##### Table of Contents





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 June 30, 2008

OR



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

For the transition period from  to

Commission File Number 1-32414





W&T OFFSHORE, INC.

(Exact name of registrant as specified in its charter)







|                         |  |                                     
|------------------------ |  | ------------------------------------
|Texas                    |  | 72-1121985                          
|(State of incorporation) |  | (IRS Employer Identification Number)



|                                              |  |           
|--------------------------------------------- |  | ----------
|Nine Greenway Plaza, Suite 300 Houston, Texas |  | 77046-0908
|(Address of principal executive offices)      |  | (Zip Code)

(713) 626-8525

(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   ̈ |  | Smaller reporting company   ̈

Indicate by check mark whether the registrant is a shell
company.    Yes   ̈    No  x

As of August 6, 2008, there were 76,354,836 shares outstanding of the registrants common stock, par value $0.00001.









---

##### Table of Contents

W&T OFFSHORE, INC. AND SUBSIDIARIES

TABLE OF CONTENTS



|                               |  |                                                     |  |                                                                                                            |  |     
|------------------------------ |  | --------------------------------------------------- |  | ---------------------------------------------------------------------------------------------------------- |  | ----
|                               |  |                                                     |  |                                                                                                            |  | Page
|PART I  FINANCIAL INFORMATION |  |                                                    
|                               |  |                                                    
|Item 1.                        |  | Financial Statements                                |  |                                                                                                           
|                               |  |                                                     |  | Condensed Consolidated Balance Sheets as of June 30, 2008 and December 31, 2007                            |  | 1   
|                               |  |                                                     |  | Condensed Consolidated Statements of Income for the Three and Six Months Ended June 30, 2008 and
2007      |  | 2   
|                               |  |                                                     |  | Condensed Consolidated Statement of Changes in Shareholders Equity for the Six Months Ended June 30, 2008 |  | 3   
|                               |  |                                                     |  | Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2008 and 2007            |  | 4   
|                               |  |                                                     |  | Notes to Condensed Consolidated Financial Statements                                                       |  | 5   
|                               |  |                                                     | 
|Item 2.                        |  |                                                     |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                      |  | 13  
|                               |  |                                                     | 
|Item 3.                        |  |                                                     |  | Quantitative and Qualitative Disclosures About Market Risk                                                 |  | 19  
|                               |  |                                                     | 
|Item 4.                        |  |                                                     |  | Controls and Procedures                                                                                    |  | 19  
|                               | 
|PART II  OTHER INFORMATION    |  |                                                    
|                               |  |                                                    
|Item 4.                        |  | Submission of Matters to a Vote of Security Holders |  | 20                                                                                                        
|                               |  |                                                    
|Item 6.                        |  | Exhibits                                            |  | 20                                                                                                        
|                               | 
|SIGNATURE                      |  | 21                                                 
|                               | 
|EXHIBIT INDEX                  |  | 22                                                 



---

##### Table of Contents

PART I  FINANCIAL INFORMATION



|Item 1. | Financial Statements
|------- | --------------------

W&T OFFSHORE, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS



|                                                                                                                                                                              |  |                                   |           |   |                  |   |           |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------------------------------- | --------- | - | ---------------- | - | --------- | -
|                                                                                                                                                                              |  | June 30,2008                      |           |   | December 31,2007 |  
|                                                                                                                                                                              |  | (In thousands, except share data) |          
|                                                                                                                                                                              |  | (Unaudited)                       |          
|Assets                                                                                                                                                                        |  |                                   |           |   |                  |   |           |  
|Current assets:                                                                                                                                                               |  |                                   |           |   |                  |   |           |  
|Cash and cash equivalents                                                                                                                                                     |  | $                                 | 424,397   |   |                  | $ | 314,050   |  
|Receivables:                                                                                                                                                                  |  |                                   |           |   |                  |   |           |  
|Oil and gas sales                                                                                                                                                             |  |                                   | 165,312   |   |                  |   | 113,567   |  
|Joint interest and other                                                                                                                                                      |  |                                   | 82,160    |   |                  |   | 48,431    |  
|                                                                                                                                                                              |  |                                   |           |   |                  |   |           |  
|Total receivables                                                                                                                                                             |  |                                   | 247,472   |   |                  |   | 161,998   |  
|Prepaid expenses and other assets                                                                                                                                             |  |                                   | 56,969    |   |                  |   | 43,645    |  
|                                                                                                                                                                              |  |                                   |           |   |                  |   |           |  
|Total current assets                                                                                                                                                          |  |                                   | 728,838   |   |                  |   | 519,693   |  
|Property and equipment  at cost:                                                                                                                                             |  |                                   |           |   |                  |   |           |  
|Oil and gas properties and equipment (full cost method, of which $238,419 at June 30, 2008 and $278,947 at December 31, 2007 were
excluded from amortization)                 |  |                                   | 4,244,512 |   |                  |   | 3,805,208 |  
|Furniture, fixtures and other                                                                                                                                                 |  |                                   | 12,294    |   |                  |   | 10,267    |  
|                                                                                                                                                                              |  |                                   |           |   |                  |   |           |  
|Total property and equipment                                                                                                                                                  |  |                                   | 4,256,806 |   |                  |   | 3,815,475 |  
|Less accumulated depreciation, depletion and amortization                                                                                                                     |  |                                   | 1,832,621 |   |                  |   | 1,552,744 |  
|                                                                                                                                                                              |  |                                   |           |   |                  |   |           |  
|Net property and equipment                                                                                                                                                    |  |                                   | 2,424,185 |   |                  |   | 2,262,731 |  
|Restricted deposits for asset retirement obligations                                                                                                                          |  |                                   | 23,993    |   |                  |   | 23,718    |  
|Other assets                                                                                                                                                                  |  |                                   | 5,434     |   |                  |   | 6,062     |  
|                                                                                                                                                                              |  |                                   |           |   |                  |   |           |  
|Total assets                                                                                                                                                                  |  | $                                 | 3,182,450 |   |                  | $ | 2,812,204 |  
|                                                                                                                                                                              |  |                                   |           |   |                  |   |           |  
|Liabilities and Shareholders Equity                                                                                                                                          |  |                                   |           |   |                  |   |           |  
|Current liabilities:                                                                                                                                                          |  |                                   |           |   |                  |   |           |  
|Current maturities of long-term debt                                                                                                                                          |  | $                                 | 3,000     |   |                  | $ | 3,000     |  
|Accounts payable                                                                                                                                                              |  |                                   | 195,854   |   |                  |   | 159,973   |  
|Undistributed oil and gas proceeds                                                                                                                                            |  |                                   | 57,362    |   |                  |   | 47,911    |  
|Asset retirement obligations  current portion                                                                                                                                |  |                                   | 38,787    |   |                  |   | 19,749    |  
|Accrued liabilities                                                                                                                                                           |  |                                   | 47,457    |   |                  |   | 65,328    |  
|Income taxes                                                                                                                                                                  |  |                                   | 49,611    |   |                  |   | 12,975    |  
|                                                                                                                                                                              |  |                                   |           |   |                  |   |           |  
|Total current liabilities                                                                                                                                                     |  |                                   | 392,071   |   |                  |   | 308,936   |  
|Long-term debt, less current maturities  net of discount                                                                                                                     |  |                                   | 650,965   |   |                  |   | 651,764   |  
|Asset retirement obligations, less current portion                                                                                                                            |  |                                   | 462,700   |   |                  |   | 438,932   |  
|Deferred income taxes                                                                                                                                                         |  |                                   | 305,838   |   |                  |   | 255,097   |  
|Other liabilities                                                                                                                                                             |  |                                   | 4,751     |   |                  |   | 6,135     |  
|Commitments and contingencies                                                                                                                                                 |  |                                   |           |   |                  |   |           |  
|Shareholders equity:                                                                                                                                                         |  |                                   |           |   |                  |   |           |  
|Common stock, $0.00001 par value; 118,330,000 shares authorized; issued and outstanding 76,355,879 and 76,175,159 shares at June 30, 2008
and December 31, 2007, respectively |  |                                   | 1         |   |                  |   | 1         |  
|Additional paid-in capital                                                                                                                                                    |  |                                   | 370,440   |   |                  |   | 365,667   |  
|Retained earnings                                                                                                                                                             |  |                                   | 996,638   |   |                  |   | 786,803   |  
|Accumulated other comprehensive loss                                                                                                                                          |  |                                   | (954      | ) |                  |   | (1,131    | )
|                                                                                                                                                                              |  |                                   |           |   |                  |   |           |  
|Total shareholders equity                                                                                                                                                    |  |                                   | 1,366,125 |   |                  |   | 1,151,340 |  
|                                                                                                                                                                              |  |                                   |           |   |                  |   |           |  
|Total liabilities and shareholders equity                                                                                                                                    |  | $                                 | 3,182,450 |   |                  | $ | 2,812,204 |  
|                                                                                                                                                                              |  |                                   |           |   |                  |   |           |  

See Notes to Condensed Consolidated Financial Statements.



