HOUSTON, Oct. 23, 2014 /PRNewswire/ -- Hercules Offshore, Inc. (Nasdaq: HERO) today reported a loss from continuing operations of $88.6 million, or $0.55 per diluted share, on revenue of $221.9 million for the third quarter 2014, compared to income from continuing operations of $17.2 million, or $0.11 per diluted share, on revenue of $225.3 million for the third quarter 2013. As outlined in the Reconciliation of GAAP to Non-GAAP Financial Measures, third quarter 2014 results included the following pre-tax items:


    --  $82.5 million non-cash impairment charge related to the cold stacking of
        the Hercules 202, Hercules 204, Hercules 212 and Hercules 213;
    --  $4.7 million net gain related to the sale of the Hercules 2500, Hercules
        2003 and Hercules 156.

On an after-tax basis, these items approximated a net charge of $77.8 million, or $0.48 per diluted share.

John T. Rynd, Chief Executive Officer and President of Hercules Offshore stated, "Third quarter results reflect the slowdown in U.S. Gulf of Mexico drilling activity, idle time across various international rigs, and weak operating conditions in West Africa for our international liftboat fleet. In the U.S. Gulf of Mexico, while we have recently seen some activity improvement with a portion of our customer base, this has been offset by further pullback from some of the larger customers in the region. As a result, we expect the overall environment to remain relatively soft at least through early 2015. Given these market conditions, we are executing on cost saving measures, including the cold stacking of four domestic rigs. We currently believe that this is an appropriate step to better balance the market and support utilization on our marketed rigs. However, should we see indicators of stronger demand, we will respond timely to these signals to protect our market leading position within the region.

"In International Offshore, the recent contract signing for the Hercules 267 will partially offset expected idle time on the Hercules Triumph and Hercules Resilience during the fourth quarter. Preparations are underway for the Hercules Triumph to mobilize to the North Sea, while the Hercules Resilience concluded its drilling program in the Congo earlier this month. We are in discussions with various customers to contract these rigs. As for International Liftboats, delays in Nigerian activity continue to hamper utilization, which we expect could continue well into 2015."

Domestic Offshore

Revenue generated from Domestic Offshore for the third quarter 2014 decreased to $123.3 million from $139.0 million in the third quarter 2013, due to lower utilization, partially offset by higher dayrates. Average revenue per rig per day increased by approximately 19.2% to $108,844 in the third quarter 2014 from $91,311 in the comparable 2013 period. Utilization declined to 68.4% in the third quarter 2014 from 90.7% in the third quarter 2013 on lower demand. Operating expenses of $65.8 million in the third quarter 2014 include a gain of $5.2 million from the sale of two previously cold-stacked rigs, compared to expenses of $73.6 million in the third quarter 2013. Domestic Offshore generated operating loss of $45.2 million in the third quarter 2014, which includes the aforementioned non-cash impairment charge of $82.5 million, compared to operating income of $44.3 million in the third quarter 2013.

International Offshore

International Offshore revenue increased to $74.2 million in the third quarter 2014 from $46.3 million in the third quarter 2013, largely due to the addition of the Hercules Triumph and Hercules Resilience, as well as improved operating results on the Hercules 208. The combination of these factors also contributed to a 40.8% increase in average revenue per rig per day to $153,025 for the third quarter 2014 from $108,707 in the third quarter 2013. Utilization fell to 65.9% in the third quarter 2014 from 77.2% in the third quarter 2013, primarily as a result of the contract termination for the Hercules 267 in Angola, idle time of the Hercules 260, and downtime on the Hercules 261 as it completed its scheduled regulatory survey. Operating expenses for the third quarter 2014 were $61.6 million, which includes a loss of $0.5 million from the sale of the previously mentioned cold-stacked rig, an increase from $28.2 million in the respective 2013 period, primarily due to incremental operating cost associated with the addition of the Hercules Triumph, Hercules Resilience and Hercules 267. International Offshore recorded an operating loss of $10.1 million in the third quarter 2014 compared to operating income of $2.5 million in the prior year period.

