Management's Discussion and Analysis of Financial Condition and Results of
Operations should be read in conjunction with the accompanying unaudited
condensed consolidated financial statements and related notes thereto included
in "Item 1. Financial Statements" and with our annual report on Form 10-K for
the year ended December 31, 2020. The following discussion and analysis contains
forward-looking statements that involve risks and uncertainties. Our actual
results may differ materially from those anticipated in these forward-looking
statements as a result of certain factors, including those set forth under "Risk
Factors" in Item 1A of our annual report and elsewhere in this quarterly report.
See "Forward-Looking Statements."


EXECUTIVE SUMMARY

Our Business

We are a leading provider of offshore contract drilling services to the
international oil and gas industry. Following the sale of a jackup in April
2021, we currently own an offshore drilling rig fleet of 60 rigs, with drilling
operations in almost every major offshore market across five continents. Our rig
fleet includes 11 drillships, four dynamically positioned semisubmersible
rigs, one moored semisubmersible rig, 44 jackup rigs and a 50% equity interest
in Saudi Aramco Rowan Offshore Drilling Company ("ARO"), our 50/50 joint venture
with Saudi Aramco, which owns an additional seven rigs. We operate the world's
largest fleet, including one of the newest ultra-deepwater fleets in the
industry and a leading premium jackup fleet.

Chapter 11 Proceedings, Emergence from Chapter 11 and Fresh Start Accounting



On August 19, 2020 (the "Petition Date"), Valaris plc ("Legacy Valaris" or
"Predecessor") and certain of its direct and indirect subsidiaries
(collectively, the "Debtors") filed voluntary petitions for reorganization under
chapter 11 of the Bankruptcy Code in the Bankruptcy Court under the caption In
re Valaris plc, et al., Case No. 20-34114 (MI) (the "Chapter 11 Cases").

In connection with the Chapter 11 Cases and the plan of reorganization, on and
prior to April 30, 2021 (the "Effective Date"), the Company effectuated certain
restructuring transactions, pursuant to which Valaris was formed and, through a
series of transactions, Legacy Valaris transferred to a subsidiary of Valaris
substantially all of the subsidiaries, and other assets, of Legacy Valaris.

On the Effective Date, we successfully completed our financial restructuring and
together with the Debtors emerged from the Chapter 11 Cases. Upon emergence from
the Chapter 11 Cases, we eliminated $7.1 billion of debt and obtained a
$520.0 million capital injection by issuing the First Lien Notes. See "  Note
11   - Debt" for additional information on the First Lien Notes. On the
Effective Date. Legacy Valaris Class A ordinary shares were cancelled and common
shares of Valaris with a nominal value of $0.01 per share ("Common Shares") were
issued. Also, former holders of Legacy Valaris' equity were issued warrants (the
"Warrants") to purchase Common Shares.. See "  Note 12   - Shareholders' Equity"
for additional information on the issuance of the Common Shares and Warrants.

References to the financial position and results of operations of the
"Successor" or "Successor Company" relate to the financial position and results
of operations of the Company after the Effective Date. References to the
financial position and results of operations of the "Predecessor" or
"Predecessor Company" refer to the financial position and results of operations
of Legacy Valaris on and prior to the Effective Date. References to the
"Company," "we," "us" or "our" in this Quarterly Report are to Valaris, together
with its consolidated subsidiaries, when referring to periods following the
Effective Date, and to Legacy Valaris, together with its consolidated
subsidiaries, when referring to periods prior to and including Effective Date.


                                       56
--------------------------------------------------------------------------------

Upon emergence from the Chapter 11 Cases, we qualified for and adopted fresh
start accounting. The application of fresh start accounting resulted in a new
basis of accounting, and the Company became a new entity for financial reporting
purposes. Accordingly, our financial statements and notes after the Effective
Date are not comparable to our financial statements and notes on and prior to
that date.

See " Note 2 - Chapter 11 Proceedings" and " Note 3 - Fresh Start Accounting" for additional details regarding the bankruptcy, our emergence and fresh start accounting.