1



---

##### Table of Contents

W&T OFFSHORE, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME



|                                         |  |                                       |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|---------------------------------------- |  | ------------------------------------- | ------- | - | ------------------------ | - | ------- | ---- |  | - | ------- | - |  | - | ------- | -
|                                         |  | Three Months EndedJune 30,            |         |   | Six Months EndedJune 30, |  
|                                         |  | 2008                                  |         |   | 2007                     |   |         | 2008 |  |   | 2007    |  
|                                         |  | (In thousands, except per share data) |        
|                                         |  | (Unaudited)                           |        
|Revenues                                 |  | $                                     | 461,015 |   |                          | $ | 272,563 |      |  | $ | 817,510 |   |  | $ | 519,102 |  
|                                         |  |                                       |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Operating costs and expenses:            |  |                                       |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Lease operating expenses                 |  |                                       | 54,329  |   |                          |   | 53,887  |      |  |   | 104,151 |   |  |   | 117,527 |  
|Production taxes                         |  |                                       | 3,170   |   |                          |   | 1,211   |      |  |   | 5,362   |   |  |   | 2,594   |  
|Gathering and transportation             |  |                                       | 4,755   |   |                          |   | 3,375   |      |  |   | 11,384  |   |  |   | 6,249   |  
|Depreciation, depletion and amortization |  |                                       | 143,908 |   |                          |   | 120,588 |      |  |   | 279,877 |   |  |   | 239,342 |  
|Asset retirement obligation accretion    |  |                                       | 9,927   |   |                          |   | 5,456   |      |  |   | 19,446  |   |  |   | 10,903  |  
|General and administrative expenses      |  |                                       | 11,062  |   |                          |   | 7,381   |      |  |   | 23,637  |   |  |   | 19,288  |  
|Derivative loss                          |  |                                       | 23,767  |   |                          |   | 302     |      |  |   | 36,071  |   |  |   | 12,273  |  
|                                         |  |                                       |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Total costs and expenses                 |  |                                       | 250,918 |   |                          |   | 192,200 |      |  |   | 479,928 |   |  |   | 408,176 |  
|                                         |  |                                       |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Operating income                         |  |                                       | 210,097 |   |                          |   | 80,363  |      |  |   | 337,582 |   |  |   | 110,926 |  
|Interest expense:                        |  |                                       |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Incurred                                 |  |                                       | 12,461  |   |                          |   | 15,683  |      |  |   | 26,839  |   |  |   | 33,442  |  
|Capitalized                              |  |                                       | (4,762  | ) |                          |   | (6,265  | )    |  |   | (10,435 | ) |  |   | (13,093 | )
|Loss on extinguishment of debt           |  |                                       |        |   |                          |   | 2,806   |      |  |   |        |   |  |   | 2,806   |  
|Other income                             |  |                                       | 2,691   |   |                          |   | 528     |      |  |   | 5,131   |   |  |   | 941     |  
|                                         |  |                                       |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Income before income taxes               |  |                                       | 205,089 |   |                          |   | 68,667  |      |  |   | 326,309 |   |  |   | 88,712  |  
|Income taxes                             |  |                                       | 70,479  |   |                          |   | 23,146  |      |  |   | 111,893 |   |  |   | 30,162  |  
|                                         |  |                                       |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Net income                               |  | $                                     | 134,610 |   |                          | $ | 45,521  |      |  | $ | 214,416 |   |  | $ | 58,550  |  
|                                         |  |                                       |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Earnings per common share:               |  |                                       |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Basic                                    |  | $                                     | 1.77    |   |                          | $ | 0.60    |      |  | $ | 2.82    |   |  | $ | 0.77    |  
|Diluted                                  |  |                                       | 1.77    |   |                          |   | 0.60    |      |  |   | 2.82    |   |  |   | 0.77    |  
|Dividends declared per common share      |  | $                                     | 0.03    |   |                          | $ | 0.03    |      |  | $ | 0.06    |   |  | $ | 0.06    |  

See Notes to Condensed Consolidated Financial Statements.



2



---

##### Table of Contents

W&T OFFSHORE, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY



|                                            |  |                |  |                          |   |                  |   |         |                                            |   |         |                          |  |   |        |   |  |   |           |  
|------------------------------------------- |  | -------------- |  | ------------------------ | - | ---------------- | - | ------- | ------------------------------------------ | - | ------- | ------------------------ |  | - | ------ | - |  | - | --------- | -
|                                            |  | Common
Stock   |  | AdditionalPaid-InCapital |   | RetainedEarnings |   |         | AccumulatedOtherComprehensiveIncome (Loss) |   |         | TotalShareholdersEquity | 
|                                            |  | Shares         |  | Value                    |   |                  |   |        
|                                            |  | (In thousands) | 
|                                            |  | (Unaudited)    | 
|Balances at December 31, 2007               |  | 76,175         |  | $                        | 1 |                  | $ | 365,667 |                                            | $ | 786,803 |                          |  | $ | (1,131 | ) |  | $ | 1,151,340 |  
|Cash dividends                              |  |               |  |                          |  |                  |   |        |                                            |   | (4,581  | )                        |  |   |       |   |  |   | (4,581    | )
|Share-based compensation                    |  |               |  |                          |  |                  |   | 3,098   |                                            |   |        |                          |  |   |       |   |  |   | 3,098     |  
|Restricted stock issued, net of forfeitures |  | 181            |  |                          |  |                  |   | 1,675   |                                            |   |        |                          |  |   |       |   |  |   | 1,675     |  
|Net income                                  |  |               |  |                          |  |                  |   |        |                                            |   | 214,416 |                          |  |   |       |   |  |   | 214,416   |  
|Other comprehensive income, net of tax      |  |               |  |                          |  |                  |   |        |                                            |   |        |                          |  |   | 177    |   |  |   | 177       |  
|                                            |  |                |  |                          |   |                  |   |         |                                            |   |         |                          |  |   |        |   |  |   |           |  
|Balances at June 30, 2008                   |  | 76,356         |  | $                        | 1 |                  | $ | 370,440 |                                            | $ | 996,638 |                          |  | $ | (954   | ) |  | $ | 1,366,125 |  
|                                            |  |                |  |                          |   |                  |   |         |                                            |   |         |                          |  |   |        |   |  |   |           |  

See Notes to Condensed Consolidated Financial Statements.



3



---

##### Table of Contents

W&T OFFSHORE, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS



|                                                                                  |  |                          |          |   |      |   |          |  
|--------------------------------------------------------------------------------- |  | ------------------------ | -------- | - | ---- | - | -------- | -
|                                                                                  |  | Six Months EndedJune 30, |         
|                                                                                  |  | 2008                     |          |   | 2007 |  
|                                                                                  |  | (In thousands)           |         
|                                                                                  |  | (Unaudited)              |         
|Operating activities:                                                             |  |                          |          |   |      |   |          |  
|Net income                                                                        |  | $                        | 214,416  |   |      | $ | 58,550   |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                          |          |   |      |   |          |  
|Depreciation, depletion, amortization and accretion                               |  |                          | 299,323  |   |      |   | 250,245  |  
|Amortization of debt issuance costs and discount on indebtedness                  |  |                          | 1,316    |   |      |   | 5,261    |  
|Loss on extinguishment of debt                                                    |  |                          |         |   |      |   | 2,806    |  
|Share-based compensation related to restricted stock issuances                    |  |                          | 3,098    |   |      |   | 1,585    |  
|Unrealized derivative loss                                                        |  |                          | 16,395   |   |      |   | 14,991   |  
|Deferred income taxes                                                             |  |                          | 48,602   |   |      |   | (776     | )
|Other                                                                             |  |                          | 272      |   |      |   | 54       |  
|Changes in operating assets and liabilities:                                      |  |                          |          |   |      |   |          |  
|Oil and gas receivables                                                           |  |                          | (51,745  | ) |      |   | 13,582   |  
|Joint interest and other receivables                                              |  |                          | (33,727  | ) |      |   | (22,000  | )
|Insurance receivables                                                             |  |                          |         |   |      |   | 75,151   |  
|Income taxes                                                                      |  |                          | 36,701   |   |      |   | 30,939   |  
|Prepaid expenses and other assets                                                 |  |                          | (13,495  | ) |      |   | 16,139   |  
|Asset retirement obligations                                                      |  |                          | (16,787  | ) |      |   | (12,991  | )
|Accounts payable and accrued liabilities                                          |  |                          | 43,540   |   |      |   | (125,171 | )
|Other liabilities                                                                 |  |                          | 53       |   |      |   | 13       |  
|                                                                                  |  |                          |          |   |      |   |          |  
|Net cash provided by operating activities                                         |  |                          | 547,962  |   |      |   | 308,378  |  
|                                                                                  |  |                          |          |   |      |   |          |  
|Investing activities:                                                             |  |                          |          |   |      |   |          |  
|Acquisition of property interest                                                  |  |                          | (116,551 | ) |      |   |         |  
|Investment in oil and gas properties and equipment, net                           |  |                          | (282,605 | ) |      |   | (197,482 | )
|Purchases of furniture, fixtures and other, net                                   |  |                          | (2,302   | ) |      |   | (1,194   | )
|                                                                                  |  |                          |          |   |      |   |          |  
|Net cash used in investing activities                                             |  |                          | (401,458 | ) |      |   | (198,676 | )
|                                                                                  |  |                          |          |   |      |   |          |  
|Financing activities:                                                             |  |                          |          |   |      |   |          |  
|Borrowings of long-term debt                                                      |  |                          |         |   |      |   | 908,000  |  
|Repayments of long-term debt                                                      |  |                          | (1,500   | ) |      |   | (945,000 | )
|Dividends to shareholders                                                         |  |                          | (34,577  | ) |      |   | (4,563   | )
|Debt issuance costs                                                               |  |                          |         |   |      |   | (5,284   | )
|Other                                                                             |  |                          | (80      | ) |      |   |         |  
|                                                                                  |  |                          |          |   |      |   |          |  
|Net cash used in financing activities                                             |  |                          | (36,157  | ) |      |   | (46,847  | )
|                                                                                  |  |                          |          |   |      |   |          |  
|Increase in cash and cash equivalents                                             |  |                          | 110,347  |   |      |   | 62,855   |  
|Cash and cash equivalents, beginning of period                                    |  |                          | 314,050  |   |      |   | 39,235   |  
|                                                                                  |  |                          |          |   |      |   |          |  
|Cash and cash equivalents, end of period                                          |  | $                        | 424,397  |   |      | $ | 102,090  |  
|                                                                                  |  |                          |          |   |      |   |          |  

See Notes to Condensed Consolidated Financial Statements.



4



---

##### Table of Contents

W&T OFFSHORE, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1. Basis of Presentation

Operations. W&T Offshore, Inc. and subsidiaries, referred to herein as W&T or the Company, is an independent
oil and natural gas producer, active in the acquisition, exploitation, exploration and development of oil and natural gas properties in the Gulf of Mexico.

Interim Financial Statements. The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles (GAAP) for
interim financial information and the appropriate rules and regulations of the Securities and Exchange Commission (SEC). Accordingly, the condensed consolidated financial statements do not include all of the information and footnote
disclosures required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for interim
periods are not necessarily indicative of the results that may be expected for the entire year. These unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes included
in the Companys annual report on Form 10-K for the year ended December 31, 2007.

Reclassifications.
Certain reclassifications have been made to prior periods financial statements to conform to the current presentation.

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

2. Recent Accounting Pronouncements

Effective
January 1, 2008, the Company adopted Statement of Financial Accounting Standards (SFAS) No. 157, Fair Value Measurements, on a prospective basis. SFAS No. 157 establishes a framework for measuring fair value under
GAAP, clarifies the definition of fair value within that framework, and expands disclosures about the use of fair value measurements. For additional information about the impact of the adoption of SFAS No. 157 on our financial statements, refer
to Note 5.

Effective January 1, 2008, the Company adopted SFAS No. 159, The Fair Value Option for Financial Assets and
Financial LiabilitiesIncluding an amendment of FASB Statement No. 115. This statement permits entities to choose to measure many financial instruments and certain other items at fair value that are not currently required to be
measured at fair value. The adoption of SFAS No. 159 did not have an impact on the Companys financial position, results of operations or cash flows as the Company elected not to measure any additional financial assets and liabilities at
fair value that were not already required to be measured at fair value.

