EXHIBIT 13.1

                       2004 ANNUAL REPORT TO SHAREHOLDERS

                                   THE COMPANY



     We are engaged in the international offshore drilling and completion of
exploratory and developmental oil and gas wells and related support, management
and consulting services. Presently, we own and operate a premium, modern fleet
of eight mobile offshore drilling units as well as manage the operations of two
operator-owned platform drilling units in Northwest Australia. We also own a
semisubmersible hull, named the SEASCOUT, which we plan to convert to a tender
assist vessel once an acceptable contract opportunity is secured. From fiscal
year 1997 to 2003, we have invested approximately $460 million in upgrading
seven mobile offshore drilling units and constructing an ultra-premium jack-up
unit. We support our operations from our Houston headquarters and offices
located in Australia, Malaysia, Egypt, Indonesia, Singapore and the United
Kingdom.


                              FINANCIAL HIGHLIGHTS



                                            2004               2003
                                           ------             ------
                                                 (In Thousands)

FOR THE YEAR ENDED SEPTEMBER 30:
REVENUES                                 $163,454            $144,765
NET INCOME (LOSS)                           7,587             (12,802)
CAPITAL EXPENDITURES                        6,527             101,819
AT SEPTEMBER 30:
NET PROPERTY AND EQUIPMENT               $401,141            $443,102
TOTAL ASSETS                              498,936             522,674
TOTAL SHAREHOLDERS' EQUITY                271,589             263,467


                                       1


TO OUR SHAREHOLDERS AND EMPLOYEES:

     During fiscal year 2004, we returned to profitability  with a net income of
approximately  $8 million or $.54 per diluted  share after  incurring  our first
loss in ten years in fiscal year 2003.  The past year has also been  positive in
other respects with a recent successful stock offering enabling us to strengthen
our balance  sheet by reducing  our  outstanding  long-term  debt,  an equipment
utilization  rate  of  93%,   continuing  high  standards  of  safety,   health,
environmental  and  security  performance  and recent  activity in the  offshore
industry that indicates an improving market.

     With  our  fleet's  improved  capability  and  competitiveness,  we are now
well-positioned  to benefit from market  improvements.  Our $460  million  major
capital  program which  commenced in fiscal year 1997 to upgrade seven  existing
units and construct a new unit was successfully completed last year. We now have
eight  premium  offshore  units,  targeted to meet our  clients'  future  needs,
available to operate and take  advantage of the upside from an improving  market
environment.  Our strategy continues to focus on providing premium equipment and
safe,   quality   services  in   attractive   international   markets  based  on
long-standing  client  relationships.  We believe  this  strategy,  our  current
positioning in four key markets, and the ability to take advantage of attractive
international  opportunities will provide attractive  financial returns over the
longer term.

     For fiscal  year  2004,  our  short-term  goals were (1) to strive for full
utilization  of our  fleet,  (2) to stay  strong in all  respects  and (3) to be
well-positioned   to  benefit   from   longer-term   market   improvements   and
opportunities.  We believe those goals were  accomplished.  Our current contract
backlog provides the opportunity to seek improving  dayrates in late fiscal year
2005 and into fiscal year 2006.

     Of our current drilling contracts, the VICKSBURG has the only contract term
that extends  beyond  fiscal year 2005,  with the  contract  term for the ATWOOD
HUNTER  expected to extend to the end of fiscal year 2005. We expect  options to
be exercised on the ATWOOD  EAGLE,  ATWOOD  FALCON and ATWOOD  BEACON that could
also extend those  contracts  through  fiscal year 2005.  Despite not  currently
having long-term commitments, we are pursuing opportunities that should keep the
RICHMOND,  in the Gulf of Mexico,  and the ATWOOD  SOUTHERN  CROSS, in Southeast
Asia,  highly  utilized  during  fiscal year 2005.  The SEAHAWK has  commenced a
short-term  drilling  program in Malaysia which is expected to extend to the end
of January 2005.  Contract  opportunities for the SEAHAWK,  following that work,
are being  pursued in  Southeast  Asia and West Africa for fiscal years 2005 and
2006.

     At the beginning of fiscal year 2004,  world-wide  utilization  of offshore
drilling units was less than 80% and today it is around 85%. We believe that oil
and gas demand  fundamentals  and the potential for increasing  exploration  and
development   expenditures   support  further  market  improvement,   increasing
worldwide utilization and higher dayrates.

     We are pleased and proud of the  Company's  performance  during fiscal year
2004 which was achieved through the hard work and talent of our employees around
the world.  Our  achievement  of safe  operations and  value-adding  performance
during the year has been  recognized  by our clients.  Being  responsive  to our
clients'  needs  and  building   longer-term   client   relationships   are  the
cornerstones of our endeavor to be a preferred provider of offshore drilling and
completion services.

     We look forward to the challenges and opportunities ahead and will continue
striving to reward the  confidence and trust of our  shareholders  and our other
stakeholders.

                                                  /s/ John R. Irwin
                                                  John R. Irwin

                                       2





                               Atwood Oceanics, Inc. and Subsidiaries
                                     FIVE-YEAR FINANCIAL REVIEW




(In thousands, except per share amounts, fleet                   At or For the Years Ended September 30,
 data and ratios)                                          2004         2003         2002         2001         2000
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
STATEMENTS OF OPERATIONS DATA:
                                                                                               
     Revenues                                             $ 163,454    $ 144,765    $ 149,157    $ 147,541    $ 135,973
     Contract drilling costs                                (98,936)     (98,500)     (75,088)     (70,014)     (60,709)
     General and administrative expenses                    (11,389)     (14,015)     (10,080)      (9,250)      (8,449)
     Depreciation                                           (31,582)     (25,758)     (23,882)     (25,579)     (29,624)
                                                            -------      -------      -------      -------      -------
     OPERATING INCOME                                        21,547        6,492       40,107       42,698       37,191
     Other expense                                           (9,145)      (4,856)      (1,330)      (1,577)      (1,293)
     Tax provision                                           (4,815)     (14,438)     (10,492)     (13,775)     (12,750)
                                                             ------      -------      -------      -------      -------
         NET INCOME (LOSS)                                  $ 7,587    $ (12,802)    $ 28,285     $ 27,346     $ 23,148
                                                            =======     =========    ========     ========     ========

PER SHARE DATA:
     Earnings (loss) per common share:
         Basic                                               $ 0.55      $ (0.92)      $ 2.04       $ 1.98       $ 1.68
         Diluted                                             $ 0.54      $ (0.92)      $ 2.02       $ 1.96       $ 1.66
     Average common shares outstanding:
         Basic                                               13,859       13,846       13,839       13,828       13,763
         Diluted                                             14,032       13,846       13,994       13,978       13,916

FLEET DATA:
     Number of rigs owned or managed, at end
         of period                                               11           11           10           11           11
     Utilization rate for in-service rigs (1)                   93%          92%          86%          83%          71%

BALANCE SHEET DATA:
     Cash and cash equivalents                             $ 16,416     $ 21,551     $ 27,655     $ 12,621     $ 42,661
     Working capital                                         32,913       26,063       43,735       25,057       47,433
     Net property and equipment                             401,141      443,102      368,397      306,254      224,107
     Total assets                                           498,936      522,674      445,238      353,878      313,251
     Total long-term debt (including current portion)       181,000      205,000      115,000       60,000       46,000
     Shareholders' equity (2)                               271,589      263,467      276,133      247,636      218,205
     Ratio of current assets to current liabilities            1.55         1.52         2.44         2.21         3.71
- ---------


Notes -
         (1) Excludes managed rigs, the SEASCOUT, and contractual downtime on
         rigs upgraded. (2) We have never paid any cash dividends on our common
         stock.

                                       3




                                             OFFSHORE DRILLING OPERATIONS

                                                PERCENTAGE
                                 MAXIMUM WATER   OF 2004                                 CONTRACT STATUS AT
RIG NAME          YEAR UPGRADED    DEPTH        REVENUES     LOCATION     CUSTOMER       DECEMBER 10, 2004
- --------          ------------   -------------  -----------  --------     --------       --------------------
SEMISUBMERSIBLES -
- ------------------
                                                                          
ATWOOD EAGLE       2000/2002      5,000 Ft.       18%        AUSTRALIA    BHP Billiton   The rig has commenced drilling one well for
                                                                          Petroleum Pty. BHP which is expected to be completed at
                                                                          ("BHP")        the end of December 2004.  BHP retains the
                                                                                         right to drill two option wells using the
                                                                                         rig.  The rig has been awarded additional
                                                                                         work under its current contract with
                                                                                         Woodside to drill four firm wells with
                                                                                         option to drill three additional wells off
                                                                                         the coast of Australia.  The drilling of
                                                                                         the four firm wells is expected to take
                                                                                         approximate four months to complete, and if
                                                                                         all the option wells are drilled, the
                                                                                         contract could extend into September 2005.
                                                                                         The additional work with Woodside will not
                                                                                         commence until February 1, 2005.

ATWOOD HUNTER      1997/2001      5,000 Ft.       12%        EGYPT       BURULLUS        On December 31, 2003, the rig commenced a
                                                                         GAS CO.         drilling program for Burullus which after
                                                                         ("BURULLUS")    the exercise of all six options will be a
                                                                                         drilling program totaling sixteen wells.
                                                                                         The drilling of all sixteen wells is
                                                                                         expected to take until approximately
                                                                                         September 2005 to complete.

ATWOOD FALCON        1998         3,700 Ft.       16%       MALAYSIA    SARAWAK SHELL    The rig is currently drilling the second of
                                                                        BERHAD ("SHELL") four firm wells for Shell.  This contract
                                                                                         is currently anticipated to extend into
                                                                                         February 2005.  One option remains under
                                                                                         the Shell contract.  Immediately upon
                                                                                         completion of the Shell contract, the rig
                                                                                         will be move to Japan to commence a
                                                                                         two-firm well program for Japan Energy
                                                                                         Development Co., Ltd.  The drilling of

                                       4



                                                                                         these two wells could take until
                                                                                         approximately August 2005 to complete.

ATWOOD             1997           2,000 Ft.       8%        MALAYSIA   MURPHY SARAWAK    The rig is currently drilling the fourth of
SOUTHERN CROSS                                                         OIL COMPANY, LTD. now five firm wells.  This contract is
                                                                       ("MURPHY")        currently anticipated to extend into
                                                                                         January 2005. The rig has been awarded a
                                                                                         contract by Daewoo International
                                                                                         Corporation ("Daewoo") to drill two firm
                                                                                         wells plus an option to drill one
                                                                                         additional well offshore Myanmar.  The
                                                                                         Daewoo work will commence immediately after
                                                                                         completing the Murphy program, and is
                                                                                         expected to take 90 days to complete.
CANTILEVER JACK-UPS -
- ----------------------
ATWOOD BEACON   Constructed in     400 Ft.       13%       UNDER REPAIR AT               The process of repairing the damage
                   2003                                    A SINGAPORE                   incurred by the ATWOOD BEACON on July 25,
                                                           SHIPYARD                      2004 continues on schedule.  The rig is
                                                                                         expected to return to service in January
                                                                                         2005.  The ATWOOD BEACON has been awarded a
                                                                                         contract by HOANG LONG and HOAN VU Joint
                                                                                         Operating Companies to drill three firm
                                                                                         wells, with options to drill three
                                                                                         additional wells, offshore Vietnam.  The
                                                                                         three firm wells have a combined expected
                                                                                         duration of 200 days and if all option
                                                                                         wells are drilled, the program could extend
                                                                                         for another 200 days.  The drilling of this
                                                                                         program must commence between January 15,
                                                                                         2005 and April 15, 2005.


VICKSBURG          1998           300 Ft.       15%        MALAYSIA    EXXONMOBIL        In May 2004, the rig's contract with EMEPMI
                                                                       EXPLORATION &     was suspended and the rig moved to Thailand

                                       5




                                                                       PRODUCTION        to commence a drilling program for Chevron
                                                                       MALAYSIA INC.     Offshore (Thailand) Limited.  This program
                                                                       ("EMEPMI")        has now been completed.  The rig has been
                                                                                         relocated back to Malaysia and the EMEPMI
                                                                                         contract reinstated.  The EMEPMI drilling
                                                                                         commitment includes the five months that
                                                                                         the contract was suspended plus an
                                                                                         extension of twelve months, for a total of
                                                                                         seventeen months commencing in October
                                                                                         2004. EMEPMI retains its right to terminate
                                                                                         the contract by providing 120 days notice.

SUBMERSIBLE -
- -------------
  RICHMOND    2000/2002           70 Ft.        6%       UNITED       APPLIED DRILLING   The rig is currently drilling a third well
                                                         STATES       TECHNOLOGY INC.    for ADTI which was assigned from Helis Oil
                                                         GULF OF      ("ADTI")           & Gas Company ('Helis").  Upon completion
                                                         MEXICO                          of this well, the rig will have three firm
                                                                                         wells to drill for Helis, with Helis
                                                                                         retaining one option to drill two
                                                                                         additional wells. The drilling of the three
                                                                                         remaining firm wells is expected to take
                                                                                         until February/March 2005 to complete and
                                                                                         if the option wells are drilled, the
                                                                                         contract could extend to June/July 2005.

SEMISUBMERSIBLE TENDER ASSIST UNITS -
- -------------------------------------
  SEAHAWK      1992/1999          600 Ft.     11%       MALAYSIA       SARAWAK SHELL     The rig is currently working on a two well
                                                                       BERHAD ("SHELL")  drilling program for Shell.  This drilling
                                                                                         program is expected to extend into late
                                                                                         January 2005.  Additional work, following
                                                                                         the Shell contract, is being pursued in
                                                                                         Southeast Asia as well as other areas of

                                                                                        the world.
                                       6


  SEASCOUT                         N/A         N/A      UNITED STATES                    The SEASCOUT was purchased in December 2000
                                                        GULF OF MEXICO                   for future conversion to a tender-assist
                                                                                         unit, similar to the SEAHAWK.  There are
                                                                                         currently no upgrade plans and the rig is
                                                                                         currently cold stacked.
MODULAR PLATFORMS -
- --------------------                                 MANAGEMENT CONTRACT
  GOODWYN 'A' and                  N/A          1%       AUSTRALIA      WOODSIDE ENERGY  There is currently an indefinite planned
  NORTH RANKIN 'A'                                                      LTD.             break in drilling activity for the two
                                                                                         client-owned rigs managed by the Company.
                                                                                         The Company is involved in maintenance of
                                                                                         the two rigs for future drilling programs.


                                       7




                   SECURITIES LITIGATION SAFE HARBOR STATEMENT

     Statements   included  in  this  report  which  are  not  historical  facts
(including  any  statements  concerning  plans and  objectives of management for
future operations or economic  performance,  or assumptions related thereto) are
"forward-looking  statements"  within  the  meaning  of the  Private  Securities
Litigation Reform Act of 1995. In addition,  we and our representatives may from
to  time  to  time  make  other  oral  or  written  statements  which  are  also
forward-looking statements.

