EXHIBIT 99.3
 
ATWOOD OCEANICS, INC. AND SUBSIDIARIES
ANALYSIS OF REVENUES AND DRILLING COSTS

(Unaudited)

FOR THE THREE MONTHS ENDED
SEPTEMBER 30, 2007
			CONTRACT
			DRILLING
		REVENUES	COSTS
	(In Millions)
ATWOOD SOUTHERN CROSS		$ 25.8	$ 5.7
ATWOOD HUNTER		25.1	6.2
ATWOOD FALCON		16.7	5.5
ATWOOD EAGLE		14.8	8.7
VICKSBURG		13.8	3.9
ATWOOD BEACON		10.5	4.2
RICHMOND		7.5	3.3
SEAHAWK		7.3	7.1
AUSTRALIA MANAGEMENT CONTRACTS		0.1	0.2
OTHER		-	1.9
		121.6	46.7
FOR THE TWELVE MONTHS ENDED
SEPTEMBER 30, 2006
			CONTRACT
			DRILLING
		REVENUES	COSTS
	(In Millions)
ATWOOD HUNTER		$ 85.4	$ 25.2
ATWOOD SOUTHERN CROSS		62.3	20.7
ATWOOD EAGLE		58.4	35.0
ATWOOD FALCON		50.5	23.6
VICKSBURG		40.0	14.0
ATWOOD BEACON		39.8	15.5
SEAHAWK		30.6	28.2
RICHMOND		29.5	13.1
AUSTRALIA MANAGEMENT CONTRACTS		6.5	5.1
OTHER		-	6.5
		403.0	186.9