Our Industry

Operating results in the offshore contract drilling industry are highly cyclical
and are directly related to the demand for and the available supply of drilling
rigs. Low demand and excess supply can independently affect day rates and
utilization of drilling rigs. Therefore, adverse changes in either of these
factors can result in adverse changes in our industry. While the cost of moving
a rig may cause the balance of supply and demand to vary somewhat between
regions, significant variations between most regions are generally of a
short-term nature due to rig mobility.

As we entered 2020, we expected the volatility that began with the oil price
decline in 2014 to continue over the near-term with the expectation that
long-term oil prices would remain at levels sufficient to support a continued
gradual recovery in the demand for offshore drilling services. We were focused
on opportunities to put our rigs to work, manage liquidity, extend our financial
runway, and reduce debt as we sought to navigate the extended market downturn
and improve our balance sheet. Recognizing our ability to maintain a sufficient
level of liquidity to meet our financial obligations depended upon our future
performance, which is subject to general economic conditions, industry cycles
and financial, business and other factors affecting our operations, many of
which are beyond our control, we had significant financial flexibility within
our capital structure to support our liability management efforts. However,
starting in early 2020, the COVID-19 pandemic and the response thereto
negatively impacted the macro-economic environment and global economy. Global
oil demand fell sharply at the same time global oil supply increased as a result
of certain oil producers competing for market share, leading to a supply glut.
As a consequence, the price of Brent crude oil fell from around $60 per barrel
at year-end 2019 to around $20 per barrel in mid-April 2020. In response to
dramatically reduced oil price expectations, our customers reviewed, and in most
cases lowered significantly, their capital expenditure plans in light of revised
pricing expectations. This caused our customers, primarily in the second and
third quarters of 2020, to cancel or shorten the duration of many of our 2020
drilling contracts, cancel future drilling programs and seek pricing and other
contract concessions which led to material operating losses and liquidity
constraints for us.

In 2020, the combined effects of the global COVID-19 pandemic, the significant
decline in the demand for oil and the substantial surplus in the supply of oil
resulted in significantly reduced demand and day rates for offshore drilling
provided by the Company and increased uncertainty regarding long-term market
conditions. These events had a significant adverse impact on our current and
expected liquidity position and financial runway and led to the filing of the
Chapter 11 Cases.

                                       57
--------------------------------------------------------------------------------

By the middle of 2021, Brent crude oil prices climbed back to pre-COVID-19
pandemic levels, to approximately $73 per barrel in June 2021, and we observed a
slight increase in customer tendering activity for both floaters and jackups
beginning in the latter part of 2020. In early July 2021, rising global demand
for oil and continuing disputes about supply levels among members of OPEC+ sent
Brent crude oil prices above $75 per barrel. Later in July 2021, the members of
OPEC+ agreed to phase out 5.8 million barrels of oil per day of oil production
cuts by September 2022, effectively undoing production cuts put in place in
response to the COVID-19 pandemic. After a brief decline following the
announcement, oil prices returned to $74 per barrel by the end of July. The
constructive oil price environment has led to an improvement in contracting and
tendering activity in 2021 as compared to 2020. Benign environment floater rig
years awarded in the first half of 2021 were nearly double that in the first
half of 2020 and jackup rig years awarded increased by 15% when comparing the
same periods. This increase in activity is particularly evident for drillships
with several multi-year contracts awarded year to date. However, the global
recovery from the COVID-19 pandemic remains uneven, and there is still a
significant amount of uncertainty around the sustainability of the improvement
in oil prices to support a recovery in demand for offshore drilling services.

