##### Index to Financial Statements

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-Q



---



|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended September 30, 2007

or



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

Commission file number: 0-51582



---

HERCULES OFFSHORE, INC.

(Exact name
of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 56-2542838                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



|                                             |  |           
|-------------------------------------------- |  | ----------
|11 Greenway Plaza, Suite 2950 Houston, Texas |  | 77046     
|(Address of principal executive offices)     |  | (Zip Code)

(713) 979-9300

(Registrants telephone number, including area code)



---

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90
days.    YES  x    NO ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of
accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act.

Large accelerated filer  x    Accelerated filer ̈Non-accelerated filer ̈

Indicate by check mark whether
the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    YES ̈NO  x

Indicate the number of shares outstanding of each of
the issuers classes of common stock as of the latest practicable date.



|                                        |  |                                   
|--------------------------------------- |  | ----------------------------------
|Common Stock, par value $0.01 per share |  | Outstanding as of October 29, 2007
|                                        |  | 88,845,832                        



---



---

##### Index to Financial Statements

HERCULES OFFSHORE, INC.

INDEX



|                                                                                                                                     |  |                                                                                       |  |         
|------------------------------------------------------------------------------------------------------------------------------------ |  | ------------------------------------------------------------------------------------- |  | --------
|                                                                                                                                     |  |                                                                                       |  | Page No.
|PART I. FINANCIAL INFORMATION                                                                                                        |  |                                                                                      
|                                                                                                                                     |  |                                                                                      
|Item 1.                                                                                                                              |  | Financial Statements                                                                  |  |         
|                                                                                                                                     | 
|Consolidated Balance Sheets as of September 30, 2007 and December 31, 2006                                                           |  | 2                                                                                    
|Consolidated Statements of Operations for the three months and nine months ended September 30, 2007 and September 30, 2006           |  | 3                                                                                    
|Consolidated Statements of Cash Flows for the nine months ended September 30, 2007 and September 30, 2006                            |  | 4                                                                                    
|Consolidated Statements of Comprehensive Income for the three months and nine months ended September 30, 2007 and September 30, 2006 |  | 5                                                                                    
|Notes to Unaudited Consolidated Financial Statements                                                                                 |  | 6                                                                                    
|                                                                                                                                     |  |                                                                                      
|Item 2.                                                                                                                              |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 20      
|Item 3.                                                                                                                              |  | Quantitative and Qualitative Disclosures about Market Risk                            |  | 37      
|Item 4.                                                                                                                              |  | Controls and Procedures                                                               |  | 37      
|                                                                                                                                     | 
|PART II. OTHER INFORMATION                                                                                                           |  |                                                                                      
|                                                                                                                                     |  |                                                                                      
|Item 1.                                                                                                                              |  | Legal Proceedings                                                                     |  | 37      
|Item 1A.                                                                                                                             |  | Risk Factors                                                                          |  | 37      
|Item 2.                                                                                                                              |  | Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 38      
|Item 4.                                                                                                                              |  | Submission of Matters to a Vote of Security Holders                                   |  | 38      
|Item 6.                                                                                                                              |  | Exhibits                                                                              |  | 39      
|Signatures                                                                                                                           |  | 40                                                                                   



1



---

##### Index to Financial Statements

PART I. FINANCIAL INFORMATION



|ITEM 1. | FINANCIAL STATEMENTS
|------- | --------------------

HERCULES OFFSHORE, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands, except par value)



|                                                                                                                                                            |  |                    |           |   |                   |   |         |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------ | --------- | - | ----------------- | - | ------- | -
|                                                                                                                                                            |  | September 30, 2007 |           |   | December 31, 2006 |  
|                                                                                                                                                            |  | (Unaudited)        |           |   |                   |  
|ASSETS                                                                                                                                                      |  |                    |           |   |                   |   |         |  
|                                                                                                                                                            |  |                   
|Current Assets:                                                                                                                                             |  |                    |           |   |                   |   |         |  
|Cash and Cash Equivalents                                                                                                                                   |  | $                  | 80,052    |   |                   | $ | 72,772  |  
|Restricted Cash                                                                                                                                             |  |                    | 4,592     |   |                   |   | 250     |  
|Marketable Securities                                                                                                                                       |  |                    | 19,850    |   |                   |   |        |  
|Accounts Receivable                                                                                                                                         |  |                    | 265,746   |   |                   |   | 89,136  |  
|Insurance Claims Receivable                                                                                                                                 |  |                    | 25,472    |   |                   |   |        |  
|Supplies                                                                                                                                                    |  |                    | 5,917     |   |                   |   |        |  
|Prepaids                                                                                                                                                    |  |                    | 49,710    |   |                   |   | 14,438  |  
|Current Deferred Tax Asset                                                                                                                                  |  |                    | 12,395    |   |                   |   |        |  
|Other                                                                                                                                                       |  |                    | 9,935     |   |                   |   | 3,627   |  
|                                                                                                                                                            |  |                    |           |   |                   |   |         |  
|                                                                                                                                                            |  |                    | 473,669   |   |                   |   | 180,223 |  
|                                                                                                                                                            |  |                   
|Property and Equipment, Net                                                                                                                                 |  |                    | 2,178,443 |   |                   |   | 415,864 |  
|Goodwill                                                                                                                                                    |  |                    | 929,294   |   |                   |   |        |  
|Other Assets, Net                                                                                                                                           |  |                    | 55,145    |   |                   |   | 9,494   |  
|                                                                                                                                                            |  |                    |           |   |                   |   |         |  
|                                                                                                                                                            |  | $                  | 3,636,551 |   |                   | $ | 605,581 |  
|                                                                                                                                                            |  |                    |           |   |                   |   |         |  
|                                                                                                                                                            |  |                   
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                        |  |                    |           |   |                   |   |         |  
|                                                                                                                                                            |  |                   
|Current Liabilities:                                                                                                                                        |  |                    |           |   |                   |   |         |  
|Short-term Debt and Current Portion of Long-term Debt                                                                                                       |  | $                  | 12,152    |   |                   | $ | 1,400   |  
|Insurance Note Payable                                                                                                                                      |  |                    | 30,180    |   |                   |   | 6,058   |  
|Accounts Payable                                                                                                                                            |  |                    | 101,805   |   |                   |   | 29,123  |  
|Accrued Liabilities                                                                                                                                         |  |                    | 64,740    |   |                   |   | 16,262  |  
|Taxes Payable                                                                                                                                               |  |                    | 11,352    |   |                   |   | 8,745   |  
|Interest Payable                                                                                                                                            |  |                    | 15,388    |   |                   |   | 2,105   |  
|Other Current Liabilities                                                                                                                                   |  |                    | 14,187    |   |                   |   | 5,633   |  
|                                                                                                                                                            |  |                    |           |   |                   |   |         |  
|                                                                                                                                                            |  |                    | 249,804   |   |                   |   | 69,326  |  
|                                                                                                                                                            |  |                   
|Long-term Debt, Net of Current Portion                                                                                                                      |  |                    | 905,003   |   |                   |   | 91,850  |  
|Other Liabilities                                                                                                                                           |  |                    | 19,873    |   |                   |   | 6,700   |  
|Deferred Income Taxes                                                                                                                                       |  |                    | 480,930   |   |                   |   | 42,854  |  
|                                                                                                                                                            |  |                   
|Commitments and Contingencies                                                                                                                               |  |                    |           |   |                   |   |         |  
|                                                                                                                                                            |  |                   
|Stockholders Equity:                                                                                                                                       |  |                    |           |   |                   |   |         |  
|Common Stock, $0.01 Par Value; 200,000 Shares Authorized; 88,904 and 32,008 Shares Issued, Respectively; 88,891 and 32,002 Shares Outstanding,
Respectively |  |                    | 889       |   |                   |   | 320     |  
|Capital in Excess of Par Value                                                                                                                              |  |                    | 1,728,816 |   |                   |   | 243,157 |  
|Treasury Stock, at Cost, 13 Shares and 6 Shares, Respectively                                                                                               |  |                    | (415      | ) |                   |   | (220    | )
|Accumulated Other Comprehensive Income (Loss)                                                                                                               |  |                    | (4,416    | ) |                   |   | 755     |  
|Retained Earnings                                                                                                                                           |  |                    | 256,067   |   |                   |   | 150,839 |  
|                                                                                                                                                            |  |                    |           |   |                   |   |         |  
|                                                                                                                                                            |  |                    | 1,980,941 |   |                   |   | 394,851 |  
|                                                                                                                                                            |  |                    |           |   |                   |   |         |  
|                                                                                                                                                            |  | $                  | 3,636,551 |   |                   | $ | 605,581 |  
|                                                                                                                                                            |  |                    |           |   |                   |   |         |  

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



2



---

##### Index to Financial Statements

HERCULES OFFSHORE, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(Unaudited)



|                                                                    |  |                                  |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|------------------------------------------------------------------- |  | -------------------------------- | ------- | - | ------------------------------- | - | ------- | ---- |  | - | ------- | - |  | - | ------- | -
|                                                                    |  | Three Months Ended September 30, |         |   | Nine Months Ended September 30, |  
|                                                                    |  | 2007                             |         |   | 2006                            |   |         | 2007 |  |   | 2006    |  
|Revenues                                                            |  | $                                | 294,365 |   |                                 | $ | 97,212  |      |  | $ | 503,873 |   |  | $ | 229,642 |  
|                                                                    |  |                                  |         |  
|Costs and Expenses:                                                 |  |                                  |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|Operating Expenses, Excluding Depreciation and Amortization         |  |                                  | 143,902 |   |                                 |   | 33,197  |      |  |   | 229,825 |   |  |   | 81,393  |  
|Depreciation and Amortization                                       |  |                                  | 39,581  |   |                                 |   | 9,097   |      |  |   | 63,520  |   |  |   | 22,582  |  
|General and Administrative, Excluding Depreciation and Amortization |  |                                  | 18,018  |   |                                 |   | 7,209   |      |  |   | 36,516  |   |  |   | 20,396  |  
|                                                                    |  |                                  |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|                                                                    |  |                                  | 201,501 |   |                                 |   | 49,503  |      |  |   | 329,861 |   |  |   | 124,371 |  
|                                                                    |  |                                  |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|                                                                    |  |                                  |         |  
|Operating Income                                                    |  |                                  | 92,864  |   |                                 |   | 47,709  |      |  |   | 174,012 |   |  |   | 105,271 |  
|                                                                    |  |                                  |         |  
|Other Income (Expense):                                             |  |                                  |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|Interest Expense                                                    |  |                                  | (15,761 | ) |                                 |   | (2,575  | )    |  |   | (19,230 | ) |  |   | (6,824  | )
|Gain on Disposal of Assets                                          |  |                                  |        |   |                                 |   | 1,110   |      |  |   |        |   |  |   | 30,690  |  
|Loss on Early Retirement of Debt                                    |  |                                  | (1,312  | ) |                                 |   |        |      |  |   | (2,182  | ) |  |   |        |  
|Other, Net                                                          |  |                                  | 2,507   |   |                                 |   | 874     |      |  |   | 5,028   |   |  |   | 2,697   |  
|                                                                    |  |                                  |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|Income Before Income Taxes                                          |  |                                  | 78,298  |   |                                 |   | 47,118  |      |  |   | 157,628 |   |  |   | 131,834 |  
|Income Tax Provision                                                |  |                                  | (29,927 | ) |                                 |   | (17,439 | )    |  |   | (52,400 | ) |  |   | (48,310 | )
|                                                                    |  |                                  |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|Net Income                                                          |  | $                                | 48,371  |   |                                 | $ | 29,679  |      |  | $ | 105,228 |   |  | $ | 83,524  |  
|                                                                    |  |                                  |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|                                                                    |  |                                  |         |  
|Earnings Per Share:                                                 |  |                                  |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|Basic                                                               |  | $                                | 0.59    |   |                                 | $ | 0.93    |      |  | $ | 2.15    |   |  | $ | 2.68    |  
|Diluted                                                             |  | $                                | 0.58    |   |                                 | $ | 0.91    |      |  | $ | 2.12    |   |  | $ | 2.61    |  
|                                                                    |  |                                  |         |  
|Weighted Average Shares Outstanding:                                |  |                                  |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|Basic                                                               |  |                                  | 82,663  |   |                                 |   | 31,786  |      |  |   | 48,912  |   |  |   | 31,146  |  
|Diluted                                                             |  |                                  | 83,418  |   |                                 |   | 32,545  |      |  |   | 49,568  |   |  |   | 31,959  |  

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



3



---

##### Index to Financial Statements

HERCULES OFFSHORE, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)



|                                                                                  |  |                                 |          |   |      |   |          |  
|--------------------------------------------------------------------------------- |  | ------------------------------- | -------- | - | ---- | - | -------- | -
|                                                                                  |  | Nine Months Ended September 30, |         
|                                                                                  |  | 2007                            |          |   | 2006 |  
|Cash Flows from Operating Activities:                                             |  |                                 |          |   |      |   |          |  
|Net Income                                                                        |  | $                               | 105,228  |   |      | $ | 83,524   |  
|Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: |  |                                 |          |   |      |   |          |  
|Depreciation and Amortization                                                     |  |                                 | 63,520   |   |      |   | 22,582   |  
|Stock-based Compensation Expense                                                  |  |                                 | 6,157    |   |      |   | 2,277    |  
|Deferred Income Taxes                                                             |  |                                 | 25,986   |   |      |   | 27,652   |  
|Amortization of Deferred Financing Fees                                           |  |                                 | 1,046    |   |      |   | 506      |  
|Excess Tax Benefit from Stock-based Arrangements                                  |  |                                 | (1,612   | ) |      |   |         |  
|Loss on Early Retirement of Debt                                                  |  |                                 | 2,182    |   |      |   |         |  
|Gain on Disposal of Assets                                                        |  |                                 | (1,641   | ) |      |   | (30,779  | )
|(Increase) Decrease in Operating Assets                                          |  |                                 |          |   |      |   |          |  
|Accounts Receivable                                                               |  |                                 | 15,169   |   |      |   | (28,392  | )
|Insurance Claims Receivable                                                       |  |                                 | (9,026   | ) |      |   | (7,913   | )
|Tax Sharing Agreement Payment                                                     |  |                                 | (118,247 | ) |      |   |         |  
|Prepaid Expenses and Other                                                        |  |                                 | 2,869    |   |      |   | (23,673  | )
|Increase (Decrease) in Operating Liabilities                                     |  |                                 |          |   |      |   |          |  
|Accounts Payable                                                                  |  |                                 | (11,253  | ) |      |   | 16,420   |  
|Insurance Note Payable                                                            |  |                                 | (12,052  | ) |      |   | 9,629    |  
|Other Current Liabilities                                                         |  |                                 | 5,492    |   |      |   | 12,335   |  
|Other Liabilities                                                                 |  |                                 | 834      |   |      |   | 526      |  
|                                                                                  |  |                                 |          |   |      |   |          |  
|Net Cash Provided by Operating Activities                                         |  |                                 | 74,652   |   |      |   | 84,694   |  
|                                                                                  |  |                                
|Cash Flows from Investing Activities:                                             |  |                                 |          |   |      |   |          |  
|Acquisition of Business, Net of Cash Acquired                                     |  |                                 | (733,763 | ) |      |   |         |  
|Investment in Marketable Securities                                               |  |                                 | (128,525 | ) |      |   |         |  
|Proceeds from Sale of Marketable Securities                                       |  |                                 | 108,675  |   |      |   |         |  
|Additions of Property and Equipment                                               |  |                                 | (97,521  | ) |      |   | (143,282 | )
|Deferred Drydocking Expenditures                                                  |  |                                 | (14,680  | ) |      |   | (8,967   | )
|Insurance Proceeds Received                                                       |  |                                 | 3,850    |   |      |   | 50,090   |  
|Proceeds from Sale of Assets, Net                                                 |  |                                 | 2,211    |   |      |   | 5,989    |  
|(Increase) Decrease in Restricted Cash                                            |  |                                 | 229      |   |      |   | (250     | )
|                                                                                  |  |                                 |          |   |      |   |          |  
|Net Cash Used in Investing Activities                                             |  |                                 | (859,524 | ) |      |   | (96,420  | )
|                                                                                  |  |                                
|Cash Flows from Financing Activities:                                             |  |                                 |          |   |      |   |          |  
|Long-term Debt Borrowings                                                         |  |                                 | 900,000  |   |      |   |         |  
|Payment of Debt                                                                   |  |                                 | (93,715  | ) |      |   | (1,050   | )
|Proceeds from Issuance of Common Stock                                            |  |                                 |         |   |      |   | 54,198   |  
|Proceeds from Exercise of Stock Options                                           |  |                                 | 2,054    |   |      |   | 340      |  
|Excess Tax Benefit from Stock-based Arrangements                                  |  |                                 | 1,612    |   |      |   |         |  
|Payment of Debt Issuance Costs                                                    |  |                                 | (17,753  | ) |      |   | (639     | )
|Distributions to Members                                                          |  |                                 |         |   |      |   | (3,732   | )
|Other                                                                             |  |                                 | (46      | ) |      |   |         |  
|                                                                                  |  |                                 |          |   |      |   |          |  
|Net Cash Provided by Financing Activities                                         |  |                                 | 792,152  |   |      |   | 49,117   |  
|                                                                                  |  |                                 |          |   |      |   |          |  
|                                                                                  |  |                                
|Net Increase in Cash and Cash Equivalents                                         |  |                                 | 7,280    |   |      |   | 37,391   |  
|                                                                                  |  |                                
|Cash and Cash Equivalents at Beginning of Period                                  |  |                                 | 72,772   |   |      |   | 47,575   |  
|                                                                                  |  |                                 |          |   |      |   |          |  
|Cash and Cash Equivalents at End of Period                                        |  | $                               | 80,052   |   |      | $ | 84,966   |  
|                                                                                  |  |                                 |          |   |      |   |          |  
|                                                                                  |  |                                
|Cash Paid for Interest                                                            |  | $                               | 5,931    |   |      | $ | 5,957    |  
|Cash Paid for Income Taxes                                                        |  |                                 | 35,329   |   |      |   | 19,705   |  

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



4



---

##### Index to Financial Statements

HERCULES OFFSHORE, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(In thousands)

(Unaudited)



|                                                |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |       
|----------------------------------------------- |  | ------------------------------- | ------ | - | ------------------------------ | - | ------ | ---- |  | - | ------- | - |  | - | ------
|                                                |  | Three Months EndedSeptember 30, |        |   | Nine Months EndedSeptember 30,
|                                                |  | 2007                            |        |   | 2006                           |   |        | 2007 |  |   | 2006   
|Net Income                                      |  | $                               | 48,371 |   |                                | $ | 29,679 |      |  | $ | 105,228 |   |  | $ | 83,524
|Other Comprehensive Income (Loss), Net of Tax:  |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |       
|Unrealized Gains (Losses) on Hedge Transactions |  |                                 | (4,744 | ) |                                |   | (473   | )    |  |   | (5,171  | ) |  |   | 325   
|                                                |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |       
|Comprehensive Income                            |  | $                               | 43,627 |   |                                | $ | 29,206 |      |  | $ | 100,057 |   |  | $ | 83,849
|                                                |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |       

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



5



---

##### Index to Financial Statements

HERCULES OFFSHORE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

UNAUDITED



|1. | General
|-- | -------

Hercules Offshore, Inc. provides
shallow-water drilling, land drilling and marine services to the oil and gas exploration and production industry in the U.S. Gulf of Mexico and international locations through its Domestic Offshore, International Offshore, Domestic Liftboats,
International Liftboats, Inland and Other segments (See Note 10). On July 11, 2007, the Company completed the acquisition of TODCO (See Note 4), a provider of contract oil and gas drilling services in the U.S. Gulf of Mexico and international
locations. TODCO owned and operated 24 jackup rigs, 27 barge rigs, three submersible rigs, nine land rigs, one platform rig and a fleet of marine support vessels. At September 30, 2007, the Company owned a fleet of 33 jackup rigs, 27 barge
rigs, three submersible rigs, nine land rigs, one platform rig, a fleet of marine support vessels operated through Delta Towing, a wholly owned subsidiary, and 60 liftboat vessels and operated an additional five liftboat vessels owned by third
parties. The Company currently operates in ten countries on four continents.