     These  forward-looking  statements are made based upon management's current
plans, expectations, estimates, assumptions and beliefs concerning future events
impacting  us and  therefore  involve a number of risks  and  uncertainties.  We
caution  that  forward-looking  statements  are not  guarantees  and that actual
results  could  differ  materially  from  those  expressed  or  implied  in  the
forward-looking statements.

     Important  factors that could cause our actual results of operations or our
actual financial  conditions to differ include,  but are not necessarily limited
to:

  o     our dependence on the oil and gas industry;

  o     the operational risks involved in drilling for oil and gas;

  o     changes in rig utilization and dayrates in response to the level of
        activity in the oil and gas industry, which is significantly affected
        by indications and expectations regarding the level and volatility of
        oil and gas prices, which in turn are affected by such things as
        political, economic and weather conditions affecting or potentially
        affecting regional or worldwide demand for oil and gas, actions or
        anticipated actions by OPEC, inventory levels, deliverability
        constraints, and future market activity;

  o     the extent to which customers and potential customers continue to
        pursue deepwater drilling;

  o     exploration success or lack of exploration success by our customers
        and potential customers;

  o     the highly competitive and cyclical nature of our business, with
        periods of low demand and excess rig availability;

  o     the impact of the war with Iraq or other military operations, terrorist
        acts or embargoes elsewhere;

  o     our ability to enter into and the terms of future drilling contracts;

  o     the availability of qualified personnel;

  o     our failure to retain the business of one or more significant customers;

  o     the termination or renegotiation of contracts by customers;

  o     the availability of adequate insurance at a reasonable cost;

  o     the occurrence of an uninsured loss;

  o     the risks of international operations, including possible economic,
        political, social or monetary instability, and compliance with
        foreign laws;

  o     the effect SARS or other public health concerns could have on our
        international operations and financial results;

  o     compliance with or breach of environmental laws;


                                       8


  o     the incurrence of secured debt or additional unsecured indebtedness
        or other obligations by us or our subsidiaries;

  o     the adequacy of sources of liquidity;

  o     currently unknown rig repair needs and/or additional opportunities to
        accelerate planned maintenance expenditures due to presently
        unanticipated rig downtime;

  o     higher than anticipated accruals for performance-based compensation due
        to better than anticipated performance by us, higher than anticipated
        severance expenses due to unanticipated employee terminations, higher
        than anticipated legal and accounting fees due to unanticipated
        financing or other corporate transactions, and other factors that could
        increase general and administrative expenses;

  o     the actions of our competitors in the offshore drilling industry, which
        could significantly influence rig dayrates and utilization;

  o     changes in the geographic areas in which our customers plan to operate,
        which in turn could change our expected effective tax rate;

  o     changes in oil and gas drilling technology or in our competitors'
        drilling rig fleets that could make our drilling rigs less competitive
        or require major capital investments to keep them competitive;

  o     rig availability;

  o     the effects and uncertainties of legal and administrative proceedings
        and other contingencies;

  o     the impact of governmental laws and regulations and the uncertainties
        involved in their administration, particularly in some foreign
        jurisdictions;

  o     changes in accepted interpretations of accounting guidelines and other
        accounting pronouncements and tax laws;

  o     the risks involved in the construction, upgrade, and repair of our
        drilling units; and

  o     such other factors as may be discussed in our reports filed with the
        Securities and Exchange Commission, or SEC.

     These factors are not necessarily  all of the important  factors that could
cause actual  results to differ  materially  from those  expressed in any of our
forward-looking  statements.  Other unknown or unpredictable  factors could also
have material adverse effects on future results.  The words "believe," "impact,"
"intend,"  "estimate,"  "anticipate,"  "plan" and similar  expressions  identify
forward-looking  statements.  These  forward-looking  statements  are  found  at
various places  throughout this report.  When  considering  any  forward-looking
statement,  you should  also keep in mind the risk  factors  described  in other
reports or filings we make with the SEC from time to time. Undue reliance should
not be placed on these forward-looking statements,  which are applicable only on
the date hereof. Neither we nor our representatives have a general obligation to
revise  or  update  these  forward-looking   statements  to  reflect  events  or
circumstances  that arise after the date hereof or to reflect the  occurrence of
unanticipated events.


                                       9




                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

OUTLOOK

     After  incurring  our  first  loss in ten  years in fiscal  year  2003,  we
returned to  profitability  in fiscal year 2004.  Of our eight  active  drilling
units,  seven have current  drilling  commitments  with one, the ATWOOD  BEACON,
currently in a shipyard in Singapore being repaired from the damages it incurred
on July 25, 2004 to all three legs and the  derrick  while  positioning  for its
next well offshore Indonesia. We have insurance to cover the costs of repairs in
excess of a $1 million deductible which was recorded as an expense in the fourth
quarter of fiscal year 2004. At September 30, 2004, the book basis of the ATWOOD
BEACON has been reduced by $16.3  million  which is the  estimated  reduction in
value caused by the incident.  In addition,  $7.7 million of costs were incurred
related to the  recovery  of the rig of which $6.7  million  is  recorded  as an
insurance  receivable at September 30, 2004 and $1.0 million was expensed during
the fourth quarter of fiscal year 2004 to account for the insurance  deductible.
We also have loss of hire insurance  coverage of $70,000 per day up to 180 days,
which began after a 30-day  waiting  period  commencing  July 28, 2004.  Revenue
recognized from this insurance  coverage totaled  approximately  $2.4 million in
fiscal year 2004,  and  accordingly,  a $2.4  million  insurance  receivable  is
recorded related to these revenues as of September 30, 2004.

     The ATWOOD  BEACON  has been  awarded a  contract  in  Vietnam  which is to
commence between January 15 and April 15, 2005. Based on our current schedule of
repairs, we believe the rig will be ready to begin operations under the contract
by the end of January  2005,  with our loss of hire  coverage  not  scheduled to
expire  until  the end of  February  2005.  We will  continue  our  emphasis  on
maintaining  high  utilization  of our drilling  equipment  throughout  industry
cycles.  We had a 93%  equipment  utilization  rate in fiscal year 2004 and have
averaged approximately 90% utilization over the last ten years.

     In  October  2004,  we sold in a public  offering  1,175,000  shares of our
common stock at an  effective  net price  (before  expenses) of $45.83 for total
proceeds  (before  expenses)  of  approximately  $53.9  million.  We used  these
proceeds  and on cash on  hand  to  repay  $55  million  outstanding  under  our
revolving  credit  agreement.   Prior  to  the  stock  offering,  our  ratio  of
outstanding debt to total capitalization was around 40%. It is now approximately
30%. With our premium, modern fleet of drilling units and a strengthened balance
sheet, we feel that we are well  positioned to benefit from an improving  market
environment.

     At the  beginning of fiscal year 2004,  worldwide  utilization  of offshore
drilling units was less that 80%. Today,  worldwide utilization is approximately
85%, with  semisubmersibles  continuing to be the weakest sector of the drilling
market with current utilization of approximately 84% compared to current jack-up
utilization of approximately 90%. Despite continuing geopolitical  uncertainties
in Iraq,  Venezuela,  Nigeria  as well as other  areas of the  world,  we expect
increasing world energy demand.  The oil and gas industry will play a major part
in meeting this increasing demand. At the current level of worldwide utilization
of offshore  drilling  units,  we anticipate  that oil and gas companies will be
unable  to  provide  crude  oil  and  natural  gas to  consumers  in  sufficient
quantities  such that prices will be near the  averages of the last  decade.  We
believe  that based on the current gap between  crude oil demand and the world's
current supply  potential,  a significant  drilling campaign will be required to
increase the world's crude oil and natural gas supply capacity.  Thus, we expect
continued  improvement in worldwide  offshore drilling  activities during fiscal
year  2005;  however,  a  major  slow  down in  world  economic  activity  could
negatively impact this expectation.

     Of our current drilling contracts, the VICKSBURG has the only contract term
that extends  beyond  fiscal year 2005,  with the  contract  term for the ATWOOD
HUNTER  expected to extend to the end of fiscal year 2005. We expect  options to
be exercised on the ATWOOD  EAGLE,  ATWOOD  FALCON and ATWOOD  BEACON that could
also extend these  contracts  through  fiscal year 2005.  Despite not  currently
having long-term contract commitments,  we expect that the RICHMOND, in the Gulf
of Mexico,  and the ATWOOD  SOUTHERN  CROSS,  in Southeast  Asia, will be highly
utilized  during  fiscal  year 2005.  The SEAHAWK  has  commenced  a  short-term
drilling  program in Malaysia  which is expected to extend to the end of January
2005. Contract opportunities for the SEAHAWK, following that contract, are being
pursued  in  Southeast  Asia and West  Africa.  With  market  trends  supporting
continued  increases  in  drilling  activities,  coupled  with our  leverage  to
improving  dayrates,  we expect  improved  cash flows and  operating  results in
fiscal year 2005  compared to fiscal year 2004 and remain  optimistic  about the
longer-term utilization and fundamentals of the offshore drilling market.

                                       10




RESULTS OF OPERATIONS

 Fiscal Year 2004 Versus Fiscal Year 2003

     Revenues for the current fiscal year increased 13% compared to prior fiscal
year. A comparative analysis of revenues by rig for fiscal years 2004 and 2003
is as follows:


                                                  REVENUES
                                                (In millions)
                                    ------------------------------------
                                    Fiscal    Fiscal
                                     2004      2003      Variance
                                    ------    -----      --------
ATWOOD BEACON                       $ 20.7    $ 3.0       $ 17.7
ATWOOD EAGLE                          30.4     19.8         10.6
ATWOOD HUNTER                         19.4     17.2          2.2
RICHMOND                               9.6      8.3          1.3
GOODWYN `A' / NORTH RANKIN `A'         2.0      1.8          0.2
VICKSBURG                             24.3     25.0         (0.7)
ATWOOD SOUTHERN CROSS                 12.5     14.5         (2.0)
SEAHAWK                               18.6     22.8         (4.2)
ATWOOD FALCON                         26.0     32.4         (6.4)
                                      ----     ----         ----
                                    $163.5   $144.8       $ 18.7
                                    ======   ======       ======


     The ATWOOD BEACON was available for operations  during the fiscal year 2004
year-to-date  period up to its July accident  compared to only two months in the
prior fiscal year while rig was under construction.  The increase in revenue for
the ATWOOD EAGLE was due to higher  dayrates  earned  during fiscal year 2004 of
approximately  $90,000  to  $110,000  compared  to fiscal  year 2003  dayrate of
approximately  $85,000 and to higher  utilization  in the current fiscal year as
the rig was  undergoing  its upgrade and  relocating  to West Africa  during the
first five  months of the prior  fiscal  year.  The  increase in revenue for the
ATWOOD HUNTER and the RICHMOND was due to higher average  dayrates earned during
the current fiscal year of $57,000 and $27,000,  respectively as compared to the
prior fiscal year average  dayrates of $54,000 and  $23,000,  respectively.  The
ATWOOD  HUNTER was also  utilized for  approximately  20 more days during fiscal
year 2004 as compared  to fiscal  year 2003.  Since the end of fiscal year 2001,
there has been a planned  break in  drilling  activities  on the GOODWYN `A' and
NORTH  RANKIN `A'  platform  rigs.  We continue  to provide a limited  amount of
maintenance services to these platform rigs during this planned idle period. The
VICKSBURG  had  average  per day  revenues  of $66,000  during  fiscal year 2004
compared to $68,500  during  fiscal year 2003.  The  decrease in revenue for the
ATWOOD  SOUTHERN  CROSS was due to lower  dayrates  earned in the current fiscal
year of $30,000  to  $35,000  compared  to the prior  fiscal  year of $45,000 to
$60,000.  The impact of lower  dayrates  during  fiscal year 2004 was  partially
offset by higher  utilization of the rig during fiscal year 2004 of 83% compared
to 70% during fiscal year 2003.  During the first quarter of the current  fiscal
year,  the   amortization  of  deferred  revenue  related  to  the  1999  client
reimbursement of the upgrade costs for the SEAHAWK was completed, leading to the
decrease in revenue for this rig. The decrease in revenue for the ATWOOD  FALCON
was primarily  due to lower  dayrates  earned during the current  fiscal year of
$70,000 to $85,000  compared to $75,000 to $110,000 in the prior fiscal year and
also due to the rig being  idle  during  July  2004  while  undergoing  quarters
upgrade and planned  maintenance  compared to being fully utilized during fiscal
year 2003.


                                       11




     In total, contract drilling costs for the current fiscal year were
comparable to the prior fiscal year. A comparative analysis of contract drilling
costs by rig for fiscal years 2004 and 2003 is as follows:


                                          CONTRACT DRILLING COSTS
                                               (In millions)
                                  ----------------------------------
                                    Fiscal       Fiscal
                                     2004         2003       Variance
                                    ------       ------      --------
ATWOOD BEACON                      $10.2        $ 1.4        $ 8.8
ATWOOD EAGLE                        20.7         19.4          1.3
GOODWYN `A'/NORTH RANKIN `A'         2.1          2.0          0.1
RICHMOND                             7.9          8.2         (0.3)
SEAHAWK                              9.0          9.7         (0.7)
ATWOOD HUNTER                       12.0         12.9         (0.9)
VICKSBURG                            8.3          9.3         (1.0)
ATWOOD SOUTHERN CROSS               12.3         14.3         (2.0)
ATWOOD FALCON                       15.1         18.7         (3.6)
OTHER                                1.3          2.6         (1.3)
                                   -----        -----        -----
                                   $98.9        $98.5        $ 0.4
                                   =====        =====        =====

     The ATWOOD  BEACON  incurred  operating  costs for all of fiscal  year 2004
compared  to only two  months in the  prior  fiscal  year,  as the rig was under
construction  for most of  fiscal  year  2003.  The  recording  of a $1  million
insurance  deductible resulting from the damage incurred by the ATWOOD BEACON in
its July 2004 incident also contributed to an increase in costs. The increase in
daily  operating  costs of the ATWOOD  EAGLE from $53,200 in fiscal year 2003 to
$56,700 in fiscal year 2004 was  primarily  due to an  increase in labor  costs.
Since drilling activities were suspended on the GOODWYN `A' and NORTH RANKIN `A'
platforms at the end of fiscal year 2001, we have continued to provide a limited
level of maintenance  services to these rigs.  Decreases in operating  costs for
the  RICHMOND,  SEAHAWK and ATWOOD  HUNTER  were due to declines in  maintenance
related  costs.  The decrease in drilling costs for the VICKSBURG was due to the
temporary  suspension of its contract with ExxonMobil  during the current fiscal
year (the contract resumed during the first quarter of fiscal year 2005),  which
in turn,  suspended the  amortization  of expenses  related to the upgrade costs
incurred for this specific contract. In addition, agent fees were lower compared
to prior fiscal year as the VICKSBURG did not incur any agent fees while working
in Thailand during the second half of fiscal year 2004.  During fiscal 2004, the
ATWOOD  SOUTHERN CROSS worked in India and Malaysia where daily  operating costs
are lower than  Italy,  its  primary  operating  area in fiscal  year 2003.  The
decrease in drilling costs for the ATWOOD FALCON was due to the rig operating in
Australia for seven months of fiscal year 2003 at an approximate $25,000 per day
higher  operating  costs  compared to Asia,  its location for all of fiscal year
2004. The higher  operating  costs resulted from  Australian  labor  regulations
requiring that marine union personnel must be employed for all offshore  vessels
that have  propulsion.  During  the  period  that the  ATWOOD  FALCON  worked in
Australia, it was equipped with propulsion assist, which required the employment
of marine personnel that was not required when the rig worked in Asia.