Additionally, the full impact that the pandemic and the volatility of oil prices
will have on our results of operations, financial condition, liquidity and cash
flows is uncertain due to numerous factors, including the duration and severity
of the pandemic, the continued development, availability and effectiveness of
the ongoing vaccine rollout, the general resumption of global economic activity
along with the injection of substantial government monetary and fiscal stimulus
and the sustainability of the improvements in oil prices and demand in the face
of market volatility. To date, the COVID-19 pandemic has resulted in only
limited operational downtime. Our rigs have had to shut down operations while
crews are tested and incremental sanitation protocols are implemented and while
crew changes have been restricted as replacement crews are quarantined. We
continue to incur additional personnel, housing and logistics costs in order to
mitigate the potential impacts of COVID-19 to our operations. In limited
instances, we have been reimbursed for these costs by our customers. Our
operations and business may be subject to further economic disruptions as a
result of the spread of COVID-19 among our workforce, the extension or
imposition of further public health measures affecting supply chain and
logistics, and the impact of the pandemic on key customers, suppliers, and other
counterparties. There can be no assurance that these, or other issues caused by
the COVID-19 pandemic, will not materially affect our ability to operate our
rigs in the future.

We expect that these challenges will continue for drilling contractors as
customers wait to gain additional clarity on the sustainability of improved
commodity pricing. We believe the current market and macro-economic conditions
will continue to create a challenging contracting environment through 2021, into
2022 and potentially beyond.

Backlog

Our backlog was $2.2 billion and $1.0 billion as of August 2, 2021 and
December 31, 2020, respectively. Our backlog excludes ARO's backlog but includes
backlog of $31.1 million and $74.7 million, respectively, from our rigs leased
to ARO at the contractual rates. Contract rates with ARO are subject to
adjustment resulting from the shareholder agreement. See "  Note     5   -
Equity Method Investment in ARO" for additional information. The increase to
backlog is due to recent contract awards and contract extensions, partially
offset by revenues realized. As revenues are realized and if we experience
customer contract cancellations, we may experience declines in backlog, which
would result in a decline in revenues and operating cash flows over the
near-term.

ARO backlog was $953.2 million and $347.5 million as of August 2, 2021 and
December 31, 2020, respectively, inclusive of backlog on both ARO owned rigs and
rigs leased from us. The increase in backlog is due to contracts awarded to five
ARO owned rigs during the first quarter. As a 50/50 joint venture, when ARO
realizes revenue from its backlog, 50% of the earnings thereon would be
reflected in our results. The earnings from ARO backlog with respect to rigs
leased from us will be net of, among other things, payments to us under bareboat
charters for those rigs.

See "Item 1A. - Risk Factors" for risks related to the realization of our backlog.


                                       58
--------------------------------------------------------------------------------




BUSINESS ENVIRONMENT

Floaters

The floater contracting environment remains challenging due to limited demand
and excess supply. Floater demand declined materially in March and April 2020,
as our customers reduced capital expenditures particularly for
capital-intensive, long-lead deepwater projects in the wake of oil price
declines from around $60 per barrel at year-end 2019 to around $20 per barrel in
mid-April 2020. This caused our customers, primarily in the second and third
quarters of 2020, to cancel or delay drilling programs, to terminate drilling
contracts and to request contract concessions. We have observed a slight
increase in customer tendering activity for floaters that commenced in the
latter part of 2020. However, the global recovery from the COVID-19 pandemic
remains uneven, and there is still a significant amount of uncertainty around
the sustainability of the improvement in oil prices to support a recovery in
demand for offshore drilling services.

Our backlog for our floater segment was $1.4 billion and $163.7 million as of
August 2, 2021 and December 31, 2020, respectively. The increase in our backlog
was due to the addition of backlog from new contract awards and contract
extensions, partially offset by revenues realized.
Utilization for our floaters was 22% during the second quarter of 2021 compared
to 29% in the first quarter of 2021. Average day rates were approximately
$197,000 during the second quarter of 2021 compared to approximately $198,000 in
the first quarter of 2021.
There are approximately 21 newbuild drillships and benign environment
semisubmersible rigs reported to be under construction, of which five are
scheduled to be delivered before the end of 2021. Most newbuild floaters are
uncontracted. Several newbuild deliveries have been delayed into future years,
and we expect that more uncontracted newbuilds will be delayed or cancelled.