The consolidated financial statements of Hercules Offshore,
Inc. and its majority owned subsidiaries (the Company) are unaudited; however, they include all adjustments of a normal recurring nature which, in the opinion of management, are necessary to present fairly the Companys Consolidated
Balance Sheet at September 30, 2007, Consolidated Statements of Income and Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2007 and 2006, and Consolidated Statements of Cash Flows for the
nine months ended September 30, 2007 and 2006. Although the Company believes the disclosures in these financial statements are adequate to make the interim information presented not misleading, certain information relating to the Companys
organization and footnote disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles have been condensed or omitted in this Form 10-Q pursuant to Securities and Exchange Commission
rules and regulations. These financial statements should be read in conjunction with the audited consolidated financial statements for the year ended December 31, 2006 and the notes thereto included in the Companys Annual Report on Form
10-K, as amended. The results of operations for the three and nine months ended September 30, 2007 are not necessarily indicative of the results expected for the full year.

The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period and disclosure of contingent liabilities. On an ongoing
basis, the Company evaluates its estimates, including those related to bad debts, investments, intangible assets and goodwill, property, plant and equipment, income taxes, insurance, employment benefits and contingent liabilities. The Company bases
its estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are
not readily apparent from other sources. Actual results could differ from those estimates.

Revenue Recognition

Revenues generated from our contracts are recognized as services are performed. For certain contracts, the Company may receive lump-sum fees for the
mobilization of equipment and personnel. Mobilization fees received and costs incurred to mobilize a rig from one market to another under contracts longer than one month are recognized over the term of the related drilling contract. Amounts related
to mobilization fees are summarized below (in thousands):



|                                |  |                                  |     |                                 |   |       |  |      |       |  |   |      
|------------------------------- |  | -------------------------------- | --- | ------------------------------- | - | ----- |  | ---- | ----- |  | - | -----
|                                |  | Three Months Ended September 30, |     | Nine Months Ended September 30,
|                                |  | 2007                             |     | 2006                            |   | 2007  |  | 2006
|Mobilization revenue deferred   |  | $                                |    |                                 | $ | 4,180 |  | $    |      |  | $ | 5,680
|Mobilization expense deferred   |  |                                  |    |                                 |   | 4,200 |  |      |      |  |   | 4,428
|                                |  |                                  |     |                                
|Mobilization revenue recognized |  |                                  | 298 |                                 |   | 710   |  |      | 2,763 |  |   | 835  
|Mobilization expense recognized |  |                                  | 641 |                                 |   | 553   |  |      | 2,223 |  |   | 572  



6



---

##### Index to Financial Statements

HERCULES OFFSHORE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

UNAUDITED



For certain contracts, the Company may receive fees from its customers for capital improvements to
its rigs. Such fees are deferred and recognized over the term of the related contract. The Company capitalizes such capital improvements and depreciates them over the useful life of the asset. Amounts related to such fees are summarized below (in
thousands):



|                                            |  |                                  |     |                                 |   |      |  |      |     |  |   |    
|------------------------------------------- |  | -------------------------------- | --- | ------------------------------- | - | ---- |  | ---- | --- |  | - | ---
|                                            |  | Three Months Ended September 30, |     | Nine Months Ended September 30,
|                                            |  | 2007                             |     | 2006                            |   | 2007 |  | 2006
|Fees for capital expenditures deferred      |  | $                                |    |                                 | $ | 251  |  | $    | 250 |  | $ | 251
|                                            |  |                                  |     |                                
|Revenue for capital expenditures recognized |  |                                  | 191 |                                 |   | 13   |  |      | 363 |  |   | 13 

The Company records reimbursements from customers for out-of-pocket expenses as
revenues and the related cost as direct operating expenses. Total revenues from such reimbursements were $5.9 million and $1.8 million for the three months ended September 30, 2007 and September 30, 2006, respectively. Total revenues from
such reimbursements were $11.4 million and $4.3 million for the nine months ended September 30, 2007 and September 30, 2006, respectively.

Restricted Cash

In connection with the acquisition of TODCO (See Note 4), the company
acquired restricted cash to support performance bonds (See Note 11) issued in relation to contracts TODCO had with Pemex Exploration and Production. As of September 30, 2007, the Company had $4.6 million of restricted cash related to these
performance bonds.

Other Assets

Other assets consist of drydocking costs for marine vessels, financing fees, unrealized gains (losses) on hedge transactions and other. Drydock costs are capitalized at cost and amortized on the straight-line method
over a period of 12 months. Drydocking costs, net of accumulated amortization, at September 30, 2007 and September 30, 2006 were $7.5 million and $4.7 million, respectively. Amortization expense for drydocking costs was $4.6 million and
$2.8 million for the three months ended September 30, 2007 and September 30, 2006, respectively, and $13.1 million and $8.1 million for the nine months ended September 30, 2007 and September 30, 2006, respectively.



|2. | Critical Accounting Policies
|-- | ----------------------------

There have been no
material changes or developments in the Companys evaluation of accounting estimates and underlying assumptions or methodologies that the Company believes to be Critical Accounting Policies and Estimates as disclosed in our Form 10-K, as
amended, for the year ended December 31, 2006, except for the following:

Cash and Cash Equivalents and Marketable Securities

Beginning in March 2007, the Company began investing a portion of its available cash in marketable securities. Marketable
securities are classified as available for sale and are stated at fair value on the Consolidated Balance Sheets. At September 30, 2007, the Company had marketable securities with a fair value and cost basis of $19.9 million. Proceeds of $108.7
million were received from sales and maturities of marketable securities for the nine months ended September 30, 2007. There were no realized or unrealized gains or losses related to these securities.

Cash and cash equivalents include cash on hand, demand deposits with banks and all highly liquid investments with original maturities of three months or
less. Realized and unrealized gains and losses related to these marketable securities are calculated using the specific identification method. Unrealized gains or losses, net of taxes, are included in Accumulated Other Comprehensive Income (Loss) on
the Consolidated Balance Sheets until realized. Realized gains or losses are included in Other, Net in the Consolidated Statements of Operations.



7



---

##### Index to Financial Statements

HERCULES OFFSHORE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

UNAUDITED



Goodwill

The acquisition of TODCO (See Note 4) generated $929.3 million of goodwill. In accordance with Statement of Financial Accounting Standards (SFAS) No. 142, Goodwill and Other Intangible Assets(SFAS No. 142), the Company is required to test for the impairment of goodwill and other intangible assets with indefinite lives on at least an annual basis. The Companys goodwill impairment test will involve a comparison
of the fair value of each of the Companys reporting units, as defined under SFAS No. 142, with its carrying amount. Fair value will be estimated using discounted cash flows and other market-related valuation models, including earnings
multiples and comparable asset market values. If the fair value is determined to be less than the carrying value, the asset will be considered impaired. The amount of the impairment, if any, will be determined based on an allocation of the reporting
unit fair values. The Company will test goodwill for impairment as of October 1 and will test it annually on that date unless changes occur between annual test dates that would more likely than not reduce the fair value of a reporting unit
below its carrying amount.

The changes in the carrying amount of goodwill for the period ended September 30, 2007 are as follows (in thousands):



|                                    |  |                  |         |                       |   |         |  |       |         |       |   |        |  |   |        
|----------------------------------- |  | ---------------- | ------- | --------------------- | - | ------- |  | ----- | ------- | ----- | - | ------ |  | - | -------
|                                    |  | DomesticOffshore |         | InternationalOffshore |   | Inland  |  | Other |         | Total
|As of January 1, 2007               |  | $                |        |                       | $ |        |  | $     |        |       | $ |       |  | $ |       
|Goodwill acquired during the period |  |                  | 506,966 |                       |   | 133,241 |  |       | 202,352 |       |   | 86,735 |  |   | 929,294
|                                    |  |                  |         |                       |   |         |  |       |         |       |   |        |  |   |        
|As of September 30, 2007            |  | $                | 506,966 |                       | $ | 133,241 |  | $     | 202,352 |       | $ | 86,735 |  | $ | 929,294
|                                    |  |                  |         |                       |   |         |  |       |         |       |   |        |  |   |        

As of September 30, 2007, there was no goodwill associated with the Domestic Liftboats and International
Liftboats segments.

Other Intangible Assets

In connection with the acquisition of TODCO (see Note 4), the Company allocated $17.6 million in value to certain International customer contracts. The estimated fair value of these acquired contracts is based on
preliminary valuations and is subject to change when final valuations are obtained. These contracts are being amortized over the life of the contracts. As of September 30, 2007, the customer contracts had a carrying value of $16.5 million, net
of accumulated amortization of $1.1 million, and are included in Other Assets, Net on the Consolidated Balance Sheet.

Amortization expense
was $1.1 million for the three and nine months ended September 30, 2007. Future estimated amortization expense for the carrying amount of intangible assets as of September 30, 2007 is expected to be as follows (in thousands):



|                  |  |   |      
|----------------- |  | - | -----
|Remainder of 2007 |  | $ | 2,073
|2008              |  |   | 8,088
|2009              |  |   | 4,297
|2010              |  |   | 1,467
|2011              |  |   | 607  



8



---

##### Index to Financial Statements

HERCULES OFFSHORE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

UNAUDITED



|3. | Earnings Per Share
|-- | ------------------

The reconciliation of the
numerator and denominator used for the computation of basic and diluted earnings per share is as follows (in thousands, except per share data):



|                                |  |                                  |        |                                 |   |        |  |      |         |  |   |       
|------------------------------- |  | -------------------------------- | ------ | ------------------------------- | - | ------ |  | ---- | ------- |  | - | ------
|                                |  | Three Months Ended September 30, |        | Nine Months Ended September 30,
|                                |  | 2007                             |        | 2006                            |   | 2007   |  | 2006
|Numerator:                      |  |                                  |        |                                 |   |        |  |      |         |  |   |       
|Net income                      |  | $                                | 48,371 |                                 | $ | 29,679 |  | $    | 105,228 |  | $ | 83,524
|                                |  |                                  |        |                                
|Denominator:                    |  |                                  |        |                                 |   |        |  |      |         |  |   |       
|Weighted average basic shares   |  |                                  | 82,663 |                                 |   | 31,786 |  |      | 48,912  |  |   | 31,146
|Add effect of stock equivalents |  |                                  | 755    |                                 |   | 759    |  |      | 656     |  |   | 813   
|                                |  |                                  |        |                                 |   |        |  |      |         |  |   |       
|Weighted average diluted shares |  |                                  | 83,418 |                                 |   | 32,545 |  |      | 49,568  |  |   | 31,959
|                                |  |                                  |        |                                 |   |        |  |      |         |  |   |       
|                                |  |                                  |        |                                
|Basic earnings per share        |  | $                                | 0.59   |                                 | $ | 0.93   |  | $    | 2.15    |  | $ | 2.68  
|Diluted earnings per share      |  | $                                | 0.58   |                                 | $ | 0.91   |  | $    | 2.12    |  | $ | 2.61  

The Company calculates basic earnings per share by dividing net income by the weighted average
number of shares outstanding. Diluted earnings per share is computed by dividing net income by the weighted average number of shares outstanding during the period as adjusted for the dilutive effect of the Companys stock option and restricted
stock awards. Stock equivalents of 583,977 and 204,603 were anti-dilutive and are excluded from the calculation of the dilutive effect of stock equivalents for the diluted earnings per share calculation for the three months and nine months ended
September 30, 2007, respectively. No stock equivalents were excluded from the calculation of the dilutive effect of stock equivalents for the diluted earnings per share calculation for the three and nine months ended September 30, 2006.



|4. | Asset Acquisition and Business Combination
|-- | ------------------------------------------

In June
2007, the Company purchased a liftboat vessel for $7.4 million. The vessel is undergoing refurbishment and upgrades and is being marketed in West Africa.

On July 11, 2007, the Company acquired TODCO for total consideration of approximately $2,398.0 million, consisting of $925.8 million in cash and 56.6 million shares of common stock. The fair value of the
shares issued was determined for accounting purposes using an average price of $25.99, which represented the average closing price of the Companys stock for a period before and after the date of the merger agreement with TODCO. In addition,
the Company incurred additional consideration in the amount of $46.9 million related primarily to transaction related costs, cash payments to non-continuing employees and the conversion of certain employee equity awards. The results of TODCO are
included in the Companys results from the date of acquisition.

TODCO, a provider of contract drilling and marine services in the
U.S. Gulf of Mexico and international markets, owned and operated 24 jackup rigs, 27 barge rigs, three submersible rigs, nine land rigs, one platform rig and a fleet of marine support vessels. The TODCO acquisition positioned the Company as a
leading shallow-water drilling provider. The acquisition expanded the Companys international presence and diversified the Companys fleet.

The total consideration was allocated to TODCOs net tangible and identifiable intangible assets based on their estimated fair values. The excess of the purchase price over the net assets was recorded as goodwill
(See Note 2). The preliminary allocation of the purchase price was based on preliminary valuations and estimates, and assumptions are subject to change upon the receipt and managements review of the final valuations. The final valuation of net
assets is expected to be completed no later than one year from the acquisition date.



9



---

##### Index to Financial Statements

HERCULES OFFSHORE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

UNAUDITED



The preliminary allocation of the consideration is as follows:



|                                   |  |                            |           |  
|---------------------------------- |  | -------------------------- | --------- | -
|                                   |  | July 11, 2007              |          
|                                   |  | (In thousands) (Unaudited) |          
|Cash and Cash Equivalents          |  | $                          | 235,163   |  
|Accounts Receivable                |  |                            | 191,795   |  
|Prepaid Expenses and Other         |  |                            | 38,952    |  
|Property, Plant and Equipment, Net |  |                            | 1,714,841 |  
|Goodwill                           |  |                            | 929,294   |  
|Other Assets, Net                  |  |                            | 32,050    |  
|                                   |  |                            |           |  
|Total Assets                       |  |                            | 3,142,095 |  
|                                   | 
|Short-Term Debt                    |  |                            | (3,618    | )
|Accounts Payable                   |  |                            | (83,936   | )
|Income Taxes Payable               |  |                            | (5,849    | )
|Other Current Liabilities          |  |                            | (64,224   | )
|Long-Term Debt                     |  |                            | (14,062   | )
|Deferred Tax Liabilities           |  |                            | (520,717  | )
|Other Liabilities                  |  |                            | (4,759    | )
|                                   |  |                            |           |  
|Total Preliminary Purchase Price   |  | $                          | 2,444,930 |  
|                                   |  |                            |           |  

The following presents the consolidated financial information for the Company on a pro forma basis
assuming the acquisition of TODCO had occurred as of the beginning of the periods presented. The historical financial information has been adjusted to give effect to pro forma items that are directly attributable to the acquisition and expected to
have a continuing impact on consolidated results. These items include adjustments to record the incremental depreciation expense related to the increase in fair value of the acquired assets, the additional interest expense related to the incremental
borrowings and to reclassify certain items to conform to the Companys financial reporting presentation.

The unaudited financial
information set forth below has been compiled from historical financial statements and other information, but is not necessarily indicative of the results that actually would have been achieved had the transaction occurred on the dates indicated or
that may be achieved in the future:



|                           |  |                                         |       |                                 |   |       |  |      |         |  |   |      
|-------------------------- |  | --------------------------------------- | ----- | ------------------------------- | - | ----- |  | ---- | ------- |  | - | -----
|                           |  | Three Months Ended September 30,        |       | Nine Months Ended September 30,
|                           |  | 2007                                    |       | 2006                            |   | 2007  |  | 2006
|                           |  | (In millions, except per share amounts)
|Revenues                   |  | $                                       | 324.5 |                                 | $ | 339.5 |  | $    | 1,005.2 |  | $ | 881.6
|Net Income                 |  |                                         | 44.7  |                                 |   | 70.1  |  |      | 167.2   |  |   | 159.5
|Basic earnings per share   |  |                                         | 0.50  |                                 |   | 0.79  |  |      | 1.89    |  |   | 1.82 
|Diluted earnings per share |  |                                         | 0.49  |                                 |   | 0.78  |  |      | 1.86    |  |   | 1.79 



|5. | Debt
|-- | ----

Debt is comprised of the following (in
thousands):



|                                                           |  |                    |         |                   |   |       
|---------------------------------------------------------- |  | ------------------ | ------- | ----------------- | - | ------
|                                                           |  | September 30, 2007 |         | December 31, 2006
|Term Loan Facility, due July 2013                          |  | $                  | 900,000 |                   | $ |      
|9.5% Senior Notes, due December 2008                       |  |                    | 10,490  |                   |   |      
|7.375% Senior Notes, due April 2018                        |  |                    | 3,513   |                   |   |      
|6.95% Senior Notes, due April 2008                         |  |                    | 2,222   |                   |   |      
|Foreign Line of Credit                                     |  |                    | 930     |                   |   |      
|Senior Secured Term Loan, due June 2010                    |  |                    |        |                   |   | 93,250
|                                                           |  |                    |         |                   |   |       
|Total Debt                                                 |  |                    | 917,155 |                   |   | 93,250
|Less Short-term Debt and Current Portion of Long-term Debt |  |                    | 12,152  |                   |   | 1,400 
|                                                           |  |                    |         |                   |   |       
|Total Long-term Debt, Net of Current Portion               |  | $                  | 905,003 |                   | $ | 91,850
|                                                           |  |                    |         |                   |   |       



10



---

##### Index to Financial Statements

HERCULES OFFSHORE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

UNAUDITED



Senior secured credit agreement

The Company had a senior secured credit agreement with a syndicate of financial institutions that, as amended, provided for a $140.0 million term loan and
a $75.0 million revolving credit facility. In addition to scheduled repayments made by the Company in 2007 of $0.7 million, in April 2007 the Company repaid $37.0 million of the outstanding amount under the term loan and cancelled an interest rate
swap on $35.0 million of the term loan principal (See Note 6). The Company recognized a pretax charge of $0.9 million related to the write off of deferred financing fees in connection with this debt repayment. In July 2007, the Company repaid the
remaining $55.6 million outstanding under the term loan together with accrued interest of $1.2 million. The Company recognized a pretax charge of $1.3 million related to the write off of deferred financing fees in connection with the July debt
repayment. Additionally, the Company cancelled all derivative instruments related to the term loan, which included an interest rate swap on $35.0 million of the term loan principal and two interest rate caps on a total of $20.0 million of the term
loan principal (See Note 6).

In July 2007, the Company entered into a new $1,050.0 million credit facility, consisting of a $900.0 million
term loan facility and a $150.0 million revolving credit facility. The proceeds from the term loan were used, together with cash on hand to finance the cash portion of the Companys acquisition of TODCO, to repay amounts under the
Companys and TODCOs senior secured credit facilities outstanding at the closing of the facility and to make certain other payments in connection with the Companys acquisition of TODCO. In connection with the credit facility, the
Company entered into derivative instruments with the purpose of hedging future interest payments (See Note 6). As of September 30, 2007, the entire $900.0 million balance of the term loan facility was outstanding and the interest rate was
7.11%.