In June 2008, the Financial Accounting Standards Board
(FASB) issued FASB Staff Position (FSP) No. Emerging Issues Task Force (EITF) 03-6-1 (FSP 03-6-1), Determining Whether Instruments Granted in Share-Based Payment Transactions Are Participating
Securities. This FSP provides that unvested share-based payment awards that contain nonforfeitable rights to dividends or dividend equivalents (whether paid or unpaid) are participating securities and shall be included in the computation of
earnings per share under the two-class method described in SFAS No. 128, Earnings Per Share. FSP 03-6-1 is effective for financial statements issued for fiscal years and interim periods beginning after December 15, 2008, and will
require all earnings per share data presented for prior-periods to be restated retrospectively. We currently do not anticipate that FSP 03-6-1 will have a material impact on our earnings per share data for fiscal year 2009 or on earnings per share
data for any prior periods presented.



5



---

##### Table of Contents

W&T OFFSHORE, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

(Unaudited)



In March 2008, the FASB issued SFAS No. 161, Disclosures about Derivative Instruments and
Hedging Activitiesan amendment of FASB Statement No. 133. SFAS No. 161 changes the disclosure requirements for derivative instruments and hedging activities. Entities are required to provide enhanced disclosures about
(a) how and why an entity uses derivative instruments; (b) how derivative instruments and related hedged items are accounted for under SFAS No. 133, as amended; and (c) how derivative instruments and related hedged items affect
an entitys financial position, financial performance and cash flows. SFAS No. 161 is effective for financial statements issued for fiscal years and interim periods beginning after November 15, 2008. The adoption of SFAS No. 161
will not have an impact on the Companys financial position, results of operations or cash flows.

In December 2007, the FASB issued
SFAS No. 141 (revised 2007) (SFAS No. 141(R)), Business Combinations. SFAS No. 141(R) requires the acquiring entity in a business combination to recognize the assets acquired, the liabilities assumed and any
noncontrolling interest in the acquiree to be measured at their respective fair values at the acquisition date. Acquisition-related costs incurred prior to the acquisition are required to be expensed rather than included in the purchase-price
determination. SFAS No. 141(R) also provides guidance for recognizing and measuring the goodwill acquired in a business combination and determines what information to disclose to enable users of the financial statements to evaluate the nature
and financial effects of the business combination. The statement applies prospectively to business combinations for which the acquisition date is on or after January 1, 2009. We expect SFAS No. 141(R) will have an impact on our
consolidated financial statements when effective, but the nature and magnitude of the specific effects will depend upon the nature, terms and size of acquisitions, if any, that we may consummate subsequent to the effective date of the new standard.

3. Asset Retirement Obligations

Our
asset retirement obligations primarily represent the estimated present value of the amount we will incur to plug, abandon and remediate our producing properties at the end of their productive lives in accordance with applicable laws. During the six
months ended June 30, 2008, the Company revised, among other things, its estimate of the cost to decommission its sub-sea wells and made other changes to the estimated timing and amounts of settlements. A summary of our asset retirement
obligations is as follows (in thousands):



|                                        |  |   |         |  
|--------------------------------------- |  | - | ------- | -
|Balance, December 31, 2007              |  | $ | 458,681 |  
|Liabilities settled                     |  |   | (16,787 | )
|Accretion of discount                   |  |   | 19,446  |  
|Liabilities assumed through acquisition |  |   | 2,574   |  
|Liabilities incurred                    |  |   | 167     |  
|Revisions of estimated liabilities      |  |   | 37,406  |  
|                                        |  |   |         |  
|Balance, June 30, 2008                  |  |   | 501,487 |  
|Less current portion                    |  |   | 38,787  |  
|                                        |  |   |         |  
|Long-term                               |  | $ | 462,700 |  
|                                        |  |   |         |  

4. Long-Term Debt

As of June 30, 2008 and December 31, 2007, our long-term debt was as follows (in thousands):



|                                                                                                                                      |  |              |         |   |                  |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------- |  | ------------ | ------- | - | ---------------- | - | ------- | -
|                                                                                                                                      |  | June 30,2008 |         |   | December 31,2007 |  
|Revolving loan facility, due August 2009                                                                                              |  | $            |        |   |                  | $ |        |  
|Tranche B term loan facility, net of unamortized discount of $3,035 at June 30, 2008 and $3,736 at December 31, 2007, due August
2010 |  |              | 203,965 |   |                  |   | 204,764 |  
|8.25% Senior notes, due June 2014                                                                                                     |  |              | 450,000 |   |                  |   | 450,000 |  
|                                                                                                                                      |  |              |         |   |                  |   |         |  
|Total long-term debt                                                                                                                  |  |              | 653,965 |   |                  |   | 654,764 |  
|Current maturities of long-term debt                                                                                                  |  |              | (3,000  | ) |                  |   | (3,000  | )
|                                                                                                                                      |  |              |         |   |                  |   |         |  
|Long-term debt, less current maturities                                                                                               |  | $            | 650,965 |   |                  | $ | 651,764 |  
|                                                                                                                                      |  |              |         |   |                  |   |         |  



6



---

##### Table of Contents

W&T OFFSHORE, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

(Unaudited)



At June 30, 2008 and December 31, 2007, we had no amounts outstanding and had $500.0
million of undrawn capacity available under our committed revolving loan facility under the Third Amended and Restated Credit Agreement, as amended (the Credit Agreement).

Borrowings under the Tranche B term loan facility under the Credit Agreement bear interest at either (1) the higher of the Prime Rate, or the
Federal Funds Rate plus 0.50%, plus a margin equal to 1.25% or (2) to the extent the loan outstanding is designated as a Eurodollar loan, at the London Interbank Offered Rate (LIBOR) plus a margin equal to 2.25%. The effective
interest rate, including amortization of the discount, on the Tranche B term loan facility was 6.8% during the six months ended June 30, 2008.

The Senior notes (the Notes) bear interest at a fixed rate of 8.25%, with interest payable semi-annually in arrears on June 15 and December 15. The estimated annual effective interest rate on the Notes is 8.4%.

Under the Credit Agreement, we are subject to various financial covenants calculated as of the last day of each fiscal quarter, including
a current ratio, interest coverage ratio, asset coverage ratio and a leverage ratio. We were in compliance with all applicable covenants of the Credit Agreement as of June 30, 2008.

On July 24, 2008, we amended the Credit Agreement to extend the maturity of the revolving loan facility to July 23, 2012 and increase the
interest margin by 0.125% across the entire pricing grid of borrowings under the revolving loan facility. Certain other amendments were made to the Credit Agreement which changed or eliminated various covenants, including increasing the amount
available for distribution or share repurchases to $60.0 million per year from $30.0 million per year.

5. Fair Value Measurements

Effective January 1, 2008, the Company adopted SFAS No. 157, Fair Value Measurements, on a prospective basis. SFAS No. 157
establishes a framework for measuring fair value under GAAP, clarifies the definition of fair value within that framework, and expands disclosures about the use of fair value measurements. This statement applies to all existing pronouncements under
GAAP that require (or permit) the use of fair value, with the exception of SFAS No. 123 (revised 2004) (SFAS No. 123(R)), Share-Based Payment. SFAS No. 157 does not require any new fair value measurements under
GAAP. In February 2008, the FASB granted a one-year deferral of SFAS No. 157 for certain non-financial assets and liabilities, including asset retirement obligations initially measured at fair value under SFAS No. 143, Accounting for
Asset Retirement Obligations.

Under SFAS No. 157, fair value is defined as the price that would be received to sell an asset or
paid to transfer a liability in an orderly transaction between market participants at the measurement date. The fair value of an asset should reflect its highest and best use by market participants, whether using an in-use or an in-exchange
valuation premise. The fair value of a liability should reflect the risk of nonperformance, which includes, among other things, the Companys credit risk.



7



---

##### Table of Contents

W&T OFFSHORE, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

(Unaudited)



Valuation techniques are generally classified into three categories: the market approach; the income
approach; and the cost approach. The selection and application of one or more of these techniques requires significant judgment and is primarily dependent upon the characteristics of the asset or liability, the principal (or most advantageous)
market in which participants would transact for the asset or liability and the quality and availability of inputs. Inputs to valuation techniques are classified as either observable or unobservable within the following hierarchy:



| |  | Level 1  quoted prices in active markets for identical assets or liabilities.
|- |  | ------------------------------------------------------------------------------



| |  | Level 2  inputs other than quoted prices that are observable for an asset or liability. These include: quoted prices for similar assets or liabilities in
active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; inputs other than quoted prices that are observable for the asset or liability; and inputs that are derived principally from or corroborated
by observable market data by correlation or other means (market-corroborated inputs).
|- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Level 3  unobservable inputs that reflect the Companys own expectations about the assumptions that market participants would use in measuring the fair
value of an asset or liability.
|- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

At June 30, 2008, the only items on our balance sheet to which SFAS No. 157
applies are our derivatives. We measure the fair value of our derivatives by applying the income approach. Our derivatives are classified within level 2 of the valuation hierarchy and the total fair value of our derivative liabilities was $39.0
million at June 30, 2008. The impact of the adoption of SFAS No. 157 on our financial position and results of operations was immaterial. For additional details about our derivatives and their fair values at June 30, 2008, refer to
Note 6.

6. Derivative Financial Instruments

We account for our derivative contracts in accordance with SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, as amended. SFAS No. 133 requires each derivative to be recorded on the balance
sheet as an asset or a liability at its fair value. Additionally, the statement requires that changes in a derivatives fair value be recognized currently in earnings unless specific hedge accounting criteria are met at the time the derivative
contract is entered into. Our derivative contracts expose the Company to credit loss in the event of nonperformance by the counterparty; however, we currently do not anticipate nonperformance by the counterparty.

Commodity Derivatives. In January 2006, we entered into commodity swap and option contracts in connection with the anticipated financing
related to the acquisition by merger of a wholly-owned subsidiary of Kerr-McGee Oil & Gas Corporation (Kerr-McGee). While these contracts were intended to reduce the effects of volatile oil and natural gas prices, they may also
limit future income from favorable price movements. Changes in the fair value of our commodity derivative contracts are recognized currently in earnings.

During the three months ended June 30, 2008 and 2007, we recorded unrealized losses of $14.4 million and $0.9 million, respectively, related to our open commodity derivative contracts, and we recorded a realized
loss of $12.6 million and a realized gain of $0.8 million, respectively, related to settlements of our commodity derivatives.

During the
six months ended June 30, 2008 and 2007, we recorded unrealized losses of $16.7 million and $14.8 million, respectively, related to our open commodity derivative contracts, and we recorded a realized loss of $18.6 million and a realized gain of
$2.7 million, respectively, related to settlements of our commodity derivatives. At June 30, 2008, $34.1 million was included in accrued liabilities related to our open commodity derivatives.