Drilling contractors have retired approximately 130 benign environment floaters
since the beginning of 2014. Six benign environment floaters older than 20 years
of age are currently idle, eight additional benign environment floaters older
than 20 years have contracts that will expire within six months without
follow-on work, and there are a further 15 benign environment floaters that have
been stacked for more than three years. Operating costs associated with keeping
these rigs idle as well as expenditures required to re-certify some of these
aging rigs may prove cost prohibitive. Drilling contractors will likely elect to
scrap or cold-stack some or all of these rigs. Improvements in demand and/or
reductions in supply will be necessary before meaningful increases in
utilization and day rates are realized.

Jackups



During 2020, demand for jackups declined in light of increased market
uncertainty. This caused our customers, primarily in the second and third
quarters of 2020, to cancel or delay drilling programs, to terminate drilling
contracts and to request contract concessions. We have observed a slight
increase in customer tendering activity for jackups that commenced in the latter
part of 2020. However, the global recovery from the COVID-19 pandemic remains
uneven, and there is still a significant amount of uncertainty around the
sustainability of the improvement in oil prices to support a recovery in demand
for offshore drilling services.
Our backlog for our jackup segment was $767.2 million and $737.6 million as of
August 2, 2021 and December 31, 2020, respectively. The increase in our backlog
was due to the addition of backlog from new contract awards and contract
extensions, partially offset by revenues realized.

Utilization for our jackups was 54% during the second quarter compared to 50% in
the first quarter of 2021. Average day rates were approximately $99,000 during
the second quarter compared to approximately $95,000 in the first quarter of
2021.
                                       59
--------------------------------------------------------------------------------


There are approximately 34 newbuild jackup rigs reported to be under
construction, of which 12 are scheduled to be delivered before the end of 2021.
Most newbuild jackups are uncontracted. Over the past year, some jackup orders
have been cancelled, and many newbuild jackups have been delayed. We expect that
scheduled jackup deliveries will continue to be delayed until more rigs are
contracted.

Drilling contractors have retired approximately 140 jackups since the beginning
of the downturn. Approximately 80 jackups older than 30 years are idle, 30
jackups that are 30 years or older have contracts expiring within the next six
months without follow-on work, and there are a further 65 jackups that have been
stacked for more than three years. Expenditures required to re-certify some of
these aging rigs may prove cost prohibitive and drilling contractors may instead
elect to scrap or cold-stack these rigs. We expect jackup scrapping and
cold-stacking to continue for the remainder of 2021. Improvements in demand
and/or reductions in supply will be necessary before meaningful increases in
utilization and day rates are realized.

Divestitures



Our business strategy has been to focus on ultra-deepwater floater and premium
jackup operations and de-emphasize other assets and operations that are not part
of our long-term strategic plan or that no longer meet our standards for
economic returns.

We continue to focus on our fleet management strategy in light of the
composition of our rig fleet. While taking into account certain restrictions on
the sales of assets under our First Lien Notes, as part of our strategy, we may
act opportunistically from time to time to monetize assets to enhance
stakeholder value and improve our liquidity profile, in addition to reducing
holding costs by selling or disposing of older, lower-specification or non-core
rigs.


RESULTS OF OPERATIONS

  We are not able to compare the results of operations for the month ended
April 30, 2021 (the "Q2 Predecessor Period") and four-month period ended
April 30, 2021 (the "H1 Predecessor Period" and, together with the Q2
Predecessor Period, the "2021 Predecessor Periods") to any of the previous
periods reported in the condensed consolidated financial statements, and we do
not believe reviewing this period in isolation would be useful in identifying
any trends in or reaching any conclusions regarding our overall operating
performance. We believe that the discussion of our results of operations for the
two-months ended June 30, 2021 (the "Successor Period") combined with the 2021
Predecessor Periods provide more meaningful comparisons to the comparable
periods in 2020 and are more useful in understanding operational trends. These
combined results do not comply with GAAP and have not been prepared as pro forma
results under applicable SEC rules, but are presented because we believe they
provide the most meaningful comparison of our results to prior periods.