Amounts outstanding under the revolving credit facility bear interest at either the eurodollar rate or the base prime rate plus a
margin that is initially 1.75% for revolving loans bearing interest at the eurodollar rate and 0.75% for revolving loans bearing interest at the base prime rate. After the Company delivers to the lenders under the credit facility its financial
statements for the fiscal year ending December 31, 2007, the applicable margin under the revolving credit facility will vary depending on its leverage ratio, with the applicable margin for revolving loans bearing interest at the eurodollar rate
ranging between 1.25% and 1.75% per annum and the applicable margin for revolving loans bearing interest at the base prime rate ranging between 0.25% and 0.75% per annum. The Company pays a commitment fee on the unused portion of the
revolving credit facility, which ranges between 0.25% and 0.375% depending on its leverage ratio. The Company pays a letter of credit fee of between 1.25% and 1.75% per annum with respect to the undrawn amount of each letter of credit issued
under the revolving credit facility. No amounts were outstanding and $0.8 million in standby letters of credit had been issued under the revolving credit facility as of September 30, 2007.

The principal amount of the term loan amortizes in equal quarterly installments of $2.25 million, with the balance due on July 11, 2013. In
addition, the Company is required to prepay the term loan with:



| |  |  | the net proceeds from sales of certain assets to the extent that the Company does not reinvest the proceeds in its business within one year;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the net proceeds from casualties or condemnations of assets to the extent that the Company does not reinvest the proceeds in its business within one year;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the net proceeds of debt that the Company incurs to the extent that such debt is not permitted by the credit agreement;
| | - |  | -----------------------------------------------------------------------------------------------------------------------



| |  |  | 50% of the net proceeds that the Company receives from any issuance of preferred stock; and
| | - |  | -------------------------------------------------------------------------------------------



| |  |  | commencing with the fiscal year ending December 31, 2008, 50% of the Companys excess cash flow until the outstanding principal balance of the term loan
is less than $550.0 million.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Other than the quarterly payments referred to above and these mandatory prepayments, the
term loan facility requires interest-only payments on a quarterly basis until maturity. The Company is permitted to prepay amounts outstanding under the term loan facility at any time without penalty. Amounts outstanding under the term loan facility
bear interest at either the eurodollar rate or the base prime rate plus a margin that is initially 1.75% for term loans bearing interest at the eurodollar rate and 0.75% for term loans bearing interest at the base prime rate. After the Company
delivers to the lenders under the credit agreement its financial statements for the fiscal year ending December 31, 2007, the applicable margin under the term loan facility will vary depending on the Companys leverage ratio, with the
applicable margin for term loans bearing interest at the eurodollar rate ranging between 1.50% and 1.75% per annum and the applicable margin for term loans bearing interest at the base prime rate ranging between 0.50% and 0.75% per annum.



11



---

##### Index to Financial Statements

HERCULES OFFSHORE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

UNAUDITED



The Companys obligations under the credit agreement are secured by liens on several of its
vessels and substantially all of its other personal property. Substantially all of the Companys domestic subsidiaries guarantee the obligations under the credit agreement and have granted similar liens on several of their vessels and
substantially all of their other personal property.

The credit agreement contains financial covenants that are tested quarterly relating
to leverage and fixed charge coverage. Other covenants contained in the credit agreement restrict, among other things, asset dispositions, mergers and acquisitions, dividends, stock repurchases and redemptions, other restricted payments, debt,
liens, investments and affiliate transactions. The credit agreement contains customary events of default. The Company was in compliance with these covenants at September 30, 2007.

Senior notes and other debt

In connection with the TODCO acquisition in July 2007, the Company assumed senior notes and an unsecured line of credit with a bank in Venezuela. The senior notes include 6.95% Senior Notes due in April 2008, 7.375% Senior Notes due in
April 2018, and 9.5% Senior Notes due in December 2008 (collectively, Senior Notes). The fair market value of the Senior Notes at September 30, 2007 was approximately $2.2 million, $3.7 million and $10.6 million, respectively, based
on the most recent market valuations. The line of credit is designed to manage local currency liquidity in Venezuela. The maximum amount available to be drawn is 6.0 billion Bolivars ($2.8 million at the exchange rate at September 30, 2007),
and there was 2.0 billion Bolivars ($0.9 million at the exchange rate at September 30, 2007) outstanding at September 30, 2007 with a weighted average interest rate of 14%.



|6. | Derivative Instruments and Hedging
|-- | ----------------------------------

The Company
periodically uses derivative instruments to manage its exposure to interest rate risk, including interest rate swap agreements to effectively fix the interest rate on variable rate debt and interest rate caps to cap the interest rate on variable
rate debt. The Company cancelled an interest rate swap on $35.0 million of term loan principal in conjunction with a debt repayment in April 2007 and received proceeds and recognized a gain of $0.3 million. In July 2007, the Company cancelled an
interest rate swap on $35.0 million of term loan principal and two interest rate caps on a total of $20.0 million of term loan principal and received proceeds and recognized a gain of $0.4 million.

In July 2007, the Company entered into derivative instruments with the purpose of hedging future interest payments on its new term loan facility. The
Company entered into a floating to fixed interest rate swap with decreasing notional amounts beginning with $400.0 million with a settlement date of December 31, 2007 and ending with $50.0 million with a settlement date of April 1, 2009.
The Company will receive a payment equal to the product of three-month LIBOR and the notional amount and will pay a fixed coupon of 5.307% on the notional amount over six quarters. The terms and payment dates of the swap match those of the term
loan. The Company also entered into a zero cost LIBOR collar on $300.0 million of term loan principal over three years, with a ceiling of 5.75% and a floor of 4.99%. The counterparty is obligated to pay the Company in any quarter that actual LIBOR
resets above 5.75% and the Company pays the counterparty in any quarter that actual LIBOR resets below 4.99%. The terms and payment dates of the collar match those of the term loan.

These hedge transactions are being accounted for as cash flow hedges under SFAS No. 133, Accounting for Derivative Instruments and Hedging
Activities, as amended by SFAS No. 138, Accounting for Certain Derivative Instruments and Certain Hedging Activities (an amendment of FASB Statement No. 133), and SFAS No. 149, Amendment of Statement 133 on Derivative
Instruments and Hedging Activities. The fair value of these hedging instruments is included in Other Assets and Other Liabilities and the cumulative unrealized gain/loss, net of tax, is included in Accumulated Other Comprehensive Income (Loss)
on the Consolidated Balance Sheets. The Company did not recognize a gain or loss due to hedge ineffectiveness in the Consolidated Statements of Operations for the three or nine months ended September 30, 2007 and September 30, 2006 related
to these hedging instruments.



12



---

##### Index to Financial Statements

HERCULES OFFSHORE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

UNAUDITED



A summary of amounts relating to derivative instruments is provided below (in thousands):



|                                              |  |                    |        |   |                   |   |      
|--------------------------------------------- |  | ------------------ | ------ | - | ----------------- | - | -----
|                                              |  | September 30, 2007 |        |   | December 31, 2006
|Fair value                                    |  | $                  | (6,793 | ) |                   | $ | 1,162
|Cumulative unrealized gain (loss), net of tax |  | $                  | (4,416 | ) |                   | $ | 755  



|               |  |                                  |     |                                 |   |      |  |      |     |  |   |    
|-------------- |  | -------------------------------- | --- | ------------------------------- | - | ---- |  | ---- | --- |  | - | ---
|               |  | Three Months Ended September 30, |     | Nine Months Ended September 30,
|               |  | 2007                             |     | 2006                            |   | 2007 |  | 2006
|Realized gains |  | $                                | 352 |                                 | $ | 243  |  | $    | 974 |  | $ | 373



|7. | Stock-based Compensation
|-- | ------------------------

The Companys 2004
Long-Term Incentive Plan (the 2004 Plan) provides for the granting of stock options, restricted stock, performance stock awards and other stock-based awards to selected employees and non-employee directors of the Company. In July 2007,
the Companys stockholders approved an increase in the shares available for grant or award under the 2004 Plan by an additional 6,800,000 shares to a total of 10,250,000. At September 30, 2007, 7,383,618 shares were available for grant or
award under the 2004 Plan.

During the nine months ended September 30, 2007, the Company granted 588,400 stock options with a weighted
average exercise price of $26.33 and 260,590 restricted stock awards with a weighted average grant-date fair value per share of $28.78.

The Company recognized $3.3 million and $6.2 million in stock-based compensation expense during the three and nine months ended September 30, 2007, respectively, and $0.8 million and $2.2 million during the three and nine months
ended September 30, 2006, respectively. The excess income tax benefit, the tax deduction that is in excess of the tax benefit recognized in the consolidated financial statements related to stock-based compensation, recognized for the nine
months ended September 30, 2007 was $1.6 million. For the three months ended September 30, 2007, the Company recognized a $0.1 million deficit. No such tax benefit was recognized for the three and nine months ended September 30, 2006.

The unrecognized compensation cost related to the Companys unvested stock options and restricted share grants as of
September 30, 2007 was $7.0 million and $6.9 million, respectively, and is expected to be recognized over a weighted-average period of 1.7 years and 2.0 years, respectively.

Cash received from stock option exercises was $2.1 million during the nine months ended September 30, 2007.

In conjunction with the acquisition of TODCO (see Note 4), the Company assumed 331,038 stock options held by former TODCO employees and issued 20,608
restricted stock awards in exchange for deferred performance units held by former TODCO employees. All of these awards are fully vested. The Company capitalized $3.8 million to Goodwill related to these awards and recognized $0.3 million in
compensation expense related to the increase in fair value.



|8. | Supplemental Cash Flow Information
|-- | ----------------------------------

The following
summarizes investing activities relating to acquisitions integrated into the Companys operations for the periods shown (in thousands):



|                                           |  |                                   |            |  
|------------------------------------------ |  | --------------------------------- | ---------- | -
|                                           |  | Nine MonthsEndedSeptember 30,2007 |           
|Fair Value of Assets, net of cash acquired |  | $                                 | 1,977,638  |  
|Goodwill                                   |  |                                   | 929,294    |  
|Common Stock Issuance                      |  |                                   | (1,476,004 | )
|Total Liabilities                          |  |                                   | (697,165   | )
|                                           |  |                                   |            |  
|Cash Consideration, net of cash acquired   |  | $                                 | 733,763    |  
|                                           |  |                                   |            |  



13



---

##### Index to Financial Statements

HERCULES OFFSHORE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

UNAUDITED



Non-cash Activities



|                                                       |  |                                 |       |      |   |       |  
|------------------------------------------------------ |  | ------------------------------- | ----- | ---- | - | ----- | -
|                                                       |  | Nine Months Ended September 30, |      
|                                                       |  | 2007                            |       | 2006 |  
|Change in fair value of derivative instruments         |  | $                               | 5,171 |      | $ | (325  | )
|Reversal of accrual for distribution to former members |  |                                 |      |      |   | 3,732 |  



|9. | Income Tax
|-- | ----------

In the third quarter of 2007, the
Company revised its estimated annual effective tax rate as a result of the TODCO acquisition. The effect of the change in the estimated annual effective rate was to increase the income tax expense for the three-month and nine-month periods ended
September 30, 2007. The primary reason for the increase in the effective tax rate is that foreign taxes are no longer considered to be fully creditable against U.S. taxes after the acquisition of TODCO.

In March 2007, a subsidiary of the Company received an assessment from the Mexican tax authorities related to its operations for the 2004 tax year. This
assessment contests the Companys right to certain deductions and also claims it did not remit withholding tax due on other deductions. The Company intends to contest the assessment and believes the assessment will not be upheld. While the
Company cannot predict or provide assurance as to the ultimate outcome, it does not believe the outcome of this assessment will have a material effect on its financial statements. Depending on the ultimate outcome of the 2004 assessment, the Company
anticipates that the Mexican tax authorities could make similar assessments for other open tax years.

TODCO and its former parent
Transocean Inc. are parties to a tax sharing agreement that was originally entered into in connection with TODCOs initial public offering in 2004. The tax sharing agreement was amended and restated in November 2006 in a negotiated settlement
of disputes between Transocean and TODCO over the terms of the original tax sharing agreement. The tax sharing agreement required the Company to make an acceleration payment to Transocean upon completion of the TODCO acquisition as a result of
the deemed utilization of TODCOs pre-IPO tax benefits. In August of 2007, the Company paid $118.2 million to Transocean in satisfaction of those obligations. The basis of determination for the change in control payment may be subject to a
differing interpretation by Transocean. This payment has been presented as a reduction of operating cash flow in the Consolidated Statement of Cash Flows for the nine months ended September 30, 2007.

Additionally, the tax sharing agreement continues to require that additional payments be made to Transocean based on a portion of the expected tax
benefit from the exercise of certain compensatory stock options to acquire Transocean common stock attributable to current and former TODCO employees and board members. The estimated amount of payments to Transocean related to compensatory options
that remain outstanding at September 30, 2007, assuming a Transocean stock price of $113.05 per share at the time of exercise of the compensatory options (the actual price of Transoceans common stock at September 28, 2007), is
approximately $23.1 million. There is no certainty that the Company will realize future economic benefits from TODCOs tax benefits equal to the amount of the payments required under the tax sharing agreement.

Effective January 1, 2007, the Company adopted FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes
(FIN 48). Its adoption did not have a material impact on the Companys Consolidated Balance Sheet, Statement of Operations or Statement of Cash Flows. The Company did not derecognize any tax benefits, nor recognize any interest
expense or penalties on unrecognized tax benefits as of the date of adoption.

The Company, directly or through its subsidiaries, files
income tax returns in the United States, and multiple state and foreign jurisdictions. The Companys tax returns for 2004 through 2006 remain open for examination by the taxing authorities in the respective jurisdictions where those returns
were filed. On October 12, 2007, the Company received notice from the Internal Revenue Service that it has completed its examination of TODCOs 2004 Federal income tax return and that it did not make any adjustments to the tax liability
reported. In addition, as noted above, the Companys 2004 tax return in Mexico has been audited, resulting in an assessment from the Mexican tax authorities, which is being contested by the Company. The Company does not anticipate that any tax
contingencies resolved in the next 12 months will have a material impact on our Consolidated Balance Sheet, Statements of Operations or Consolidated Statement of Cash Flows. All TODCO tax obligations from periods prior to TODCOs initial
public offering are indemnified by Transocean under the tax sharing agreement, except for the Trinidad and Tobago jurisdiction.

The Company currently does not anticipate a significant increase in unrecognized tax benefits during the next 12 months. The Company does not currently have any unrecognized tax benefits that,
if recognized, would favorably affect the effective income tax rate in any future periods. If the Company recognizes interest expense or penalties on future unrecognized tax benefits, it will classify such interest and penalties as income tax
expense. With respect to the acquisition of TODCO, the Company continues its evaluation of TODCOs tax positions in the context of its evaluation of the liabilities assumed in the acquisition and which will be accounted for under SFAS
No. 141, Business Combinations. At this time, the Company does not expect a material change during the next 12 months in unrecognized tax benefits related to historical TODCO operations.



14



---

##### Index to Financial Statements

HERCULES OFFSHORE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

UNAUDITED



|10. | Segments
|--- | --------

Previously, the Company reported its
business activities in four business segments, Domestic Contract Drilling Services, International Contract Drilling Services, Domestic Marine Services and International Marine Services. In connection with the acquisition of TODCO, the Company
conducted a review of its presentation of segment information. The historical four business segments of the Company have been combined with the businesses of TODCO and now operate as six business segments: (1) Domestic Offshore,
(2) International Offshore, (3) Domestic Liftboats, (4) International Liftboats, (5) Inland and (6) Other. Domestic Offshore includes the Companys legacy Domestic Contract Drilling Services businesses combined with
TODCOs jackup and submersible rigs operating in the U.S. Gulf of Mexico, while International Offshore includes the Companys legacy International Contract Drilling Services combined with TODCOs jackup rigs operating internationally.
Domestic Liftboats includes the Companys legacy Domestic Marine Services businesses, while International Liftboats includes the Companys legacy International Marine Services businesses. Inland includes the acquired TODCO U.S. Inland
Barge businesses. In addition, the Company acquired TODCOs Delta Towing business and land rigs. These businesses do not meet the quantitative thresholds for determining reportable segments and are combined for reporting purposes in Other. The
Company eliminates inter-segment revenue and expenses, if any. The following describes the Companys reporting segments:

Domestic Offshoreoperates 24 jackup rigs and three submersible rigs in the U.S. Gulf of Mexico that can drill in maximum water depths ranging from 85 to 250 feet.

International Offshore  operates 9 jackup rigs and one platform rig outside of the U.S. Gulf of Mexico. The Company has one jackup
rig working offshore in each of the following international locations: Qatar, India, Angola, Brazil and Trinidad. This segment operates two jackup rigs and one platform rig in Mexico. In addition, this segment has one jackup rig currently undergoing
reactivation in Southeast Asia and one jackup rig currently undergoing refurbishment and upgrade in the U.S. Gulf of Mexico.

Domestic Liftboats  operates 47 liftboats in the U.S. Gulf of Mexico.

International Liftboats
 operates 18 liftboats offshore West Africa, including five liftboats owned by a third party and one undergoing refurbishment.

Inland  operates a fleet of 12 conventional and 15 posted barge rigs that operate inland in marshes, rivers, lakes and shallow bay or coastal waterways along the U.S. Gulf Coast.

Other The Companys land rig operations include one land rig in Trinidad, two land rigs in the United States and six land rigs
in Venezuela. In addition, the Companys Delta Towing business operates a fleet of 42 inland tugs, 18 offshore tugs, 36 crew boats, 44 deck barges, 17 shale barges, four spud barges and one offshore barge along and in the U.S. Gulf of Mexico.

The Companys jackup rigs, submersible rigs and platform rigs are used primarily for exploration and development drilling in shallow
waters. The Companys liftboats are self-propelled, self-elevating vessels that support a broad range of offshore maintenance and construction services throughout the life of an oil or natural gas well.