                                       12




     Depreciation expense for the current fiscal year increased 22% as compared
to the prior fiscal year. A comparative analysis of depreciation expense by rig
for fiscal years 2004 and 2003 is as follows:



                                  DEPRECIATION EXPENSE
                                     (In millions)
                            --------------------------------
                             Fiscal     Fiscal
                              2004       2003      Variance
                            -------     ------     --------
ATWOOD BEACON               $ 5.2       $ 0.7       $ 4.5
ATWOOD EAGLE                  4.8         3.1         1.7
SEAHAWK                       5.1         4.7         0.4
ATWOOD SOUTHERN CROSS         4.2         4.0         0.2
VICKSBURG                     2.6         2.5         0.1
ATWOOD FALCON                 2.7         2.6         0.1
ATWOOD HUNTER                 5.4         5.4           -
RICHMOND                      0.9         1.9        (1.0)
OTHER                         0.7         0.9        (0.2)
                           ------      ------       -----
                           $ 31.6      $ 25.8       $ 5.8
                           ======      ======       =====



     The  increase in  depreciation  expense for the ATWOOD  BEACON was due to a
full year of  depreciation  expense during fiscal year 2004 compared to only two
months in fiscal  year  2003 as the rig was under  construction  for most of the
prior fiscal year. The increase in depreciation expense for the ATWOOD EAGLE was
also due to a full year of  depreciation  expense during the current fiscal year
compared  to only  seven  months in the prior  fiscal  year as the rig was being
upgraded  during the first five  months of fiscal  year 2003.  During the period
when a rig is out of service for a  significant  upgrade that extends its useful
life, no  depreciation is recognized.  The decrease in depreciation  expense for
the RICHMOND was due to extending  its  remaining  useful life from 2 to 5 years
effective  October 1, 2003. The depreciable  life of this rig was extended based
upon an  assessment  of its  commercial  viability,  coupled  with our intent to
continue marketing and operating the rig beyond 2 years.

     General  and  administrative  expense  decreased  19% in  fiscal  year 2004
compared to fiscal year 2003 primarily due to a reduction in  professional  fees
related to our worldwide  restructuring  initiative incurred in the prior fiscal
year. Our worldwide group of consolidated  entities derives substantially all of
their operating revenues from international offshore drilling of exploratory and
developmental oil and gas wells and related support  services.  At the beginning
of fiscal year 2003, we initiated a  restructuring  of our foreign  subsidiaries
and deployment of our worldwide assets to focus potential civil litigation which
may  arise  from  future  offshore  activities  in  foreign  operations  in  the
jurisdictions  of the  areas of those  operations,  to  simplify  our  worldwide
organizational structure for administrative and marketing reasons, to facilitate
more efficient management and control of business operations,  and to deploy our
worldwide  assets and capital in a more efficient  manner among our consolidated
group of  companies.  In  addition  to  these  operational  efficiencies,  it is
expected that this restructuring will also provide long-term tax efficiencies. A
significant part of this  restructuring  involved the contribution of a majority
of our non-U.S.  operations to Atwood Oceanics Pacific  Limited,  a wholly-owned
Cayman Islands company,  which had  historically  served as our offshore company
for marketing,  negotiating,  and performing  drilling  contracts outside of the
United  States.  At  September  30,  2003,  most  of our  planned  restructuring
initiative had been completed,  with approximately $3 million of the increase in
general and administrative expenses related to professional fees associated with
this restructuring process.

     The $4.2  million  increase  in net  interest  expense was due to having no
capitalized interest in fiscal year 2004 compared to $4.2 million of capitalized
interest  in  fiscal  year 2003 as a result of the  completion  of the  upgrades
program and construction of the ATWOOD BEACON during fiscal year 2003.

     Virtually all of our tax provision for fiscal year 2004 relates to taxes in
foreign  jurisdictions.  The $9.6 million decrease in provision for income taxes
in  fiscal  year 2004  compared  to fiscal  year 2003 was  primarily  due to the
recording of a $4.7 million  deferred  foreign tax liability in fiscal year 2003
relating  to  Australian  and  Malaysian  taxes  after  reassessing  certain tax
planning  strategies  in  conjunction  with the  reorganization  of our  foreign
subsidiaries  undertaken  in fiscal year 2003 and a reduction of $2.1 million in
current  foreign tax provisions in fiscal year 2004 compared to fiscal year 2003
primarily  due  to  tax  efficiencies   resulting  from  the  fiscal  year  2003
reorganization.

                                       13



Fiscal Year 2003 Versus Fiscal Year 2002

     Revenues for fiscal year 2003 decreased 3% compared to the prior year. A
comparative analysis of revenues by rig for fiscal years 2003 and 2002 is as
follows:


                                                REVENUES
                                              (In millions)
                                   --------------------------------
                                     Fiscal     Fiscal
                                      2003        2002     Variance
                                     ------     ------     --------
ATWOOD EAGLE                         $ 19.8      $ 15.2       $ 4.6
ATWOOD BEACON                           3.0           -         3.0
VICKSBURG                              25.0        22.5         2.5
RICHMOND                                8.3         7.1         1.2
SEAHAWK                                22.8        22.3         0.5
GOODWYN `A' / NORTH RANKIN `A'          1.8         1.9        (0.1)
ATWOOD FALCON                          32.4        33.5        (1.1)
ATWOOD SOUTHERN CROSS                  14.5        19.3        (4.8)
ATWOOD HUNTER                          17.2        27.4       (10.2)
                                     ------      ------       -----
                                     $144.8      $149.2       $(4.4)
                                     ======      ======       =====



     While  utilization  was consistent with prior year, the average dayrate for
ATWOOD  EAGLE  during  fiscal year 2003 was  approximately  $85,000  compared to
$75,000  in the prior  year.  Fiscal  year 2003 also  included  $2.7  million of
mobilization  revenue for the rig's relocation to West Africa. The ATWOOD BEACON
commenced  operations in August 2003 while being under  construction  all of the
prior fiscal year.  Fiscal year 2003  revenues for the  VICKSBURG  included $2.0
million of client  reimbursements  for  capital  upgrades,  as  utilization  and
average  dayrates were  consistent  with the prior year. The increase in revenue
for the RICHMOND was primarily due to the rig being 100% utilized in fiscal year
2003  compared to having 76 days of idle time in fiscal year 2002.  The decrease
in revenue for the ATWOOD  FALCON was due to its  mobilization  to Australia and
back to Malaysia  during fiscal year 2003 compared to working at full  operating
dayrates for all of fiscal year 2002.  Due to the softness of the  Mediterranean
market,  utilization for the ATWOOD SOUTHERN CROSS decreased from  approximately
85% in fiscal year 2002 to 70% in fiscal  year 2003.  Average  dayrates  for the
ATWOOD  HUNTER  decreased  from  approximately  $90,000 to $54,000  for the same
periods.

     Contract  drilling  costs for fiscal year 2003 increased 31% as compared to
the prior  year.  As  discussed  below,  in order to  maintain  relatively  high
utilization of our fleet during a downturn in the offshore  drilling market,  we
pursued short-term  contract  opportunities for the ATWOOD EAGLE,  ATWOOD FALCON
and ATWOOD SOUTHERN CROSS in high operating cost areas of West Africa, Australia
and Italy.  Compared to fiscal year 2002,  approximately  95% of the increase in
contract  drilling  costs in fiscal year 2003  related to these  three  rigs.  A
comparative analysis of contract drilling costs by rig for fiscal years 2003 and
2002 is as follows:


                                       14




                                         CONTRACT DRILLING COSTS
                                             (In millions)
                                  -----------------------------------
                                    Fiscal       Fiscal
                                     2003         2002       Variance
                                   -------       ------      --------
ATWOOD EAGLE                       $ 19.4        $ 9.0       $ 10.4
ATWOOD FALCON                        18.7         10.2          8.5
ATWOOD SOUTHERN CROSS                14.3         11.1          3.2
ATWOOD BEACON                         1.4            -          1.4
SEAHAWK                               9.7          9.2          0.5
GOODWYN `A'/NORTH RANKIN `A'          2.0          2.1         (0.1)
VICKSBURG                             9.3          9.5         (0.2)
ATWOOD HUNTER                        12.9         13.4         (0.5)
RICHMOND                              8.2          9.3         (1.1)
OTHER                                 2.6          1.3          1.3
                                   ------       ------       ------
                                   $ 98.5       $ 75.1       $ 23.4
                                   ======       ======       ======


     Contract  drilling  costs for the  ATWOOD  EAGLE  include  $8.2  million of
mobilization  expenses  incurred during the rig's relocation to West Africa.  In
addition, daily operating costs of the ATWOOD EAGLE increased as operating costs
in West Africa were  approximately  30% higher  than in the  Mediterranean,  the
rig's  previous  location.  This  increase  in  daily  operating  costs  relates
primarily  to a  significantly  higher  onshore  cost of services to support our
offshore  operations,  plus higher local labor costs.  Due to limited office and
living  facilities in West Africa compared to the rig's previous location in the
Mediterranean,  the daily costs for such  facilities  and other services in West
Africa were  significantly  higher  than most other  areas of the world.  During
fiscal year 2003,  the ATWOOD  FALCON  worked seven months in  Australia,  where
operating costs are higher than Southeast Asia, its primary  operating  location
for all of the  prior  fiscal  year,  by  approximately  $25,000  per day due to
increased  personnel-related  costs.  Australian labor regulations  require that
marine  union  personnel  must be employed  for all  offshore  vessels that have
propulsion. During the period that the ATWOOD FALCON worked in Australia, it was
equipped  with  propulsion  assist,  which  required  the  employment  of marine
personnel  that was not required when the rig worked in Southeast  Asia. We also
incurred approximately $2.0 million in mobilization costs re-locating the ATWOOD
FALCON to and from Australia.

     The  increase  in costs for the ATWOOD  SOUTHERN  CROSS  resulted  from the
amortization  of the  planned  maintenance  and  upgrade  costs to meet  Italian
operating  standards,  as well as higher costs of operating in Italy for travel,
shorebase operations and rentals. In addition,  Italian regulations do not allow
drilling rigs to operate in Italian waters without having original certification
for  all  electrical  equipment.  We  incurred  additional  operating  costs  in
complying  with this  requirement.  The ATWOOD  BEACON  commenced  operations in
August 2003 while being under  construction  all of the prior fiscal  year.  The
decrease in costs for the  RICHMOND for fiscal year 2003 was due to the shipyard
repairs incurred during the prior fiscal year.

                                       15




     Depreciation  expense for fiscal year 2003  increased 8% as compared to the
prior fiscal year. A  comparative  analysis of  depreciation  expense by rig for
fiscal year 2003 and 2002 is as follows:


                                   DEPRECIATION EXPENSE
                                       (In millions)
                            -----------------------------------
                              Fiscal      Fiscal
                               2003        2002      Variance
                            --------     -------    --------
ATWOOD HUNTER                 $ 5.4       $ 4.2       $ 1.2
ATWOOD EAGLE                    3.1         2.2         0.9
ATWOOD BEACON                   0.7           -         0.7
RICHMOND                        1.9         1.6         0.3
VICKSBURG                       2.5         2.3         0.2
ATWOOD SOUTHERN CROSS           4.0         3.9         0.1
SEAHAWK                         4.7         4.8        (0.1)
ATWOOD FALCON                   2.6         2.7        (0.1)
OTHER                           0.9         2.2        (1.3)
                             ------      ------       -----
                             $ 25.8      $ 23.9       $ 1.9
                             ======      ======       =====


     During the period  when a rig is out of service for a  significant  upgrade
that  extends  its useful  life,  no  depreciation  expense is  recognized.  The
increased  depreciation  on the ATWOOD  HUNTER in fiscal  year 2003 was due to a
full year of depreciation  expense  compared to only three quarters in the prior
fiscal  year  as the  rig was  completing  its  upgrade  and  relocation  to the
Mediterranean during the first quarter of fiscal year 2002. The increase for the
ATWOOD  EAGLE was due to an increase in the rig's  depreciable  basis  resulting
from the  completion of its $90 million  upgrade  during  fiscal year 2003.  The
ATWOOD BEACON commenced operations in August 2003 while being under construction
during all of fiscal  year  2002.  We  increased  the  depreciable  basis of the
RICHMOND  by  approximately  $1 million  during  fiscal  year 2003 which will be
depreciated  over the rig's remaining  useful life which was 5 years at the time
the change was made. Other  depreciation  expense decreased due to the fact that
RIG-200 (sold in May 2003) was fully  depreciated to its salvage value in fiscal
year 2002 and thus had no depreciation expense for fiscal year 2003.

     General  and  administrative  expense  increased  39% in  fiscal  year 2003
primarily due to higher professional fees related to our worldwide restructuring
initiative.  Our worldwide group of consolidated  entities derives substantially
all  of  their  operating  revenues  from  international  offshore  drilling  of
exploratory and developmental oil and gas wells and related support services. At
the beginning of fiscal year 2003, we initiated a  restructuring  of our foreign
subsidiaries  and deployment of our worldwide  assets to focus  potential  civil
litigation which may arise from future offshore activities in foreign operations
in the jurisdictions of the areas of those operations, to simplify our worldwide
organizational structure for administrative and marketing reasons, to facilitate
more efficient management and control of business operations,  and to deploy our
worldwide  assets and capital in a more efficient  manner among our consolidated
group of  companies.  In  addition  to  these  operational  efficiencies,  it is
expected that this restructuring will also provide long-term tax efficiencies. A
significant part of this  restructuring  involved the contribution of a majority
of our non-U.S.  operations to Atwood Oceanics Pacific  Limited,  a wholly-owned
Cayman Islands company,  which had  historically  served as our offshore company
for marketing,  negotiating,  and performing  drilling  contracts outside of the
United  States.  At  September  30,  2003,  most  of our  planned  restructuring
initiative had been completed,  with approximately $3 million of the increase in
general and administrative expenses related to professional fees associated with
this restructuring process.

     The $3.4 million increase in net interest expense was due to an increase in
the average  amount of debt  outstanding,  a $1.2 million  write off of deferred
financing costs related to the prior credit facility,  and due to a $1.9 million
decrease in  capitalized  interest as compared to prior fiscal year as a results
of the completion of the upgrade  program and  construction of the ATWOOD BEACON
during fiscal year 2003.

