EXHIBIT 99.3

ATWOOD OCEANICS, INC. AND SUBSIDIARIES

ANALYSIS OF REVENUES AND DRILLING COSTS

 (Unaudited)

	FOR THE THREE MONTHS ENDED
	JUNE 30, 2009
			CONTRACT
			DRILLING
	REVENUES		COSTS
	(In Millions)
ATWOOD HUNTER	$	48.6	$	9.4
ATWOOD EAGLE		36.5		12.8
ATWOOD FALCON		18.3		6.4
VICKSBURG		12.8		4.5
ATWOOD BEACON		11.6		4.4
ATWOOD AURORA		9.1		4.7
SEAHAWK		8.0		6.7
RICHMOND		4.4		3.5
ATWOOD SOUTHERN CROSS		-		5.5
OTHER		-		0.5
	$	149.3	$	58.4
	FOR THE NINE MONTHS ENDED
	JUNE 30, 2009
			CONTRACT
			DRILLING
	REVENUES		COSTS
	(In Millions)
ATWOOD HUNTER	$	140.5	$	26.8
ATWOOD EAGLE		107.9		34.2
ATWOOD FALCON		55.0		19.5
VICKSBURG		39.6		12.7
ATWOOD BEACON		35.5		13.7
ATWOOD SOUTHERN CROSS		25.6		19.6
SEAHAWK		23.4		18.3
RICHMOND		18.9		10.3
ATWOOD AURORA		9.1		4.7
OTHER		-		7.0
	$	455.5	$	166.8