Atwood Oceanics (ATW) 8-K Results of Operations and Financial Condition

EXHIBIT 99.3

ATWOOD OCEANICS, INC. AND SUBSIDIARIES

ANALYSIS OF REVENUES AND DRILLING COSTS

 (Unaudited)

	FOR THE THREE MONTHS ENDED JUNE 30, 2011
				CONTRACT
				DRILLING
	REVENUES			COSTS
	(In Millions)
ATWOOD HUNTER	$	40.4		$	7.2
ATWOOD FALCON		39.0			7.9
ATWOOD EAGLE		39.6			16.7
ATWOOD OSPREY		16.2			6.5
ATWOOD BEACON		12.2			7.2
VICKSBURG		8.8			3.7
ATWOOD AURORA		6.1			3.7
SEAHAWK		-			0.4
RICHMOND		-			0.2
ATWOOD SOUTHERN CROSS		(0.2	)		0.4
OTHER		-			(0.9	)
	$	162.1		$	53.0
	FOR THE NINE MONTHS ENDED JUNE 30, 2011
				CONTRACT
				DRILLING
	REVENUES			COSTS
	(In Millions)
ATWOOD HUNTER	$	140.2		$	26.0
ATWOOD FALCON		118.5			23.0
ATWOOD EAGLE		104.6			49.4
ATWOOD OSPREY		16.2			8.4
ATWOOD BEACON		34.1			23.6
VICKSBURG		25.6			11.9
ATWOOD AURORA		28.5			14.6
SEAHAWK		-			2.3
RICHMOND		-			1.5
ATWOOD SOUTHERN CROSS		(0.2	)		2.6
OTHER		-			(1.5	)
	$	467.5		$	161.8