International Liftboats

International Liftboats revenue declined to $24.3 million in the third quarter 2014 from $40.0 million in the prior year period, primarily due to lower utilization. Continued lower activity from some of our larger consumers in Nigeria led to a decline in utilization to 47.1% during the third quarter 2014, compared to 74.6% in the comparable 2013 period. Average revenue per liftboat per day declined slightly to $24,420 in the third quarter 2014 from $25,364 in the third quarter 2013. Operating expenses during the third quarter 2014 were $19.0 million, compared to $21.0 million in the third quarter 2013. International Liftboats recorded an operating loss of $1.4 million in the third quarter 2014 compared to operating income of $12.8 million in the third quarter 2013.

Non-GAAP

Certain non-GAAP performance measures and corresponding reconciliations to GAAP financial measures for the Company have been provided for meaningful comparisons between current results and prior operating periods. Generally, a non-GAAP financial measure is a numerical measure of a company's performance, financial position, or cash flows that excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles. In order to fully assess the financial operating results, management believes that the adjusted income from continuing operations figures included in this release are appropriate measures of the continuing and normal operations of the Company. However, these measures should be considered in addition to, income from continuing operations, and not as a substitute for, or superior to, net income, operating income, cash flows from operations, or other measures of financial performance prepared in accordance with GAAP. The non-GAAP measures included in this press release have been reconciled to the nearest GAAP measure in the table that follows the financial statements. Please see the attached Reconciliation of GAAP to Non-GAAP Financial Measures for a complete description of the adjustments made to Operating Income, Income from Continuing Operations and Diluted Income per Share.

Conference Call Information

Hercules Offshore will conduct a conference call at 10:00 a.m. CDT (11:00 a.m. EDT) on October 23, 2014, to discuss its third quarter 2014 financial results. To participate in the call, dial 877-546-5018 (Domestic) or 857-244-7550 (International) and reference access code 15028929 approximately 10 minutes prior to the start of the call. The conference call will also be broadcast live via the Internet at http://www.herculesoffshore.com.

A replay of the conference call will be available by telephone on October 23, 2014, beginning at 3:00 p.m. CDT (4:00 p.m. EDT), through October 30, 2014. The phone number for the conference call replay is 888-286-8010 (Domestic) or 617-801-6888 (International) with access code 64266504. Additionally, the recorded conference call will be accessible through our website at http://www.herculesoffshore.com for 7 days after the conference call.

Additional Information

Headquartered in Houston, Hercules Offshore, Inc. operates a fleet of 33 jackup rigs, including one rig under construction, and 24 liftboats. The Company offers a range of services to oil and gas producers to meet their needs during drilling, well service, platform inspection, maintenance, and decommissioning operations in several key shallow water provinces around the world. For more information, please visit our website at http://www.herculesoffshore.com.

The news release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such statements are subject to a number of risks, uncertainties and assumptions, including the factors described in Hercules Offshore's most recent periodic reports and other documents filed with the Securities and Exchange Commission, which are available free of charge at the SEC's website at http://www.sec.gov or the Company's website at http://www.herculesoffshore.com. Hercules Offshore cautions you that forward-looking statements are not guarantees of future performance and that actual results or developments may differ materially from those projected or implied in these statements.


                                             HERCULES OFFSHORE, INC. AND SUBSIDIARIES

                                                    CONSOLIDATED BALANCE SHEETS

                                                          (In thousands)


                                                    September 30,                     December 31,

                                                                        2014                              2013
                                                                        ----                              ----

                                                     (Unaudited)

    ASSETS

                                         Current Assets:

                                         Cash and Cash Equivalents                                   $192,053    $198,406

                                         Accounts Receivable, Net                                     206,428     220,139

                                         Prepaids                                                      31,196      20,395

                                         Current Deferred Tax Asset                                    10,876      10,876

                                         Other                                                          5,026      17,363
                                                                                                        -----      ------

                                                                                                      445,579     467,179


                                         Property and Equipment, Net                                1,720,584   1,808,526

                                         Other Assets, Net                                             25,451      25,743



                                                                                                   $2,191,614  $2,301,448
                                                                                                   ==========  ==========


    LIABILITIES AND STOCKHOLDERS' EQUITY

                                         Current Liabilities:

                                         Accounts Payable                                             $67,121     $80,018

                                         Accrued Liabilities                                           71,410      81,500

                                         Interest Payable                                              39,416      33,067

                                         Insurance Notes Payable                                            -      9,568

                                         Other Current Liabilities                                     14,160      35,735
                                                                                                       ------      ------