     Virtually all of our tax provision for fiscal year 2003 relates to taxes in
foreign  jurisdictions.  Due to the low level of operating  income in the United
States,  in  addition  to  operating  losses  in  certain   nontaxable   foreign
jurisdictions,  our  effective  tax rate for the fiscal year 2003  significantly
exceeded the United States statutory rate.  During fiscal year 2003, we recorded
deferred  foreign tax  liabilities  of $4.7 million  relating to Australian  and


                                       16




     Malaysian  taxes after  reassessing  certain  tax  planning  strategies  in
conjunction with the  reorganization of our foreign  subsidiaries  undertaken in
fiscal year 2003.  This  deferred tax expense had no cash effect  during  fiscal
year 2003.

LIQUIDITY AND CAPITAL RESOURCES

     We currently  operate eight active offshore  drilling  units.  Since fiscal
year 1997,  we have  expended  approximately  $340  million on  upgrading  seven
existing  drilling  units and  approximately  $120 million on  constructing  our
eighth  drilling unit, the ATWOOD BEACON.  After  expending  approximately  $100
million in each of the fiscal  years 2001,  2002 and 2003 on our upgrade and rig
construction  programs,  our capital expenditures declined to approximately $6.5
million in fiscal year 2004. We operate in a cyclical industry. Maintaining high
equipment  utilization  in up,  as well as  down,  cycles,  is a key  factor  in
generating cash to satisfy current and future obligations. For fiscal years 1999
though  2003,  net cash  provided by operating  activities  ranged from a low of
approximately $13.7 million in fiscal year 2003 to a high of approximately $70.9
million  in  fiscal  year  1999  compared  to net  cash  provided  by  operating
activities of  approximately  $25.6 million for fiscal year 2004.  Our operating
cash flows are primarily driven by our operating income, which reflects dayrates
and rig utilization.  The low level of net cash provided by operating activities
in fiscal year 2003 was due to a downturn in market  conditions  during which we
pursued short-term contract  opportunities in high operating cost areas in order
to  maintain a high  utilization  of our fleet.  Market  conditions  improved in
fiscal  year 2004  which  enabled  us to have  higher  cash  flows and  earnings
compared to fiscal year 2003. We anticipate  continuing  improvements  in market
conditions in fiscal year 2005 and accordingly,  expect continuing  improvements
in cash flows and earnings.  Our existing cash  commitments for fiscal year 2005
and beyond,  outside of  completing  the  funding of repair  costs of the ATWOOD
BEACON and funding current rig operations,  include annual capital  expenditures
of $6 to $10 million  for  maintenance  of our eight  active  drilling  rigs and
required  quarterly  repayments  under the term facility of our credit agreement
which  will  total $36  million  for fiscal  year  2005.  We expect to  generate
sufficient cash flows from operations to satisfy these obligations. Repair costs
for the ATWOOD  BEACON are  estimated to be  approximately  $25 million,  all of
which  is  expected  to be  covered  by  insurance  proceeds,  and  current  rig
operations will be funded from current operating cash flows.

     We  funded  our  equipment  upgrade  and  construction  programs  through a
combination  of  internally  generated  funds and funds  borrowed  under  credit
facilities.  On April 1, 2003, we executed a $225 million  senior secured credit
facility,  or the Credit  Facility,  with four  industry  banks to refinance our
prior  existing  indebtedness  and to provide for on-going  working  capital and
general  corporate needs. In June 2003, the borrowing  capacity under the Credit
Facility was increased to $250 million,  with five additional  banks joining the
syndication group. The Credit Facility contains financial  covenants,  including
but not limited to,  requirements  for  maintaining  certain net worth and other
financial ratios,  and restrictions on disposing of any material assets,  paying
cash dividends or repurchasing any of our outstanding common stock and incurring
any  additional  indebtedness  in excess of $3  million.  In June 2003,  we also
amended the Credit  Facility to increase the allowed ratio limit of  outstanding
debt to earnings before interest,  income taxes and depreciation.  However,  the
ratio,  as amended in June 2003,  was based upon estimates that did not assume a
continuing  decline in market  conditions which  negatively  impacted our fiscal
year 2003  fourth  quarter  results.  Therefore,  in November  2003,  the Credit
Facility was further  amended,  effective as of September  30, 2003, to redefine
the calculation of the ratio of outstanding  debt to earnings,  before interest,
income taxes and depreciation.  The November  amendment  increased the permitted
ratio levels from 5.75 to 6.25 at December  31, 2003,  reducing to 5.50 at March
31 and June 30, 2004, 4.00 at September 30, 2004 and 3.00 thereafter.  We are in
compliance  with all  financial  covenants at  September  30, 2004 and expect to
remain in  compliance  with all  financial  covenants  during  fiscal year 2005.
Further,  at all times  during  fiscal  years  2002,  2003 and 2004 when we were
required  to  determine  compliance  with our  financial  covenants,  we were in
compliance  with the  covenants.  Aside from the financial  covenants,  no other
provisions exist in the Credit Facility that could result in acceleration of the
April 1, 2008 maturity date.

     The Credit Facility consists of a 5-year $150 million amortizing Term Loan
Facility and a 5-year $100 million non-amortizing revolving loan facility. The
term loan facility requires quarterly payments of $6 million commencing on
December 31, 2003, increasing to quarterly payments of $9 million commencing on
December 31, 2004 until maturity on April 1, 2008. The Credit Facility permits
prepayment of principal at anytime without incurring a penalty. At September 30,
2004, we had $55 million outstanding under the revolving loan facility and $126
million outstanding under the term loan facility. With the repayment in October
2004 of the then $55 million outstanding under our revolving loan facility from
proceeds received from the public offering of 1,175,000 shares of our common
stock and cash on hand, we currently have approximately $99 million of available
borrowing capacity and with a debt to total capitalization ratio currently less
that 30%, we expect to remain in compliance with all financial covenants during
fiscal year 2005.


                                       17



     The  collateral  at  September  30, 2004 for the Credit  Facility  consists
primarily of preferred mortgages on all eight of our active drilling units (with
an aggregate net book value at September 30, 2004  totaling  approximately  $384
million). We are not required to maintain compensating balances; however, we are
required to pay a fee of  approximately  .80% per annum on the unused portion of
the revolving loan facility and certain other administrative costs.

     The SEASCOUT,  a  semisubmersible  hull planned for future  conversion  and
upgrade to a semisubmersible tender assist vessel, continues to be cold-stacked.
The cost to convert and upgrade the SEASCOUT  will be around $70 million.  There
are no current  capital  commitments  on the  SEASCOUT,  with a  conversion  and
upgrade not to be undertaken until an acceptable  contract  opportunity has been
secured and adequate financing is in place. We continue to periodically increase
and adjust our planned capital  expenditures and financing of such  expenditures
in light of current market conditions.

     Our portfolio of accounts  receivable  is comprised of major  international
corporate  entities with stable payment  experience.  Historically,  we have not
encountered  significant  difficulty in collecting  receivables and typically do
not  require  collateral  for  our  receivables.  The  insurance  receivable  of
approximately $25 million at September 30, 2004 relates to repairs being made to
the ATWOOD  BEACON.  We expect to encounter no difficulty  in  collecting  these
receivables. We have no allowances for doubtful accounts at September 30, 2004.

COMMITMENTS (In Thousands)

     The following table summarizes our obligations and commitments at September
30, 2004:


                           Fiscal      Fiscal      Fiscal       Fiscal
                            2005        2006        2007         2008
                          -------     -------     -------      -------
Long-Term Debt (1)        $36,000     $36,000     $36,000      $73,000
Operating Leases              628         647         647          108
                          -------     -------     -------      -------
                          $36,628     $36,647     $36,647      $73,108
                          =======     =======     =======      =======


(1)      The $55 million loan outstanding under the revolving credit facility,
         due 2008, was repaid from the proceeds of our stock offering in October
         2004 and cash on hand.

     Excluded from the above table is interest  associated with borrowings under
the Credit  Facility  because the  applicable  interest rate is variable.  After
payment  of the $55  million  revolving  portion  of the  Credit  Facility,  the
principal  amount  outstanding  under the Credit Facility  included in the above
table is $126 million which currently bears interest at a rate of  approximately
3.8%.

CRITICAL ACCOUNTING POLICIES

     Significant  accounting policies are included in Note 2 to our consolidated
financial  statements  for the year ended  September 30, 2004.  These  policies,
along with the underlying  assumptions and judgments made by management in their
application, have a significant impact on our consolidated financial statements.
We identify  our most  critical  accounting  policies as those that are the most
pervasive and  important to the portrayal of our financial  position and results
of operations,  and that require the most difficult,  subjective  and/or complex
judgments by management  regarding  estimates  about matters that are inherently
uncertain.  Our most critical  accounting policies are those related to property
and  equipment,  impairment of assets,  income taxes,  and employee  stock-based
compensation.

     We currently  operate eight active offshore  drilling  units.  All of these
assets are premium  equipment and should provide many years of quality  service.
At September 30, 2004, the carrying value of our property and equipment  totaled
$401.1  million,  which  represents  80% of total assets.  This  carrying  value
reflects the  application  of our property and  equipment  accounting  policies,
which incorporate estimates, assumptions and judgments by management relative to
the useful  lives and  salvage  values of our rigs and  vessels.  The  estimated
useful lives of our drilling units and related  equipment  range from 3 years to
25 years and our salvage values are generally based on 5% of capitalized  costs.
Any future  increases in our  estimates  of useful lives or salvage  values will
have the effect of  decreasing  future  depreciation  expense in earlier  future
years and  spreading  the expense to later  years.  Any future  decreases in our
useful  lives or  salvage  values  will have the effect of  accelerating  future
depreciation  expense.  For example,  effective October 1, 2003, we extended the

                                       18

remaining  depreciable life of the RICHMOND from 2 to 5 years, due to our recent
assessment  of the  rig's  commercial  viability,  coupled  with our  intent  to
continue  marketing and operating the rig beyond 2 years.  Depreciation  expense
was  recorded  over the past  fiscal  year on a  straight-line  method  and will
continue  to be  recorded  on a  straight-line  method  over  the  next 4 years.
However, as a result of the change in depreciable life and related  depreciation
expenses being extended into years 3 to 5, depreciation expense was lower in the
last fiscal year than it  otherwise  would have been,  and the same will be true
for fiscal year 2005.

     We evaluate the carrying value of our property and equipment when events or
changes in circumstances  indicate that the carrying value of such assets may be
impaired.  Asset  impairment  evaluations  are,  by nature,  highly  subjective.
Operations  of our  drilling  equipment  are  subject to the  offshore  drilling
requirements of oil and gas exploration and production companies and agencies of
foreign governments. These requirements are, in turn, subject to fluctuations in
government  policies,  world  demand and price for  petroleum  products,  proved
reserves  in  relation to such demand and the extent to which such demand can be
met from  onshore  sources.  The  critical  estimates  which  result  from these
dynamics include projected utilization,  dayrates, and operating expenses,  each
of which impact our estimated  future cash flows.  Over the last ten years,  our
equipment  utilization  rate  has  averaged  approximately  90%;  however,  if a
drilling  vessel  incurs  significant  idle  time  or  receives  dayrates  below
operating  costs,  its carrying  value could  become  impaired.  The  estimates,
assumptions  and judgments used by management in the application of our property
and equipment and asset impairment  policies reflect both historical  experience
and expectations regarding future industry conditions and operations. The use of
different estimates,  assumptions and judgments,  especially those involving the
useful lives of our rigs and vessels and expectations  regarding future industry
conditions and operations,  would likely result in materially different carrying
values of assets and results of operations.

     We conduct operations and earn income in numerous foreign countries and are
subject to the laws of taxing jurisdictions  within those countries,  as well as
United  States  federal and state tax laws.  At September  30, 2004,  we have an
$18.6  million net deferred  income tax  liability.  This  balance  reflects the
application of our income tax accounting  policies in accordance  with statement
of Financial  Accounting  Standards No. 109, "Accounting for Income Taxes". Such
accounting  policies  incorporate   estimates,   assumptions  and  judgments  by
management   relative  to  the   interpretation  of  applicable  tax  laws,  the
application of accounting  standards,  and future levels of taxable income.  The
estimates,  assumptions  and judgments  used by  management  in connection  with
accounting for income taxes reflect both historical  experience and expectations
regarding future industry conditions and operations. Changes in these estimates,
assumptions  and judgments could result in materially  different  provisions for
deferred  and  current   income  taxes.

     We currently  measure  compensation  expense for our  employee  stock-based
compensation  plan using the  intrinsic  value method  prescribed  by Accounting
Principles Board (APB) Opinion No. 25,  Accounting for Stock Issued to Employees
and provide pro forma  disclosures  of the effect on net income and earnings per
share  as  if  the  fair  value-based  method  had  been  applied  in  measuring
compensation  expense.  We have elected to follow APB Opinion No. 25 because, as
further discussed at Note 2 of the Notes to Consolidated  Financial  Statements,
the  alternative  fair  value  accounting  provided  for  under  SFAS  No.  123,
Accounting for Stock-Based Compensation, requires use of option valuation models
that were not developed for use in valuing  employee  stock options and employee
stock purchase plan shares. Under APB Opinion No. 25, when the exercise price of
employees'  stock options equals the market price of the underlying stock on the
date of the grant, no compensation expense is recognized.

     On March  31,  2004,  the FASB  issued a  proposed  Statement,  Share-Based
Payment,  that addresses the accounting for share-based payment  transactions in
which an  enterprise  receives  employee  services  in  exchange  for (a) equity
instruments  of the  enterprise  or (b)  liabilities  that are based on the fair
value of the  enterprise's  equity  instruments  or that may be  settled  by the
issuance of such equity instruments.  The proposed Statement would eliminate the
ability to account for share-based  compensation  transaction  using APB Opinion
No. 25 and generally would require  instead that such  transactions be accounted
for using a  fair-value-based  method. If adopted,  it is currently  anticipated
that the proposed  Statement  would be effective  for us beginning in the fourth
quarter of fiscal year 2005.


                                       19



RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

     In December 2003, the FASB issued a revised version of  Interpretation  No.
46, "Consolidation of Variable Interest  Entities--An  Interpretation of ARB No.
51 ("FIN 46-R") which was originally issued in January 2003. A variable interest
entity  ("VIE")  is  created  when:  (i) the  equity  investment  at risk is not
sufficient to permit the entity from financing its activities without additional
subordinated  financial  support for other parties;  (ii) equity holders at risk
either:  (a) lack direct or indirect ability to make decisions about the entity,
(b) are not obligated to absorb expected losses of the entity or (c) do not have
the right to receive  expected  residual returns of the entity if they occur; or
(iii) the equity holders have voting rights that are  disproportionate  to their
economic  interests,  and the  activities of the VIE involve or are conducted on
behalf of an equity holder with a disproportionately  small voting interest.  If
an entity  is deemed to be a VIE,  pursuant  to FIN  46-R,  an  enterprise  that
absorbs the majority of the expected losses of the VIE is considered the primary
beneficiary and must  consolidate the VIE. The application of FIN 26 (as amended
by FIN 46-R) is required in financial  statements  of public  entities that have
interest in variable interest  entities or potential  variable interest entities
commonly  referred  to as  special-purpose  entities  for periods  ending  after
December 15, 2003.  Application  by public  entities  (other than small business
issuers) for all other types of entities is required in financial statements for
periods ending after March 15, 2004. We adopted this  interpretation in December
2003 and implementation of this interpretation did not have a material effect on
our results of operations, our financial position or cash flows.