                                       60
--------------------------------------------------------------------------------

The following table summarizes our Condensed Consolidated Results of Operations
(in millions):
                                                                                                   Combined
                                           Successor                     Predecessor              (Non-GAAP)             Predecessor
                                                                                                 Three Months
                                        Two Months Ended               One Month Ended          Ended June 30,        Three Months Ended
                                         June 30, 2021                  April 30, 2021               2021               June 30, 2020
Revenues                               $         202.8                $          90.3          $       293.1          $         388.8
Operating expenses
Contract drilling (exclusive of
depreciation)                                    168.7                           85.6                  254.3                    370.7
Loss on impairment                                   -                              -                      -                    838.0
Depreciation                                      16.6                           37.5                   54.1                    131.5
General and administrative                        12.7                            6.4                   19.1                     62.6
Total operating expenses                         198.0                          129.5                  327.5                  1,402.8

Equity in earnings (losses) of ARO                 4.8                            1.2                    6.0                     (5.2)
Operating income (loss)                            9.6                          (38.0)                 (28.4)                (1,019.2)
Other income (expense), net                        1.4                       (3,533.7)              (3,532.3)                  (105.4)
Provision (benefit) for income taxes              15.1                          (15.5)                  (0.4)                   (15.8)
Net loss                                          (4.1)                      (3,556.2)              (3,560.3)                (1,108.8)
Net income (loss) attributable to
noncontrolling interests                          (2.1)                           (.8)                  (2.9)                     1.4
Net loss attributable to Valaris       $          (6.2)               $      (3,557.0)         $    (3,563.2)         $      (1,107.4)




                                                                                                  Combined
                                            Successor                    Predecessor             (Non-GAAP)             Predecessor
                                        Two Months Ended              Four Months Ended        Six Month Ended        Six Months Ended
                                          June 30, 2021                 April 30, 2021          June 30, 2021          June 30, 2020
Revenues                                $        202.8                $         397.4          $      600.2          $         845.4
Operating expenses
Contract drilling (exclusive of
depreciation)                                    168.7                          337.8                 506.5                    846.7
Loss on impairment                                   -                          756.5                 756.5                  3,646.2
Depreciation                                      16.6                          159.6                 176.2                    296.0
General and administrative                        12.7                           30.7                  43.4                    116.0
Total operating expenses                         198.0                        1,284.6               1,482.6                  4,904.9

Equity in earnings (losses) of ARO                 4.8                            3.1                   7.9                    (11.5)
Operating income (loss)                            9.6                         (884.1)               (874.5)                (4,071.0)
Other income (expense), net                        1.4                       (3,563.5)             (3,562.1)                  (213.3)
Provision (benefit) for income taxes              15.1                           16.2                  31.3                   (167.8)
Net loss                                          (4.1)                      (4,463.8)             (4,467.9)                (4,116.5)
Net income (loss) attributable to
noncontrolling interests                          (2.1)                          (3.2)                 (5.3)                     2.8
Net loss attributable to Valaris        $         (6.2)               $      (4,467.0)         $   (4,473.2)         $      (4,113.7)





                                       61

--------------------------------------------------------------------------------

Overview



Revenues decreased $95.7 million, or 25%, for the combined Successor and
Predecessor results for the three months ended June 30, 2021, as compared to the
prior year quarter primarily due to $64.1 million from fewer days under contract
across our fleet, $46.3 million due to termination fees received for certain
rigs in the prior year quarter, $14.1 million from the sale of VALARIS JU-84,
VALARIS JU-87 and VALARIS JU-101 which operated in the prior year quarter, and
$4.0 million due to lower revenues earned under the Lease Agreements and
Secondment Agreement with ARO. This decline was partially offset by a $33.5
million increase in revenue for certain rigs with higher average day rates for
the combined three months ended June 30, 2021 as compared to the prior year
quarter.