                                                                                                      192,107     239,888


                                         Long-term Debt                                             1,210,857   1,210,676

                                         Deferred Income Taxes                                         14,497      14,452

                                         Other Liabilities                                              6,742      12,732


                                         Commitments and Contingencies


                                         Stockholders' Equity                                         767,411     823,700



                                                                                                   $2,191,614  $2,301,448
                                                                                                   ==========  ==========


                                                      HERCULES OFFSHORE, INC. AND SUBSIDIARIES

                                                       CONSOLIDATED STATEMENTS OF OPERATIONS

                                                       (In thousands, except per share data)

                                                                    (Unaudited)


                                                                                             Three Months Ended                Nine Months Ended
                                                                                             September 30,                  September 30,
                                                                                             -------------                  -------------

                                                                                                  2014               2013                     2014         2013
                                                                                                  ----               ----                     ----         ----



    Revenue                                                                                  $221,884           $225,308                 $721,581     $622,959


    Costs and Expenses:

                                         Operating Expenses                                      146,297            122,728                  413,774      355,539

                                         Asset Impairment                                         82,507                  -                  82,507            -

                                         Depreciation and Amortization                            44,319             38,040                  128,072      110,906

                                         General and Administrative                               19,659             19,284                   60,405       59,821

                                                                                               292,782            180,052                  684,758      526,266
                                                                                               -------            -------                  -------      -------


    Operating Income (Loss)                                                                  (70,898)            45,256                   36,823       96,693


    Other Income (Expense):

                                         Interest Expense                                       (25,194)          (19,360)                (74,164)    (54,495)

                                         Loss on Extinguishment of Debt                                -                 -                (19,925)           -

                                         Gain on Equity Investment                                     -                 -                       -      14,876

                                         Other, Net                                                (168)             (337)                     196      (1,652)



    Income (Loss) Before Income Taxes                                                        (96,260)            25,559                 (57,070)      55,422

    Income Tax Benefit (Provision)                                                              7,707            (8,400)                 (4,921)      18,609
                                                                                                -----             ------                   ------       ------

    Income (Loss) from Continuing
     Operations                                                                              (88,553)            17,159                 (61,991)      74,031

    Income (Loss) from Discontinued
     Operations, Net of Taxes                                                 -                    8,093                  -                (40,996)
                                                                            ---                    -----                ---                 -------

    Net Income (Loss)                                                                        (88,553)            25,252                 (61,991)      33,035

    Loss attributable to Noncontrolling
     Interest                                                                 -                       21                  -                      39
                                                                            ---                      ---                ---                     ---

    Net Income (Loss) attributable to
     Hercules Offshore, Inc.                                          $(88,553)                  $25,273          $(61,991)                 $33,074
                                                                       ========                   =======           ========                  =======



    Net Income (Loss) attributable to
     Hercules Offshore, Inc. Per Share:

    Basic:

                                          Income (Loss) from Continuing
                                          Operations                                             $(0.55)             $0.11                  $(0.39)       $0.46

                                          Income (Loss) from Discontinued
                                          Operations                                                   -              0.05                        -      (0.25)

                                         Net Income (Loss)                                       $(0.55)             $0.16                  $(0.39)       $0.21


    Diluted:

                                          Income (Loss) from Continuing
                                          Operations                                             $(0.55)             $0.11                  $(0.39)       $0.46

                                          Income (Loss) from Discontinued
                                          Operations                                                   -              0.05                        -      (0.26)

                                         Net Income (Loss)                                       $(0.55)             $0.16                  $(0.39)       $0.20



    Weighted Average Shares Outstanding:

                                         Basic                                                   160,794            159,743                  160,526      159,416

                                         Diluted                                                 160,794            161,851                  160,526      161,472


                                          HERCULES OFFSHORE, INC. AND SUBSIDIARIES

                                           CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                       (In thousands)

                                                        (Unaudited)


                                                                                         Nine Months Ended September 30,
                                                                                         -------------------------------

                                                                                                   2014                       2013
                                                                                                   ----                       ----

    Cash Flows from Operating Activities:

                                             Net Income (Loss)                                  $(61,991)                   $33,074

                                              Adjustments to Reconcile Net Income (Loss)
                                              to Net Cash Provided by Operating
                                              Activities:

                                             Depreciation and Amortization                        128,072                    121,804

                                             Stock-Based Compensation Expense                       7,153                      7,464

                                             Deferred Income Taxes                                (5,573)                  (29,792)

                                             Provision for Doubtful Accounts Receivable             6,319                        356