     In December  2003,  the  Securities  and Exchange  Commission  issued Staff
Accounting Bulletin ("SAB") No. 104, "Revenue Recognition," which supersedes SAB
No. 101,  "Revenue  Recognition in Financial  Statements." SAB No. 104's primary
purpose is to rescind  accounting  guidance  contained in SAB No. 101 related to
multiple element revenue  arrangements,  which was superseded as a result of the
issuance of Emerging Issues Task Force ("EITF") No. 00-21, "Revenue Arrangements
with  Multiple  Deliverables."  While the  wording of SAB No. 104 has changed to
reflect the issuance of EITF No. 00-21,  the revenue  recognition  principles of
SAB No. 101  remain  largely  unchanged  by the  issuance  of SAB No.  104.  The
implementation of SAB No. 104 is not expected to affect our financial  position,
results of operations or cash flows.

DISCLOSURES ABOUT MARKET RISK

     We are exposed to market risk,  including adverse changes in interest rates
and foreign currency exchange rates as discussed below.

     Interest Rate Risk

     All of the $181  million of long-term  debt  outstanding  at September  30,
2004, was floating rate debt. As a result,  our annual  interest costs in fiscal
year 2005 will  fluctuate  based on interest rate changes.  Because the interest
rate on our long-term  debt is a floating  rate, the fair value of our long-term
debt approximates  carrying value as of September 30, 2004. The impact on annual
cash flow of a 10% change in the floating rate  (approximately  40 basis points)
would be approximately $0.7 million,  which we believe to be immaterial.  We did
not have any open  derivative  contracts  relating to our floating  rate debt at
September 30, 2004.

     Foreign Currency Risk

     Certain of our  subsidiaries  have monetary assets and liabilities that are
denominated  in a  currency  other than their  functional  currencies.  Based on
September  30, 2004  amounts,  a decrease of 10% in the foreign  currency  value
relative to the United States dollar from the year-end  exchange rates would not
result in a material  foreign currency  transaction  loss. Thus, we consider our
current risk exposure to foreign currency exchange rate movements,  based on net
cash flows,  to be  immaterial.  We did not have any open  derivative  contracts
relating to foreign currencies at September 30, 2004.

                                       20




REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Shareholders of Atwood Oceanics, Inc.:

     In our  opinion,  the  accompanying  consolidated  balance  sheets  and the
related consolidated  statements of operations,  of cash flows and of changes in
shareholder's  equity present fairly,  in all material  respects,  the financial
position of Atwood  Oceanics,  Inc. (the  "Company") and its  subsidiaries as of
September 30, 2004, and September 30, 2003, and the results of their  operations
and their cash flows for each of the three years in the period  ended  September
30, 2004, in conformity with  accounting  principles  generally  accepted in the
United States of America.  These financial  statements are the responsibility of
the Company's  management.  Our responsibility is to express an opinion on these
financial  statements  based on our  audits.  We  conducted  our audits of these
statements in accordance  with the  standards of the Public  Company  Accounting
Oversight  Board  (United  States).  Those  standards  require  that we plan and
perform the audit to obtain  reasonable  assurance  about  whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements,  assessing the accounting  principles used and significant estimates
made by management, and evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

/s/ PricewaterhouseCoopers LLP
PricewaterhouseCoopers LLP

Houston, Texas
December 10, 2004



                                       21





                           CONSOLIDATED BALANCE SHEETS
                     Atwood Oceanics, Inc. and Subsidiaries


                                                                            September 30,
- ----------------------------------------------------------------------------------------------
(In thousands)                                                            2004         2003
- ----------------------------------------------------------------------------------------------
ASSETS
CURRENT ASSETS:
                                                                               
     Cash and cash equivalents                                         $ 16,416      $ 21,551
     Accounts receivable                                                 32,475        30,864
     Insurance receivable                                                25,433             -
     Income tax receivable                                                    -         3,278
     Inventories of materials and supplies                               12,648        12,583
     Deferred tax assets                                                    290           550
     Prepaid expenses and other                                           5,704         7,186
                                                                      ---------     ---------
         Total Current Assets                                            92,966        76,012
                                                                      ---------     ---------
NET PROPERTY AND EQUIPMENT                                              401,141       443,102
                                                                      ---------     ---------
DEFERRED COSTS AND OTHER ASSETS                                           4,829         3,560
                                                                      ---------     ---------
                                                                      $ 498,936     $ 522,674
                                                                      =========     =========

LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
     Current maturities of long-term debt                              $ 36,000      $ 24,000
     Accounts payable                                                     9,398        10,403
     Accrued liabilities                                                 13,822         8,851
     Deferred credits                                                       833         6,695
                                                                        -------      --------
         Total Current Liabilities                                       60,053        49,949
                                                                        -------      --------
LONG-TERM DEBT, net of current maturities                               145,000       181,000
                                                                        -------      --------
OTHER LONG-TERM LIABILITIES:
     Deferred income taxes                                               18,930        21,217
     Deferred credits and other                                           3,364         7,041
                                                                        -------      --------
                                                                         22,294        28,258
                                                                       ========      ========
COMMITMENTS AND CONTINGENCIES (NOTE 10)
SHAREHOLDERS' EQUITY:
     Preferred stock, no par value;
         1,000,000 shares authorized, none outstanding                        -             -
     Common stock, $1 par value; 20,000,000 shares authorized
         with 13,873,000 and 13,851,000 issued and outstanding
         at September 30, 2004 and 2003, respectively                    13,873        13,851
     Paid-in capital                                                     57,917        57,404
     Retained earnings                                                  199,799       192,212
                                                                      ---------     ---------
         Total Shareholders' Equity                                     271,589       263,467
                                                                      ---------     ---------
                                                                      $ 498,936     $ 522,674
                                                                      =========     =========


The accompanying notes are an integral part of these consolidated
financial statements.



                                       22





                                 Atwood Oceanics, Inc. and Subsidiaries
                                 CONSOLIDATED STATEMENTS OF OPERATIONS


                                                                    Years Ended September 30,
- ------------------------------------------------------------------------------------------------------
(In thousands, except per share amounts)                          2004          2003          2002
- ------------------------------------------------------------------------------------------------------

REVENUES:
                                                                                   
      Contract drilling                                         $ 161,074      $144,765     $ 149,157
      Business interruption proceeds                                2,380             -             -
                                                                  -------       -------       -------
                                                                  163,454       144,765       149,157
 COSTS AND EXPENSES:
      Contract drilling                                            98,936        98,500        75,088
      Depreciation                                                 31,582        25,758        23,882
      General and administrative                                   11,389        14,015        10,080
                                                                  -------       -------     ---------
                                                                  141,907       138,273       109,050
                                                                  -------       -------     ---------
 OPERATING INCOME                                                  21,547         6,492        40,107
                                                                  -------       -------     ---------
 OTHER INCOME (EXPENSE):
      Interest expense, net of capitalized interest                (9,202)       (5,014)       (1,658)
      Investment income                                                57           158           328
                                                                  -------       -------     ---------
                                                                   (9,145)       (4,856)       (1,330)
                                                                  -------       -------     ---------
 INCOME BEFORE INCOME TAXES                                        12,402         1,636        38,777
 PROVISION FOR INCOME TAXES                                         4,815        14,438        10,492
                                                                  -------       -------     ---------
 NET INCOME (LOSS)                                                $ 7,587      $(12,802)    $ 28,285
                                                                  =======      -========    =========
 EARNINGS (LOSS) PER COMMON SHARE:
      Basic                                                        $ 0.55      $  (0.92)       $ 2.04
      Diluted                                                        0.54         (0.92)         2.02
 AVERAGE COMMON SHARES OUTSTANDING:
      Basic                                                        13,859        13,846        13,839
      Diluted                                                      14,032        13,846        13,994



The accompanying notes are an integral part of these consolidated financial
statements.

                                       23





                                        Atwood Oceanics, Inc. and Subsidiaries

                                         CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                                    For Years Ended September 30,
- -------------------------------------------------------------------------------------------------------------------------
(In thousands)                                                                    2004           2003          2002
- -------------------------------------------------------------------------------------------------------------------------
CASH FLOW FROM OPERATING ACTIVITIES:
                                                                                                  
     Net income (loss)                                                         $  7,587      $ (12,802)    $ 28,285
     Adjustments to reconcile net income to net cash provided by
         operating activities:
         Depreciation                                                            31,582         25,758       23,882
         Amortization of debt issuance costs                                        711          2,101          358
         Amortization of deferred items                                             603            185           77
         Deferred federal income tax provision (benefit)                         (2,040)         5,350        2,500
         (Gain) loss on sale of assets                                              163           (421)
     Changes in assets and liabilities:
         Increase in accounts receivable                                          1,667         (5,200)      (8,930)
         Increase in insurance receivable                                        (9,133)            -            -
         Increase in inventory                                                      (65)        (3,449)         (23)
         Increase in deferred costs and other assets                               (970)           (94)      (6,275)
         Increase (decrease) in accounts payable                                   (487)         4,780          759
         Increase (decrease) in accrued liabilities                               4,971         (4,958)         600
         Increase in deferred credits and other liabilities                      (3,678)         4,051        6,615
         Net mobilization fees and credits                                       (5,311)        (1,062)      (1,177)
         Other decreases                                                             13           (565)      (3,229)
                                                                                 ------         ------       ------
                                                                                 18,026         26,476       15,157
                                                                                 ------         ------       ------
            Net Cash Provided by Operating Activities                            25,613         13,674       43,442
                                                                                 ------         ------       ------
CASH FLOW FROM INVESTING ACTIVITIES:
     Capital expenditures                                                        (6,527)      (101,819)     (89,416)
     Non-cash portion of capital expenditures                                        -              -         1,269
     Proceeds from sale of assets                                                    -           1,131           -
     Other                                                                           -             (23)          92
                                                                                 ------       --------      -------
         Net Cash Used by Investing Activities                                   (6,527)      (100,711)     (88,055)
                                                                                 ------       --------      -------
CASH FLOW FROM FINANCING ACTIVITIES:
     Proceeds from exercises of stock options                                       460             78          181
     Debt issuance costs paid                                                      (681)        (4,122)        (557)
     Proceeds from credit facilities                                                 -         264,500       60,000
     Proceeds from short-term note payable                                           -             -          6,154
     Principal payments on debt                                                 (24,000)      (179,523)      (6,131)
                                                                                -------       --------       ------
         Net Cash Provided by Financing Activities                              (24,221)        80,933       59,647
                                                                                -------         ------       ------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                           $ (5,135)      $ (6,104)    $ 15,034
CASH AND CASH EQUIVALENTS, at beginning of period                              $ 21,551       $ 27,655     $ 12,621
                                                                               --------       --------     --------
CASH AND CASH EQUIVALENTS, at end of period                                    $ 16,416       $ 21,551     $ 27,655
                                                                               ========       ========     ========
Supplemental disclosure of cash flow information:
     Cash paid during the year for domestic and foreign income taxes           $  5,549       $  7,914     $ 10,589
                                                                               ========       ========     ========
     Cash paid during the year for interest, net of amounts capitalized        $  9,208       $  4,003     $  1,704
                                                                               ========       ========     ========

Non-cash Activities:
     Increase in receivable related to reduction in value of the ATWOOD BEACON $ 16,300       $     -      $     -
                                                                               ========       =======      =======



The accompanying notes are an integral part of these consolidated financial
statements.

                                       24





                                        Atwood Oceanics, Inc. and Subsidiaries
                                         CONSOLIDATED STATEMENTS OF CHANGES IN
                                            SHAREHOLDERS' EQUITY



- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                                   Total
                                                             Common Stock            Paid-in       Retained    Stockholders'
(In thousands)                                           Shares        Amount        Capital       Earnings        Equity
- ------------------------------------------------------------------------------------------------------------------------------

                                                                                           
September 30, 2001                                     13,832       $13,832       $57,075        $176,729      $247,636
Net income                                                  -             -             -          28,285        28,285
Exercise of employee stock options                         13            13           168               -           181
Tax benefit from exercise of employee stock options         -             -            31               -            31
                                                       ------       --------       --------     ----------     --------
September 30, 2002                                     13,845        13,845        57,274         205,014       276,133
Net loss                                                    -             -             -         (12,802)      (12,802)
Exercise of employee stock options                          6             6            72              -             78
Tax benefit from exercise of employee stock options        -             -             58              -             58
                                                       ------       --------       --------     ----------     --------
September 30, 2003                                     13,851        13,851         57,404        192,212       263,467
Net income                                                  -             -              -          7,587         7,587
Exercise of employee stock options                         22            22            438              -           460
Tax benefit from exercise of employee stock options         -             -             75              -            75
                                                       ------       --------       --------      ---------     --------
September 30, 2004                                     13,873       $13,873        $57,917       $199,799      $271,589
                                                       ======       =======        =======       ========       =======



The accompanying notes are an integral part of these consolidated financial
statements.


                                       25




                     Atwood Oceanics, Inc. and Subsidiaries
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 - NATURE OF OPERATIONS

     Atwood  Oceanics,   Inc.,  together  with  its  wholly  owned  subsidiaries
(collectively referred to herein as "we", "our" or the "Company"), is engaged in
offshore  drilling and completion of exploratory and  developmental  oil and gas
wells and related  support,  management and consulting  services  principally in
international  locations.  Presently, we own and operate a premium, modern fleet
of eight mobile  offshore  drilling units and are involved in maintenance of two
operator-owned  platform  drilling  units  in  Northwest  Australia  for  future
drilling programs.  In December 2000, we purchased a semisubmersible  unit for a
future  conversion  to a  tender  assist  vessel  once  an  acceptable  contract
opportunity  is  secured  (see Note 3).  Currently,  we are  involved  in active
operations in the  territorial  waters of Australia,  Malaysia,  Egypt,  and the
United States.


NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Consolidation -

     The  consolidated  financial  statements  include  the  accounts  of Atwood
Oceanics,  Inc. and all of its wholly owned  domestic and foreign  subsidiaries.
All significant  intercompany  accounts and transactions have been eliminated in
consolidation.

Foreign exchange -

     The United  States dollar is the  functional  currency for all areas of our
operations.  Accordingly, monetary assets and liabilities denominated in foreign
currency  are  remeasured  to United  States  dollars at the rate of exchange in
effect at the end of the year,  items of income and  expense are  remeasured  at
average monthly rates, and property and equipment and other nonmonetary  amounts
are  remeasured  at  historical  rates.  Gains and  losses on  foreign  currency
transactions and  remeasurements  are included in contract drilling costs in the
consolidated statements of operations.  We recorded no foreign exchange gains or
losses  during  fiscal  year 2004 and  recorded a foreign  exchange  loss of $.9
million in fiscal year 2003 and a foreign exchange gain of $.1 million in fiscal
year 2002.