15



---

##### Index to Financial Statements

HERCULES OFFSHORE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

UNAUDITED



Information regarding reportable segments is as follows (in thousands):



|                        |  |                                       |           |                                      |   |         |                           |  |         |        |                      |   |         |                           |   |         |   |  |   |       
|----------------------- |  | ------------------------------------- | --------- | ------------------------------------ | - | ------- | ------------------------- |  | ------- | ------ | -------------------- | - | ------- | ------------------------- | - | ------- | - |  | - | ------
|                        |  | Three Months Ended September 30, 2007 |           | Nine Months Ended September 30, 2007
|                        |  | Revenue                               |           | Income from Operations               |   |         | Depreciation&Amortization |  | Revenue |        | IncomefromOperations |   |         | Depreciation&Amortization
|Domestic Offshore       |  | $                                     | 99,588    |                                      | $ | 36,671  |                           |  | $       | 13,962 |                      | $ | 170,744 |                           | $ | 71,560  |   |  | $ | 19,214
|International Offshore  |  |                                       | 50,498    |                                      |   | 21,688  |                           |  |         | 5,800  |                      |   | 91,014  |                           |   | 43,210  |   |  |   | 8,531 
|Domestic Liftboats      |  |                                       | 35,677    |                                      |   | 12,457  |                           |  |         | 6,354  |                      |   | 105,575 |                           |   | 39,737  |   |  |   | 18,616
|International Liftboats |  |                                       | 18,090    |                                      |   | 6,655   |                           |  |         | 1,843  |                      |   | 46,028  |                           |   | 14,655  |   |  |   | 5,485 
|Inland                  |  |                                       | 53,638    |                                      |   | 19,609  |                           |  |         | 6,950  |                      |   | 53,638  |                           |   | 19,609  |   |  |   | 6,950 
|Other                   |  |                                       | 36,874    |                                      |   | 9,623   |                           |  |         | 4,400  |                      |   | 36,874  |                           |   | 9,623   |   |  |   | 4,400 
|                        |  |                                       |           |                                      |   |         |                           |  |         |        |                      |   |         |                           |   |         |   |  |   |       
|                        |  |                                       | 294,365   |                                      |   | 106,703 |                           |  |         | 39,309 |                      |   | 503,873 |                           |   | 198,394 |   |  |   | 63,196
|Corporate               |  |                                       |          |                                      |   | (13,839 | )                         |  |         | 272    |                      |   |        |                           |   | (24,382 | ) |  |   | 324   
|                        |  |                                       |           |                                      |   |         |                           |  |         |        |                      |   |         |                           |   |         |   |  |   |       
|Total Company           |  | $                                     | 294,365   |                                      | $ | 92,864  |                           |  | $       | 39,581 |                      | $ | 503,873 |                           | $ | 174,012 |   |  | $ | 63,520
|                        |  |                                       |           |                                      |   |         |                           |  |         |        |                      |   |         |                           |   |         |   |  |   |       
|                        |  |                                      
|                        |  | Three Months Ended September 30, 2006 |           | Nine Months Ended September 30, 2006
|                        |  | Revenue                               |           | Income from Operations               |   |         | Depreciation&Amortization |  | Revenue |        | IncomefromOperations |   |         | Depreciation&Amortization
|Domestic Offshore       |  | $                                     | 46,415    |                                      | $ | 27,751  |                           |  | $       | 2,538  |                      | $ | 111,703 |                           | $ | 62,599  |   |  | $ | 6,279 
|International Offshore  |  |                                       | 7,883     |                                      |   | 2,459   |                           |  |         | 935    |                      |   | 12,159  |                           |   | 4,374   |   |  |   | 1,186 
|Domestic Liftboats      |  |                                       | 40,082    |                                      |   | 20,954  |                           |  |         | 5,171  |                      |   | 95,842  |                           |   | 46,614  |   |  |   | 14,059
|International Liftboats |  |                                       | 2,832     |                                      |   | 154     |                           |  |         | 426    |                      |   | 9,938   |                           |   | 2,136   |   |  |   | 979   
|Inland                  |  |                                       |          |                                      |   |        |                           |  |         |       |                      |   |        |                           |   |        |   |  |   |      
|Other                   |  |                                       |          |                                      |   |        |                           |  |         |       |                      |   |        |                           |   |        |   |  |   |      
|                        |  |                                       |           |                                      |   |         |                           |  |         |        |                      |   |         |                           |   |         |   |  |   |       
|                        |  |                                       | 97,212    |                                      |   | 51,318  |                           |  |         | 9,070  |                      |   | 229,642 |                           |   | 115,723 |   |  |   | 22,503
|Corporate               |  |                                       |          |                                      |   | (3,609  | )                         |  |         | 27     |                      |   |        |                           |   | (10,452 | ) |  |   | 79    
|                        |  |                                       |           |                                      |   |         |                           |  |         |        |                      |   |         |                           |   |         |   |  |   |       
|Total Company           |  | $                                     | 97,212    |                                      | $ | 47,709  |                           |  | $       | 9,097  |                      | $ | 229,642 |                           | $ | 105,271 |   |  | $ | 22,582
|                        |  |                                       |           |                                      |   |         |                           |  |         |        |                      |   |         |                           |   |         |   |  |   |       
|                        |  |                                       |           |                                      |  
|                        |  | Total Assets                          |           |                                      |   |         |                           |  |         |        |                      |  
|                        |  | September 30, 2007                    |           | December 31, 2006                    |   |         |                           |  |         |        |                      |   |         |                          
|Domestic Offshore       |  | $                                     | 1,585,173 |                                      | $ | 144,467 |                           |  |         |        |                      |   |         |                           |   |         |   |  |   |       
|International Offshore  |  |                                       | 589,319   |                                      |   | 126,191 |                           |  |         |        |                      |   |         |                           |   |         |   |  |   |       
|Domestic Liftboats      |  |                                       | 187,697   |                                      |   | 192,314 |                           |  |         |        |                      |   |         |                           |   |         |   |  |   |       
|International Liftboats |  |                                       | 134,436   |                                      |   | 89,954  |                           |  |         |        |                      |   |         |                           |   |         |   |  |   |       
|Inland                  |  |                                       | 632,171   |                                      |   |        |                           |  |         |        |                      |   |         |                           |   |         |   |  |   |       
|Other                   |  |                                       | 393,322   |                                      |   |        |                           |  |         |        |                      |   |         |                           |   |         |   |  |   |       
|Corporate               |  |                                       | 114,433   |                                      |   | 52,655  |                           |  |         |        |                      |   |         |                           |   |         |   |  |   |       
|                        |  |                                       |           |                                      |   |         |                           |  |         |        |                      |   |         |                           |   |         |   |  |   |       
|Total Company           |  | $                                     | 3,636,551 |                                      | $ | 605,581 |                           |  |         |        |                      |   |         |                           |   |         |   |  |   |       
|                        |  |                                       |           |                                      |   |         |                           |  |         |        |                      |   |         |                           |   |         |   |  |   |       



|11. | Commitments and Contingencies
|--- | -----------------------------

Legal
Proceedings

The Company is involved in various claims and lawsuits in the normal course of business. As of September 30, 2007,
management did not believe any accruals were necessary in accordance with SFAS No. 5, Accounting for Contingencies.

In March
2007, two TODCO stockholder lawsuits were filed in the District Court of Harris County, Texas, both alleging that the TODCO board of directors (which includes three of the Companys current directors) breached their fiduciary duties in
approving the merger with a subsidiary of the Company. The first lawsuit, Frank Donio v. Jan Rask, et al., then pending in the 269th Judicial District Court of Harris County, Texas, Cause No. 2007-16357, is a purported stockholder class
action suit against the TODCO directors and contains claims for breach of fiduciary duty. The second lawsuit, Robert Foster v. Jan Rask, et al., then pending in the 333rd Judicial



16



---

##### Index to Financial Statements

HERCULES OFFSHORE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

UNAUDITED



District Court of Harris County, Texas, Cause No. 2007-16397, is a stockholder derivative action purportedly filed on behalf of TODCO against the TODCO
directors (which includes three of the Companys current directors) and the Company, and contains claims for breach of fiduciary duties of loyalty, due care, candor, good faith and/or fair dealing; corporate waste; unlawful self dealing; and
claims that the defendants conspired, aided and abetted and/or assisted one another in a common plan to breach these fiduciary duties. Both lawsuits allege, among other things, that the TODCO directors engaged in self-dealing in approving the
proposed merger with the Company by advancing their own personal interests or those of TODCOs senior management at the expense of the TODCO stockholders, utilized a defective sales process not designed to maximize TODCO stockholder value, and
failed to consider any value maximizing alternatives, thus causing TODCO stockholders to receive an unfair price for their shares of TODCO common stock. The second lawsuit also alleges that the Company conspired, aided and abetted or assisted in
these violations. In addition, the second suit alleges that TODCOs directors breached their fiduciary duties by allegedly improperly awarding stock options to certain officers at a time when they allegedly knew the merger was
imminent and the stock options would vest immediately upon consummation of the merger. The second suit also names the officers who received these stock option awards as defendants and alleges three causes of action against them:
(1) a breach of fiduciary duty claim for having received allegedly improperly awarded stock options, (2) an unjust enrichment claim seeking a constructive trust, and (3) rescission of the stock option awards.

Both lawsuits seek, among other things, rescission of the merger, imposition of a constructive
trust in favor of plaintiffs upon any benefits improperly received by the defendants, attorneys fees and expenses associated with the lawsuits and any other equitable relief the courts deem just and proper. On August 29, 2007, the two
lawsuits were consolidated and transferred to the 270thJudicial District Court of Harris County, Texas. The Company, the TODCO directors, and the officers
named as defendants believe the asserted claims are without merit, and each intends to defend them vigorously.

In connection with
its merger with TODCO, the Company also assumed certain other material legal proceedings from TODCO and its subsidiaries.

In
October 2001, TODCO was notified by the U.S. Environmental Protection Agency (EPA) that the EPA had identified a subsidiary of TODCO (and now of the Company) as a potentially responsible party in connection with the Palmer Barge
Line superfund site located in Port Arthur, Jefferson County, Texas. Based upon the information provided by the EPA and the Companys review of its internal records to date, the Company disputes its designation as a potentially responsible
party and does not expect that the ultimate outcome of this case will have a material adverse effect on its consolidated results of operations, financial position or cash flows. The Company continues to monitor this matter.

Robert E. Aaron et al. vs. Phillips 66 Company et al. Circuit Court, Second Judicial District, Jones County, Mississippi.This is the case name
used to refer to several cases that have been filed in the Circuit Courts of the State of Mississippi involving 768 persons that allege personal injury or whose heirs claim their deaths arose out of asbestos exposure in the course of their
employment by the defendants between 1965 and 2002. The complaints name as defendants, among others, certain of TODCOs subsidiaries and certain of subsidiaries of TODCOs former parent to whom TODCO (and now the Company) may owe indemnity
and other unaffiliated defendant companies, including companies that allegedly manufactured drilling related products containing asbestos that are the subject of the complaints. The number of unaffiliated defendant companies involved in each
complaint ranges from approximately 20 to 70. The complaints allege that the defendant drilling contractors used asbestos-containing products in offshore drilling operations, land based drilling operations and in drilling structures, drilling rigs,
vessels and other equipment and assert claims based on, among other things, negligence and strict liability, and claims authorized under the Jones Act. The plaintiffs seek, among other things, awards of unspecified compensatory and punitive damages.
All of these cases were assigned to a special master who has approved a form of questionnaire to be completed by plaintiffs so that claims made would be properly served against specific defendants. As of the date of this report, approximately 699
questionnaires were returned and the remaining plaintiffs, who did not submit a questionnaire reply, have had their suits dismissed without prejudice. Of the respondents, approximately 103 shared periods of employment by TODCO and its former parent
which could lead to claims against either company, even though many of these plaintiffs did not state in their questionnaire answers that the employment actually involved exposure to asbestos. After providing the questionnaire, each plaintiff was
further required to file a separate and individual amended complaint naming only those defendants against whom they had a direct claim as identified in the questionnaire answers. Defendants not identified in the amended complaints were dismissed
from the plaintiffs litigation. To date, three plaintiffs named TODCO as a defendant in their amended complaints. It is possible that some of the plaintiffs who have filed amended complaints and have not named TODCO as a defendant may attempt
to add TODCO as a defendant in the future when case discovery begins and greater attention is given to each individual plaintiffs employment background. The Company continues to monitor a small group of these other cases. The Company has not
determined which entity would be responsible



17



---

##### Index to Financial Statements

HERCULES OFFSHORE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

UNAUDITED



for such claims under the Master Separation Agreement between TODCO and its former parent. The Company intends to defend itself vigorously and, based on the
limited information available at this time, does not expect the ultimate outcome of these lawsuits to have a material adverse effect on its consolidated results of operations, financial position or cash flows.

In December 2002, TODCO received an assessment for corporate income taxes from SENIAT, the national Venezuelan tax authority, of approximately
$20.7 million (based on the current exchange rates at the time of the assessment and inclusive of penalties) relating to calendar years 1998 through 2000. In March 2003, TODCO paid approximately $2.6 million of the assessment, plus
approximately $0.3 million in interest, and the Company is contesting the remainder of the assessment. After TODCO made the partial assessment payment, it received a revised assessment in September 2003 of approximately $16.7 million
(based on the current exchange rates at the time of the assessment and inclusive of penalties). Thereafter, TODCO filed an administrative tax appeal with SENIAT and the tax authority rendered a decision that reduced the tax assessment to
$8.1 million (based on the current exchange rates at the time of the decision). TODCO then initiated a judicial tax court appeal with the Venezuelan Tax Court to set aside the $8.1 million administrative tax assessment. The Company does
not expect the ultimate resolution of this assessment to have a material impact on its consolidated results of operations, financial condition or cash flows. Under the Master Separation Agreement between TODCO and its former parent, that parent has
agreed to indemnify the Company for any losses it incurs as a result of these legal proceedings.

The Company and its subsidiaries are
involved in a number of other lawsuits, all of which have arisen in the ordinary course of the Companys business. The Company does not believe that ultimate liability, if any, resulting from any such other pending litigation will have a
material adverse effect on its business or consolidated financial position.

The Company cannot predict with certainty the outcome or
effect of any of the litigation matters specifically described above or of any such other pending litigation. There can be no assurance that the Companys belief or expectations as to the outcome or effect of any lawsuit or other litigation
matter will prove correct, and the eventual outcome of these matters could materially differ from managements current estimates.

Insurance

The Company is self-insured for the deductible portion of its insurance coverage. Management believes
adequate accruals have been made on known and estimated exposures up to the deductible portion of the Companys insurance coverage. Management believes that claims and liabilities in excess of the amounts accrued are adequately insured.

The Company maintains insurance coverage that includes coverage for physical damage, third party liability, workers compensation and
employers liability, general liability, vessel pollution and other coverages.

In July 2007, the Company completed the renewal of all
of its key insurance policies. The Companys primary marine package provides for hull and machinery coverage for the Companys rigs and liftboats up to a scheduled value for each asset. The maximum coverage for these assets is $2.6
billion; however, coverage for U.S. Gulf of Mexico named windstorm damage is subject to an annual aggregate limit on liability of $150.0 million. The policies are subject to deductibles, self-insured retention and other conditions. Deductibles for
events that are not U.S. Gulf of Mexico named windstorm events are 10% of insured values per occurrence for drilling rigs, and range from $0.3 million to $1.0 million per occurrence for liftboats, depending on the insured value of the particular
vessel. The deductibles for drilling rigs and liftboats in a U.S. Gulf of Mexico named windstorm event are the greater of $10.0 million or the operational deductible for each U.S. Gulf of Mexico named windstorm. The Company is self-insured for 10%
above the deductibles for removal of wreck, sue and labor, collision, protection and indemnity general liability and hull and physical damage policies. The protection and indemnity coverage under the primary marine package has a $5.0 million limit
per occurrence with excess liability coverage up to $200.0 million. The primary marine package also provides coverage for cargo and charterers legal liability. Vessel pollution is covered under a Water Quality Insurance Syndicate policy. In
addition to the marine package, the Company has separate policies providing coverage for onshore general liability, employers liability, auto liability and non-owned aircraft liability, with customary deductibles and coverage. In connection
with the renewal, the Company entered into an agreement to finance a portion of its annual insurance premiums.

In July 2007, in connection
with the renewal of certain of its insurance policies, the Company entered into agreements to finance a portion of its annual insurance premiums. Approximately $36.2 million was financed through these arrangements and $30.2 million was outstanding
at September 30, 2007. The interest rate on these notes is 5.75% and each note matures in June 2008.



18



---

##### Index to Financial Statements

HERCULES OFFSHORE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

UNAUDITED



Surety Bonds

In connection with the TODCO acquisition in July 2007 (See Note 4), the Company assumed certain surety bonds. There was $52.6 million outstanding related
to surety bonds at September 30, 2007. The surety bonds guarantee our performance as it relates to TODCOs drilling contracts, insurance, tax and other obligations in various jurisdictions. These obligations could be called at any time
prior to the expiration dates. The obligations that are the subject of the surety bonds are geographically concentrated primarily in Mexico and Venezuela.



|12. | Accounting Pronouncements
|--- | -------------------------

In September 2006,
the FASB issued SFAS No. 157, Fair Value Measurements(SFAS No. 157). SFAS No. 157 defines fair value, establishes a framework for measuring fair value under generally accepted accounting principles and expands
disclosures about fair value measurements. SFAS No. 157 does not require any new fair value measurements, rather, its application will be made pursuant to other accounting pronouncements that require or permit fair value measurements. SFAS No.
157 is effective for financial statements issued for fiscal years beginning after November 15, 2007, and interim periods within those years. The provisions of SFAS No. 157 are to be applied prospectively upon adoption, except for
limited specified exceptions. The Company is evaluating the requirements of SFAS No. 157 and does not expect the adoption to have a material impact on its financial position, results of operations and cash flows.

In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities (SFAS
No. 159). SFAS No. 159 permits companies to choose to measure certain financial instruments and certain other items at fair value. The standard requires that unrealized gains and losses on items for which the fair value option has
been elected be reported in earnings. SFAS No. 159 is effective for financial statements issued for fiscal years beginning after November 15, 2007. The Company is evaluating the impact, if any, that SFAS No. 159 will have on its
financial position, results of operations and cash flows.



19



---

##### Index to Financial Statements

|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

The following discussion and analysis should be read in conjunction with the accompanying unaudited consolidated financial statements as of
September 30, 2007 and for the three months and nine months ended September 30, 2007 and September 30, 2006, included elsewhere herein, and with our annual report on Form 10-K, as amended, for the year ended December 31, 2006.
The following information contains forward-looking statements. Please read Forward-Looking Statements below for a discussion of certain limitations inherent in such statements. Please also read Risk Factors in Item 1A of
our annual report, as amended, and in Item 1A of Part II of our quarterly report on Form 10-Q for the quarter ended June 30, 2007 for a discussion of certain risks facing our company.

OVERVIEW

We provide shallow-water drilling, land
drilling and marine services to the oil and natural gas exploration and production industry in the U.S. Gulf of Mexico and internationally. We provide these services to major integrated energy companies, independent oil and natural gas operators and
national oil companies.

In July 2007, we furthered our strategic growth initiative by completing the acquisition of TODCO for total
consideration of approximately $2,398.0 million, consisting of $925.8 million in cash and 56.6 million shares of common stock. TODCO, a provider of contract drilling and marine services in the U.S. Gulf of Mexico and international markets,
owned and operated 24 jackup rigs, 27 barge rigs, three submersible rigs, nine land rigs, one platform rig and a fleet of marine support vessels. The TODCO acquisition positioned us as a leading shallow-water drilling provider as well as expanded
our international presence and diversified our fleet.

We historically reported our business activities in four business segments, Domestic
Contract Drilling Services, International Contract Drilling Services, Domestic Marine Services and International Marine Services. In connection with the acquisition of TODCO, we conducted a review of our segments. Our historical operating divisions
have been combined with the businesses of TODCO and now operate as six divisions: (1) Domestic Offshore, (2) International Offshore, (3) Domestic Liftboats, (4) International Liftboats, (5) Inland and (6) Other.
Domestic Offshore includes our legacy Domestic Contract Drilling Services businesses and TODCOs domestic jackup rigs operating in the U.S. Gulf of Mexico, while International Offshore includes our legacy International Contract Drilling
Services and TODCOs jackup rigs operating internationally. Domestic Liftboats includes our legacy Domestic Marine Services business, while International Liftboats includes our legacy International Marine Services business. Inland includes the
former TODCO U.S. Inland Barge business. Our acquired land and Delta Towing businesses do not meet the quantitative thresholds for determining reportable segments and are combined for reporting purposes in Other. The discussion of our results of
operations in this Item 2 is based on the new segments. The following describes our operations for each reporting segment:

Domestic Offshore  operates 24 jackup rigs and three submersible rigs in the U.S. Gulf of Mexico that can drill in maximum water depths ranging from 85 to 250 feet.