                                             Gain on Disposal of Assets, Net                     (22,623)                   (3,140)

                                             Asset Impairment                                      82,507                     44,370

                                             Gain on Equity Investment                                  -                  (14,876)

                                             Other                                                  4,858                      4,667

                                              Net Change in Operating Assets and
                                              Liabilities                                        (52,017)                    15,476


                                             Net Cash Provided by Operating Activities             86,705                    179,403


    Cash Flows from Investing Activities:

                                             Acquisition of Assets, Net of Cash Acquired                -                 (200,957)

                                             Capital Expenditures                               (134,610)                 (314,654)

                                             Insurance Proceeds Received                            9,067                      1,430

                                             Proceeds from Sale of Assets, Net                     35,109                    107,404

                                             Other                                                  1,145                      2,214


                                             Net Cash Used in Investing Activities               (89,289)                 (404,563)


    Cash Flows from Financing Activities:

                                             Long-term Debt Borrowings                            300,000                    400,000

                                             Redemption of 7.125% Senior Secured Notes          (300,000)                         -

                                              Redemption of 3.375% Convertible Senior
                                              Notes                                                     -                  (61,274)

                                             Payment of Debt Issuance Costs                       (3,914)                   (8,208)

                                             Other                                                    145                      1,288


                                              Net Cash Provided by (Used in) Financing
                                              Activities                                          (3,769)                   331,806



    Net Increase (Decrease) in Cash and Cash
     Equivalents                                                                               (6,353)                   106,646

    Cash and Cash Equivalents at Beginning of
     Period                                                                                    198,406                    259,193

    Cash and Cash Equivalents at End of Period                                                $192,053                   $365,839
                                                                                              ========                   ========


                                                 HERCULES OFFSHORE, INC. AND SUBSIDIARIES

                                                   SELECTED FINANCIAL AND OPERATING DATA

                                              (Dollars in thousands, except per day amounts)

                                                                (Unaudited)


                                                                                  Three Months Ended              Nine Months Ended
                                                                                  September 30,                September 30,
                                                                                  -------------                -------------

                                                                                       2014             2013                      2014        2013
                                                                                       ----             ----                      ----        ----


    Domestic Offshore:

                             Number of rigs (as of end of period)                          24               29                        24          29

                             Revenue                                                 $123,320         $138,975                  $406,968    $387,088

                             Operating expenses                                        65,757           73,577                   202,095     198,887

                             Asset impairment                                          82,507                -                   82,507           -

                             Depreciation and amortization expense                     18,599           19,811                    53,948      59,291

                             General and administrative expenses                        1,692            1,238                     4,824       4,705

                             Operating income (loss)                                $(45,235)         $44,349                   $63,594    $124,205



    International Offshore:

                             Number of rigs (as of end of period)                           9               11                         9          11

                             Revenue                                                  $74,217          $46,309                  $226,880    $126,836

                             Operating expenses                                        61,578           28,191                   153,177      93,769

                             Depreciation and amortization expense                     19,586           12,768                    55,287      35,555

                             General and administrative expenses                        3,161            2,843                     7,157      10,507

                             Operating income (loss)                                $(10,108)          $2,507                   $11,259   $(12,995)



    International Liftboats:

                              Number of liftboats (as of end of
                              period)                                                      24               24                        24          24

                             Revenue                                                  $24,347          $40,024                   $87,733    $109,035

                             Operating expenses                                        18,962           20,960                    58,502      62,883

                             Depreciation and amortization expense                      5,126            4,721                    15,868      13,872

                             General and administrative expenses                        1,614            1,539                     9,867       4,387

                             Operating income (loss)                                 $(1,355)         $12,804                    $3,496     $27,893



    Total Company:

                             Revenue                                                 $221,884         $225,308                  $721,581    $622,959

                             Operating expenses                                       146,297          122,728                   413,774     355,539

                             Asset impairment                                          82,507                -                   82,507           -

                             Depreciation and amortization expense                     44,319           38,040                   128,072     110,906

                             General and administrative expenses                       19,659           19,284                    60,405      59,821


                             Operating income (loss)                                 (70,898)          45,256                    36,823      96,693

                                  Interest expense                                   (25,194)        (19,360)                 (74,164)   (54,495)

                                  Loss on extinguishment of debt                            -               -                 (19,925)          -

                                  Gain on equity investment                                 -               -                        -     14,876