Revenues decreased $245.2 million, or 29%, for the combined Successor and
Predecessor results for the six months ended June 30, 2021, as compared to the
prior year period primarily due to $188.1 million from fewer days under contract
across our fleet, $47.4 million from the sale of VALARIS 5004, VALARIS JU-84,
VALARIS JU-87, VALARIS JU-88 and VALARIS JU-101 which operated in the prior year
quarter, $46.3 million due to termination fees received for certain rigs in
prior year period, and $29.9 million due to lower revenues earned under the
Secondment Agreement, Lease Agreements and Transition Services agreement with
ARO. This decline was partially offset by a $58.5 million increase in revenue
for certain rigs with higher average day rates for the combined six months ended
June 30, 2021 as compared to the prior year period.

Contract drilling expense decreased $116.4 million, or 31%, for the combined
Successor and Predecessor results for the three months ended June 30, 2021, as
compared to the prior year quarter, primarily due to $84.3 million of lower cost
on idle rigs, $28.0 million from rigs sold between the comparative periods, and
reduced cost resulting primarily from spend control efforts.

Contract drilling expense decreased $340.2 million, or 40%, for the combined
Successor and Predecessor results for the six months ended June 30, 2021, as
compared to the prior year period primarily due to $193.2 million of lower cost
on idle rigs, $52.5 million from rigs sold between the comparative periods, and
reduced cost resulting primarily from spend control efforts. Additionally, there
was a decline of $18.6 million related to the Secondment Agreement with ARO as
almost all remaining seconded employees became employees of ARO during the
second quarter of 2020.

During the second quarter of 2020, we recorded non-cash losses on impairment
totaling $838.0 million with respect to certain assets in our fleet. See "  Note
7   - Property and Equipment" for additional information.

During the four months ended April 30, 2021 and the six months ended June 30,
2020, we recorded non-cash losses on impairment totaling $756.5 million and $3.6
billion, respectively, with respect to certain assets in our fleet. See "  Note
7   - Property and Equipment" for additional information.

Depreciation expense decreased $77.4 million, or 59%, for the combined Successor
and Predecessor results for the three months ended June 30, 2021 as compared to
the prior year quarter, primarily due to the reduction in values of property and
equipment from the application of fresh start accounting.

Depreciation expense decreased $119.8 million, or 40%, for the combined
Successor and Predecessor results for the six months ended June 30, 2021, as
compared to the prior year period primarily due to reduction in values of
property and equipment from the application of fresh start accounting and due to
lower depreciation expense on certain non-core assets which were impaired in the
first and second quarters of 2020, some of which were subsequently sold in 2020.
General and administrative expenses decreased by $43.5 million or 69%, and $72.6
million or 63%, for the combined Successor and Predecessor results for the
combined Successor and Predecessor results for the three and six months ended
June 30, 2021, respectively, as compared to the prior year comparative periods.
The decline is related to charges in the prior year periods for professional
fees incurred in relation to the Chapter 11 Cases, but
                                       62
--------------------------------------------------------------------------------

prior to the Petition Date, professional fees associated with shareholder activism defense, organizational change initiatives, as well as merger integration related costs.



Other expense, net, increased $3,426.9 million and $3,348.8 million for the
combined Successor and Predecessor results for the three and six months ended
June 30, 2021, respectively, as compared to the prior year comparative periods,
primarily due reorganization items incurred in the current year directly related
to the Chapter 11 Cases. See "  Note 2   - Chapter 11 Proceedings" for details
related to reorganization items. This increase was partially offset by a
reduction in interest expense as we discontinued accruing interest on our
outstanding debt after the Petition Date.

Rig Counts, Utilization and Average Day Rates



The following table summarizes our and ARO's offshore drilling rigs as of
June 30, 2021 and 2020:
                                   2021      2020
Floaters(1)                         16        17
Jackups(2)                          34        39
Other(3)                            9         9
Held-for-sale(2)(4)                 1         7
Total Valaris                       60        72
Valaris - Under construction(5)     2         2
ARO(6)                              7         7
ARO - Under construction (7)        2         2