International Offshore  operates 9 jackup rigs and one platform rig outside of the U.S. Gulf of Mexico. We have one jackup rig
working offshore in each of the following international locations: Qatar, India, Angola, Brazil and Trinidad. This segment operates two jackup rigs and one platform rig in Mexico. In addition, this segment has one jackup rig currently undergoing
reactivation in Southeast Asia and one jackup rig currently undergoing refurbishment and upgrade.

Domestic
Liftboats  operates 47 liftboats in the U.S. Gulf of Mexico.

International Liftboats  operates 18
liftboats offshore West Africa, including five liftboats owned by a third party and one undergoing refurbishment.

Inland operates a fleet of 12 conventional and 15 posted barge rigs that operate inland in marshes, rivers, lakes and shallow bay or coastal waterways along the U.S. Gulf Coast.

Other our land rig operations include one land rig in Trinidad, two land rigs in the United States and six land rigs in Venezuela.
Our Delta Towing business operates a fleet of 42 inland tugs, 36 crew boats, 44 deck barges, 17 shale barges, four spud barges and one offshore barge along and in the U.S. Gulf of Mexico. In addition, excluding an offshore tug that was sold
subsequent to September 30, 2007, Delta Towing operates 17 offshore tugs.

Our jackup and submersible rigs and our barge rigs are used
primarily for exploration and development drilling in shallow waters. Under most of our contracts, we are paid a fixed daily rental rate called a dayrate, and we are required to pay all costs associated with our own crews as well as the
upkeep and insurance of the rig and equipment. Our liftboats are self-propelled, self-elevating vessels that support a broad range of offshore maintenance and construction services throughout the life of an oil or natural gas well.



20



---

##### Index to Financial Statements

Our liftboats are used to provide a wide range of offshore support services, including platform
maintenance, platform construction, well intervention and decommissioning services, and can be moved from location to location within a short period of time. Under most of our liftboat contracts, we are paid a fixed dayrate for the rental of the
vessel, which typically includes the costs of a small crew of four to eight employees, and we also receive a variable rate for reimbursement of other operating costs such as catering, fuel, rental equipment and other items.

Our revenues are affected primarily by dayrates, fleet utilization and the number and type of units in our fleet. Utilization and dayrates, in turn, are
influenced principally by the demand for rig and liftboat services from the exploration and production sectors of the oil and natural gas industry. Our contracts in the U.S. Gulf of Mexico tend to be short-term in nature and are heavily influenced
by changes in the supply of units relative to the fluctuating expenditures for both drilling and production activity. Our international drilling contracts and some of our liftboat contracts in West Africa are longer term in nature.

Our operating costs are primarily a function of fleet configuration and utilization levels. The most significant direct operating costs for our Domestic
Offshore, International Offshore and Inland segments are wages paid to crews, maintenance and repairs to the rigs, and insurance. These costs do not vary significantly whether the rig is operating under contract or idle, unless we believe that the
rig is unlikely to work for a prolonged period of time, in which case we may decide to cold-stack or warm-stack the rig. Cold-stacking is a common term used to describe a rig that is expected to be idle for a protracted
period and typically for which routine maintenance is suspended and the crews are either redeployed or laid-off. When a rig is cold-stacked, operating expenses for the rig are significantly reduced because the crew is smaller and maintenance
activities are suspended. Placing rigs in service that have been cold-stacked typically requires a lengthy reactivation project that can involve significant expenditures and potentially additional regulatory review, particularly if the rig has been
cold-stacked for a long period of time. Warm-stacking is a term used for a rig expected to be idle for a period of time that is not as prolonged as is the case with a cold-stacked rig. Maintenance is continued for warm-stacked rigs. Crews are
reduced through attrition and redeployment, but a small crew is retained. Reactivation of warm-stacked rigs generally can be reactivated in one to two weeks.

The most significant costs for our Domestic Liftboats and International Liftboats segments are the wages paid to crews and the amortization of regulatory drydocking costs. Unlike our Domestic Offshore and
International Offshore segments, a significant portion of the expenses incurred with operating each liftboat are paid for or reimbursed by the customer under contractual terms and prices. This includes catering, fuel, oil, rental equipment, crane
overtime and other items. We record reimbursements from customers as revenues and the related expenses as operating costs. Our liftboats are required to undergo regulatory inspections every year and to be drydocked two times every five years; the
drydocking expenses and length of time in drydock vary depending on the condition of the vessel. All costs associated with regulatory inspections, including related drydocking costs, are deferred and amortized over a period of 12 months.

RESULTS OF OPERATIONS

On July 11, 2007, we
completed the acquisition of TODCO for total consideration of approximately $2,398.0 million, consisting of $925.8 million in cash and 56.6 million shares of common stock. Our third quarter 2007 results include activity from this acquired
business from the date of acquisition. The acquisition significantly impacts the comparability of the 2007 periods with the corresponding 2006 periods.



21



---

##### Index to Financial Statements

The following table sets forth financial information by operating segment and other selected information
for the periods indicated:



|                                                                             |  |                                  |        |                                 |   |        |  |      |         |  |   |        
|---------------------------------------------------------------------------- |  | -------------------------------- | ------ | ------------------------------- | - | ------ |  | ---- | ------- |  | - | -------
|                                                                             |  | Three Months Ended September 30, |        | Nine Months Ended September 30,
|                                                                             |  | 2007                             |        | 2006                            |   | 2007   |  | 2006
|                                                                             |  | (Dollars in thousands)          
|Domestic Offshore:                                                           |  |                                  |        |                                 |   |        |  |      |         |  |   |        
|Number of rigs (as of end of period)                                         |  |                                  | 27     |                                 |   | 6      |  |      | 27      |  |   | 6      
|Revenues                                                                     |  | $                                | 99,588 |                                 | $ | 46,415 |  | $    | 170,744 |  | $ | 111,703
|Operating expenses, excluding depreciation and amortization                  |  |                                  | 47,292 |                                 |   | 14,280 |  |      | 74,754  |  |   | 37,606 
|Depreciation and amortization expense                                        |  |                                  | 13,962 |                                 |   | 2,538  |  |      | 19,214  |  |   | 6,279  
|General and administrative expenses, excluding depreciation and amortization |  |                                  | 1,663  |                                 |   | 1,846  |  |      | 5,216   |  |   | 5,219  
|                                                                             |  |                                  |        |                                 |   |        |  |      |         |  |   |        
|Operating income                                                             |  | $                                | 36,671 |                                 | $ | 27,751 |  | $    | 71,560  |  | $ | 62,599 
|                                                                             |  |                                  |        |                                 |   |        |  |      |         |  |   |        
|                                                                             |  |                                  |        |                                
|International Offshore:                                                      |  |                                  |        |                                 |   |        |  |      |         |  |   |        
|Number of rigs (as of end of period)                                         |  |                                  | 10     |                                 |   | 3      |  |      | 10      |  |   | 3      
|Revenues                                                                     |  | $                                | 50,498 |                                 | $ | 7,883  |  | $    | 91,014  |  | $ | 12,159 
|Operating expenses, excluding depreciation and amortization                  |  |                                  | 22,888 |                                 |   | 4,047  |  |      | 37,606  |  |   | 5,650  
|Depreciation and amortization expense                                        |  |                                  | 5,800  |                                 |   | 935    |  |      | 8,531   |  |   | 1,186  
|General and administrative expenses, excluding depreciation and amortization |  |                                  | 122    |                                 |   | 442    |  |      | 1,667   |  |   | 949    
|                                                                             |  |                                  |        |                                 |   |        |  |      |         |  |   |        
|Operating income                                                             |  | $                                | 21,688 |                                 | $ | 2,459  |  | $    | 43,210  |  | $ | 4,374  
|                                                                             |  |                                  |        |                                 |   |        |  |      |         |  |   |        
|                                                                             |  |                                  |        |                                
|Domestic Liftboats:                                                          |  |                                  |        |                                 |   |        |  |      |         |  |   |        
|Number of liftboats (as of end of period)                                    |  |                                  | 47     |                                 |   | 47     |  |      | 47      |  |   | 47     
|Revenues                                                                     |  | $                                | 35,677 |                                 | $ | 40,082 |  | $    | 105,575 |  | $ | 95,842 
|Operating expenses, excluding depreciation and amortization                  |  |                                  | 16,321 |                                 |   | 13,339 |  |      | 45,600  |  |   | 33,389 
|Depreciation and amortization expense                                        |  |                                  | 6,354  |                                 |   | 5,171  |  |      | 18,616  |  |   | 14,059 
|General and administrative expenses, excluding depreciation and amortization |  |                                  | 545    |                                 |   | 618    |  |      | 1,622   |  |   | 1,780  
|                                                                             |  |                                  |        |                                 |   |        |  |      |         |  |   |        
|Operating income                                                             |  | $                                | 12,457 |                                 | $ | 20,954 |  | $    | 39,737  |  | $ | 46,614 
|                                                                             |  |                                  |        |                                 |   |        |  |      |         |  |   |        
|                                                                             |  |                                  |        |                                
|International Liftboats:                                                     |  |                                  |        |                                 |   |        |  |      |         |  |   |        
|Number of liftboats (as of end of period)                                    |  |                                  | 18     |                                 |   | 4      |  |      | 18      |  |   | 4      
|Revenues                                                                     |  | $                                | 18,090 |                                 | $ | 2,832  |  | $    | 46,028  |  | $ | 9,938  
|Operating expenses, excluding depreciation and amortization                  |  |                                  | 8,581  |                                 |   | 1,531  |  |      | 23,045  |  |   | 4,748  
|Depreciation and amortization expense                                        |  |                                  | 1,843  |                                 |   | 426    |  |      | 5,485   |  |   | 979    
|General and administrative expenses, excluding depreciation and amortization |  |                                  | 1,011  |                                 |   | 721    |  |      | 2,843   |  |   | 2,075  
|                                                                             |  |                                  |        |                                 |   |        |  |      |         |  |   |        
|Operating income                                                             |  | $                                | 6,655  |                                 | $ | 154    |  | $    | 14,655  |  | $ | 2,136  
|                                                                             |  |                                  |        |                                 |   |        |  |      |         |  |   |        
|                                                                             |  |                                  |        |                                
|Inland:                                                                      |  |                                  |        |                                 |   |        |  |      |         |  |   |        
|Number of barges (as of end of period)                                       |  |                                  | 27     |                                 |   |       |  |      | 27      |  |   |       
|Revenues                                                                     |  | $                                | 53,638 |                                 | $ |       |  | $    | 53,638  |  | $ |       
|Operating expenses, excluding depreciation and amortization                  |  |                                  | 26,546 |                                 |   |       |  |      | 26,546  |  |   |       
|Depreciation and amortization expense                                        |  |                                  | 6,950  |                                 |   |       |  |      | 6,950   |  |   |       
|General and administrative expenses, excluding depreciation and amortization |  |                                  | 533    |                                 |   |       |  |      | 533     |  |   |       
|                                                                             |  |                                  |        |                                 |   |        |  |      |         |  |   |        
|Operating income                                                             |  | $                                | 19,609 |                                 | $ |       |  | $    | 19,609  |  | $ |       
|                                                                             |  |                                  |        |                                 |   |        |  |      |         |  |   |        



22



---

##### Index to Financial Statements

|                                                                             |  |                                  |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|---------------------------------------------------------------------------- |  | -------------------------------- | ------- | - | ------------------------------- | - | ------- | ---- |  | - | ------- | - |  | - | ------- | -
|                                                                             |  | Three Months Ended September 30, |         |   | Nine Months Ended September 30, |  
|                                                                             |  | 2007                             |         |   | 2006                            |   |         | 2007 |  |   | 2006    |  
|                                                                             |  | (Dollars in thousands)           |        
|Other:                                                                       |  |                                  |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|Revenues                                                                     |  | $                                | 36,874  |   |                                 | $ |        |      |  | $ | 36,874  |   |  | $ |        |  
|Operating expenses, excluding depreciation and amortization                  |  |                                  | 22,274  |   |                                 |   |        |      |  |   | 22,274  |   |  |   |        |  
|Depreciation and amortization expense                                        |  |                                  | 4,400   |   |                                 |   |        |      |  |   | 4,400   |   |  |   |        |  
|General and administrative expenses, excluding depreciation and amortization |  |                                  | 577     |   |                                 |   |        |      |  |   | 577     |   |  |   |        |  
|                                                                             |  |                                  |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|Operating income                                                             |  | $                                | 9,623   |   |                                 | $ |        |      |  | $ | 9,623   |   |  | $ |        |  
|                                                                             |  |                                  |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|                                                                             |  |                                  |         |  
|Total Company:                                                               |  |                                  |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|Revenues                                                                     |  | $                                | 294,365 |   |                                 | $ | 97,212  |      |  | $ | 503,873 |   |  | $ | 229,642 |  
|Operating expenses, excluding depreciation and amortization                  |  |                                  | 143,902 |   |                                 |   | 33,197  |      |  |   | 229,825 |   |  |   | 81,393  |  
|Depreciation and amortization expense                                        |  |                                  | 39,581  |   |                                 |   | 9,097   |      |  |   | 63,520  |   |  |   | 22,582  |  
|General and administrative expenses, excluding depreciation and amortization |  |                                  | 18,018  |   |                                 |   | 7,209   |      |  |   | 36,516  |   |  |   | 20,396  |  
|                                                                             |  |                                  |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|Operating income                                                             |  |                                  | 92,864  |   |                                 |   | 47,709  |      |  |   | 174,012 |   |  |   | 105,271 |  
|Interest expense                                                             |  |                                  | (15,761 | ) |                                 |   | (2,575  | )    |  |   | (19,230 | ) |  |   | (6,824  | )
|Gain on disposal of assets                                                   |  |                                  |        |   |                                 |   | 1,110   |      |  |   |        |   |  |   | 30,690  |  
|Loss on early retirement of debt                                             |  |                                  | (1,312  | ) |                                 |   |        |      |  |   | (2,182  | ) |  |   |        |  
|Other income                                                                 |  |                                  | 2,507   |   |                                 |   | 874     |      |  |   | 5,028   |   |  |   | 2,697   |  
|                                                                             |  |                                  |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|Income before income taxes                                                   |  |                                  | 78,298  |   |                                 |   | 47,118  |      |  |   | 157,628 |   |  |   | 131,834 |  
|Income tax provision                                                         |  |                                  | (29,927 | ) |                                 |   | (17,439 | )    |  |   | (52,400 | ) |  |   | (48,310 | )
|                                                                             |  |                                  |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|Net income                                                                   |  | $                                | 48,371  |   |                                 | $ | 29,679  |      |  | $ | 105,228 |   |  | $ | 83,524  |  
|                                                                             |  |                                  |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  

The following table sets forth selected operational data by operating segment for the periods
indicated:



|                        |  |                                       |  |               |  |                 |   |  |                            |        |                                     |   |       
|----------------------- |  | ------------------------------------- |  | ------------- |  | --------------- | - |  | -------------------------- | ------ | ----------------------------------- | - | ------
|                        |  | Three Months Ended September 30, 2007
|                        |  | OperatingDays                         |  | AvailableDays |  | Utilization (1) |   |  | AverageRevenue per Day (2) |        | AverageOperatingExpense per Day (3)
|Domestic Offshore       |  | 1,290                                 |  | 1,848         |  | 69.8            | % |  | $                          | 77,200 |                                     | $ | 25,591
|International Offshore  |  | 589                                   |  | 589           |  | 100.0           | % |  |                            | 85,735 |                                     |   | 38,859
|Domestic Liftboats      |  | 2,858                                 |  | 4,232         |  | 67.5            | % |  |                            | 12,483 |                                     |   | 3,857 
|International Liftboats |  | 1,383                                 |  | 1,564         |  | 88.4            | % |  |                            | 13,080 |                                     |   | 5,487 
|Inland                  |  | 1,149                                 |  | 1,377         |  | 83.4            | % |  |                            | 46,682 |                                     |   | 19,278
|Other                   |  | n/a                                   |  | n/a           |  | n/a             |   |  |                            | n/a    |                                     |   | n/a   
|                        | 
|                        |  | Three Months Ended September 30, 2006
|                        |  | OperatingDays                         |  | AvailableDays |  | Utilization (1) |   |  | AverageRevenue per Day (2) |        | AverageOperatingExpense per Day (3)
|Domestic Offshore       |  | 548                                   |  | 552           |  | 99.3            | % |  | $                          | 84,776 |                                     | $ | 25,871
|International Offshore  |  | 100                                   |  | 100           |  | 100.0           | % |  |                            | 78,825 |                                     |   | 40,466
|Domestic Liftboats      |  | 3,171                                 |  | 4,119         |  | 77.0            | % |  |                            | 12,641 |                                     |   | 3,238 
|International Liftboats |  | 235                                   |  | 368           |  | 63.9            | % |  |                            | 12,050 |                                     |   | 4,158 
|Inland                  |  |                                      |  |              |  |                |   |  |                            |       |                                     |   |      
|Other                   |  | n/a                                   |  | n/a           |  | n/a             |   |  |                            | n/a    |                                     |   | n/a   



23



---

##### Index to Financial Statements

|                        |  |                                      |  |               |  |                 |   |  |                            |        |                                     |   |       
|----------------------- |  | ------------------------------------ |  | ------------- |  | --------------- | - |  | -------------------------- | ------ | ----------------------------------- | - | ------
|                        |  | Nine Months Ended September 30, 2007
|                        |  | OperatingDays                        |  | AvailableDays |  | Utilization (1) |   |  | AverageRevenue per Day (2) |        | AverageOperatingExpense per Day (3)
|Domestic Offshore       |  | 2,139                                |  | 2,934         |  | 72.9            | % |  | $                          | 79,824 |                                     | $ | 25,479
|International Offshore  |  | 948                                  |  | 951           |  | 99.7            | % |  |                            | 96,006 |                                     |   | 39,544
|Domestic Liftboats      |  | 8,505                                |  | 12,517        |  | 67.9            | % |  |                            | 12,413 |                                     |   | 3,643 
|International Liftboats |  | 3,797                                |  | 4,585         |  | 82.8            | % |  |                            | 12,122 |                                     |   | 5,026 
|Inland                  |  | 1,149                                |  | 1,377         |  | 83.4            | % |  |                            | 46,682 |                                     |   | 19,278
|Other                   |  | n/a                                  |  | n/a           |  | n/a             |   |  |                            | n/a    |                                     |   | n/a   
|                        | 
|                        |  | Nine Months Ended September 30, 2006
|                        |  | OperatingDays                        |  | AvailableDays |  | Utilization (1) |   |  | AverageRevenue per Day (2) |        | AverageOperatingExpense per Day (3)
|Domestic Offshore       |  | 1,424                                |  | 1,526         |  | 93.3            | % |  | $                          | 78,449 |                                     | $ | 24,644
|International Offshore  |  | 133                                  |  | 137           |  | 97.1            | % |  |                            | 91,486 |                                     |   | 41,147
|Domestic Liftboats      |  | 8,823                                |  | 11,276        |  | 78.2            | % |  |                            | 10,863 |                                     |   | 2,961 
|International Liftboats |  | 947                                  |  | 1,092         |  | 86.7            | % |  |                            | 10,494 |                                     |   | 4,348 
|Inland                  |  |                                     |  |              |  |                |   |  |                            |       |                                     |   |      
|Other                   |  | n/a                                  |  | n/a           |  | n/a             |   |  |                            | n/a    |                                     |   | n/a   

---

|(1) | Utilization is defined as the total number of days our rigs or liftboats, as applicable, were under contract, known as operating days, in the period as a percentage of the total
number of available days in the period. Days during which our rigs and liftboats were undergoing major refurbishments, upgrades or construction, and days during which our rigs and liftboats are cold-stacked, are not counted as available days. Days
during which our liftboats are in the shipyard undergoing drydocking or inspection are considered available days for the purposes of calculating utilization.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Average revenue per rig or liftboat per day is defined as revenue earned by our rigs or liftboats, as applicable, in the period divided by the total number of operating days for our
rigs or liftboats, as applicable, in the period. Included in Domestic Offshore revenue is a total of $0.2 million and $0.3 million related to amortization of contract specific capital expenditures reimbursed by the customer for the three and nine
months ended September 30, 2007, respectively. There was no such revenue in the three and nine months ended September 30, 2006. Included in International Offshore revenue is a total of $0.3 million and $2.9 million related to amortization
of deferred mobilization revenue and contract specific capital expenditures reimbursed by the customer for the three and nine months ended September 30, 2007, respectively, and $0.7 million and $0.8 million for the three and nine months ended
September 30, 2006, respectively.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Average operating expense per rig or liftboat per day is defined as operating expenses, excluding depreciation and amortization, incurred by our rigs or liftboats, as applicable, in
the period divided by the total number of available days in the period. We use available days to calculate average operating expense per rig or liftboat per day rather than operating days, which are used to calculate average revenue per rig or
liftboat per day, because we incur operating expenses on our rigs and liftboats even when they are not under contract and earning a dayrate. In addition, the operating expenses we incur on our rigs and liftboats per day when they are not under
contract are typically lower than the per-day expenses we incur when they are under contract. Included in International Offshore operating expense is a total of $0.6 million and $2.2 million related to amortization of deferred mobilization expenses
for the three and nine months ended September 30, 2007, respectively, and $0.6 million for each of the three and nine months ended September 30, 2006.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



24



---

##### Index to Financial Statements

For the Three Months Ended September 30, 2007 and 2006

Revenues

Consolidated.Total revenues for the three-month period ended September 30, 2007 (the Current Quarter) were $294.4 million compared with $97.2 million for the three-month period ended September 30, 2006 (the Comparable
Quarter), an increase of $197.2 million, or 203%. This increase resulted primarily from revenues generated from TODCO acquired in July 2007. Total revenues included $5.9 million in reimbursements from our customers for expenses paid by us in
the Current Quarter compared with $1.8 million in the Comparable Quarter.