                                  Other, net                                            (168)           (337)                      196     (1,652)


                             Income (loss) before income taxes                       (96,260)          25,559                  (57,070)     55,422

                                  Income tax benefit (provision)                        7,707          (8,400)                  (4,921)     18,609


                              Income (loss) from continuing
                              operations                                             (88,553)          17,159                  (61,991)     74,031

                              Income (loss) from discontinued
                              operations, net of taxes                                      -           8,093                         -   (40,996)


                             Net income (loss)                                       (88,553)          25,252                  (61,991)     33,035

                              Loss attributable to noncontrolling
                              interest                                                      -              21                         -         39


                              Net income (loss) attributable to
                              Hercules Offshore, Inc                                $(88,553)         $25,273                 $(61,991)    $33,074


                                                                                                HERCULES OFFSHORE, INC. AND SUBSIDIARIES

                                                                                           SELECTED FINANCIAL AND OPERATING DATA - (Continued)

                                                                                             (Dollars in thousands, except per day amounts)

                                                                                                               (Unaudited)


                                           Three Months Ended September 30, 2014
                                         -------------------------------------

                            Operating Days                                       Available Days                                     Utilization (1)           Average              Average
                                                                                                                                                          Revenue per           Operating
                                                                                                                                                            Day (2)            Expense per
                                                                                                                                                                                 Day (3)
                                                                                                                                                                                   -------


                                                  1,133                                               1,656                                         68.4%             $108,844             $39,708

    Domestic Offshore

                                                    485                                                 736                                         65.9%              153,025              83,666

    International Offshore

                                                    997                                               2,116                                         47.1%               24,420               8,961

    International Liftboats


                                         Three Months Ended September 30, 2013
                                         -------------------------------------

                            Operating Days                                       Available Days                                     Utilization (1)           Average              Average
                                                                                                                                                          Revenue per
                                                                                                                                                            Day (2)             Operating

                                                                                                                                                                               Expense per

                                                                                                                                                                                 Day (3)
                                                                                                                                                                                   -------


                                                  1,522                                               1,678                                         90.7%              $91,311             $43,848

    Domestic Offshore

                                                    426                                                 552                                         77.2%              108,707              51,071

    International Offshore

                                                  1,578                                               2,116                                         74.6%               25,364               9,905

    International Liftboats


                                          Nine Months Ended September 30, 2014
                                          ------------------------------------

                            Operating Days                                       Available Days                                     Utilization (1)           Average              Average
                                                                                                                                                          Revenue per
                                                                                                                                                            Day (2)             Operating

                                                                                                                                                                               Expense per

                                                                                                                                                                                 Day (3)
                                                                                                                                                                                   -------


                                                  3,774                                               4,914                                         76.8%             $107,835             $41,126

    Domestic Offshore

                                                  1,535                                               2,139                                         71.8%              147,805              71,612

    International Offshore

                                                  3,473                                               6,279                                         55.3%               25,261               9,317

    International Liftboats


                                          Nine Months Ended September 30, 2013
                                          ------------------------------------

                            Operating Days                                       Available Days                                     Utilization (1)           Average              Average
                                                                                                                                                          Revenue per           Operating
                                                                                                                                                            Day (2)            Expense per

                                                                                                                                                                                 Day (3)
                                                                                                                                                                                   -------


                                                  4,576                                               4,993                                         91.6%              $84,591             $39,833

    Domestic Offshore

                                                  1,115                                               1,540                                         72.4%              113,754              60,889

    International Offshore

                                                  4,503                                               6,220                                         72.4%               24,214              10,110

    International Liftboats



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


              (2)    Average revenue
                      per rig or
                      liftboat per
                      day is defined
                      as revenue
                      earned by our
                      rigs or
                      liftboats, as
                      applicable, in
                      the period
                      divided by the
                      total number
                      of operating
                      days for our
                      rigs or
                      liftboats, as
                      applicable, in
                      the period.


              (3)    Average
                      operating
                      expense per
                      rig or
                      liftboat per
                      day is defined
                      as operating
                      expenses,
                      excluding
                      depreciation
                      and
                      amortization,
                      incurred by
                      our rigs or
                      liftboats, as
                      applicable, in
                      the period
                      divided by the
                      total number
                      of available
                      days in the
                      period.  We
                      use available
                      days to
                      calculate
                      average
                      operating
                      expense per
                      rig or
                      liftboat per
                      day rather
                      than operating
                      days, which
                      are used to
                      calculate
                      average
                      revenue per
                      rig or
                      liftboat per
                      day, because
                      we incur
                      operating
                      expenses on
                      our rigs and
                      liftboats even
                      when they are
                      not under
                      contract and
                      earning a
                      dayrate.


