounts receivable 4.2 103.2 (1.6)
Prepaid expenses and accrued income (2.0) (3.6) (4.0)
Trade accounts payable (8.3) (11.2) 1.9
Related party balances (47.3) (12.9) 16.1
Other assets 0.7 15.5 34.4
Other liabilities (69.4) 56.5 (4.9)
Changes in deferred revenue (1.3) (3.4) (9.7)
Other, net 0.0 (0.5) 0.4
Net cashflows from operating activities (26.0) 434.1 476.2
Cash Flows from Investing Activities      
Additions to drilling units (29.7) (23.4) (66.7)
Proceeds from sale of assets 0.0 0.0 16.2
Payment received from loans granted to related parties 0.0 0.0 39.4
Net cashflows from investing activities (29.7) (23.4) (11.1)
Cash Flows from Financing Activities      
Repayments of long term debt (192.6) (296.4) (215.0)
Debt fees paid 0.0 0.0 (3.8)
Repayments of related party debt 0.0 (24.7) (66.0)
Contingent consideration paid (30.0) (34.0) (40.0)
Cash distributions (3.3) (55.4) (60.1)
Repayment of shareholder loan 0.0 (6.2) 0.0
Net cashflows from financing activities (225.9) (416.7) (384.9)
Effect of exchange rate changes on cash 0.0 (1.0) 0.8
Net (decrease) / increase in cash and cash equivalents (281.6) (7.0) 81.0
Cash and cash equivalents at beginning of the year 841.6 848.6 767.6
Cash and cash equivalents at the end of year 560.0 841.6 848.6
Supplementary disclosure of cash flow information      
Interest and other financial items paid 247.6 261.3 200.3
Taxes paid $ 50.1 $ 24.9 $ 42.9