EXHIBIT 99.3

ATWOOD OCEANICS, INC. AND SUBSIDIARIES

ANALYSIS OF REVENUES AND DRILLING COSTS

 (Unaudited)

	FOR THE THREE MONTHS ENDED
	SEPTEMBER 30, 2009
			CONTRACT
			DRILLING
	REVENUES		COSTS
	(In Millions)
ATWOOD HUNTER	$	42.0	$	10.0
ATWOOD EAGLE		37.2		12.8
ATWOOD FALCON		26.5		6.3
ATWOOD AURORA		11.1		5.0
SEAHAWK		7.7		6.4
VICKSBURG		3.4		2.5
ATWOOD BEACON		2.9		3.0
RICHMOND		0.2		3.9
ATWOOD SOUTHERN CROSS		-		4.2
OTHER		-		0.8
	$	131.0	$	54.9
	FOR THE TWELVE MONTHS ENDED
	SEPTEMBER 30, 2009
			CONTRACT
			DRILLING
	REVENUES		COSTS
	(In Millions)
ATWOOD HUNTER	$	182.5	$	36.8
ATWOOD EAGLE		145.1		47.0
ATWOOD FALCON		81.6		25.8
VICKSBURG		43.0		15.2
ATWOOD BEACON		38.3		16.7
SEAHAWK		31.1		24.7
ATWOOD SOUTHERN CROSS		25.6		23.9
ATWOOD AURORA		20.2		9.7
RICHMOND		19.1		14.2
OTHER		-		7.7
	$	586.5	$	221.7