Domestic Offshore.Revenues for our
Domestic Offshore segment were $99.6 million for the Current Quarter compared with $46.4 million for the Comparable Quarter, an increase of $53.2 million, or 115%. Revenues for the Current Quarter include approximately $72.0 million from TODCO.
Excluding the revenue from TODCO, revenue decreased by $18.8 million, of which $10.3 million was due to fewer operating days and $8.5 million was due to lower average dayrates for our fleet. Average utilization was 69.8% in the Current Quarter
compared with 99.3% in the Comparable Quarter. Average revenue per rig per day was $77,200 in the Current Quarter compared with $84,776 in the Comparable Quarter. Lower utilization and revenue per day reflect our customers lower drilling activity.

International Offshore. Revenues for our International Offshore segment were $50.5 million for the Current Quarter
compared with $7.9 million for the Comparable Quarter, an increase of $42.6 million, or 541%. Revenues for the Current Quarter include approximately $31.0 million from TODCO. Excluding the impact of the acquisition, revenue increased by $11.6
million, of which $8.9 million was due to additional operating days resulting from Hercules 258 being in service the entire period in the current period and $2.7 million was due to higher average dayrates. Average revenue per rig per day was
$85,735 in the Current Quarter compared with $78,825 in the Comparable Quarter, with utilization 100% in both periods.

Domestic
Liftboats.Revenues for our Domestic Liftboats segment were $35.7 million for the Current Quarter compared with $40.1 million in the Comparable Quarter, a decrease of $4.4 million, or 11%. This decrease resulted primarily from lower average
dayrates, which contributed $0.5 million of the decrease, and fewer operating days, which contributed $3.9 million of the decrease. Operating days decreased to 2,858 in the Current Quarter from 3,171 in the Comparable Quarter due primarily to 82
additional days of severe weather in the Current Quarter as compared to the Comparable Quarter. Average utilization also declined to 67.5% in the Current Quarter from 77.0% in the Comparable Quarter as customers repair and maintenance
activities declined. Average revenue per vessel per day was $12,483 in the Current Quarter compared with $12,641 in the Comparable Quarter. Revenues for our Domestic Marine Services segment included $1.4 million in reimbursements from our customers
for expenses paid by us in both the Current Quarter and the Comparable Quarter.

International Liftboats. Revenues for our
International Liftboats segment were $18.1 million for the Current Quarter compared with $2.8 million in the Comparable Quarter, an increase of $15.3 million, or 539%. This increase is due to an acquisition in the fourth quarter 2006 which resulted
in an increase in operating days from 235 days in the Comparable Quarter to 1,383 days in the Current Quarter. Average revenue per liftboat per day was $13,080 in the Current Quarter compared with $12,050 in the Comparable Quarter, with average
utilization of 88.4% in the Current Quarter compared with 63.9% in the Comparable Quarter. Revenues for our International Liftboats segment included $1.2 million in reimbursements from our customers for expenses paid by us in the Current Quarter.
There was no reimbursable revenue in the Comparable Quarter.

Inland.Revenues for our Inland segment were $53.6 million in
the Current Quarter, with 1,149 operating days and average revenue per rig per day of $46,682. Revenues for our Inland segment included $0.2 million in reimbursements from our customers for expenses paid by us in the Current Quarter. Prior to our
acquisition of TODCO in July 2007, we did not have an Inland segment.

Other. Revenues for our Other segment were $36.9
million in the Current Quarter and included $1.0 million in reimbursements from our customers for expenses paid by us in the Current Quarter. Prior to our acquisition of TODCO in July 2007, we did not have an Other segment.

Operating Expenses

Consolidated.Total operating expenses, excluding depreciation and amortization, for the Current Quarter were $143.9 million compared with $33.2 million in the Comparable Quarter, an increase of $110.7 million, or 333%.
This increase is further described below.

Domestic Offshore.Operating expenses, excluding depreciation and
amortization, for our Domestic Offshore segment were $47.3 million in the Current Quarter compared with $14.3 million in the Comparable Quarter, an increase of $33.0 million, or 231%. Operating expenses, excluding depreciation and amortization, for
the Current Quarter include approximately $33.0 million associated with the acquisition. Available days increased to 1,848 in the Current Quarter from 552 in the Comparable Quarter. Average operating expenses per rig per day were slightly lower:
$25,591 in the Current Quarter compared with $25,871 in the Comparable Quarter.



25



---

##### Index to Financial Statements

International Offshore.Operating expenses, excluding depreciation and amortization,
for our International Offshore segment were $22.9 million in the Current Quarter compared with $4.0 million in the Comparable Quarter, an increase of $18.9 million, or 466%. Operating expenses, excluding depreciation and amortization, for the
Current Quarter include approximately $15.0 million associated with the acquisition. Available days increased to 589 in the Current Quarter from 100 in the Comparable Quarter. Average operating expenses per rig per day were $38,859 in the Current
Quarter compared with $40,466 in the Comparable Quarter. Included in operating expense is $0.6 million in amortization of deferred mobilization expense for both the Current Quarter and Comparable Quarter.

Domestic Liftboats.Operating expenses, excluding depreciation and amortization, for our Domestic Liftboats segment were $16.3 million in
the Current Quarter compared with $13.3 million in the Comparable Quarter, an increase of $3.0 million, or 22%. Available days increased to 4,232 in the Current Quarter from 4,119 in the Comparable Quarter. Average operating expenses per vessel per
day were $3,857 in the Current Quarter compared with $3,238 in the Comparable Quarter, an increase of $619 per day. The increase resulted primarily from an increase in labor costs and insurance costs.

International Liftboats.Operating expenses, excluding depreciation and amortization, for our International Liftboats segment were $8.6
million for the Current Quarter compared with $1.5 million in the Comparable Quarter, an increase of $7.1 million, or 460%. The increase is due to additional liftboats acquired in the fourth quarter of 2006. Average operating expenses per liftboat
per day were $5,487 in the Current Quarter compared with $4,158 in the Comparable Quarter. This increase was driven primarily by higher fuel and travel costs.

Inland.Operating expenses, excluding depreciation and amortization, for our Inland segment were $26.5 million in the Current Quarter, with 1,377 available days and average operating expenses per rig per
day of $19,278.

Other. Operating expenses, excluding depreciation and amortization, for our Other segment were $22.3 million
in the Current Quarter.

Depreciation and Amortization

Depreciation and amortization expense in the Current Quarter was $39.6 million compared with $9.1 million in the Comparable Quarter, an increase of $30.5 million, or 335%. This increase resulted primarily from
additional depreciation of approximately $25.0 million related to assets acquired in the TODCO acquisition.

General and Administrative Expenses

General and administrative expenses, excluding depreciation and amortization, in the Current Quarter were $18.0 million compared
with $7.2 million in the Comparable Quarter, an increase of $10.8 million, or 150%. The increase is primarily related to incremental general and administrative costs associated with TODCO, as well as a $4.9 million increase in corporate labor
related costs, which includes $2.6 million in acquisition and severance related costs.

Loss on Early Retirement of Debt

The loss in the amount of $1.3 million related to the write off of deferred financing fees in connection with repayment of $55.6 million of
term loan principal in July 2007.

Other Income

Other income in the Current Quarter was $2.5 million compared with $0.9 million in the Comparable Quarter, an increase of $1.6 million. This increase related to additional interest income earned in the Current
Quarter.

Income Tax Provision

Income tax expense was $29.9 million on pre-tax income of $78.3 million during the Current Quarter, compared to $17.4 million on pre-tax income of $47.1 million for the Comparable Quarter. The effective tax
rate increased to 38.2% in the Current Quarter from 37.0% in the Comparable Quarter. The increase in the effective tax rate reflects the impact of higher non-creditable foreign taxes from the TODCO acquisition.



26



---

##### Index to Financial Statements

For the Nine Months Ended September 30, 2007 and 2006

Revenues

Consolidated. Total revenues for the nine-month period ended September 30, 2007 (the Current Period) were $503.9 million compared with $229.6 million for the nine-month period ended September 30, 2006
(the Comparable Period), an increase of $274.3 million, or 119%. This increase resulted primarily from revenues generated from TODCO acquired in July 2007. Total revenues included $11.4 million in reimbursements from our customers for
expenses paid by us in the Current Period compared with $4.3 million in the Comparable Period.

Domestic Offshore.
Revenues for our Domestic Offshore segment were $170.7 million for the Current Period compared with $111.7 million for the Comparable Period, an increase of $59.0 million, or 53%. Revenues for the Current Period include approximately $72.0 million
from our third quarter acquisition. Operating days increased to 2,139 in the Current Period from 1,424 in the Comparable Period due to the acquired fleet. The impact of the acquisition was mitigated by lower customer activity, with average
utilization of 72.9% in the Current Period compared with 93.3% in the Comparable Period. Excluding the impact of the acquisition, revenue decreased by $13.0 million due primarily to lower utilization.

International Offshore. Revenues for our International Offshore segment were $91.0 million for the Current Period compared with
$12.2 million for the Comparable Period, an increase of $78.8 million, or 649%. Revenues for the Current Period include approximately $31.0 million from our third quarter acquisition. Revenues also include the effect of Hercules 170 and
Hercules 258 being in service for the entire period. Operating days increased to 948 in the Current Period from 133 in the Comparable Period. Average revenue per rig per day was $96,006 in the Current Period compared with $91,486 in the
Comparable Period, with average utilization of 99.7% in the Current Period compared with 97.1% in the Comparable Period due to unanticipated repairs in the Comparable Period. Included in revenue for the Current Period is $2.9 million related to
amortization of deferred mobilization revenue and contract specific capital expenditures reimbursed by the customer compared to $0.8 million in the Comparable Period. Revenues in our International Offshore segment include reimbursements from our
customers of $1.3 million for expenses paid by us in the Current Period. There was no reimbursable revenue in the Comparable Period.

Domestic Liftboats. Revenues for our Domestic Liftboat segment were $105.6 million for the Current Period compared to $95.8 million for the Comparable Period, an increase of $9.8 million, or 10%. This increase resulted
primarily from higher average dayrates, which contributed $13.7 million of the increase, partially offset by a decrease of $3.9 million related to fewer operating days. Average utilization decreased to 67.9% in the Current Period from 78.2% in the
Comparable Period as our customers had additional infrastructure repair and maintenance to perform after the 2005 hurricanes, as well as experiencing additional days of severe weather as compared to the Comparable Period. Revenues for our Domestic
Liftboat segment included $4.2 million in reimbursements from our customers for expenses paid by us in the Current Period compared with $3.3 million in the Comparable Period.

International Liftboats. Revenues for our International Liftboats segment were $46.0 million for the Current Period compared with $9.9
million in the Comparable Period, an increase of $36.1 million, or 363%. This increase is due to acquisition activity which resulted in an increase in operating days from 947 days in 2006 to 3,797 days in 2007. Average revenue per liftboat per day
was $12,122 in the Current Period compared with $10,494 in the Comparable Period, with average utilization of 82.8% in the Current Period compared with 86.7% in the Comparable Period. During the Current Period, nine of our liftboats in West Africa
were evacuated due to political unrest and earned 75% dayrate during that time, totaling 374 days. Revenues for our International Liftboats segment included $3.0 million in reimbursements from our customers for expenses paid by us in the Current
Period. There was no reimbursable revenue in the Comparable Period.

Inland.Revenues for our Inland segment were $53.6
million in the Current Period, with 1,149 operating days and average revenue per rig per day of $46,682.

Other. Revenues for
our Other segment were $36.9 million in the Current Period and included $1.0 million in reimbursements from our customers for expenses paid by us in the Current Period.

Operating Expenses

Consolidated. Total operating expenses, excluding
depreciation and amortization, for the Current Period were $229.8 million compared with $81.4 million in the Comparable Period, an increase of $148.4 million, or 182%. The increase is primarily associated with our third quarter acquisition. A
description of the change by segment follows.

Domestic Offshore.Operating expenses, excluding depreciation and
amortization, for our Domestic Offshore segment were $74.8 million in the Current Period compared with $37.6 million in the Comparable Period, an increase of $37.2 million, or 99%. Operating expenses, excluding depreciation and amortization, for the
Current Period include approximately $33.0 million from our third quarter acquisition. Available days increased to 2,934 in the Current Period from 1,526 in the Comparable Period. Average operating expenses per rig per day were $25,479 in the
Current Period compared with $24,644 in the Comparable Period. On a per day basis, average operating expenses per rig increased $835. The increase resulted primarily from an increase in insurance and labor costs.



27



---

##### Index to Financial Statements

International Offshore.Operating expenses, excluding depreciation and amortization,
for our International Offshore segment were $37.6 million in the Current Period compared with $5.7 million in the Comparable Period, an increase of $31.9 million or 566%. Operating expenses, excluding depreciation and amortization, for the Current
Period include approximately $15.0 million related to our acquired assets. Available days increased to 951 in the Current Period from 137 in the Comparable Period. Average operating expenses per rig per day were $39,544 in the Current Period
compared with $41,147 in the Comparable Period. Included in operating expense is $2.2 million related to amortization of deferred mobilization expense in the Current Period, compared with $0.6 million in the Comparable Period.

Domestic Liftboats. Operating expenses, excluding depreciation and amortization, for our Domestic Liftboats segment were $45.6 million in
the Current Period compared with $33.4 million in the Comparable Period, an increase of $12.2 million, or 37%. Available days increased to 12,517 in the Current Period from 11,276 in the Comparable Period. Average operating expenses per vessel per
day were $3,643 in the Current Period compared with $2,961 in the Comparable Period, an increase of $682 per day. The increase resulted primarily from an increase in labor expenses and insurance costs.

International Liftboats.Operating expenses, excluding depreciation and amortization, for our International Liftboats segment were $23.0
million for the Current Period compared with $4.7 million in the Comparable Period, an increase of $18.3 million, or 385%. The increase is due to additional liftboats acquired in the fourth quarter of 2006. Average operating expenses per liftboat
per day were $5,026 in the Current Period compared with $4,348 in the Comparable Period driven primarily by higher fuel and travel costs due to the increase in the number of operating vessels as well as an increase in repairs and maintenance costs.

Inland.Operating expenses, excluding depreciation and amortization, for our Inland segment were $26.5 million in the
Current Period, with 1,377 available days and average operating expense per rig per day of $19,278.

Other. Operating
expenses, excluding depreciation and amortization, for our Other segment were $22.3 million in the Current Period.

Depreciation and
Amortization

Depreciation and amortization expense in the Current Period was $63.5 million compared with $22.6 million in the
Comparable Period, an increase of $40.9 million, or 181%. This increase resulted primarily from additional depreciation of approximately $25.0 million related to assets acquired in the TODCO acquisition.

General and Administrative Expenses

General and administrative expenses, excluding depreciation and amortization, in the Current Period were $36.5 million compared with $20.4 million in the Comparable Period, an increase of $16.1 million, or 79%. This increase is due
primarily to additional general and administrative expense related to our acquisition in the Current Period, as well as a $8.7 million increase in corporate labor related costs, which includes $3.1 million in acquisition and severance related costs.

Gain on Disposal of Asset

The gain on disposal of asset in the Comparable Period related to a $29.6 million insurance settlement on the loss of Rig 25 in Hurricane Katrina and a $1.1 million gain on the sale of Rig 41.

Loss on Early Retirement of Debt

The loss in the amount of $2.2 million related to the write off of deferred financing fees in connection with repayment of outstanding term loan principal in April and July 2007.

Other Income

Other income in
the Current Period was $5.0 million compared with $2.7 million in the Comparable Period, an increase of $2.3 million. This increase is due to higher cash balances resulting in increased interest income in the Current Period.



28



---

##### Index to Financial Statements

Income Tax Provision

Income tax expense was $52.4 million on pre-tax income of $157.6 million during the Current Period, compared to $48.3 million on pre-tax income
of $131.8 million for the Comparable Period. The effective tax rate decreased to 33.2% in the Current Period from 36.6% in Comparable Period. This decrease is due to a higher percentage of total earnings derived from certain international operations
whose earnings are permanently reinvested, offset in part by the impact of higher non-creditable foreign taxes from the TODCO acquisition.

CRITICAL
ACCOUNTING POLICIES

Critical accounting policies are those that are important to our results of operations, financial condition and
cash flows and require managements most difficult, subjective or complex judgments. Different amounts would be reported under alternative assumptions. We have evaluated the accounting policies used in the preparation of the unaudited
consolidated financial statements and related notes appearing elsewhere in this quarterly report. We apply those accounting policies that we believe best reflect the underlying business and economic events, consistent with accounting principles
generally accepted in the United States. We believe that our policies are generally consistent with those used by other companies in our industry.