Accounts Receivable -

     We record trade accounts  receivable at the amount we invoice our customer.
These  accounts do not bear  interest.  Our portfolio of accounts  receivable is
comprised of major international corporate entities and government organizations
with  stable  payment  experience.   Historically,  our  uncollectible  accounts
receivable have been immaterial, and typically, we do not require collateral for
our  receivables.  We  provide  an  allowance  for  uncollectible  accounts,  as
necessary,  on a specific identification basis. However, we had no allowance for
doubtful accounts at September 30, 2004 or 2003.

Inventories of Material and Supplies -

     Inventories  consist  of  spare  parts,  material  and  supplies  held  for
consumption  and are stated  principally at the lower of average cost or market,
net of  reserves  for  excess and  obsolete  inventory  of $1.3  million at both
September 30, 2004 and 2003.


Property and equipment -

     Property and  equipment  are recorded at cost.  Interest  costs  related to
property  under  construction  are  capitalized  as a component of  construction
costs. With our upgrades and new rig construction  programs completed at the end
of fiscal year 2003,  we had no  capitalized  interest  during fiscal year 2004.
Interest  capitalized  during  fiscal  2003 and 2002 was $3.3  million  and $2.3
million, respectively.

                                       26



     Once a rig is placed in service,  it is  depreciated  on the  straight-line
method over its  estimated  useful life,  with  depreciation  discontinued  only
during the period  when a drilling  unit is out of service  while  undergoing  a
significant  upgrade that extends its useful life. Our estimated useful lives of
our various classifications of assets are as follows:


                                                 Years

Drilling vessels and related equipment......      5-25
Drill pipe..................................         3
Furniture and other.........................      3-10

     Maintenance,  repairs and minor  replacements are charged against income as
incurred;  major  replacements and upgrades are capitalized and depreciated over
the  remaining  useful life of the asset as  determined  upon  completion of the
work. The cost and related  accumulated  depreciation of assets sold, retired or
otherwise disposed are removed from the accounts at the time of disposition, and
any  resulting  gain or loss is  reflected  in the  Consolidated  Statements  of
Operations for the applicable period.


Impairment of property and equipment -

     We periodically evaluate our property and equipment to determine that their
net  carrying  value is not in  excess  of their  net  realizable  value.  These
evaluations are performed when our Company has sustained significant declines in
utilization and dayrates and recovery is not contemplated in the near future. We
consider a number of factors such as estimated future cash flows, appraisals and
current market value analysis in determining  net realizable  value.  Assets are
written down to their fair value if they are below their net carrying value

Deferred drydocking costs -

     We defer the costs of scheduled drydocking and charge such costs to expense
over the  period to the next  scheduled  drydocking  (normally  30  months).  At
September 30, 2004 and 2003, deferred drydocking costs totaling $0.8 million and
$0.4 million, respectively,  were included in Deferred Costs and Other Assets in
the accompanying Consolidated Balance Sheets.

Income taxes -

     We account for income  taxes in  accordance  with  Statement  of  Financial
Accounting  Standards ("SFAS") No. 109 "Accounting for Income Taxes". Under SFAS
No. 109,  deferred income taxes are recorded to reflect the tax  consequences on
future years of differences  between the tax basis of assets and liabilities and
their  financial  reporting  amounts at each  year-end  given the  provisions of
enacted  tax laws in each  respective  jurisdiction.  Deferred  tax  assets  are
reduced by a valuation allowance when, based upon management's  estimates, it is
more  likely  than not that a portion of the  deferred  tax  assets  will not be
realized in a future period.

Revenue recognition -

     We account for drilling and management  contract revenue in accordance with
the term of the  underlying  drilling or management  contract.  These  contracts
generally  provide that revenue is earned and  recognized  on a daily basis.  We
provide crewed rigs to customers on a daily rate (i.e. "dayrate") basis. Dayrate
contracts can be for a specified  period of time or the time required to drill a
specified well or number of wells.  Revenues from dayrate  drilling  operations,
which are classified under contract drilling  services,  are recognized on a per
day basis as the work progresses.  In addition,  business  interruption proceeds
are also recognized on a per day basis. See Note 3 for further discussion of the
ATWOOD BEACON incident.

Deferred fees and costs related to mobilization periods -

     Lump-sum fees received as compensation for the cost of relocating  drilling
rigs from one major operating area to another,  whether received at commencement
or upon  termination  of the drilling  contract,  are  recognized as earned on a
straight-line method over the term of the related drilling contract,  as are the
dayrates  associated with the drilling  contract.  Dayrates are typically earned
uniformly  for a  particular  level of service  over the life of a contract.  In


                                       27



addition, we defer the mobilization costs relating to moving a drilling rig to a
new area and amortize such costs on a  straight-line  basis over the life of the
applicable  drilling contract as well.  Contract revenues and drilling costs are
reported in the Statements of Operations at their gross amounts.

     At September 30, 2004 and 2003, deferred mobilization revenues totaled $0.8
million and $3.3 million,  respectively, and deferred mobilization costs totaled
$0.4 million and $0.9 million, respectively.  Deferred mobilization revenues and
deferred  mobilization  costs are  classified  as  current or  long-term  in the
accompanying  Consolidated  Balance  Sheets  based on the  expected  term of the
applicable drilling contracts.

Cash and cash equivalents -

     Cash and cash  equivalents  consist of cash in banks and highly liquid debt
instruments, which mature within three months of the date of purchase.

Insurance receivable -

     As of September 30, 2004, we have an insurance  receivable of $25.4 million
related to a claim filed as a result of damage sustained by the ATWOOD BEACON in
July 2004 while positioning for its next well offshore  Indonesia.  We expect to
collect  this  receivable  during  fiscal  year  2005.  See  Note 3 for  further
discussion regarding the ATWOOD BEACON incident.

Earnings per common share -

     Basic and diluted  earnings per share have been computed in accordance with
SFAS No. 128,  "Earnings per Share" (EPS).  "Basic" EPS excludes dilution and is
computed by dividing net income (loss) by the weighted-average  number of common
shares  outstanding  for the period.  "Diluted"  EPS  reflects  the  issuance of
additional shares in connection with the assumed conversion of stock options.

     The computation of basic and diluted  earnings per share under SFAS No. 128
for each of the past three fiscal years is as follows (in thousands,  except per
share amounts):

                                                                 Per Share
                                         Net Income   Shares      Amount
                                         ----------   ------     ---------
Fiscal 2004:
     Basic earnings per share               $ 7,587     13,859      $ 0.55
     Effect of dilutive securities -
         Stock options                            -        173        (0.01)
                                            -------     ------      ------
     Diluted earnings per share             $ 7,587     14,032      $ 0.54
                                            =======     ======      ======
Fiscal 2003:
     Basic earnings per share              $(12,802)    13,846      $(0.92)
     Effect of dilutive securities -
         Stock options                            -          -           -
                                           --------     ------      ------
     Diluted earnings per share            $(12,802)    13,846      $ (0.92)
                                           ========     ======      =======
Fiscal 2002:
     Basic earnings per share              $ 28,285     13,839      $ 2.04
     Effect of dilutive securities -
         Stock options                            -        155        (0.02)
                                           --------     ------      -------
     Diluted earnings per share            $ 28,285     13,994      $ 2.02
                                           ========     ======      ======




     The calculation of diluted earnings per share for the years ended September
30, 2004, 2003 and 2002 excludes  consideration of shares of common shares which
may be issued in connection with outstanding  stock options of 101,275,  825,000
and 183,000, respectively,  (see Note 6) because such options were antidilutive.
These options could potentially dilute basic EPS in the future.


                                       28


Stock-Based compensation -

     Statement of Financial  Accounting  Standards ("SFAS") No. 123, "Accounting
for Stock-Based Compensation" allows companies the choice of either using a fair
value  method  of  accounting  for  options,   which  would  result  in  expense
recognition  for all options  granted,  or using an  intrinsic  value  method as
prescribed by Accounting  Principles  Board ("APB") Opinion No. 25,  "Accounting
for Stock Issued to Employees",  with pro forma  disclosure of the impact on net
income (loss) of using the fair value option expense recognition method.

     We apply the recognition  and measurement  principles of APB Opinion No. 25
and  related  interpretations.  Accordingly,  no  compensation  costs  have been
recognized  in net income  from the  granting  of options  pursuant to its stock
option plans,  as all options  granted  under those plans had an exercise  price
equal to the market value of the  underlying  common stock on the date of grant.
See Note 6 for additional information related to our stock incentive plans.

     Had compensation costs been determined based on the fair value at the grant
dates  consistent  with the method of SFAS No. 123,  our net income and earnings
per share would have been reduced to the pro forma amounts  indicated  below (in
thousands, except for per share amounts):

                                             Fiscal        Fiscal        Fiscal
                                              2004          2003          2002
                                             ------        ------        -----

Net (loss) income, as reported              $7,587     $ (12,802)     $ 28,285
Deduct:  Total stock-based
     employee compensation
     expense determined under fair
     value based method for all
     awards, net of related tax effects     (2,517)       (2,150)       (1,696)
                                            ------        ------        ------
Pro Forma, net income                       $5,070      $ (14,952)    $ 26,589
                                            ======      =========     ========
Earnings per share:
Basic - as reported                         $ 0.55       $ (0.92)       $ 2.04
Basic - pro forma                           $ 0.37       $ (1.08)       $ 1.92
Diluted - as reported                       $ 0.54       $ (0.92)       $ 2.02
Diluted - pro forma                         $ 0.36       $ (1.08)       $ 1.90

     The  fair  value  of  grants  made for the past  three  fiscal  years  were
estimated on the date of grant using the Black-Sholes  Option Pricing model with
the following weighted-average assumptions:


                                       Fiscal         Fiscal        Fiscal
                                        2004           2003          2002
                                       ------         ------        -----
Risk-Free Interest Rate                4.38%          3.58%         3.58%
Expected Volatility                   50.00%         50.00%        46.95%
Expected Life (Years)                      6              6           6-7
Dividend Yield                          None           None          None



Use of estimates -

     The  preparation  of financial  statements  in  conformity  with  generally
accepted  accounting  principles  requires  management to make  extensive use of
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the  financial  statements  and the  reported  amounts of revenues  and expenses
during the reporting period. Actual results could differ from those estimates.

                                       29



NOTE 3 - PROPERTY AND EQUIPMENT

         A summary of property and equipment by classification is as follows (in
thousands):


                                                 September 30,
                                          ------------------------
                                              2004           2003
                                             ------         ------
Drilling vessels and related equipment
     Cost                                 $ 608,584      $ 618,943
     Accumulated depreciation              (211,544)      (181,924)
                                           --------       --------
         Net book value                     397,040        437,019
                                           --------       --------

Drill Pipe
     Cost                                    10,240         10,224
     Accumulated depreciation                (7,259)        (6,010)
                                           --------        -------
         Net book value                       2,981          4,214
                                           --------        -------

Furniture and other
     Cost                                     7,635          9,072
     Accumulated depreciation                (6,515)        (7,203)
                                          ---------        -------
         Net book value                       1,120          1,869
                                          ---------        -------

NET PROPERTY AND EQUIPMENT                $ 401,141      $ 443,102
                                          =========      =========

ATWOOD HUNTER -

     In 1997, the ATWOOD HUNTER was initially upgraded to extend its water-depth
drilling  capabilities to 3,600 feet at an aggregate cost of  approximately  $40
million. From June 2001 to November 2001, the ATWOOD HUNTER was in a shipyard in
the  United  States  undergoing  another  upgrade  which  included  among  other
improvements,  the extension of its water-depth  drilling capacity to 5,000 feet
for certain  environmental  conditions,  new 120 bed living quarters, a new high
capacity  crane and the  enhancement of its completion and sub-sea tree handling
capabilities.   The  aggregate  cost  of  this  upgrade  and   improvements  was
approximately $58 million.

ATWOOD EAGLE -

     In January 2000,  the water depth  drilling  capability of the ATWOOD EAGLE
was  increased  from  2,500  feet to 3,300  feet at a cost of  approximately  $8
million.  From  April 2002 to late  November  2002,  the  ATWOOD  EAGLE was in a
shipyard  in Greece  undergoing  another  upgrade  which  included  among  other
improvements, the extensions of its water-depth drilling capacity to 5,000 feet,
new 120 bed living quarters, two new high capacity cranes and the enhancement of
its  completion  and sub-sea tree handling  capabilities.  The aggregate cost of
this upgrade and improvements was approximately $90 million.

RICHMOND -

     During August and September 2000, the RICHMOND was upgraded and refurbished
at an aggregate cost of approximately $7 million.  The upgrade  included,  among
other  improvements,  the installation of suction piles and the refurbishment of
its living quarters.

ATWOOD FALCON -

     The ATWOOD  FALCON was  upgraded in 1998,  at a cost of  approximately  $45
million.


                                       30




SEAHAWK -

     In  January  2000,  the  SEAHAWK  commenced  drilling  under its  four-year
contract  extension in Malaysia  following  completion  of its  approximate  $22
million upgrade.

VICKSBURG -

     In  1998,  the  VICKSBURG  was  refurbished  and  upgraded  at  a  cost  of
approximately $35 million.

ATWOOD SOUTHERN CROSS -

     In 1997, the ATWOOD  SOUTHERN CROSS was refurbished and upgraded to achieve
2,000  feet   water-depth   drilling   capabilities  at  an  aggregate  cost  of
approximately $35 million.

ATWOOD BEACON -

     In July 2001, we entered into a vessel construction  agreement to construct
an  ultra-premium  jack-up  drilling unit in  Singapore.  The  construction  and
commission  of the  drilling  unit was  completed  in July 2003 at a total cost,
including owner furnished equipment and capitalized  interest,  of approximately
$120 million and subsequently was placed into service in August 2003.

     On July 25, 2004, the ATWOOD BEACON  incurred  damage to all three legs and
the derrick while positioning for its next well offshore Indonesia.  The rig and
its damaged legs were  transported  to the  builder's  shipyard in Singapore for
inspections and repairs.  We expect all repairs to be completed in January 2005.
We have  insurance  to cover the  costs of  repairs  in  excess of a $1  million
deductible which was recorded as an expense in the fourth quarter of fiscal year
2004.  At  September  30,  2004,  the book basis of the  ATWOOD  BEACON has been
reduced by $16.3 million which is the estimated reduction in value caused by the
incident.  In  addition,  $7.7  million  of costs were  incurred  related to the
recovery of the rig of which $6.7 million is recorded as an insurance receivable
at September 30, 2004 and $1.0 million was expensed during the fourth quarter of
fiscal year 2004 to account for the insurance  deductible.  We also have loss of
hire insurance  coverage of $70,000 per day up to 180 days,  which began after a
30-day waiting period  commencing  July 28, 2004.  Revenue  recognized from this
insurance coverage totaled approximately $2.4 million in fiscal year 2004 and is
reflected as business  interruption  proceeds on the  Consolidated  Statement of
Operations. Accordingly, a $2.4 million insurance receivable is recorded related
to these revenues as of September 30, 2004.

