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

(Unaudited)

	FOR THE THREE MONTHS ENDED
	SEPTEMBER 30, 2008
					CONTRACT
					DRILLING
		REVENUES			COSTS
		(In Millions)
ATWOOD EAGLE	$	35.1	.	$	11.8
ATWOOD SOUTHERN CROSS		34.8			8.7
ATWOOD FALCON		28.0			6.5
ATWOOD HUNTER		22.2			7.0
VICKSBURG		14.1			4.5
ATWOOD BEACON		12.3			4.9
SEAHAWK		8.0			6.1
RICHMOND		6.2			3.8
OTHER		--			3.1
		160.7			56.4
	FOR THE TWELVE MONTHS ENDED
	SEPTEMBER 30, 2008
					CONTRACT
					DRILLING
		REVENUES			COSTS
		(In Millions)
ATWOOD SOUTHERN CROSS	$	117.6		$	33.1
ATWOOD HUNTER		89.9			28.9
ATWOOD EAGLE		88.4			44.5
ATWOOD FALCON		79.0			24.6
VICKSBURG		56.7			18.6
ATWOOD BEACON		46.8			19.2
SEAHAWK		32.1			30.1
RICHMOND		16.1			12.1
OTHER		--			5.3
		526.6			216.4