8



---

##### Table of Contents

W&T OFFSHORE, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

(Unaudited)



As of June 30, 2008, our open commodity derivatives were as follows:



|          |  |             |  |               |  |                 |  |                  |  |                     |       |            |   |                           |  |   |         |  
|--------- |  | ----------- |  | ------------- |  | --------------- |  | ---------------- |  | ------------------- | ----- | ---------- | - | ------------------------- |  | - | ------- | -
|Collars   | 
|          |  |             |  |               |  |                 |  |                  |  | NYMEXContract Price |       | Fair Value |  
|Type      |  | Commodity   |  | EffectiveDate |  | TerminationDate |  | NotionalQuantity |  | Floor               |       | Ceiling    |   | (Liability)(in thousands) | 
|Funded    |  | Natural Gas |  | 8/1/2008      |  | 12/31/2008      |  | 2,142,000 MMBtu  |  | $                   | 7.31  |            | $ | 15.80                     |  | $ | (348    | )
|Zero Cost |  | Oil         |  | 7/1/2008      |  | 12/31/2008      |  | 515,200 Bbls     |  |                     | 60.00 |            |   | 74.50                     |  |   | (33,702 | )
|          |  |             |  |               |  |                 |  |                  |  |                     |       |            |   |                           |  |   |         |  
|          |  |             |  |               |  |                 |  |                  |  |                     |       |            |   |                           |  | $ | (34,050 | )
|          |  |             |  |               |  |                 |  |                  |  |                     |       |            |   |                           |  |   |         |  

As of December 31, 2007, our open commodity derivatives were as follows:



|          |  |             |  |               |  |                 |  |                  |  |                     |       |            |   |                                 |  |   |         |  
|--------- |  | ----------- |  | ------------- |  | --------------- |  | ---------------- |  | ------------------- | ----- | ---------- | - | ------------------------------- |  | - | ------- | -
|Collars   | 
|          |  |             |  |               |  |                 |  |                  |  | NYMEXContract Price |       | Fair Value |  
|Type      |  | Commodity   |  | EffectiveDate |  | TerminationDate |  | NotionalQuantity |  | Floor               |       | Ceiling    |   | Asset (Liability)(in thousands) | 
|Funded    |  | Natural Gas |  | 2/1/2008      |  | 12/31/2008      |  | 4,690,000 MMBtu  |  | $                   | 7.31  |            | $ | 15.80                           |  | $ | 2,224   |  
|Zero Cost |  | Oil         |  | 1/1/2008      |  | 12/31/2008      |  | 1,024,800 Bbls   |  |                     | 60.00 |            |   | 74.50                           |  |   | (19,599 | )
|          |  |             |  |               |  |                 |  |                  |  |                     |       |            |   |                                 |  |   |         |  
|          |  |             |  |               |  |                 |  |                  |  |                     |       |            |   |                                 |  | $ | (17,375 | )
|          |  |             |  |               |  |                 |  |                  |  |                     |       |            |   |                                 |  |   |         |  

Interest Rate Swap. On January 23, 2008, we re-designated 100% of the notional
amount of our interest rate swap as a cash flow hedge under SFAS No. 133. On March 31, 2008, we elected to discontinue hedge accounting for our interest rate swap. Subsequent to March 31, 2008, changes in the fair value of our
interest rate swap have been and will continue to be immediately recognized in earnings.

During the three and six months ended
June 30, 2008, we recorded unrealized gains of $4.2 million and $0.3 million, respectively, and realized losses of $1.0 million and $1.1 million, respectively, in earnings related to our interest rate swap. During the three and six months ended
June 30, 2007, we recorded an unrealized loss of $0.2 million related to our interest rate swap.

At June 30, 2008, the fair
value of our interest rate swap was $4.9 million, of which $2.8 million was included in accrued liabilities and $2.1 million was included in other liabilities. The amount in accumulated other comprehensive loss of approximately $1.0 million (net of
tax) related to our interest rate swap will be recognized in earnings over the remaining term of the swap in accordance with SFAS No. 133.

7.
Long-Term Incentive Compensation

2007 Bonus. In February 2008, our board of directors approved payment of a general bonus
for 2007 in accordance with the W&T Offshore, Inc. 2005 Annual Incentive Plan (as amended, the Plan), consisting of cash and restricted stock.

Cash bonuses for 2007 were paid in March 2008 and totaled $4.5 million. Of this amount, $3.5 million was expensed in 2007, $0.6 million was expensed in the first quarter of 2008 and the remainder was billed to
partners under joint operating agreements.

The restricted stock portion of the 2007 bonus was settled in March 2008 by the granting and
issuing of 196,112 restricted shares of our common stock with a fair value of approximately $6.3 million. The associated compensation expense, less an allowance for estimated forfeitures, is being recognized over the requisite service period of four
years beginning on the first day of the bonus year. Accrued liability amounts of approximately $1.6 million ($1.4 million at December 31, 2007) related to the recognition of compensation expense during the service period prior to the issuance
of the restricted shares were reclassified to additional paid-in capital upon issuance of the restricted shares in March 2008 (see Note 8).



9



---

##### Table of Contents

W&T OFFSHORE, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

(Unaudited)



2008 Bonus. Eligible employees will be entitled to receive a bonus for 2008 in
accordance with the Plan, consisting of cash and restricted stock. Shares of restricted stock to be awarded as a bonus for 2008 will be issued in 2009 and have a four year requisite service period beginning January 1, 2008 and will vest in
three equal installments on December 31, 2009, 2010 and 2011. The cash bonus for 2008 will be paid in 2009. During the three months ended June 30, 2008, we expensed $1.8 million related to the general bonus for 2008, of which $0.6 million
will ultimately be settled in restricted shares. During the six months ended June 30, 2008, we expensed $3.6 million related to the general bonus for 2008, of which $1.1 million will ultimately be settled in restricted shares (see Note 8).

8. Share-Based Compensation

We
recognize compensation cost for share-based payments to employees and non-employee directors over the period during which the recipient is required to provide service in exchange for the award, based on the fair value of the equity instrument on the
date of grant. At June 30, 2008, there were 1,703,355 shares of common stock available for award under our share-based payment plans. A summary of share activity pursuant to our share-based payment plans for the six months ended June 30,
2008, is as follows:



|                               |  |                  |   |  |                                           |      
|------------------------------ |  | ---------------- | - |  | ----------------------------------------- | -----
|                               |  | RestrictedShares |   |  | Weighted AverageGrant DatePrice Per Share
|Nonvested at December 31, 2007 |  | 277,584          |   |  | $                                         | 29.17
|Granted                        |  | 204,139          |   |  |                                           | 32.41
|Vested                         |  | (15,184          | ) |  |                                           | 29.87
|Forfeited                      |  | (23,419          | ) |  |                                           | 30.30
|                               |  |                  |   |  |                                           |      
|Nonvested at June 30, 2008     |  | 443,120          |   |  |                                           | 30.58
|                               |  |                  |   |  |                                           |      

During the six months ended June 30, 2008, a total of 196,112 restricted shares of our common
stock were granted to employees pursuant to our share-based payment plans. With certain exceptions, these shares will vest in three equal installments with the first such installment vesting on December 31, 2008, and the remainder, less any
forfeited shares, vesting on December 31, 2009 and 2010. During the six months ended June 30, 2008, 10,941 restricted shares held by two former employees were vested upon termination of their employment.

Also during the six months ended June 30, 2008, our non-employee directors have been granted a total of 8,027 restricted shares of our common stock.
With certain exceptions, shares granted to our non-employee directors vest in three equal installments on the first, second and third anniversaries from the date of grant. During the six months ended June 30, 2008, 4,243 restricted shares held
by our non-employee directors vested.

The weighted average grant date fair value of restricted shares granted during the six months ended
June 30, 2008 and 2007 was $6.6 million and $9.4 million, respectively. The weighted average fair value of the shares that vested during the six months ended June 30, 2008 and 2007 was $0.6 million and less than $0.1 million, respectively,
based on the closing prices on the dates of vesting.

During the three months ended June 30, 2008 and 2007, total compensation expense
under share-based payment arrangements was $2.0 million and $1.2 million, respectively. During the six months ended June 30, 2008 and 2007, total compensation expense under share-based payment arrangements was $4.2 million and $2.4 million,
respectively. As of June 30, 2008, there was $8.3 million of total unrecognized share-based compensation expense related to restricted shares issued. Such amount is expected to be recognized in the period beginning July 2008 and ending April
2011.



10



---

##### Table of Contents

W&T OFFSHORE, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

(Unaudited)



9. Earnings Per Share

Basic earnings per share was calculated by dividing net income applicable to common shares by the weighted average number of common shares outstanding during the periods presented. Diluted earnings per share
incorporates the potential dilutive impact of nonvested restricted stock outstanding during the periods presented.

The reconciliation of
basic and diluted weighted average shares outstanding and earnings per share is as follows (in thousands, except per share amounts):



|                                                   |  |                            |         |                          |   |        |  |      |         |  |   |       
|-------------------------------------------------- |  | -------------------------- | ------- | ------------------------ | - | ------ |  | ---- | ------- |  | - | ------
|                                                   |  | Three Months EndedJune 30, |         | Six Months EndedJune 30,
|                                                   |  | 2008                       |         | 2007                     |   | 2008   |  | 2007
|Net income applicable to common shares             |  | $                          | 134,610 |                          | $ | 45,521 |  | $    | 214,416 |  | $ | 58,550
|                                                   |  |                            |         |                          |   |        |  |      |         |  |   |       
|Weighted average number of common shares (basic)   |  |                            | 75,910  |                          |   | 75,786 |  |      | 75,907  |  |   | 75,787
|Weighted average nonvested common shares           |  |                            | 214     |                          |   | 188    |  |      | 152     |  |   | 103   
|                                                   |  |                            |         |                          |   |        |  |      |         |  |   |       
|Weighted average number of common shares (diluted) |  |                            | 76,124  |                          |   | 75,974 |  |      | 76,059  |  |   | 75,890
|                                                   |  |                            |         |                          |   |        |  |      |         |  |   |       
|Earnings per share:                                |  |                            |         |                          |   |        |  |      |         |  |   |       
|Basic                                              |  | $                          | 1.77    |                          | $ | 0.60   |  | $    | 2.82    |  | $ | 0.77  
|Diluted                                            |  |                            | 1.77    |                          |   | 0.60   |  |      | 2.82    |  |   | 0.77  