SEASCOUT -

     On December 5, 2000,  we purchased  the  semisubmersible  unit SEASCOUT for
$4.5  million  and  subsequently  have  made  certain  improvements  related  to
engineering  and equipment  removal.  We purchased  this unit for conversion and
upgrade to a  semisubmersible  tender assist vessel.  The conversion and upgrade
will  not be  undertaken  until  an  acceptable  contract  opportunity  has been
secured.  The rig is currently cold stacked while awaiting an opportunity for an
acceptable contract.

NOTE 4 - DEBT

LONG-TERM DEBT -

     A summary of long-term debt is as follows (in thousands):


                                                       September 30,
                                                  --------------------------
                                                      2004           2003
Credit facility, bearing interest
     (market adjustable) at approximately 4.00%
     per annum at September 30, 2004               $ 181,000     $ 205,000
Less - current maturities                             36,000        24,000
                                                   ---------     ---------
                                                   $ 145,000     $ 181,000
                                                   =========     =========


                                       31




     On  April 1,  2003,  we  executed  a $225  million  senior  secured  credit
facility,  or the Credit  Facility,  with four  industry  banks to refinance our
prior  existing  indebtedness  and to provide for on-going  working  capital and
general  corporate needs. In June 2003, the borrowing  capacity under the Credit
Facility was increased to $250 million,  with five additional  banks joining the
syndication group. The Credit Facility contains financial  covenants,  including
but not limited to,  requirements  for  maintaining  certain net worth and other
financial ratios,  and restrictions on disposing of any material assets,  paying
cash dividends or repurchasing any of our outstanding common stock and incurring
any  additional  indebtedness  in excess of $3  million.  In June 2003,  we also
amended the Credit  Facility to increase the allowed ratio limit of  outstanding
debt to earnings before interest,  income taxes and depreciation.  However,  the
ratio,  as amended in June 2003,  was based upon estimates that did not assume a
continuing  decline in market  conditions which  negatively  impacted our fiscal
year 2003  fourth  quarter  results.  Therefore,  in November  2003,  the Credit
Facility was further  amended,  effective as of September  30, 2003, to redefine
the calculation of the ratio of outstanding  debt to earnings,  before interest,
income taxes and depreciation.  The November  amendment  increased the permitted
ratio levels from 5.75 to 6.25 at December  31, 2003,  reducing to 5.50 at March
31 and June 30, 2004, 4.00 at September 30, 2004 and 3.00 thereafter.  We are in
compliance  with all  financial  covenants at  September  30, 2004 and expect to
remain in  compliance  with all  financial  covenants  during  fiscal year 2005.
Further,  at all  times  during  fiscal  year  2002,  2003 and 2004 when we were
required  to  determine  compliance  with our  financial  covenants,  we were in
compliance  with the  covenants.  Aside from the financial  covenants,  no other
provisions exist in the Credit Facility that could result in acceleration of the
April 1, 2008 maturity date.

     The Credit Facility consists of a 5-year $150 million  amortizing Term Loan
Facility and a 5-year $100 million  non-amortizing  revolving loan facility. The
term loan  facility  requires  quarterly  payments of $6 million  commencing  on
December 31, 2003,  increasing to quarterly payments of $9 million commencing on
December 31, 2004 until maturity on April 1, 2008. The Credit  Facility  permits
prepayment of principal at anytime without incurring a penalty. At September 30,
2004, we had $55 million  outstanding under the revolving loan facility and $126
million outstanding under the term loan facility. In October 2004, we repaid the
$55 million outstanding under the revolving loan facility from proceeds received
from the public  offering of  1,175,000  shares of our common  stock and cash on
hand.  The  collateral  at September 30, 2004 for the Credit  Facility  consists
primarily of preferred mortgages on all eight of our active drilling units (with
an aggregate net book value at September 30, 2004  totaling  approximately  $384
million). We are not required to maintain compensating balances; however, we are
required to pay a fee of  approximately  .80% per annum on the unused portion of
the revolving loan facility and certain other administrative costs.

     The Credit  Facility  also supports  issuance,  when  required,  of standby
letters of guarantee. At September 30, 2004, standby letters of guarantee in the
aggregate amount of approximately $1.5 million were outstanding.

     Future maturities of long-term debt are as follows (in thousands):

      FISCAL YEAR              AMOUNT
      -----------
        2005                   $ 36,000
        2006                     36,000
        2007                     36,000
        2008                     73,000
        ----                   --------
                               $181,000
                              =========

NOTE 5 - INCOME TAXES

     Domestic and foreign income before income taxes for the three-year period
ended September 30, 2004 is as follows (in thousands):


                                 Fiscal        Fiscal         Fiscal
                                  2004          2003           2002
                                 ------        ------         ------
Domestic income (loss)          $ 1,094       $(5,112)       $ 5,076
Foreign income                   11,308         6,748         33,701
                               --------       -------       --------
                               $ 12,402       $ 1,636       $ 38,777
                               ========       =======       ========

                                       32



     The provision  (benefit) for domestic and foreign taxes on income  consists
of the following (in thousands):


                            Fiscal         Fiscal        Fiscal
                              2004           2003          2002
                            ------         ------        ------
Current - domestic        $   277       $    361      $ (3,025)
Deferred - domestic          (990)           700         2,500
Current - foreign           6,578          8,727        11,017
Deferred - foreign         (1,050)         4,650             -
                          -------       -------       --------
                          $ 4,815       $ 14,438      $ 10,492
                          =======       ========      ========



     Virtually  all of our tax  provision for the current and prior fiscal years
relates to taxes in  foreign  jurisdictions.  Due to the low level of  operating
income in the United  States during the current  fiscal year,  and the operating
loss in the United  States in the prior  fiscal  year,  in addition to operating
losses in certain  nontaxable  foreign  jurisdictions for both fiscal years, our
effective tax rate for the fiscal year 2004 exceeds the United States  statutory
rate and  significantly  exceeded the United States statutory rate during fiscal
year 2003.

     In  connection  with our  restructuring  in fiscal  year 2003,  operational
changes,  uncertainty  of  proposed  changes  in laws,  and  uncertainty  in the
application  of existing  laws caused us to reassess our  intention to implement
other tax planning  strategies  related to Malaysian and  Australian  rigs. As a
result of that  reassessment,  we determined that such strategies were no longer
viable given the  potential  risks  involved.  Therefore,  we recorded  deferred
foreign tax  liabilities  of $4.7 million  relating to Australian  and Malaysian
taxes in fiscal year 2003.  This  deferred tax expense had no cash effect during
fiscal year 2003.

     The  components  of the  deferred  income  tax assets  (liabilities)  as of
September 30, 2004 and 2003 are as follows (in thousands):



                                                                            September 30,
                                                                   -----------------------------
                                                                         2004          2003
Deferred tax assets -
                                                                                
     Net operating loss carryforwards                                   $ 5,130       $ 5,368
     Tax credit carryforwards                                             1,250         1,590
     Book accruals                                                          260           550
                                                                         ------        ------
                                                                          6,640         7,508
                                                                         ------        ------
Deferred tax liabilities -
     Difference in book and tax basis of equipment                      (24,090)      (27,235)
     Deferred income                                                       (820)           -
                                                                        -------       -------
                                                                        (24,910)      (27,235)
                                                                        -------       -------

Net deferred tax assets (liabilities) before valuation allowance        (18,270)      (19,727)
Valuation allowance                                                        (370)         (940)
                                                                        -------      --------
                                                                       $(18,640)     $(20,667)
                                                                       ========      ========

Net current deferred tax assets                                        $    290      $    550
Net noncurrent deferred tax liabilities                                 (18,930)      (21,217)
                                                                        -------      --------
                                                                       $(18,640)     $(20,667)
                                                                       ========      ========


                                       33



     All of the $5.1 million of Australian net operating loss  carryforwards and
$0.9 million of the $1.3 million of United  States tax credit  carryforwards  do
not expire. Management estimates these tax attributes will be utilized to offset
tax  obligations in future periods.  However,  $0.4 million of the United States
tax credit  carryforwards expire in 2008, and management estimates these credits
will not be available  to reduce  future tax  obligations.  Thus, a $0.4 million
valuation  allowance  is recorded as of September  30, 2004.  An analysis of the
change in the valuation  allowance  during the current fiscal year is as follows
(in thousands):


Valuation Allowance as of September 30, 2003                940
     Utilization of foreign tax credit carryforwards       (570)
                                                          -----
Valuation Allowance as of September 30, 2004              $ 370
                                                          =====


     We do not provide federal income taxes on the undistributed earnings of our
foreign  subsidiaries  that we consider to be permanently  reinvested in foreign
operations.  In addition,  there was no cumulative amount of such  undistributed
earnings at September 30, 2004.

     The differences between the statutory and the effective income tax rate are
as follows:


                                                                            Fiscal         Fiscal        Fiscal
                                                                             2004           2003          2002
                                                                            ------         ------        ------
                                                                                                   
Statutory income tax rate                                                      35%            35%           35%
Impact of foreign reorganization                                                -            361             -
Prior period foreign tax true-ups                                              (3)             -             -
Increase (decrease) in tax rate resulting from -
  Foreign tax rate differentials, net of foreign tax credit utilization         7            487             (8)
                                                                              ---            ---            ---
Effective income tax rate                                                      39%           883%           27%
                                                                              ===            ===            ===



NOTE 6 - CAPITAL STOCK

PREFERRED STOCK-

     In 1975,  1,000,000  shares  of  preferred  stock  with no par  value  were
authorized. No shares have been issued.

EQUITY INCENTIVE PLANS -

     We have a stock  incentive plan ("2001 Plan") whereby  1,000,000  shares of
common stock may be granted to officers, board members and key employees through
December 5, 2011. At September 30, 2004, options to purchase 355,000 shares were
outstanding  under this  Plan.  We also have  options  outstanding  to  purchase
578,525  shares under a 1996 Plan and 49,150 shares under a 1990 Plan;  however,
under the 1996 and 1990 Plans,  no  additional  shares are  reserved  for grant.
Under all plans,  the exercise  price of each option  equals the market price of
one share of our common stock on the date of grant, with all outstanding options
having a maximum  term of 10 years.  Options  vest over a period from the end of
the first to the fourth year from the date of grant under the 2001 Plan and from
the end of the  second to the fifth  year from the date of grant  under the 1996
and 1990  Plans.  Each  option is for the  purchase  of one share of our  common
stock.  The stock  incentive  plans  also  provide  for other  types of  awards,
including but not limited to,  restricted stock awards. To date, no awards other
than  options  have been  granted  under the plans.  All stock  incentive  plans
currently in effect have been approved by the  shareholders  of our  outstanding
common stock.


                                       34




     A summary of the status of our Plans as of  September  30,  2004,  2003 and
2002, and changes during the years ended on those dates is presented below:



                                            Fiscal 2004               Fiscal 2003               Fiscal 2002
                                       ------------------------   ----------------------    -----------------------
                                                      Weighted                  Weighted                  Weighted
                                                      Average                   Average                   Average
                                        Number of     Exercise    Number of     Exercise    Number of     Exercise
                                        Options       Price       Options       Price       Options       Price
                                        ---------    ---------    ---------     ---------  -----------    ---------
                                                                                        
Outstanding at beginning of Year         823,575      $ 31.37      825,075      $ 31.27      672,675      $ 30.93
Granted                                  185,000        27.65       20,000        28.69      171,500        31.46
Exercised                                (21,400)       21.53       (6,000)       13.10      (13,100)       13.83
Forfeited                                 (4,500)       31.07      (15,500)       26.78       (6,000)       39.73
Expired                                        -            -           -             -           -             -
                                        --------     --------     --------      -------      --------     -------
Outstanding at end of year               982,675       $ 30.92     823,575       $ 31.37     825,075       $ 31.27
                                         =======       =======     =======       =======     =======       =======
Exercisable at end of year               547,800       $ 31.33     431,325       $ 30.32     272,225       $ 28.30
                                         =======       =======     =======       =======     =======       =======
Available for grant at end of Year       700,625                   881,125                   885,625
                                         =======                   =======                   =======
Weighted-average fair value of
     options granted during the Year     $ 14.15                   $ 14.70                   $ 15.67
                                         =======                   =======                   =======


     The following table summarizes  information about stock options outstanding
at September 30, 2004:


                               Options Outstanding                                      Options Exercisable
                          ---------------------------------------------------   -------------------------------------
                                      Weighted Average
Range of                                  Remaining          Weighted Average                  Weighted Average
Exercise Prices           Shares      Contractual Life        Exercise Price       Shares       Exercise Price
- ---------------          --------    ------------------      ----------------      ------      -----------------
                                                                                 
$ 6.56 to 6.69              5,300       0.3 years               $ 6.56             5,300           $ 6.56
16.63 to 18.97            119,350       2.9 years                17.67           119,350            17.67
27.82 to 28.00            247,000       7.3 years                27.26            64,500            27.97
30.06 to 37.75            499,750       6.7 years                32.43           269,875            32.89
42.71 to 52.06            111,275       4.3 years                47.62            88,775            48.87
                          -------                              -------           -------          -------
6.56 to 52.06             982,675       6.1 years               $30.92           547,800          $ 31.33
                          =======                              =======           =======          =======



RIGHTS AGREEMENT -

     In September  2002, we authorized  and declared a dividend of one Right for
each outstanding share of common stock as of November 5, 2002, subject to lender
approval and consent, which was obtained. One Right will also be associated with
each share of common stock that becomes  outstanding  after November 5, 2002 but
before the earliest of the Distribution  Date, the Redemption Date and the Final
Expiration  Date (as defined in Rights  Agreement  effective  October 18,  2002,
which  governs the  Rights).  The Rights are not  exercisable  until a person or
group  of  affiliated  or  associated  persons  begin  to  acquire  or  acquires
beneficial ownership of 15 percent or more of our outstanding common stock. This
provision does not apply to  shareholders  already holding 15 percent or more of
our  outstanding  common  stock as of  November  5, 2002 until  they  acquire an
additional 5 percent.  When  exercisable,  each Right  entitles  the  registered
holder to purchase from us one  one-thousandth of a share of our Series A Junior
Participating  Preferred  Stock,  no par  value,  at a  price  of  $150  per one
one-thousandth  of a preferred  share,  subject to  adjustment.  The Rights will
expire on November 5, 2012. At September 30, 2004, 500,000 preferred shares have
been reserved for issuance in the event that Rights are exercised.