                Hercules Offshore, Inc. and Subsidiaries

              Reconciliation of GAAP to Non-GAAP Financial
                                 Measures

                               (Unaudited)

                  (In thousands, except per share data)



    We report our financial results in accordance with
     generally accepted accounting principles (GAAP).
     However, management believes that certain non-GAAP
     performance measures and ratios may provide users of
     this financial information additional meaningful
     comparisons between current results and results in
     prior operating periods. Non-GAAP financial
     measures we may present from time to time are
     operating income, income from continuing operations,
     net income or diluted earnings per share excluding
     certain charges or amounts. These adjusted income


                              Three Months                  Nine Months Ended
                                                              September 30,
                                  Ended
                              September 30,
                              -------------

                         2014                     2014                     2013
                         ----                     ----                     ----


      Operating
      Income
      (Loss):

        GAAP
        Operating
        Income
        (Loss)      $(70,898)                 $36,823                  $96,732

       Adjustment      77,766    (a)            59,887  (b)                   -
                       ------                   ------                      ---

        Non-
        GAAP
        Operating
        Income         $6,868                  $96,710                  $96,732
                       ======                  =======                  =======


      Other
      Expense:

        GAAP
        Other
        Expense     $(25,362)               $(93,893)               $(41,271)

       Adjustment           -                  19,925  (c)            (14,876)   (d)
                          ---                  ------                  -------

        Non-
        GAAP
        Other
        Expense     $(25,362)               $(73,968)               $(56,147)
                     ========                 ========                 ========


     Benefit
     (Provision)
     for
     Income
     Taxes:

        GAAP
        Benefit
        (Provision)
        for
        Income
        Taxes          $7,707                 $(4,921)                 $18,609

        Tax
        Adjustment          -                       -                (37,729)   (e)

        Non-
        GAAP
        Benefit
        (Provision)
        for
        Income
        Taxes          $7,707                 $(4,921)               $(19,120)
                       ======                  =======                 ========


      Income
      (Loss)
      from
      Continuing
      Operations
      attributable
      to
      Hercules
      Offshore,
      Inc.:

        GAAP
        Income
        (Loss)
        from
        Continuing
        Operations  $(88,553)               $(61,991)                 $74,070

        Total
        Adjustment     77,766                   79,812                 (52,605)
                       ------                   ------                  -------

        Non-
        GAAP
        Income
        (Loss)
        from
        Continuing
        Operations  $(10,787)                 $17,821                  $21,465
                     ========                  =======                  =======


      Diluted
      Earnings
      (Loss)
      per
      Share:

        GAAP
        Diluted
        Earnings
        (Loss)
        per
        Share         $(0.55)                 $(0.39)                   $0.46

        Adjustment
        per
        Share            0.48                     0.50                   (0.33)
                         ----                     ----                    -----

        Non-
        GAAP
        Diluted
        Earnings
        (Loss)
        per
        Share         $(0.07)                   $0.11                    $0.13
                       ======                    =====                    =====


    (a)              This amount represents a $82.5 million
                     non-cash impairment charge of
                     property and equipment and a $4.7
                     million net gain on the sale of three
                     cold-stacked drilling rigs.


    (b)              This amount represents a $82.5 million
                     non-cash impairment charge of
                     property and equipment and a $22.6
                     million net gain on the sale of cold-
                     stacked drilling rigs.


    (c)              This amount represents a charge of
                     $19.9 million related to retirement of
                     our 7.125% senior secured notes and
                     issuance of our 6.75% senior notes.


    (d)              This amount represents a non-cash gain
                     of $14.9 million related to the
                     adjustment of our investment in
                     Discovery Offshore to fair market
                     value at the date our controlling
                     interest was obtained.


    (e)              This amount represents a tax benefit
                     recognized of $37.7 million related to
                     the change in characterization of the
                     Seahawk acquisition for tax purposes
                     from a purchase of assets to a
                     reorganization.

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/hercules-offshore-announces-third-quarter-2014-results-464473493.html

SOURCE Hercules Offshore, Inc.