10. Comprehensive Income

Our comprehensive income for the periods indicated is as follows (in thousands):



|                                                    |  |                            |         |                          |   |        |  |      |         |  |   |       
|--------------------------------------------------- |  | -------------------------- | ------- | ------------------------ | - | ------ |  | ---- | ------- |  | - | ------
|                                                    |  | Three Months EndedJune 30, |         | Six Months EndedJune 30,
|                                                    |  | 2008                       |         | 2007                     |   | 2008   |  | 2007
|Net income                                          |  | $                          | 134,610 |                          | $ | 45,521 |  | $    | 214,416 |  | $ | 58,550
|Amounts reclassified to income (1)                  |  |                            | 121     |                          |   | 39     |  |      | 177     |  |   | 81    
|Change in the fair value of interest rate swaps (2) |  |                            |        |                          |   | 1,430  |  |      |        |  |   | 1,010 
|                                                    |  |                            |         |                          |   |        |  |      |         |  |   |       
|Comprehensive income                                |  | $                          | 134,731 |                          | $ | 46,990 |  | $    | 214,593 |  | $ | 59,641
|                                                    |  |                            |         |                          |   |        |  |      |         |  |   |       



|(1) | Amounts are net of income tax of $65 thousand and $21 thousand for the three months ended June 30, 2008 and 2007, respectively, and $95 thousand and $44 thousand for the six
months ended June 30, 2008 and 2007, respectively.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Amounts are net of income tax of $770 thousand and $544 thousand for the three and six months ended June 30, 2007, respectively.
|--- | --------------------------------------------------------------------------------------------------------------------------------

11. Dividends

During the six months ended
June 30, 2008, we paid regular cash dividends of $0.03 per common share per quarter and a special cash dividend of $30.0 million, or approximately $0.39 per common share. During the six months ended June 30, 2007, we paid regular cash
dividends of $0.03 per common share per quarter. On May 5, 2008, our board of directors declared a cash dividend of $0.03 per common share, which was paid on July 1, 2008 to shareholders of record on May 20, 2008.



11



---

##### Table of Contents

W&T OFFSHORE, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

(Unaudited)



12. Contingencies

We are a party to various pending or threatened claims and complaints seeking damages or other remedies concerning our commercial operations and other matters in the ordinary course of our business. Some of these
claims relate to matters occurring prior to our acquisition of properties and some relate to properties we have sold. In certain cases, we are entitled to indemnification from the sellers of properties and in other cases, we have indemnified the
buyers to whom we have sold properties. Although we can give no assurance about the outcome of pending legal and administrative proceedings and the effect such an outcome may have on us, management believes that any ultimate liability resulting from
the outcome of such proceedings, to the extent not otherwise provided for or covered by insurance, will not have a material adverse effect on our consolidated financial position, results of operations or liquidity.



12



---

##### Table of Contents

|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

Forward-Looking Statements

The following discussion and analysis should be read in conjunction with
our accompanying unaudited condensed consolidated financial statements and the notes to those financial statements included in Item 1. of this Quarterly Report on Form 10-Q. The following discussion contains forward-looking statements within
the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities and Exchange Act of 1934 that involve risks, uncertainties and assumptions. If the risks or
uncertainties materialize or the assumptions prove incorrect, our results may differ materially from those expressed or implied by such forward-looking statements and assumptions. All statements other than statements of historical fact are
statements that could be deemed forward-looking statements, such as those statements that address activities, events or developments that we expect, believe or anticipate will or may occur in the future. These statements are based on certain
assumptions and analyses made by us 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. Certain factors that may affect
our financial condition and results of operations are discussed in Item 1A. Risk Factors and Item 7A. Quantitative and Qualitative Disclosures About Market Risk of our Annual Report on Form 10-K for the year ended
December 31, 2007 and may be discussed or updated from time to time in subsequent reports filed with the SEC. We assume no obligation, nor do we intend, to update these forward-looking statements. Unless the context requires otherwise,
references in this Quarterly Report on Form 10-Q to W&T, we, us, our and the Company refer to W&T Offshore, Inc. and its consolidated subsidiaries.

Overview

W&T is an independent oil and natural
gas producer focused in the Gulf of Mexico. W&T has grown through acquisitions, exploitation and exploration and currently holds working interests in approximately 155 producing fields in federal and state waters. The majority of our daily
production is derived from wells we operate.

Results of Operations

The following tables set forth selected financial and operating data for the periods indicated (all values are net to our interest unless indicated otherwise):

|                                                        |  |                                                       |         |      |                          |         |  |   |         |   |  |        |    |      |   |         |  |   |         |  |   |         |   |  |        |   
|------------------------------------------------------- |  | ----------------------------------------------------- | ------- | ---- | ------------------------ | ------- |  | - | ------- | - |  | ------ | -- | ---- | - | ------- |  | - | ------- |  | - | ------- | - |  | ------ | --
|                                                        |  | Three Months EndedJune 30,                            |         |      | Six Months EndedJune 30, |        
|                                                        |  | 2008                                                  |         | 2007 |                          | Change  |  |   | %       |   |  | 2008   |    | 2007 |   | Change  |  |   | %       | 
|                                                        |  | (In thousands, except percentages and per share data) |        
|Financial:                                              |  |                                                       |         |      |                          |         |  |   |         |   |  |        |    |      |   |         |  |   |         |  |   |         |   |  |        |   
|Revenues:                                               |  |                                                       |         |      |                          |         |  |   |         |   |  |        |    |      |   |         |  |   |         |  |   |         |   |  |        |   
|Oil                                                     |  | $                                                     | 265,074 |      | $                        | 129,381 |  | $ | 135,693 |   |  | 104.9  | %  |      | $ | 467,586 |  | $ | 228,994 |  | $ | 238,592 |   |  | 104.2  | % 
|Natural gas                                             |  |                                                       | 195,852 |      |                          | 143,174 |  |   | 52,678  |   |  | 36.8   | %  |      |   | 349,766 |  |   | 290,038 |  |   | 59,728  |   |  | 20.6   | % 
|Other (1)                                               |  |                                                       | 89      |      |                          | 8       |  |   | 81      |   |  | NM     |    |      |   | 158     |  |   | 70      |  |   | 88      |   |  | 125.7  | % 
|                                                        |  |                                                       |         |      |                          |         |  |   |         |   |  |        |    |      |   |         |  |   |         |  |   |         |   |  |        |   
|Total revenues                                          |  |                                                       | 461,015 |      |                          | 272,563 |  |   | 188,452 |   |  | 69.1   | %  |      |   | 817,510 |  |   | 519,102 |  |   | 298,408 |   |  | 57.5   | % 
|Operating costs and expenses:                           |  |                                                       |         |      |                          |         |  |   |         |   |  |        |    |      |   |         |  |   |         |  |   |         |   |  |        |   
|Lease operating expenses (2)                            |  |                                                       | 54,329  |      |                          | 53,887  |  |   | 442     |   |  | 0.8    | %  |      |   | 104,151 |  |   | 117,527 |  |   | (13,376 | ) |  | (11.4  | )%
|Gathering and transportation costs and production taxes |  |                                                       | 7,925   |      |                          | 4,586   |  |   | 3,339   |   |  | 72.8   | %  |      |   | 16,746  |  |   | 8,843   |  |   | 7,903   |   |  | 89.4   | % 
|Depreciation, depletion, amortization and accretion     |  |                                                       | 153,835 |      |                          | 126,044 |  |   | 27,791  |   |  | 22.0   | %  |      |   | 299,323 |  |   | 250,245 |  |   | 49,078  |   |  | 19.6   | % 
|General and administrative expenses (2)                 |  |                                                       | 11,062  |      |                          | 7,381   |  |   | 3,681   |   |  | 49.9   | %  |      |   | 23,637  |  |   | 19,288  |  |   | 4,349   |   |  | 22.5   | % 
|Derivative loss                                         |  |                                                       | 23,767  |      |                          | 302     |  |   | 23,465  |   |  | NM     |    |      |   | 36,071  |  |   | 12,273  |  |   | 23,798  |   |  | 193.9  | % 
|                                                        |  |                                                       |         |      |                          |         |  |   |         |   |  |        |    |      |   |         |  |   |         |  |   |         |   |  |        |   
|Total costs and expenses                                |  |                                                       | 250,918 |      |                          | 192,200 |  |   | 58,718  |   |  | 30.6   | %  |      |   | 479,928 |  |   | 408,176 |  |   | 71,752  |   |  | 17.6   | % 
|                                                        |  |                                                       |         |      |                          |         |  |   |         |   |  |        |    |      |   |         |  |   |         |  |   |         |   |  |        |   
|Operating income                                        |  |                                                       | 210,097 |      |                          | 80,363  |  |   | 129,734 |   |  | 161.4  | %  |      |   | 337,582 |  |   | 110,926 |  |   | 226,656 |   |  | 204.3  | % 
|Interest expense, net of amounts capitalized            |  |                                                       | 7,699   |      |                          | 9,418   |  |   | (1,719  | ) |  | (18.3  | )% |      |   | 16,404  |  |   | 20,349  |  |   | (3,945  | ) |  | (19.4  | )%
|Loss on extinguishment of debt                          |  |                                                       |        |      |                          | 2,806   |  |   | (2,806  | ) |  | (100.0 | )% |      |   |        |  |   | 2,806   |  |   | (2,806  | ) |  | (100.0 | )%
|Other income                                            |  |                                                       | 2,691   |      |                          | 528     |  |   | 2,163   |   |  | 409.7  | %  |      |   | 5,131   |  |   | 941     |  |   | 4,190   |   |  | 445.3  | % 
|                                                        |  |                                                       |         |      |                          |         |  |   |         |   |  |        |    |      |   |         |  |   |         |  |   |         |   |  |        |   
|Income before income taxes                              |  |                                                       | 205,089 |      |                          | 68,667  |  |   | 136,422 |   |  | 198.7  | %  |      |   | 326,309 |  |   | 88,712  |  |   | 237,597 |   |  | 267.8  | % 
|Income taxes                                            |  |                                                       | 70,479  |      |                          | 23,146  |  |   | 47,333  |   |  | 204.5  | %  |      |   | 111,893 |  |   | 30,162  |  |   | 81,731  |   |  | 271.0  | % 
|                                                        |  |                                                       |         |      |                          |         |  |   |         |   |  |        |    |      |   |         |  |   |         |  |   |         |   |  |        |   
|Net income                                              |  | $                                                     | 134,610 |      | $                        | 45,521  |  | $ | 89,089  |   |  | 195.7  | %  |      | $ | 214,416 |  | $ | 58,550  |  | $ | 155,866 |   |  | 266.2  | % 
|                                                        |  |                                                       |         |      |                          |         |  |   |         |   |  |        |    |      |   |         |  |   |         |  |   |         |   |  |        |   
|Earnings per common share  diluted                     |  | $                                                     | 1.77    |      | $                        | 0.60    |  | $ | 1.17    |   |  | 195.0  | %  |      | $ | 2.82    |  | $ | 0.77    |  | $ | 2.05    |   |  | 266.2  | % 
|EBITDA (3)                                              |  | $                                                     | 363,932 |      | $                        | 203,601 |  | $ | 160,331 |   |  | 78.7   | %  |      | $ | 636,905 |  | $ | 358,365 |  | $ | 278,540 |   |  | 77.7   | % 
|Adjusted EBITDA (3)                                     |  |                                                       | 374,142 |      |                          | 207,510 |  |   | 166,632 |   |  | 80.3   | %  |      |   | 653,300 |  |   | 376,162 |  |   | 277,138 |   |  | 73.7   | % 



See footnotes beginning on page 14.