                                       35




NOTE 7 - RETIREMENT PLAN

     We have a contributory  retirement  plan (the "Plan") under which qualified
participants may make contributions,  which together with our contributions, can
be up to 100% of their  compensation,  as  defined,  to a  maximum  of  $40,000.
Participants must contribute from 1 to 5 percent of their earnings as a required
contribution ("the basic contribution"). We make contributions to the Plan equal
to twice the basic  contributions.  After six consecutive months of service,  an
employee can elect to become a participant in the Plan. Our  contributions  vest
100% to each  participant  after three years of service  with us  including  any
period of  ineligibility  mandated  by the  Plan.  If a  participant  terminates
employment before becoming fully vested, the unvested portion is credited to our
account  and can be used only to offset our  contribution  requirements.  During
fiscal years 2004 and 2002,  $120,000 and $200,000 of forfeitures  were utilized
to reduce our cash contribution requirements, respectively. In fiscal year 2003,
no forfeitures were utilized to reduce our cash  contribution  requirements.  In
fiscal  years  2004,   2003  and  2002,   actual  cash   contributions   totaled
approximately $2.4 million, $2.5 million and $2.2 million,  respectively.  As of
September 30, 2004, there are approximately $56,000 of contribution forfeitures,
which can be utilized to reduce our future cash contribution requirements.

NOTE 8 - FAIR VALUE OF FINANCIAL INSTRUMENTS

     The  carrying  values of cash and cash  equivalents,  accounts  receivable,
accounts   payable  and  accrued   liabilities   included  in  the  accompanying
Consolidated  Balance Sheets approximate fair value due to the short maturity of
these  instruments.  Since the Credit  Facility  (as  described in Note 4) has a
market adjustable  interest rate, the carrying value  approximated fair value as
of September 30, 2004 and 2003.


NOTE 9 - CONCENTRATION OF MARKET AND CREDIT RISK

     All of our  customers  are in the  oil  and gas  offshore  exploration  and
production industry. This industry concentration has the potential to impact our
overall exposure to market and credit risks, either positively or negatively, in
that our customers could be affected by similar changes in economic, industry or
other  conditions.  However,  we  believe  that the  credit  risk  posed by this
industry  concentration is offset by the  creditworthiness of our customer base.


     Revenues from significant customers from the prior three fiscal years are
as follows (in thousands):

                                         Fiscal      Fiscal      Fiscal
                                          2004        2003        2002
                                        --------    --------    -------
ExxonMobil Production Malaysia, Inc.    $ 33,256    $ 47,827    $ 23,417
Esso Exploration Angola                      180      19,514           -
Woodside Energy Ltd.                       5,825      25,324       1,907
Shell Philippines Exploration B.V.             -           -      22,370
Burullus Gas Company                      16,734       5,541      27,319
Carigali - Triton Operating Company            -           -      20,474
Rashid Petroleum Company                       -         738       8,740

                                       36


NOTE 10 - COMMITMENTS AND CONTINGENCIES

OPERATING LEASES

     We lease our Houston, Texas office space under an operating lease agreement
which will expire in fiscal year 2008.

     Future  minimum lease  payments for  operating  leases for the fiscal years
ending September 30 are as follows (in thousands):

                2005.....................................628
                2006.....................................647
                2007.....................................647
                2008.....................................108

     Total rent  expense  under  operating  leases was  approximately  $597,000,
$567,000 and $539,000 for fiscal years ended September 30, 2004,  2003, and 2002
respectively.

LITIGATION

     We are party to a number of lawsuits which are ordinary, routine litigation
incidental  to our  business,  the  outcome  of which,  individually,  or in the
aggregate,  is not expected to have a material  adverse  effect on our financial
position, results of operations, or cash flows.

NOTE 11 - SUBSEQUENT EVENTS

     In  October  2004,  we sold in a public  offering  1,175,000  shares of our
common stock at an  effective  net price  (before  expenses) of $45.83 for total
proceeds of approximately $53.9 million. We used these proceeds and cash on hand
to repay  the $55  million  outstanding  as of  September  30,  2004  under  the
revolving portion of our Credit Facility.

NOTE 12 - RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

     In December 2003, the FASB issued a revised version of  Interpretation  No.
46,  "Consolidation of Variable Interest Entities-- An Interpretation of ARB No.
51 ("FIN 46-R") which was originally issued in January 2003. A variable interest
entity  ("VIE")  is  created  when:  (i) the  equity  investment  at risk is not
sufficient to permit the entity from financing its activities without additional
subordinated  financial  support for other parties;  (ii) equity holders at risk
either,  (a) lack direct or indirect ability to make decisions about the entity,
(b) are not obligated to absorb expected losses of the entity or (c) do not have
the right to receive  expected  residual returns of the entity if they occur; or
(iii)  equity  holders  have voting  rights that are  disproportionate  to their
economic  interests,  and the  activities of the VIE involve or are conducted on
behalf of an equity holder with a disproportionately  small voting interest.  If
an entity  is deemed to be a VIE,  pursuant  to FIN  46-R,  an  enterprise  that
absorbs the majority of the expected losses of the VIE is considered the primary
beneficiary and must  consolidate the VIE. The application of FIN 26 (as amended
by FIN 46-R) is required in financial  statements  of public  entities that have
interest in variable interest  entities or potential  variable interest entities
commonly  referred  to as  special-purpose  entities  for periods  ending  after
December 15, 2003.  Application  by public  entities  (other than small business
issuers) for all other types of entities is required in financial statements for
periods ending after March 15, 2004. We adopted this  interpretation in December
2003 and implementation of this interpretation did not have a material effect on
our results of operations or our financial position or cash flows.

     In December  2003,  the  Securities  and Exchange  Commission  issued Staff
Accounting Bulletin ("SAB") No. 104, "Revenue Recognition," which supersedes SAB
No. 101,  "Revenue  Recognition in Financial  Statements." SAB No. 104's primary
purpose is to rescind  accounting  guidance  contained in SAB No. 101 related to
multiple element revenue  arrangements,  which was superseded as a result of the
issuance of Emerging Issues Task Force ("EITF") No. 00-21, "Revenue Arrangements
with  Multiple  Deliverables."  While the  wording of SAB No. 104 has changed to
reflect the issuance of EITF No. 00-21,  the revenue  recognition  principles of
SAB No. 101  remain  largely  unchanged  by the  issuance  of SAB No.  104.  The
implementation of SAB No. 104 is not expected to affect our financial  position,
results of operations or cash flows.


                                       37


NOTE 13 - OPERATIONS BY GEOGRAPHIC AREAS

     We are  engaged  in  offshore  contract  drilling.  Our  contract  drilling
operations  consist of contracting owned or managed offshore drilling  equipment
primarily  to major  oil and gas  exploration  companies.  Operating  income  is
contract revenues less operating costs, general and administrative  expenses and
depreciation.  In computing  operating  income (loss) for each geographic  area,
other  income   (expense)  and  domestic  and  foreign  income  taxes  were  not
considered.  Total  assets are those  assets that we use in  operations  in each
geographic area.

     A  summary  of  revenues,  operating  margin  and  identifiable  assets  by
geographic areas is as follows (in thousands):



                                          Fiscal          Fiscal        Fiscal
                                           2004            2003          2002
                                         ---------      --------      ---------
CONTRACT REVENUES:
United States                            $   9,565      $   8,303     $   7,066
Southeast Asia                              97,654         59,671        78,330
Mediterranean Sea                           28,627         51,468        61,854
Australia                                   27,608         25,323         1,907
                                         ---------      ---------      --------
                                         $ 163,454      $ 144,765     $ 149,157
                                         =========      =========     =========

OPERATING INCOME (LOSS):
United States                            $  (2,197)     $  (4,232)    $  (5,891)
Southeast Asia                              30,070         23,163        39,890
Mediterranean Sea                              385         (7,692)       17,846
Australia                                    4,678          9,268        (1,658)
General and administrative expenses        (11,389)       (14,015)      (10,080)
                                         ---------      ---------     ---------
                                         $  21,547      $   6,492     $  40,107
                                         =========      =========     =========

TOTAL ASSETS:
United States                            $  30,370      $  38,336     $  43,548
Southeast Asia                             258,648        245,446       176,763
Mediterranean Sea                           95,253        122,586       219,019
Africa                                           -        111,179             -
Australia                                  113,331          3,062         3,720
General corporate and other                  1,334          2,065         2,188
                                         ---------      ---------     ---------
                                         $ 498,936      $ 522,674     $ 445,238
                                         =========      =========     =========


                                       38


NOTE 14 - QUARTERLY FINANCIAL DATA (UNAUDITED)

     Summarized  quarterly results for fiscal years 2004 and 2003 are as follows
(in thousands, except per share amounts):


                                                                 QUARTERS ENDED
                                      ---------------------------------------------------------------------

                                        DECEMBER 31,      MARCH 31,         JUNE 30,       SEPTEMBER 30,
                                       -------------     -----------     ------------     ---------------
FISCAL 2004
                                                                                 
Revenues                                 $ 35,325         $ 36,810          $ 48,386         $ 42,933
Income (loss) before income taxes             (64)           2,235             8,589            1,642
Net income (loss)                          (1,904)             462             5,685            3,344
Earnings per common share -
Basic                                       (0.14)            0.03              0.41             0.24
Diluted                                     (0.14)            0.03              0.40             0.24

FISCAL 2003
Revenues                                 $ 29,841         $ 35,073          $ 41,847         $ 38,004
Income (loss) before income taxes           2,374            1,428             2,207           (4,373)
Net income (loss)                             950              587               (82)         (14,257)
Earnings per common share -
Basic                                        0.07             0.04             (0.01)           (1.03)
Diluted                                      0.07             0.04             (0.01)           (1.03)


- -----
     The sum of the individual quarterly net income per common share amounts may
not agree  with  year-to-date  net income  per  common  share as each  quarterly
computation is based on the weighted average number of common shares outstanding
during that period.


                                       39




DIRECTORS                                                       OFFICERS

                                                             
DEBORAH A. BECK (2, 3, 4)                                       JOHN R. IRWIN
  Executive Vice President - Planning and Technology              President, Chief Executive Officer
  Northwest Mutual Life Insurance Company
  Milwaukee, Wisconsin                                          JAMES M. HOLLAND
                                                                  Senior Vice President, Chief Financial Officer and
ROBERT W. BURGESS (2, 3, 4)                                       Secretary
  Financial Executive, Retired
  Orleans, Massachusetts                                        GLEN P. KELLEY
                                                                  Senior Vice President - Marketing and Administration
GEORGE S. DOTSON (1, 2, 3, 4)
  Vice President
  Helmerich & Payne, Inc.
  President
  Helmerich & Payne International
    Drilling Co.
  Tulsa, Oklahoma

HANS HELMERICH (1, 4)
  President, Chief Executive Officer
  Helmerich & Payne, Inc.
  Tulsa, Oklahoma

JOHN R. IRWIN (1)
  President, Chief Executive Officer
  Atwood Oceanics, Inc.
  Houston, Texas

WILLIAM J. MORRISSEY (2, 4)
  Bank Executive, Retired
  Elkhorn, Wisconsin

(1)  Executive Committee
(2)  Audit Committee
(3)  Compensation Committee
(4)  Nominating & Corporate Governance Committee

- -------------------------------------------



                                       40




ANNUAL MEETING

     The annual  meeting of  stockholders  will be held at 10:00  A.M.,  Central
Standard  Time, on Thursday,  February 10, 2005 at our principal  office:  15835
Park Ten Place Drive,  Houston,  Texas,  77084.  A formal  notice of the meeting
together with a proxy statement and form of proxy will be mailed to stockholders
on or about January 15, 2005.

TRANSFER AGENT AND REGISTRAR

    Continental Stock Transfer & Trust Company
    2 Broadway
    New York, New York 10004

FORM 10-K

     A copy  of our  Form  10-K  as  filed  with  the  Securities  and  Exchange
Commission is available free on request by writing to:

    Secretary, Atwood Oceanics, Inc.
    P. O. Box 218350
    Houston, Texas 77218

     We file  annual  report  on Form  10-K as  well as  quarterly  and  special
reports,  proxy  statements and other  information with the SEC. Our SEC filings
are  available  to the  public  over  the  internet  at the  SEC's  web  site at
http://www.sec.gov.  Our website address is www.atwd.com. We make available free
of charge on or through our website  our annual  report on Form 10-K,  quarterly
reports on Form 10-Q,  and current  reports on Form 8-K, and amendments to those
reports  filed or furnished  pursuant to Section  13(a) or 15(d) of the Exchange
Act as soon as reasonably practicable after we electronically file such material
with, or furnish it to, the SEC.  Information on our website is not incorporated
by  reference  into this report or made a part hereof for any  purpose.  You may
also read and copy any document we file,  including  our Form 10-K, at the SEC's
Public Reference Room at 450 Fifth Street, NW, Washington, DC 20549. Please call
the SEC at 1-800-SEC-0330 for further  information on the public reference rooms
and copy charges.

STOCK PRICE INFORMATION -

     The common stock of Atwood  Oceanics,  Inc. is traded on the New York Stock
Exchange ("NYSE") under the symbol "ATW". No cash dividends on common stock were
paid in fiscal year 2003 or 2004, and none are  anticipated  in the  foreseeable
future.  As of December 10, 2004,  there were over 750 beneficial  owners of the
common stock of Atwood Oceanics,  Inc. As of December 10, 2004, the closing sale
price of the common stock of Atwood  Oceanics,  Inc.,  as reported by NYSE,  was
$49.40 per share. The following table sets forth the range of high and low sales
prices  per  share of  common  stock  as  reported  by the NYSE for the  periods
indicated.

                                  Fiscal                     Fiscal
                                   2004                       2003
                          -----------------------    ------------------------
                              LOW        HIGH            LOW        HIGH
                          -----------------------    ------------------------
QUARTERS ENDED
December 31                 $ 23.30     $ 33.69        $ 24.39     $ 32.96
March 31                      31.53       40.27          24.45       31.10
June 30                       33.64       42.90          24.81       30.30
September 30                  36.48       48.75          23.06       28.20



                                       41





BAR CHART - REVENUES ($ MILLIONS)
- ----------------------------------

                                                                         
    2000                 2001                 2002                 2003                 2004
    ----                 ----                 ----                 ----                 ----
  $136.0               $147.5               $149.2               $144.8               $163.5

BAR CHART - CAPITAL EXPENDITURES ($ MILLIONS)
- ---------------------------------------------
    2000                 2001                 2002                 2003                 2004
    ----                 ----                 ----                 ----                 ----
   $34.8               $107.8                $89.4               $101.8                 $6.5

BAR CHART - OPERATING INCOME ($ MILLIONS)
- -------------------------------------------
    2000                 2001                 2002                 2003                 2004
    ----                 ----                 ----                 ----                 ----
   $37.2                $42.7                $40.1                 $6.5                $21.5

BAR CHART - NET INCOME (LOSS) ($ MILLIONS)
- -------------------------------------------
    2000                 2001                 2002                 2003                 2004
    ----                 ----                 ----                 ----                 ----
   $23.1                $27.3                $28.3               ($12.8)                $7.6



                               42