We periodically update the estimates used in the preparation of the financial statements based on our latest assessment of the current and projected business and general economic environment. We believe that our more critical accounting
policies include those related to property and equipment, revenue recognition, income tax, allowance for doubtful accounts, deferred charges, stock-based compensation, cash and cash equivalents and marketable securities, goodwill and intangible
assets. Inherent in such policies are certain key assumptions and estimates. For additional information regarding our critical accounting policies, please read Managements Discussion and Analysis of Financial Condition and Results of
OperationsCritical Accounting Policies in Item 7 of our annual report on Form 10-K for the year ended December 31, 2006, as amended.

There have been no material changes or developments in our evaluation of accounting estimates and underlying assumptions or methodologies that we believe to be Critical Accounting Policies and Estimates as disclosed
in our annual report, except for the following:

Cash and Cash Equivalents and Marketable Securities

Beginning in March 2007, we began investing a portion of our available cash in marketable securities. Marketable securities are classified as available
for sale and are stated at fair value on the Consolidated Balance Sheets. At September 30, 2007, we had marketable securities with a fair value and cost basis of $19.9 million. Proceeds of $108.7 million were received from sales and maturities
of marketable securities for the nine months ended September 30, 2007. There were no realized or unrealized gains or losses related to these securities.

Cash and cash equivalents include cash on hand, demand deposits with banks and all highly liquid investments with original maturities of three months or less. Marketable securities are classified as available for sale
and are stated at fair value on the Consolidated Balance Sheets. Realized and unrealized gains and losses related to these marketable securities are calculated using the specific identification method. Unrealized gains or losses, net of taxes, are
included in Accumulated Other Comprehensive Income on the Consolidated Balance Sheets until realized. Realized gains or losses are included in Other, Net in the Consolidated Statements of Operations.

Goodwill

The acquisition of
TODCO generated $929.3 million of goodwill. In accordance with Statement of Financial Accounting Standards (SFAS) No. 142, Goodwill and Other Intangible Assets(SFAS No. 142), we are required to test for the
impairment of goodwill and other intangible assets with indefinite lives on at least an annual basis. Our goodwill impairment test will involve a comparison of the fair value of each of our reporting units, as defined under SFAS No. 142, with
its carrying amount. Fair value will be estimated using discounted cash flows and other market-related valuation models, including earnings multiples and comparable asset market values. If the fair value is determined to be less than the carrying
value, the asset will be considered impaired. The amount of the impairment, if any, will be determined based on an allocation of the reporting unit fair values. We will test our goodwill for impairment as of October 1 and will test it annually
on that date unless changes occur between annual test dates that would more likely than not reduce the fair value of a reporting unit below its carrying amount.

Intangible Assets

In connection with the acquisition of TODCO, we allocated $17.6 million in
value to the customer contracts acquired. The estimated fair value of these contracts is based on preliminary valuations and is subject to change when final valuations are obtained. These contracts are being amortized over the life of the contracts.
As of September 30, 2007, the customer contracts had a carrying value of $16.5 million, net of accumulated amortization of $1.1 million, and are included in Other Assets, Net on the Consolidated Balance Sheet.



29



---

##### Index to Financial Statements

Amortization expense was $1.1 million for the three and nine months ended September 30, 2007. Future
estimated amortization expense for the carrying amount of intangible assets as of September 30, 2007 is expected to be as follows (in thousands):



|                  |  |   |      
|----------------- |  | - | -----
|Remainder of 2007 |  | $ | 2,073
|2008              |  |   | 8,088
|2009              |  |   | 4,297
|2010              |  |   | 1,467
|2011              |  |   | 607  

OUTLOOK

Offshore

In general, demand for our drilling rigs is a function of our customers
capital spending plans, which are largely driven by their cash flow generated from commodity production and their expectations of future commodity prices. Demand in the U.S. Gulf of Mexico is particularly driven by natural gas prices, with demand
internationally typically driven by oil prices. As of October 22, 2007, the spot price for Henry Hub natural gas was $6.68 per mmbtu and the twelve month strip, or the average of the next twelve months futures contract was $7.65 per
mmbtu. Spot natural gas prices have declined over the last several months, from a recent high of $9.07 per mmbtu in February 2007, as storage has increased, and now stands 7.5% above the five year average. Declining reservoir sizes and increasing
initial decline rates in North America have been supportive of natural gas prices, while increased onshore drilling activity, growing deepwater production and increasing liquefied natural gas deliveries have played a role in the above average
storage levels. These factors, together with weather and industrial demand, will likely remain key drivers in the natural gas market for the foreseeable future.

Oil prices have remained at high levels relative to historical prices for the past several years with the spot price for West Texas intermediate crude ranging from $50.48 to $87.56 per bbl since the beginning of 2006.
As of October 22, 2007, the price of WTI was $87.56 with a twelve month strip of $83.08. Stronger oil prices have largely been driven by extremely strong demand growth in China and India, continued economic growth in OECD countries, and the
ongoing weakness in the US dollar. Both natural gas and oil prices are higher than historical levels and are generally supportive of increased capital spending for exploration and production activities.

Global demand for jackup rigs has increased significantly over the last several years. International markets such as the Middle East, India and Mexico
have been particularly strong and have drawn available rigs from other regions such as the U.S. Gulf of Mexico. As a result, the supply of jackup rigs in the U.S. Gulf of Mexico has declined considerably over the last several years from a high of
157 jackups in 2001 to only 81 currently, according to published industry sources. With several of these rigs either in the shipyard or cold stacked, the marketed supply of jackups in the U.S. Gulf of Mexico is currently approximately 64. We
anticipate that there will be additional need for jackups in several international locations, particularly Mexico and the Middle East, which could further reduce the supply of rigs in the U.S. Gulf of Mexico.

Demand for jackup rigs in the U.S. Gulf of Mexico has also declined considerably over the last two years to 49, currently, from 88 in January 2006. A
combination of factors has resulted in this decline from the levels experienced over the previous several years, including record high natural gas storage during late 2006 and near record storage currently, combined with declining target reservoir
sizes, increasing finding, development and lifting costs, the significant amount of property transfers, and a seasonal decline in demand during hurricane season. As a result, market dayrates have declined. We believe that the further reduction in
supply in the U.S. Gulf of Mexico due to rigs mobilizing to international locations could mitigate the impact of recent reduced drilling demand.

According to ODS-Petrodata, as of October 22, 2007, 80 jackup rigs have been ordered by industry participants, national oil companies and financial investors for delivery through 2011. We do not anticipate that these rigs will compete
directly with our fleet in the U.S. Gulf of Mexico, but may impact us through competition in other markets. As a result of higher dayrates, longer duration contracts and lower insurance costs, which are prevalent in international markets, among
other factors, we believe the vast majority of the new build jackup rigs will target international markets. Our ability to expand our international drilling fleet may be limited, however, by the increased supply of new build rigs.

The offshore drilling market remains highly competitive and cyclical, and it has historically been difficult to forecast future market conditions. While
future commodity price expectations have historically been a key driver for demand for drilling rigs, other factors also affect our customers drilling programs, including the quality of drilling prospects, exploration success, relative
production costs, availability of insurance and political and regulatory environments. Additionally, the offshore drilling business has historically been cyclical, marked by periods of low demand, excess rig supply and low dayrates, followed by
periods of high demand, short rig supply and increasing dayrates. These cycles have been volatile and are subject to rapid change.



30



---

##### Index to Financial Statements

Liftboats

Although activity levels for liftboats in the U.S. Gulf of Mexico are not as closely correlated to movement in commodity prices as for offshore drilling rigs, a continued weakening in commodity prices could result in
lower utilization of our liftboat fleet. Lower commodity prices tend to result in lower cash flows for our customers and, despite the production maintenance related nature of the majority of the work, some of the work may be deferred.

As of October 22, 2007, we believe that there were 11 liftboats under construction or on order in the U.S. that may be used in the U.S. Gulf of
Mexico, with anticipated delivery dates during the remainder of 2007 and 2008. Once delivered, these liftboats may impact the demand and utilization of our domestic liftboat fleet.

Our customers growth in international capital spending, coupled with an aging infrastructure and significant increases in the cost of alternatives
for servicing this infrastructure, has generally resulted in strong demand for our liftboats in West Africa. We anticipate that demand for liftboats will likely increase in West Africa and other international locations as these markets mature and
the focus shifts from exploration to development and new platforms and other infrastructure is installed. We anticipate that there will be longer term contract opportunities in international locations for liftboats currently working in the U.S. Gulf
of Mexico and for newly constructed liftboats. While we believe that international demand for liftboats will continue to increase, the political instability in certain regions may negatively impact our customers capital spending plans. We are
actively marketing a number of our liftboats currently operating in the U.S. Gulf of Mexico for projects in international locations, which have long-term contract opportunities.

Labor Markets

We require
highly skilled personnel to operate our rigs, barges and liftboats and to support our business. Competition for skilled rig personnel could intensify as new offshore rigs enter the global market during 2008. If competition for personnel intensifies,
our labor costs will likewise increase, although we do not believe at this time that our operations will be limited. We respond to competition though retention programs, including increases in base compensation and bonuses tied to retention and
utilization goals.

We have also recently experienced a tightening in the labor market for liftboat and marine personnel. We have
instituted retention programs, along with additional programs that may become necessary to retain skilled personnel, to continue for the foreseeable future.

Many of the shipyards in the U.S. have experienced similar labor issues, including those that we use for the refurbishment and maintenance of our drillings rigs or that support the maintenance of our liftboat fleet.
We have, in some instances, experienced delays in shipyard projects on our drilling rigs or lower utilization for our liftboats as some shipyards have experienced a limit on their production due to labor shortages.

LIQUIDITY AND CAPITAL RESOURCES

Sources and
Uses of Cash

Sources and uses of cash for the nine-month period ended September 30, 2007 is as follows:



|                                                            |  |   |        |  
|----------------------------------------------------------- |  | - | ------ | -
|Net Cash Provided by Operating Activities                   |  | $ | 74.7   |  
|                                                            | 
|Net Cash Used in Investing Activities                       |  |   |        |  
|Acquisition of Business, Net of Cash Acquired               |  |   | (733.8 | )
|Investment in Marketable Securities, Net                    |  |   | (19.9  | )
|Additions to Property and Equipment                         |  |   | (97.5  | )
|Deferred Drydocking Expenditures                            |  |   | (14.7  | )
|Other                                                       |  |   | 6.3    |  
|                                                            |  |   |        |  
|Total                                                       |  |   | (859.6 | )
|                                                            |  |   |        |  
|Net Cash Used in Financing Activities                       |  |   |        |  
|Long-term and Short-term Debt Borrowings, Net of Repayments |  |   | 806.3  |  
|Payment of Debt Issuance Costs                              |  |   | (17.8  | )
|Other                                                       |  |   | 3.7    |  
|                                                            |  |   |        |  
|Total                                                       |  |   | 792.2  |  
|                                                            |  |   |        |  
|Net Increase in Cash and Cash Equivalents                   |  | $ | 7.3    |  
|                                                            |  |   |        |  



31



---

##### Index to Financial Statements

Sources of Liquidity and Financing Arrangements

Our sources of liquidity include current cash and cash equivalent balances, marketable securities, cash generated from operations and committed
availability under our revolving credit facility. We also maintain a shelf registration statement covering the future issuance of various types of securities, including debt and shares of common stock.

Additional capital in either the form of debt or equity may be required in 2008 if we generate less than expected cash due to a deterioration of market
conditions or other factors beyond our control, or if other acquisitions necessitate additional liquidity. Our future cash flows may be insufficient to meet all of our debt obligations and commitments, and any insufficiency could negatively impact
our business. To the extent we are unable to repay our indebtedness as it becomes due at maturity with cash on hand or from other sources, we will need to refinance our debt, sell assets or repay the debt with the proceeds from further equity
offerings. Additional indebtedness or equity financing may not be available to us in the future for the refinancing or repayment of existing indebtedness, and we can provide no assurance as to the timing of any asset sales or the proceeds that could
be realized by us from any such asset sale.

Cash Requirements and Contractual Obligations

TODCO Acquisition

In connection with the acquisition of TODCO in July 2007, we issued approximately 56.6 million of our shares of common stock and borrowed $900.0 million under a new senior secured term loan. Additionally, upon closing of the
acquisition, we terminated our former credit facility and entered into a new $150.0 million revolving credit facility. In connection with the acquisition of TODCO, we assumed senior notes, an unsecured line of credit with a bank in Venezuela and
surety bonds. The proceeds of the borrowings under the senior secured term loan were used, together with cash on hand, to finance the cash portion of our acquisition of TODCO, to repay amounts under our and TODCOs senior secured credit
facilities outstanding at the closing of the facility and to make certain other payments in connection with our acquisition of TODCO.

Debt

Our current debt structure is used to fund our business operations.

Prior to the acquisition, we had a senior secured credit agreement with a syndicate of financial institutions that, as amended, provided for a $140.0
million term loan and a $75.0 million revolving credit facility. In addition to scheduled repayments made by us in the amount of $0.7 million, in April 2007 we repaid $37.0 million of the outstanding amount under the term loan and cancelled an
interest rate swap on $35.0 million of the term loan principal. We recognized a pretax charge of $0.9 million related to the write off of deferred financing fees in connection with this debt repayment. In July 2007, we repaid the remaining $55.6
million outstanding under the term loan together with accrued interest of $1.2 million. We recognized a pretax charge of $1.3 million related to the write off of deferred financing fees in connection with the July debt repayment. Additionally, we
cancelled all derivative instruments related to the term loan, which included an interest rate swap on $35.0 million of the term loan principal and two interest rate caps on a total of $20.0 million of the term loan principal.

In July 2007, and in connection with the TODCO acquisition, we entered into a new $1,050.0 million credit facility, consisting of a $900.0 million term
loan and a $150.0 million revolving credit facility. All borrowings under the revolving credit facility mature on July 11, 2012, and the revolving credit facility requires interest-only payments on a quarterly basis until the maturity date. We
are permitted to prepay amounts outstanding under the revolving credit facility at any time without penalty. Amounts outstanding under the revolving credit facility bear interest at either the eurodollar rate or the base prime rate plus a margin
that is initially 1.75% for revolving loans bearing interest at the eurodollar rate and 0.75% for revolving loans bearing interest at the base prime rate. After we deliver to the lenders under the credit facility our financial statements for the
fiscal year ending December 31, 2007, the applicable margin under the revolving credit facility will vary depending on our leverage ratio, with the applicable margin for revolving loans bearing interest at the eurodollar rate ranging between
1.25% and 1.75% per annum and the applicable margin for revolving loans bearing interest at the base prime rate ranging between 0.25% and 0.75% per annum. We pay a commitment fee on the unused portion of the revolving credit facility,
which ranges between 0.25% and 0.375% depending on our leverage ratio. We pay a letter of credit fee of between 1.25% and 1.75% per annum with respect to the undrawn amount of each letter of credit issued under the revolving credit facility. No
amounts were outstanding and $0.8 million in stand-by letters of credit had been issued under the revolving credit facility as of September 30, 2007.

The principal amount of the term loan amortizes in equal quarterly installments of $2.25 million, with the balance due on July 11, 2013. In addition, we are required to prepay the term loan with:



| |  |  | the net proceeds from sales of certain assets to the extent that we do not reinvest the proceeds in our business within one year;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------



| |  |  | the net proceeds from casualties or condemnations of assets to the extent that we do not reinvest the proceeds in our business within one year;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------



32



---

##### Index to Financial Statements

| |  |  | the net proceeds of debt that we incur to the extent that such debt is not permitted by the credit agreement;
| | - |  | -------------------------------------------------------------------------------------------------------------



| |  |  | 50% of the net proceeds that we receive from any issuance of preferred stock; and
| | - |  | ---------------------------------------------------------------------------------



| |  |  | commencing with the fiscal year ending December 31, 2008, 50% of our excess cash flow until the outstanding principal balance of the term loan is less than
$550.0 million.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Other than the quarterly payments referred to above and these mandatory prepayments, the term loan
facility requires interest-only payments on a quarterly basis until maturity. We are permitted to prepay amounts outstanding under the term loan facility at any time without penalty. Amounts outstanding under the term loan facility bear interest at
either the eurodollar rate or the base prime rate plus a margin that is initially 1.75% for term loans bearing interest at the eurodollar rate and 0.75% for term loans bearing interest at the base prime rate. After we deliver to the lenders under
the credit agreement our financial statements for the fiscal year ending December 31, 2007, the applicable margin under the term loan facility will vary depending on our leverage ratio, with the applicable margin for term loans bearing interest
at the eurodollar rate ranging between 1.50% and 1.75% per annum and the applicable margin for term loans bearing interest at the base prime rate ranging between 0.50% and 0.75% per annum. As of September 30, 2007, the entire $900.0
million balance of the term loan facility was outstanding, and the interest rate was 7.11%.

Our obligations under the credit agreement are
secured by liens on several of our vessels and substantially all of our other personal property. Substantially all of our domestic subsidiaries guarantee our obligations under the credit agreement and have granted similar liens on several of their
vessels and substantially all of their other personal property.

The credit agreement contains financial covenants that are tested
quarterly relating to leverage and fixed charge coverage. Other covenants contained in the credit agreement restrict, among other things, asset dispositions, mergers and acquisitions, dividends, stock repurchases and redemptions, other restricted
payments, debt, liens, investments and affiliate transactions. The credit agreement contains customary events of default. We were in compliance with these financial covenants at September 30, 2007.

In July 2007, we entered into derivative instruments with the purpose of hedging future interest payments on our new term loan facility. We entered into
a floating to fixed interest rate swap with decreasing notional amounts beginning with $400.0 million with a payment date of December 31, 2007 and ending with $50.0 million with a payment date of April 1, 2009. We receive an interest rate
of three-month LIBOR and pay a fixed coupon of 5.307% over six quarters. The terms and payment dates of the swap match those of the term loan. We also entered into a zero cost LIBOR collar on $300.0 million of term loan principal over three years,
with a ceiling of 5.75% and a floor of 4.99%. The counterparty is obligated to pay us in any quarter that actual LIBOR resets above 5.75% and we pay the counterparty in any quarter that actual LIBOR resets below 4.99%. The terms and payment dates of
the collar match those of the term loan.

In connection with the TODCO acquisition in July 2007, we assumed senior notes and an unsecured
line of credit with a bank in Venezuela. The senior notes include 6.95% Senior Notes due in April 2008, 7.375% Senior Notes due in April 2018 and 9.5% Senior Notes due in December 2008. The fair market value of these notes at September 30, 2007
was approximately $2.2 million, $3.7 million and $10.6 million, respectively, based on the most recent market valuations. The line of credit is designed to manage local currency liquidity in Venezuela. The maximum amount available to be drawn is 6.0
billion Bolivars ($2.8 million at the exchange rate at September 30, 2007), and there was 2.0 billion Bolivars ($0.9 million at the exchange rate at September 30, 2007) outstanding at September 30, 2007 with a weighted average
interest rate of 14%.

In July 2007, in connection with the renewal of certain of our insurance policies, we entered into agreements to
finance a portion of our annual insurance premiums. Approximately $36.2 million was financed through these arrangements, and $30.2 million was outstanding at September 30, 2007. The interest rate on these notes is 5.75% and each note matures in
June 2008.