13



---

##### Table of Contents

|                                                        |  |                            |        |      |                          |        |  |   |       |   |  |      |    |      |   |        |  |   |       |  |   |       |   |  |       |   
|------------------------------------------------------- |  | -------------------------- | ------ | ---- | ------------------------ | ------ |  | - | ----- | - |  | ---- | -- | ---- | - | ------ |  | - | ----- |  | - | ----- | - |  | ----- | --
|                                                        |  | Three Months EndedJune 30, |        |      | Six Months EndedJune 30, |       
|                                                        |  | 2008                       |        | 2007 |                          | Change |  |   | %     |   |  | 2008 |    | 2007 |   | Change |  |   | %     | 
|Operating:                                              |  |                            |        |      |                          |        |  |   |       |   |  |      |    |      |   |        |  |   |       |  |   |       |   |  |       |   
|Net sales:                                              |  |                            |        |      |                          |        |  |   |       |   |  |      |    |      |   |        |  |   |       |  |   |       |   |  |       |   
|Natural gas (Bcf)                                       |  |                            | 17.0   |      |                          | 18.3   |  |   | (1.3  | ) |  | (7.1 | )% |      |   | 34.7   |  |   | 38.7  |  |   | (4.0  | ) |  | (10.3 | )%
|Oil (MMBbls)                                            |  |                            | 2.3    |      |                          | 2.1    |  |   | 0.2   |   |  | 9.5  | %  |      |   | 4.5    |  |   | 4.1   |  |   | 0.4   |   |  | 9.8   | % 
|Total natural gas and oil (Bcfe) (4)                    |  |                            | 31.0   |      |                          | 31.2   |  |   | (0.2  | ) |  | (0.6 | )% |      |   | 61.8   |  |   | 63.3  |  |   | (1.5  | ) |  | (2.4  | )%
|                                                        |  |                            |        |      |                          |        |  |  
|Average daily equivalent sales (MMcfe/d)                |  |                            | 340.3  |      |                          | 342.7  |  |   | (2.4  | ) |  | (0.7 | )% |      |   | 339.4  |  |   | 349.8 |  |   | (10.4 | ) |  | (3.0  | )%
|                                                        |  |                            |        |      |                          |        |  |  
|Average realized sales prices (Unhedged):               |  |                            |        |      |                          |        |  |   |       |   |  |      |    |      |   |        |  |   |       |  |   |       |   |  |       |   
|Natural gas ($/Mcf)                                     |  | $                          | 11.53  |      | $                        | 7.81   |  | $ | 3.72  |   |  | 47.6 | %  |      | $ | 10.09  |  | $ | 7.49  |  | $ | 2.60  |   |  | 34.7  | % 
|Oil ($/Bbl)                                             |  |                            | 113.74 |      |                          | 60.44  |  |   | 53.30 |   |  | 88.2 | %  |      |   | 103.46 |  |   | 55.94 |  |   | 47.52 |   |  | 84.9  | % 
|Natural gas equivalent ($/Mcfe)                         |  |                            | 14.89  |      |                          | 8.74   |  |   | 6.15  |   |  | 70.4 | %  |      |   | 13.23  |  |   | 8.20  |  |   | 5.03  |   |  | 61.3  | % 
|                                                        |  |                            |        |      |                          |        |  |  
|Average realized sales prices (Hedged) (5):             |  |                            |        |      |                          |        |  |   |       |   |  |      |    |      |   |        |  |   |       |  |   |       |   |  |       |   
|Natural gas ($/Mcf)                                     |  | $                          | 11.53  |      | $                        | 7.85   |  | $ | 3.68  |   |  | 46.9 | %  |      | $ | 10.09  |  | $ | 7.52  |  | $ | 2.57  |   |  | 34.2  | % 
|Oil ($/Bbl)                                             |  |                            | 108.33 |      |                          | 60.44  |  |   | 47.89 |   |  | 79.2 | %  |      |   | 99.35  |  |   | 56.26 |  |   | 43.09 |   |  | 76.6  | % 
|Natural gas equivalent ($/Mcfe)                         |  |                            | 14.48  |      |                          | 8.77   |  |   | 5.71  |   |  | 65.1 | %  |      |   | 12.93  |  |   | 8.24  |  |   | 4.69  |   |  | 56.9  | % 
|                                                        |  |                            |        |      |                          |        |  |  
|Average per Mcfe ($/Mcfe):                              |  |                            |        |      |                          |        |  |   |       |   |  |      |    |      |   |        |  |   |       |  |   |       |   |  |       |   
|Lease operating expenses (2)                            |  | $                          | 1.75   |      | $                        | 1.73   |  | $ | 0.02  |   |  | 1.2  | %  |      | $ | 1.69   |  | $ | 1.86  |  | $ | (0.17 | ) |  | (9.1  | )%
|Gathering and transportation costs and production taxes |  |                            | 0.26   |      |                          | 0.15   |  |   | 0.11  |   |  | 73.3 | %  |      |   | 0.27   |  |   | 0.14  |  |   | 0.13  |   |  | 92.9  | % 
|Depreciation, depletion, amortization and accretion     |  |                            | 4.97   |      |                          | 4.04   |  |   | 0.93  |   |  | 23.0 | %  |      |   | 4.85   |  |   | 3.95  |  |   | 0.90  |   |  | 22.8  | % 
|General and administrative expenses (2)                 |  |                            | 0.36   |      |                          | 0.24   |  |   | 0.12  |   |  | 50.0 | %  |      |   | 0.38   |  |   | 0.30  |  |   | 0.08  |   |  | 26.7  | % 
|                                                        |  |                            |        |      |                          |        |  |   |       |   |  |      |    |      |   |        |  |   |       |  |   |       |   |  |       |   
|                                                        |  | $                          | 7.34   |      | $                        | 6.16   |  | $ | 1.18  |   |  | 19.2 | %  |      | $ | 7.19   |  | $ | 6.25  |  | $ | 0.94  |   |  | 15.0  | % 
|                                                        |  |                            |        |      |                          |        |  |   |       |   |  |      |    |      |   |        |  |   |       |  |   |       |   |  |       |   
|Total number of wells drilled (gross) (1)               |  |                            | 10     |      |                          | 1      |  |   | 9     |   |  | NM   |    |      |   | 14     |  |   | 4     |  |   | 10    |   |  | NM    |   
|Total number of productive wells drilled (gross) (1)    |  |                            | 8      |      |                          | 1      |  |   | 7     |   |  | NM   |    |      |   | 12     |  |   | 4     |  |   | 8     |   |  | NM    |   



|(1) | Percentage change not meaningful (NM).
|--- | ----------------------------------------

|(2) | The amounts for 2007 reflect a reclassification of certain industry related reimbursements for overhead expenses from joint interest owners from lease operating expenses to general
and administrative expenses in order to better match the underlying reimbursement with the actual cost recorded. The effect of this reclassification had no impact on net income.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | We define EBITDA as net income plus income tax expense, net interest expense (which includes interest income), and depreciation, depletion, amortization and accretion. Adjusted
EBITDA also excludes the loss on extinguishment of debt and the unrealized loss related to our derivative contracts. Although not prescribed under GAAP, we believe the presentation of EBITDA and Adjusted EBITDA provide useful information regarding
our ability to service debt and fund capital expenditures and they help our investors understand our operating performance and make it easier to compare our results with those of other companies that have different financing, capital and tax
structures. EBITDA and Adjusted EBITDA should not be considered in isolation from or as a substitute for net income, as an indication of operating performance or cash flows from operating activities or as a measure of liquidity. EBITDA and Adjusted
EBITDA, as we calculate them, may not be comparable to EBITDA and Adjusted EBITDA measures reported by other companies. In addition, EBITDA and Adjusted EBITDA do not represent funds available for discretionary use. A reconciliation of our
consolidated net income to EBITDA and Adjusted EBITDA is as follows (in thousands):
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                                    |  |                            |         |                          |   |         |  |      |         |  |   |        
|--------------------------------------------------- |  | -------------------------- | ------- | ------------------------ | - | ------- |  | ---- | ------- |  | - | -------
|                                                    |  | Three Months EndedJune 30, |         | Six Months EndedJune 30,
|                                                    |  | 2008                       |         | 2007                     |   | 2008    |  | 2007
|Net income                                          |  | $                          | 134,610 |                          | $ | 45,521  |  | $    | 214,416 |  | $ | 58,550 
|Income taxes                                        |  |                            | 70,479  |                          |   | 23,146  |  |      | 111,893 |  |   | 30,162 
|Net interest expense                                |  |                            | 5,008   |                          |   | 8,890   |  |      | 11,273  |  |   | 19,408 
|Depreciation, depletion, amortization and accretion |  |                            | 153,835 |                          |   | 126,044 |  |      | 299,323 |  |   | 250,245
|                                                    |  |                            |         |                          |   |         |  |      |         |  |   |        
|EBITDA                                              |  |                            | 363,932 |                          |   | 203,601 |  |      | 636,905 |  |   | 358,365
|Loss on extinguishment of debt                      |  |                            |        |                          |   | 2,806   |  |      |        |  |   | 2,806  
|Unrealized derivative loss                          |  |                            | 10,210  |                          |   | 1,103   |  |      | 16,395  |  |   | 14,991 
|                                                    |  |                            |         |                          |   |         |  |      |         |  |   |        
|Adjusted EBITDA                                     |  | $                          | 374,142 |                          | $ | 207,510 |  | $    | 653,300 |  | $ | 376,162
|                                                    |  |                            |         |                          |   |         |  |      |         |  |   |        



14



---

##### Table of Contents

|(4) | One billion cubic feet equivalent (Bcfe), one million cubic feet equivalent (MMcfe) and one thousand cubic feet equivalent (Mcfe) are determined using the ratio of six Mcf of
natural gas to one Bbl of crude oil, condensate or natural gas liquids (totals may not add due to rounding).
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | Includes the effects of our commodity derivative contracts that do not qualify for hedge accounting.
|--- | ----------------------------------------------------------------------------------------------------

Three Months Ended June 30, 2008 Compared to the Three Months Ended June 30, 2007

Revenues. Revenues increased $188.5 million to $461.0 million for the three months ended June 30, 2008 as compared to the same period in 2007.
Oil revenues increased $135.7 million, natural gas revenues increased $52.7 million and other revenues increased $0.1 million. The oil revenue increase was primarily attributable to an 88% increase in the average realized price to $113.74 per barrel
for the three months ended June 30, 2008 from $60.44 per barrel for the same period in 2007 as well as a 10% increase in sales volumes. Our oil sales volumes increased due to our successful exploration and development efforts, the acquisition
of Apache Corporations (Apache) interest in Ship Shoal 349 field and several recompletions. The natural gas revenue increase resulted from a 48% increase in the average realized natural gas price to $11.53 per Mcf in the 2008
period from $7.81 per Mcf in the 2007 period, partially offset by a seven percent decrease in sales volumes in the 2008 period. The volume decrease for natural gas is primarily attributable to properties that experienced natural reservoir declines,
partially offset by increased production from our successful drilling and development efforts.