(1)During the fourth quarter of 2020, we sold VALARIS 8504.
(2)During the third quarter of 2020, we sold VALARIS JU-87 and during the fourth
quarter of 2020, we sold VALARIS JU-84 and VALARIS JU-88. During the second
quarter of 2021, we sold VALARIS 101 and classified VALARIS 100 as
held-for-sale.
(3)This represents the nine rigs leased to ARO through bareboat charter
agreements whereby substantially all operating costs are incurred by ARO. All
jackup rigs leased to ARO are under three-year contracts with Saudi Aramco.
(4)During the third quarter of 2020, we sold VALARIS 8500, VALARIS 8501, VALARIS
8502, VALARIS DS-3, VALARIS DS-5, VALARIS DS-6 and JU-105.
(5)We have an option to take delivery of VALARIS DS-13 and VALARIS DS-14, on or
before December 31, 2023. The purchase price for the rigs are estimated to be
approximately $119.1 million and $218.3 million, respectively, assuming a
December 31, 2023 delivery date. Delivery can be requested any time prior to
December 31, 2023 with a downward purchase price adjustment based on
predetermined terms. If we elect not to purchase the rigs, we have no further
obligations to the shipyard.
(6)This represents the seven jackup rigs owned by ARO which are operating under
long-term contracts with Saudi Aramco.
(7)During 2020, ARO ordered two newbuild jackup rigs scheduled for delivery in
2022.

                                       63
--------------------------------------------------------------------------------

The following table summarizes our and ARO's rig utilization and average day rates by reportable segment were as follows (in millions):


                                                  Three Months Ended June 30,                   Six Months Ended June 30,
                                                    2021                  2020                 2021                     2020
Rig Utilization(1)
Floaters                                                 22   %              25  %                 26   %                   32  %
Jackups                                                  54   %              54  %                 53   %                   60  %
Other (2)                                               100   %             100  %                100   %                  100  %
Total Valaris                                            54   %              52  %                 54   %                   57  %
ARO                                                      89   %              97  %                 89   %                   93  %
Average Day Rates(3)
Floaters                                      $     197,150           $ 172,313          $    197,905               $  188,107
Jackups                                              98,685              86,058                97,476                   83,539
Other (2)                                            30,633              37,368                31,137                   39,855
Total Valaris                                 $      86,861           $  83,912          $     88,091               $   90,846
ARO                                           $      95,773           $ 103,049          $     94,485               $  105,843



(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 and excluding suspension periods. 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. Beginning in 2021, our
method for calculating rig utilization has been updated to remove the impact of
suspension periods. To the extent applicable, comparative period calculations
have been retroactively adjusted.

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 under bareboat charter contracts.



(3)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. Beginning in 2021, our method for calculating average day rates has
been updated to remove the impact of suspension periods.  To the extent
applicable, comparative period calculations have been retroactively adjusted.

                                       64
--------------------------------------------------------------------------------

Detailed explanations of our operating results, including discussions of revenues, contract drilling expense and depreciation expense by segment, are provided below.

Operating Income by Segment



Our business consists of four operating segments: (1) Floaters, which includes
our drillships and semisubmersible rigs, (2) Jackups, (3) ARO and (4) Other,
which consists of management services on rigs owned by third-parties and the
activities associated with our arrangements with ARO under the Rig Lease
Agreements, the Secondment Agreement and the Transition Services Agreement.
Floaters, Jackups and ARO are also reportable segments.
Upon emergence, we ceased allocation of our onshore support costs included
within contract drilling expenses to our operating segments for purposes of
measuring segment operating income (loss) and as such, those costs are included
in "Reconciling Items". We have adjusted the historical periods to conform with
current period presentation. Further, general and administrative expense and
depreciation expense incurred by our corporate office are not allocated to our
operating segments for purposes of measuring segment operating income (loss) and
are included in "Reconciling Items." Substantially all of the expenses incurred
associated with our Transition Services Agreement are included in general and
administrative under "Reconciling Items" in the table set forth below.
The full operating results included below for ARO are not included within our
consolidated results and thus deducted under "Reconciling Items" and replaced
with our equity in earnings of ARO. See "  Note     5   - Equity Method
Investment in ARO" for additional information on ARO and related arrangements.

Segment information was as follows (in millions):

© Edgar Online, source Glimpses