Capital Expenditures

We expect to spend approximately $30.0 million in the fourth quarter of 2007 on the refurbishment and upgrade of our rigs and liftboats, excluding amounts allocated to Hercules 260, Hercules 205, Hercules
208 and Black Jack. Costs associated with refurbishment or upgrade activities which substantially extend the useful life or operating capabilities of the asset are capitalized. Refurbishment entails replacing or rebuilding the operating
equipment, and is often costly.

An upgrade entails increasing the operating capabilities of a rig or liftboat. This can be accomplished by
a number of means, including adding new or higher specification equipment to the unit, increasing the water depth capabilities or increasing the capacity of the living quarters, or a combination of each. As part of our acquisitions of Hercules
170, Hercules 258 and Hercules 260, we had to undertake both a major refurbishment project and upgrade of each rig to make them competitive with rigs that are already in operation.



33



---

##### Index to Financial Statements

Over the remainder of 2007, we will continue to incur expenditures to upgrade and refurbish our rigs and
our liftboats, much of which will relate to the continuing upgrade of Hercules 260, the refurbishment of the Black Jack and the continuing reactivation of Hercules 205and Hercules 208. We expect to spend approximately
$1.7 million in the fourth quarter of 2007 to complete the upgrade of Hercules 260 and approximately $1.9 million and $8.2 million to complete the reactivation of Hercules 205 and Hercules 208, respectively, as well as $3.4
million to complete the refurbishment of the Black Jack as further described in the table below. In addition, we are required to inspect and drydock our liftboats on a periodic basis to meet U.S. Coast Guard requirements. The amount of
expenditures is impacted by a number of factors, including, among others, our ongoing maintenance expenditures, adverse weather, changes in regulatory requirements and operating conditions. In addition, from time to time we agree to perform
modifications to our rigs and liftboats as part of a contract with a customer. When market conditions allow, we attempt to recover these costs as part of the contract cash flow.



|              |  |                                               |      |                                |   |                                           |  |                                 |      |  |        
|------------- |  | --------------------------------------------- | ---- | ------------------------------ | - | ----------------------------------------- |  | ------------------------------- | ---- |  | -------
|(in millions) |  | Expenditures Nine MonthsEnded Sept. 30, 2007 |      | EstimatedRemainingExpenditures |   | TotalExpendituresor EstimatedExpenditures |  | Completion orExpectedCompletion
|Hercules 260  |  | $                                             | 32.9 |                                | $ | 1.7                                       |  | $                               | 61.9 |  | Q4 2007
|              |  |                                               |      |                               
|Hercules 208  |  |                                               | 20.6 |                                |   | 8.2                                       |  |                                 | 28.8 |  | Q1 2008
|              |  |                                               |      |                               
|Hercules 205  |  |                                               | 0.9  |                                |   | 1.9                                       |  |                                 | 2.8  |  | Q4 2007
|              |  |                                               |      |                               
|Black Jack    |  |                                               | 11.7 |                                |   | 3.4                                       |  |                                 | 15.1 |  | Q1 2008

The timing and amounts we actually spend in connection with our plans to upgrade and refurbish
other selected rigs and liftboats are subject to our discretion and will depend on our view of market conditions and our cash flows. From time to time, we may review possible acquisitions of rigs, liftboats or businesses, joint ventures, mergers or
other business combinations, and we may have outstanding from time to time bids to acquire certain assets from other companies. We may not, however, be successful in our acquisition efforts. If we do complete any such acquisitions, we may make
significant capital commitments for such purposes. Any such transactions could involve the payment by us of a substantial amount of cash. We would likely fund the cash portion of such transactions, if any, through cash balances on hand, the
incurrence of additional debt, or sales of assets, equity interests or other securities or a combination thereof. If we acquire additional assets, we would expect that the ongoing capital expenditures for our company as a whole would increase in
order to maintain our equipment in a competitive condition.

Our ability to fund capital expenditures would be adversely affected if
conditions deteriorate in our business, we experience poor results in our operations or we fail to meet covenants under our senior secured credit facility.

Contractual Obligations

Our contractual obligations and commitments principally include
obligations associated with our outstanding indebtedness, future minimum operating lease obligations, purchase commitments and management compensation obligations. During the first three quarters of 2007, there were no material changes outside the
ordinary course of business in the specified contractual obligations, except in connection with our acquisition of TODCO on July 11, 2007. The material changes to our contractual obligations are as follows:



| |  |  | We entered into a new credit facility, consisting of a term loan facility and a revolving credit facility;
| | - |  | ----------------------------------------------------------------------------------------------------------



| |  |  | We entered into certain derivative instruments with the purpose of hedging future interest payments on the new term loan facility;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------



| |  |  | We assumed certain senior notes and an unsecured line of credit with a bank in Venezuela;
| | - |  | -----------------------------------------------------------------------------------------



| |  |  | We assumed certain surety bonds that guarantee our performance as it relates to TODCOs drilling contracts, insurance, tax and other obligations in various
jurisdictions;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We assumed certain purchase commitments.
| | - |  | ----------------------------------------

For additional information about these new or assumed contractual obligations, see Managements Discussion and Analysis of Financial Condition and Results of Operations  Liquidity and Capital Resources  Liquidity and
Financing Arrangements  Debt in Item 2 of Part I of this quarterly report.

For additional information about our
contractual obligations as of December 31, 2006, see Managements Discussion and Analysis of Financial Condition and Results of Operations  Liquidity and Capital Resources  Liquidity and Financing Arrangements 
Contractual Obligations in Item 7 of our annual report on Form 10-K for the year ended December 31, 2006, as amended.



34



---

##### Index to Financial Statements

Accounting Pronouncements

In September 2006, the Financial Accounting Standards Board (FASB) issued SFAS No. 157, Fair Value Measurements(SFAS
No. 157). SFAS No. 157 defines fair value, establishes a framework for measuring fair value under generally accepted accounting principles and expands disclosures about fair value measurements. SFAS No. 157 does not require any
new fair value measurements, rather, its application will be made pursuant to other accounting pronouncements that require or permit fair value measurements. SFAS No. 157 is effective for financial statements issued for fiscal years
beginning after November 15, 2007, and interim periods within those years. The provisions of SFAS No. 157 are to be applied prospectively upon adoption, except for limited specified exceptions. We are evaluating the requirements of
SFAS No. 157 and do not expect the adoption to have a material impact on our financial position, results of operations and cash flows.

In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities (SFAS No. 159). SFAS No. 159 permits companies to choose to measure certain
financial instruments and certain other items at fair value. The standard requires that unrealized gains and losses on items for which the fair value option has been elected be reported in earnings. SFAS No. 159 is effective for financial
statements issued for fiscal years beginning after November 15, 2007. We are evaluating the impact, if any, that SFAS No. 159 will have on our financial position, results of operations and cash flows.

FORWARD-LOOKING STATEMENTS

This Quarterly Report on
Form 10-Q includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements, other than statements of historical fact,
included in this quarterly report that address outlook, activities, events or developments that we expect, project, believe or anticipate will or may occur in the future are forward-looking statements. These include such matters as:



| |  |  | our ability to enter into new contracts for our rigs and liftboats and future utilization rates for the units;
| | - |  | --------------------------------------------------------------------------------------------------------------



| |  |  | the correlation between demand for our rigs and our liftboats and our earnings and customers expectations of energy prices;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------



| |  |  | future capital expenditures and refurbishment, repair and upgrade costs;
| | - |  | ------------------------------------------------------------------------



| |  |  | expected completion times for our refurbishment and upgrade projects;
| | - |  | ---------------------------------------------------------------------



| |  |  | sufficiency of funds for required capital expenditures, working capital and debt service;
| | - |  | -----------------------------------------------------------------------------------------



| |  |  | our plans regarding increased international operations;
| | - |  | -------------------------------------------------------



| |  |  | expected useful lives of our rigs and liftboats;
| | - |  | ------------------------------------------------



| |  |  | liabilities under laws and regulations protecting the environment;
| | - |  | ------------------------------------------------------------------



| |  |  | expected outcomes of litigation, claims and disputes and their expected effects on our financial condition and results of operations;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------



| |  |  | expectations regarding improvements in offshore drilling activity and dayrates, continuation of current market conditions, demand for our rigs and liftboats,
operating revenues, operating and maintenance expense, insurance expense and deductibles, interest expense, debt levels and other matters with regard to outlook; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | other expectations regarding TODCO and our merger with TODCO.
| | - |  | -------------------------------------------------------------

We have based these statements on our assumptions and analyses in light of our experience and perception of historical trends, current conditions, expected future developments and other factors we believe are
appropriate in the circumstances. Forward-looking statements by their nature involve substantial risks and uncertainties that could significantly affect expected results, and actual future results could differ materially from those described in such
statements. Although it is not possible to identify all factors, we continue to face many risks and uncertainties. Among the factors that could cause actual future results to differ materially are the risks and uncertainties described under
Risk Factors in Item 1A of our annual report on Form 10-K for the year ended December 31, 2006, as amended, and Item 1A of Part II of our quarterly report on Form 10-Q for the quarter ended June 30, 2007, and the
following:



| |  |  | oil and natural gas prices and industry expectations about future prices;
| | - |  | -------------------------------------------------------------------------



35



---

##### Index to Financial Statements

| |  |  | demand for offshore jackup rigs and liftboats;
| | - |  | ----------------------------------------------



| |  |  | our ability to enter into and the terms of future contracts;
| | - |  | ------------------------------------------------------------



| |  |  | the worldwide military and political environment, uncertainty or instability resulting from an escalation or additional outbreak of armed hostilities or other
crises in the Middle East and other oil and natural gas producing regions or further acts of terrorism in the United States, or elsewhere;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the impact of governmental laws and regulations;
| | - |  | ------------------------------------------------



| |  |  | the adequacy of sources of liquidity;
| | - |  | -------------------------------------



| |  |  | uncertainties relating to the level of activity in offshore oil and natural gas exploration, development and production;
| | - |  | ------------------------------------------------------------------------------------------------------------------------



| |  |  | competition and market conditions in the contract drilling and liftboat industries;
| | - |  | -----------------------------------------------------------------------------------



| |  |  | the availability of skilled personnel;
| | - |  | --------------------------------------



| |  |  | labor relations and work stoppages, particularly in the West African and Venezuelan labor environments;
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | operating hazards such as severe weather and seas, fires, cratering, blowouts, war, terrorism and cancellation or unavailability of insurance coverage;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the effect of litigation and contingencies; and
| | - |  | -----------------------------------------------



| |  |  | our inability to achieve our plans or carry out our strategy, including our plans and strategies related to the merger with TODCO.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------

Many of these factors are beyond our ability to control or predict. Any of these factors, or a combination of these factors, could materially affect our
future financial condition or results of operations and the ultimate accuracy of the forward-looking statements. These forward-looking statements are not guarantees of our future performance, and our actual results and future developments may differ
materially from those projected in the forward-looking statements. Management cautions against putting undue reliance on forward-looking statements or projecting any future results based on such statements or present or prior earnings levels. In
addition, each forward-looking statement speaks only as of the date of the particular statement, and we undertake no obligation to publicly update or revise any forward-looking statements.



36



---

##### Index to Financial Statements

|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------- | ----------------------------------------------------------

We are currently exposed to market risk from changes in interest rates. From time to time, we may enter into derivative financial instrument transactions to manage or reduce our market risk, but we do not enter into derivative transactions
for speculative purposes. A discussion of our market risk exposure in financial instruments follows.

Interest Rate Exposure

We are subject to interest rate risk on our fixed-interest and variable-interest rate borrowings. Variable rate debt, where the
interest rate fluctuates periodically, exposes us to short-term changes in market interest rates. Fixed rate debt, where the interest rate is fixed over the life of the instrument, exposes us to changes in market interest rates reflected in the fair
value of the debt and to the risk that we may need to refinance maturing debt with new debt at a higher rate.

As of September 30,
2007, the long-term borrowings that were outstanding subject to fixed interest rate risk consist of the following: the (i) 9.5% Senior Notes due December 2008 and (ii) 7.375% Senior Notes due April 2018. The carrying amount and fair value
of the 9.5% Senior Notes totaled $10.5 million and $10.6 million, respectively, and $3.5 million and $3.7 million, respectively, for the 7.375% Senior Notes.

As of September 30, 2007 the interest rate for the $900.0 million outstanding under the term loan was 7.11%. If the interest rate averaged 1% more for the fourth quarter of 2007 than the rates as of
September 30, 2007, interest expense for the fourth quarter of 2007 would increase by approximately $2.3 million. This sensitivity analysis assumes there are no changes in our financial structure.

We believe our other debt instruments totaling $3.2 million as of September 30, 2007 approximate fair value.

Interest Rate Swaps and Derivatives

In connection with the credit facility, in July 2007, we entered into hedge transactions with the purpose of fixing the interest rate on decreasing notional amounts beginning with $400.0 million with a settlement date of December 31,
2007 and ending with $50.0 million with a settlement date of April 1, 2009. We also entered into a zero cost LIBOR collar on $300.0 million of term loan principal over three years, with a ceiling of 5.75% and a floor of 4.99%.



|ITEM 4. | CONTROLS AND PROCEDURES
|------- | -----------------------

We carried out an
evaluation, under the supervision and with the participation of our management, including Randall D. Stilley, our President and Chief Executive Officer, and Lisa W. Rodriguez, our Senior Vice President and Chief Financial Officer, of the
effectiveness of our disclosure controls and procedures pursuant to Rule 13a-15 under the Securities Exchange Act of 1934 as of the end of the period covered by this quarterly report. Based upon that evaluation, Mr. Stilley and
Ms. Rodriguez, acting in their capacities as our principal executive officer and our principal financial officer, concluded that, as of September 30, 2007, our disclosure controls and procedures were effective, in all material respects,
with respect to the recording, processing, summarizing and reporting, within the time periods specified in the SECs rules and forms, of information required to be disclosed by us in the reports that we file or submit under the Exchange Act.

On July 11, 2007, we completed the acquisition of TODCO. We made changes to the internal controls over financial reporting of the acquired
business, including conforming policies and procedures to our policies and procedures.

Other than described above, there were no changes
in our internal control over financial reporting that occurred during the most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting. We continue to evaluate
the internal controls over financial reporting of TODCO. This evaluation may lead to our making additional changes in our internal controls over financial reporting in future fiscal periods.

PART II. OTHER INFORMATION



|ITEM 1. | LEGAL PROCEEDINGS
|------- | -----------------

The information set forth under
the caption Legal Proceedings in Note 11 of the Notes to Unaudited Consolidated Financial Statements in Item 1 of Part 1 of this report is incorporated by reference in response to this item.



|ITEM 1A. | RISK FACTORS
|-------- | ------------

For additional information
about our risk factors, see Item 1A of our annual report on Form 10-K, as amended, for the year ended December 31, 2006 and Item 1A of Part II of our quarter report on form 10-Q for the quarter ended June 30, 2007.



37



---

##### Index to Financial Statements

|ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|------- | -----------------------------------------------------------

The following table sets forth for the periods indicated certain information with respect to our purchases of our common stock:



|                       |  |                                     |  |                             |       |                                                                        |     |                                                                 |    
|---------------------- |  | ----------------------------------- |  | --------------------------- | ----- | ---------------------------------------------------------------------- | --- | --------------------------------------------------------------- | ---
|Period                 |  | Total Numberof Shares Purchased (1) |  | Average PricePaid per Share |       | Total Number ofShares Purchased asPart of a PubliclyAnnounced Plan (2) |     | Maximum Number ofShares That May Yet BePurchased Under Plan
(2)
|July 1  31, 2007      |  |                                    |  |                             |      |                                                                        | N/A |                                                                 | N/A
|August 1  31, 2007    |  | 1,810                               |  | $                           | 30.22 |                                                                        | N/A |                                                                 | N/A
|September 1  30, 2007 |  | 2,756                               |  | $                           | 28.64 |                                                                        | N/A |                                                                 | N/A
|                       |  |                                     |  |                             |       |                                                                        |     |                                                                 |    
|Total                  |  | 4,566                               |  | $                           | 29.27 |                                                                        | N/A |                                                                 | N/A
|                       |  |                                     |  |                             |       |                                                                        |     |                                                                 |    

---

|(1) | Represents the surrender of shares of common stock to satisfy tax withholding obligations in connection with the vesting of restricted stock issued to employees under our
stockholder-approved long-term incentive plan.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | We did not have at any time during the quarter, and currently do not have, a share repurchase program in place.
|--- | ---------------------------------------------------------------------------------------------------------------



|ITEM 4. | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
|------- | ---------------------------------------------------

Our annual meeting of stockholders was held in Houston, Texas on July 11, 2007 for the purpose of voting on the proposals described below. Proxies for the meeting were solicited pursuant to Section 14(a) of the Securities Exchange
Act of 1934, and there was no solicitation in opposition to managements solicitation.

Stockholders approved the issuance of Hercules
common stock pursuant to the terms of the merger agreement with TODCO by the following vote:



|                |  |           
|--------------- |  | ----------
|For             |  | 22,014,663
|Against         |  | 258,529   
|Abstain         |  | 91,424    
|Broker Non-Vote |  | 6,621,281 

Stockholders elected three directors to the class of directors whose term will expire at the 2010
annual meeting of stockholders by the following votes:



|                     |  |            |  |          
|-------------------- |  | ---------- |  | ---------
|Name                 |  | For        |  | Withheld 
|Thomas R. Bates, Jr. |  | 27,477,966 |  | 1,507,931
|Thomas J. Madonna    |  | 27,434,458 |  | 1,551,439
|Thierry Pilenko      |  | 27,755,896 |  | 1,230,001

The terms of office of directors F. Gardner Parker, John T. Reynolds, Randall D. Stilley, and
Steven A. Webster continued beyond the meeting date.

Stockholders approved amendments to our 2004 Long-Term Incentive Plan to
(i) increase the number of shares of common stock available for issuance under the plan from 3,450,000 shares to 10,250,000 shares, (ii) provide for performance-based awards that are intended to qualify as performance-based compensation
deductible under Section 162(m) of the Internal Revenue Code, (iii) allow for the grant of stock appreciation rights, and (iv) make other specified changes, by the following vote:



|                |  |           
|--------------- |  | ----------
|For             |  | 19,826,210
|Against         |  | 2,269,989 
|Abstain         |  | 268,416   
|Broker Non-Vote |  | 6,621,282 



38



---

##### Index to Financial Statements

Hercules solicited proxies with respect to a proposal to adjourn the annual meeting, if necessary or appropriate, in
order to allow for the solicitation of additional proxies. The proposal was not voted on at the meeting, but the proxies returned indicated the following vote:



|                |  |           
|--------------- |  | ----------
|For             |  | 21,117,511
|Against         |  | 1,123,773 
|Abstain         |  | 123,331   
|Broker Non-Vote |  | 6,621,282 



|ITEM 6. | EXHIBITS
|------- | --------



|      |  |                                                                                                                                                    
|----- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------
|31.1* |  | Certification of Chief Executive Officer of Hercules pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                    
|      | 
|31.2* |  | Certification of Chief Financial Officer of Hercules pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                    
|      | 
|32.1* |  | Certification of the Chief Executive Officer and the Chief Financial Officer of Hercules pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

---

|* | Filed herewith
|- | --------------



39



---

##### Index to Financial Statements

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



HERCULES OFFSHORE, INC.By:

/s/ Randall D. StilleyRandall D. StilleyPresident and Chief Executive Officer(Principal Executive Officer)By:

/s/ Lisa W. RodriguezLisa W. RodriguezSenior Vice President and Chief Financial Officer(Principal Financial and Accounting Officer)


Date: October 30, 2007



40