Lease operating expenses.Lease
operating expenses increased to $1.75 per Mcfe in the second quarter of 2008 from $1.73 per Mcfe in the second quarter of 2007. On a nominal basis, lease operating expenses increased to $54.3 million in the second quarter of 2008 from $53.9 million
in the second quarter of 2007. The increase of $0.4 million is attributable to increases in operating costs and workover expenditures, partially offset by a decrease in major maintenance expenses resulting from the completion of our hurricane
remediation efforts at the end of 2007.

Gathering and transportation costs and production taxes. Gathering and transportation costs
increased to $4.8 million for the three months ended June 30, 2008 from $3.4 million for the same period in 2007 primarily due to an increase in throughput of natural gas liquids at our processing facilities and an increase in transportation
rates. Production taxes increased to $3.2 million for the three months ended June 30, 2008 from $1.2 million for the same period in 2007 primarily due to new production from fields in state waters of Texas and Louisiana and higher realized
prices on sales of our oil and natural gas. Most of our production is from federal waters, where there are no production taxes.

Depreciation, depletion, amortization and accretion. Depreciation, depletion, amortization and accretion (DD&A) increased to $153.8 million for the quarter ended June 30, 2008 from $126.0 million for the same
period in 2007. DD&A increased due to capital expenditures, increased estimated future development costs and higher estimated asset retirement obligations, partially offset by the addition of reserves from the acquisition of Apaches
interest in Ship Shoal 349 field and reserves added as a result of our successful drilling efforts. On a per Mcfe basis, DD&A was $4.97 for the quarter ended June 30, 2008, compared to $4.04 for the quarter ended June 30, 2007.

General and administrative expenses. General and administrative expenses (G&A) increased to $11.1 million for the
three months ended June 30, 2008 from $7.4 million for the same period in 2007 primarily due to an increase in the number of employees, salary increases and an increase in share-based compensation expense. We currently expect that G&A for
the remainder of 2008 will continue to exceed G&A for 2007 and level off thereafter. As a percentage of revenues, G&A was 2.4% for the three months ended June 30, 2008, compared to 2.7% for the same period in 2007.

Derivative loss. For the quarter ended June 30, 2008, our derivative loss of $23.8 million consisted of an unrealized loss of $14.4 million
related to our open commodity derivative contracts and a realized loss of $12.6 million related to settlements of our commodity derivative contracts. Also included in the 2008 period is an unrealized gain of $4.2 million and a realized loss of $1.0
million related to our interest rate swap. For the quarter ended June 30, 2007, our derivative loss of $0.3 million consisted of an unrealized loss of $0.9 million related to our



15



---

##### Table of Contents

open commodity derivative contracts offset by a realized gain of $0.8 million related to settlements of our commodity derivative contracts. Also included in
2007 is an unrealized loss of $0.2 million related to our interest rate swap. For additional details about our derivatives, refer to Item 1. Financial Statements  Note 6  Derivative Financial Instruments.

Interest expense. Interest expense incurred decreased to $12.5 million for the quarter ended June 30, 2008 from $15.7 million for the quarter
ended June 30, 2007 primarily due to a lower average LIBOR in the 2008 period. During the 2008 and 2007 periods, $4.8 million and $6.3 million, respectively, of interest was capitalized to unevaluated oil and gas properties.

Loss on extinguishment of debt. In June 2007, we used a portion of the proceeds from the private offering of our Notes to prepay the balance
outstanding on our Tranche A term loan facility and make a $90.0 million principal payment on our Tranche B term loan facility. For the quarter ended June 30, 2007, a loss of $2.8 million was incurred related to the write-off of all the
deferred financing costs related to the Tranche A term loan facility and a pro-rata portion of the deferred financing costs related to the Tranche B term loan facility.

Other income. Other income, consisting of interest income, increased to $2.7 million for the quarter ended June 30, 2008 from $0.5 million for the same period of 2007 mainly due to higher average daily
cash balances in the 2008 period.

Income tax expense. Income tax expense increased to $70.5 million for the quarter ended
June 30, 2008 from $23.1 million for the same period in 2007 primarily due to an increase in pre-tax income. Our effective tax rate for the three months ended June 30, 2008 and the comparable period in 2007 was approximately 34% and
reflects the utilization of the deduction attributable to qualified domestic production activities under Section 199 of the Internal Revenue Code.

Six Months Ended June 30, 2008 Compared to the Six Months Ended June 30, 2007

Revenues. Revenues increased $298.4 million to $817.5 million for the six months ended June 30, 2008 as compared to the same period in 2007. Oil revenues increased $238.6 million, natural gas revenues increased $59.7 million and
other revenues increased $0.1 million. The oil revenue increase was primarily attributable to an 85% increase in the average realized price to $103.46 per barrel for the six months ended June 30, 2008 from $55.94 per barrel for the same period
in 2007 as well as a 10% increase in sales volumes. Our oil sales volumes increased due to our successful exploration and development efforts, the acquisition of Apaches interest in Ship Shoal 349 field and several recompletions. The natural
gas revenue increase resulted from a 35% increase in the average realized natural gas price to $10.09 per Mcf in the 2008 period from $7.49 per Mcf in the 2007 period, partially offset by a 10% decrease in sales volumes in the 2008 period. The
volume decrease for natural gas is primarily attributable to properties that experienced natural reservoir declines, partially offset by increased production from our successful drilling and development efforts.

Lease operating expenses. Lease operating expenses decreased to $1.69 per Mcfe for the six months ended June 30, 2008 from $1.86 per Mcfe for
the same period of 2007. On a nominal basis, lease operating expenses decreased to $104.1 million for the six months ended June 30, 2008 from $117.5 million for the same period of 2007. The decrease of $13.4 million is attributable to decreases
in workover expenditures of $3.4 million and major maintenance expenses of $14.5 million, partially offset by an increase in operating costs of $4.5 million. The decrease in workover expenditures relates to $3.0 million and $0.4 million of
maintenance costs incurred at non-operated and operated properties, respectively, during the six months ended June 30, 2007. The decrease in major maintenance expenses is primarily due to the completion of our hurricane remediation efforts at
the end of 2007 and the increase in operating costs is attributable in part to higher fuel costs in 2008.

Gathering and transportation
costs and production taxes. Gathering and transportation costs increased to $11.4 million for the six months ended June 30, 2008 from $6.2 million for the same period in 2007 primarily due to an increase in throughput of natural gas liquids
at our processing facilities and an increase in transportation rates. Production taxes increased to $5.4 million for the six months ended June 30, 2008 from $2.6 million for the same period in 2007 primarily due to new production from fields in
state waters of Texas and Louisiana and higher realized prices on sales of our oil and natural gas. Most of our production is from federal waters, where there are no production taxes.



16



---

##### Table of Contents

Depreciation, depletion, amortization and accretion.DD&A increased to $299.3 million for the
six months ended June 30, 2008 from $250.2 million for the same period in 2007. DD&A increased due to capital expenditures, increased estimated future development costs and higher estimated asset retirement obligations, partially offset by
the addition of reserves from the acquisition of Apaches interest in Ship Shoal 349 field and reserves added as a result of our successful drilling efforts. On a per Mcfe basis, DD&A was $4.85 for the six months ended June 30, 2008,
compared to $3.95 for the six months ended June 30, 2007.

General and administrative expenses.G&A increased to $23.6
million for the six months ended June 30, 2008 from $19.3 million for the same period in 2007 primarily due to an increase in the number of employees, salary increases and an increase in share-based compensation expense. We currently expect
that G&A for the remainder of 2008 will continue to exceed G&A for 2007 and level off thereafter. As a percentage of revenues, G&A was 2.9% for the six months ended June 30, 2008, compared to 3.7% for the same period in 2007.

Derivative loss. For the six months ended June 30, 2008, our derivative loss of $36.1 million consisted of an unrealized loss
of $16.7 million related to our open commodity derivative contracts and a realized loss of $18.6 million related to settlements of our commodity derivative contracts. Also included in the 2008 period is an unrealized gain of $0.3 million and a
realized loss of $1.1 million related to our interest rate swap. For the six months ended June 30, 2007, our derivative loss of $12.3 million consisted of an unrealized loss of $14.8 million related to our open commodity derivative contracts
offset by a realized gain of $2.7 million related to settlements of our commodity derivative contracts. Also included in the 2007 period is an unrealized loss of $0.2 million related to our interest rate swap. For additional details about our
derivatives, refer to Item 1. Financial Statements  Note 6  Derivative Financial Instruments.

Interest
expense. Interest expense incurred decreased to $26.8 million for the six months ended June 30, 2008 from $33.4 million for the six months ended June 30, 2007 primarily due to a lower average LIBOR and lower debt outstanding during the
2008 period. During the 2008 and 2007 periods, $10.4 million and $13.1 million, respectively, of interest was capitalized to unevaluated oil and gas properties.

Loss on extinguishment of debt. In June 2007, we used a portion of the proceeds from the private offering of our Notes to prepay the balance outstanding on our Tranche A term loan facility and make a $90.0
million principal payment on our Tranche B term loan facility. For the six months ended June 30, 2007, a loss of $2.8 million was incurred related to the write-off of all the deferred financing costs related to the Tranche A term loan facility
and a pro-rata portion of the deferred financing costs related to the Tranche B term loan facility.

Other income. Other income,
consisting of interest income, increased to $5.1 million for the six months ended June 30, 2008 from $0.9 million for the same period of 2007 mainly due to higher average daily cash balances in the 2008 period.

Income tax expense. Income tax expense increased to $111.9 million for the six months ended June 30, 2008 from $30.2 million for the same
period in 2007 primarily due to an increase in pre-tax income. Our effective tax rate for the six months ended June 30, 2008 and the comparable period in 2007 was approximately 34% and reflects the utilization of the deduction attributable to
qualified domestic production activities under Section 199 of the Internal Revenue Code.

Liquidity and Capital Resources

Our primary liquidity needs are to fund capital expenditures to allow us to replace our oil and natural gas reserves, repay outstanding borrowings and
make related interest payments and to fund strategic property acquisitions. Historically we have funded our capital expenditures, including acquisitions, with cash on hand, cash provided by operations, equity offerings, borrowings under the Credit
Agreement and other long-term debt. These sources of liquidity should be sufficient to fund our ongoing cash requirements.



17



---

##### Table of Contents

Cash flow and working capital. Net cash provided by operating activities for the six months ended
June 30, 2008 was $548.0 million, compared to $308.4 million for the comparable period in 2007. Net cash used in investing activities totaled $401.5 million and $198.7 million during the first six months of 2008 and 2007, respectively, which
primarily represents our investment in oil and gas properties. At June 30, 2008, we had positive working capital of $336.8 million as compared to $39.3 million at June 30, 2007, current maturities of long-term debt totaled $3.0 million and
we had $500.0 million of undrawn capacity available under the revolving portion of the Credit Agreement. Under the terms of the Credit Agreement, we are subject to various financial covenants calculated as of the last day of each fiscal quarter. As
of June 30, 2008, we were in compliance with such financial covenants.

We use various derivative instruments to manage our exposure
to commodity price risk from sales of oil and natural gas and interest rate risk from floating interest rates on our credit facility. In January 2006, we entered into commodity swap and option contracts in connection with the anticipated financing
related to the acquisition by merger of a wholly-owned subsidiary of Kerr-McGee. As of June 30, 2008, our derivative instruments consisted of commodity option contracts relating to approximately 5.2 Bcfe of our anticipated production during the
remainder of 2008 and an interest rate swap contract which serves to manage the risk associated with the variable LIBOR used to reset the floating rate of our Tranche B term loan facility. For additional details about our derivatives, refer to
Item 1. Financial Statements  Note 6  Derivative Financial Instruments.

Capital expenditures. The level of
our investment in oil and gas properties changes from time to time depending on numerous factors, including the prices of oil and natural gas, acquisition opportunities and the results of our exploration and development activities. For the six
months ended June 30, 2008, capital expenditures for oil and gas properties of $399.2 million included $116.6 million (including customary purchase price adjustments) for the acquisition of Apaches interest in Ship Shoal 349 field, $133.6
million for development activities, $127.0 million for exploration, and $22.0 million for seismic, capitalized interest and other leasehold costs. Our development and exploration capital expenditures consisted of $42.3 million in the deepwater,
$40.4 million on the deep shelf and $177.9 million on the conventional shelf and other projects. As a result of our anticipated drilling activity during the remainder of 2008, our contractual obligations for drilling rigs have increased to $103.4
million for the remainder of 2008. Our capital expenditures for the six months ended June 30, 2008 were financed by net cash from operating activities and cash on hand.

As we disclosed in our annual report on Form 10-K for the year ended December 31, 2007, we had anticipated drilling 50 wells (44 exploratory wells
and six development wells) in 2008 and our total capital expenditures for 2008 were expected to approximate $800 million. As a result of equipment delays, revisions to outside operators drilling programs and further technical evaluation,
including reviews of seismic information, we have revised our 2008 drilling program from 50 wells to a range of between 30 and 35 wells. A majority of the wells removed from the 2008 program have been delayed until 2009. A revised cost estimate of
our total capital expenditures for 2008 has not yet been determined but we would anticipate that it will be less than the original estimate of $800 million.

Long-term debt. During the six months ended June 30, 2008, we made principal payments of $1.5 million on our Tranche B term loan facility. At June 30, 2008, we had no amounts outstanding on our
revolving loan facility with $500.0 million of undrawn capacity. Our scheduled debt payments are expected to be funded by cash on hand and cash from operating activities. On July 24, 2008, we amended the Credit Agreement to extend the maturity
of the revolving loan facility to July 23, 2012 and increase the interest margin by 0.125% across the entire pricing grid of borrowings under the revolving loan facility. Certain other amendments were made to the Credit Agreement which changed
or eliminated various covenants, including increasing the amount available for distribution or share repurchases to $60.0 million per year from $30.0 million per year. For additional details about our long-term debt, refer to Item 1.
Financial Statements  Note 4  Long-Term Debt.

Dividends. During the six months ended June 30, 2008, we paid
regular cash dividends of $0.03 per common share per quarter and a special cash dividend of $30.0 million, or approximately $0.39 per common share, as compared to regular cash dividends of $0.03 per common share per quarter paid during the six
months ended June 30, 2007. On May 5, 2008, our board of directors declared a cash dividend of $0.03 per common share, which was paid on July 1, 2008 to shareholders of record on May 20, 2008. On August 4, 2008, our board of
directors declared a cash dividend of $0.03 per common share, payable on September 5, 2008 to shareholders of record on August 20, 2008.



18



---

##### Table of Contents

Contractual obligations. Except as described in Capital expenditures above,
information about contractual obligations for the six months ended June 30, 2008, did not change materially from the disclosures in Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2007.

Critical Accounting Policies

Our significant
accounting policies are summarized in Note 1 of Notes to Consolidated Financial Statements included in our Annual Report on Form 10-K for the year ended December 31, 2007. Also refer to the Notes to Condensed Consolidated Financial Statements
included in Part 1, Item 1. of this report.

Recent Accounting Pronouncements

For a description of recent accounting pronouncements, see Item 1.Financial Statements  Note 2  Recent Accounting PronouncementsandNote 5  Fair Value Measurements.



|Item 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------

Information about market risks for the three and six months ended June 30, 2008, did not change materially from the disclosures in Item 7A. of our Annual Report on Form 10-K for the year ended December 31, 2007 except as
noted below. As such, the information contained herein should be read in conjunction with the related disclosures in our Annual Report on Form 10-K for the year ended December 31, 2007.

Commodity Price Risk. Our revenues, profitability and future rate of growth substantially depend upon market prices of oil and natural gas,
which fluctuate widely. Oil and natural gas price declines and volatility could adversely affect our revenues, net cash provided by operating activities and profitability. In January 2006, we entered into commodity swap and option contracts in
connection with the anticipated financing related to the acquisition by merger of a wholly-owned subsidiary of Kerr-McGee. While these contracts were intended to reduce the effects of volatile oil and natural gas prices, they may also limit future
income if oil and natural gas prices were to rise substantially over the price established by the hedge. We do not enter into derivative contracts for trading purposes. For additional details about our commodity derivatives, refer to Item 1.
Financial Statements  Note 6  Derivative Financial Instruments.

Interest Rate Risk. We have an interest
rate swap which serves to manage the risk associated with the variable LIBOR used to reset the floating rate of our Tranche B term loan facility. For additional details about our interest rate swap, refer to Item 1. Financial Statements
 Note 6  Derivative Financial Instruments.



|Item 4. | Controls and Procedures
|------- | -----------------------

We have established
disclosure controls and procedures designed to ensure that material information required to be disclosed in our reports filed under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified
by the Securities and Exchange Commission and that any material information relating to us is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions
regarding required disclosures. In designing and evaluating our disclosure controls and procedures, our management recognizes that controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving
desired control objectives. In reaching a reasonable level of assurance, our management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

As required by Exchange Act Rule 13a-15(b), we performed an evaluation, under the supervision and with the participation of our management, including our
Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of the end of the period covered by this
report. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer have each concluded that as of June 30, 2008 our disclosure controls and procedures are effective to ensure that information we are required to disclose
in reports filed or submitted under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commissions rules and forms, and that our controls and



19



---

##### Table of Contents

procedures designed to ensure that information required to be disclosed by us in such reports is accumulated and communicated to our management, including
our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

During
the quarter ended June 30, 2008, there was no change in our internal control over financial reporting that materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II  OTHER INFORMATION



|Item 4. | Submission of Matters to a Vote of Security Holders
|------- | ---------------------------------------------------

The following matters were submitted to a vote of shareholders during our Annual Meeting of Shareholders held on May 5, 2008.

Election of Directors. Our shareholders elected the six nominees for director to serve until the 2009 Annual Meeting of Shareholders by the following vote:



|                     |  |            |  |           
|-------------------- |  | ---------- |  | ----------
|Nominee              |  | For        |  | Withheld  
|Tracy W. Krohn       |  | 59,952,540 |  | 14,211,292
|J.F. Freel           |  | 60,790,995 |  | 13,372,837
|Virginia Boulet      |  | 59,330,722 |  | 14,833,110
|S. James Nelson, Jr. |  | 73,692,396 |  | 471,436   
|Robert I. Israel     |  | 73,580,106 |  | 583,726   
|Samir G. Gibara      |  | 73,687,685 |  | 476,147   

Ratification of Appointment of Independent Accountants. Our shareholders ratified
the appointment of Ernst & Young LLP, independent registered public accountants, to audit our consolidated financial statements as of and for the year ending December 31, 2008, by the following vote:



|           |  |           |  |            
|---------- |  | --------- |  | -----------
|For        |  | Against   |  | Abstentions
|72,794,702 |  | 1,364,299 |  | 4,831      



|Item 6. | Exhibits
|------- | --------

The exhibits to this report are listed in
the Exhibit Index appearing on page 22.



20



---

##### Table of Contents

SIGNATURE

Pursuant to the requirements of Section 13 or 15(d) 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, on August 6, 2008.



W&T OFFSHORE, INC.By:

/s/ JOHN D. GIBBONSJohn D. GibbonsSenior Vice President, Chief Financial Officer and Chief Accounting Officer




21



---

##### Table of Contents

EXHIBIT INDEX



|              |  |                                                                                                                                                                                                                           
|------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                                                                                                                               
|10.1          |  | Indemnification and Hold Harmless Agreement dated May 5, 2008, by and between Samir G. Gibara and the Company. (Incorporated by reference to Exhibit 10.1 of the Companys Current Report on
Form 8-K, filed May 14, 2008)
|              | 
|10.2          |  | Fifth Amendment to Third Amended and Restated Credit Agreement, as amended, dated July 24, 2008. (Incorporated by reference to Exhibit 10.1 of the Companys Current Report on Form 8-K,
filed July 29, 2008)             
|              | 
|31.1*         |  | Section 302 Certification of Chief Executive Officer.                                                                                                                                                                     
|              | 
|31.2*         |  | Section 302 Certification of Chief Financial Officer.                                                                                                                                                                     
|              | 
|32.1*         |  | Section 906 Certification of Chief Executive Officer and Chief Financial Officer.                                                                                                                                         



|* | Filed or furnished herewith.
|- | ----------------------------



22