UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D. C. 20549

                                    FORM 10-Q

(Mark One)

[x]             Quarterly Report Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934
                  For the Quarterly Period Ended April 30, 2002

                                       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 0-8675

                         OIL-DRI CORPORATION OF AMERICA
                         ------------------------------
           (Exact name of the registrant as specified in its charter)


                   DELAWARE                        36-2048898
                   --------                        ----------
     (State or other jurisdiction of            (I.R.S. Employer
      incorporation or organization)           Identification No.)

    410 North Michigan Avenue, Suite 400           60611-4213
            CHICAGO, ILLINOIS                      ----------
            -----------------                      (Zip Code)
  (Address of principal executive offices)



The Registrant's telephone number, including area code: (312) 321-1515

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 and (2) has been subject to such filing
requirements for at least the past 90 days.

                           Yes    X       No
                               -------        ------

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the close of the period covered by this report.

Common Stock - 5,470,435   Shares (Including 1,279,700 Treasury Shares)
Class B Stock - 1,765,083   Shares (Including   342,241 Treasury Shares)

2 CONTENTS PAGE PART I ITEM 1: Financial Statements And Supplementary Data.....................3-9 ITEM 2: Management Discussion And Analysis Of Financial Condition And The Results Of Operations..................................10-18 ITEM 3: Quantitative And Qualitative Disclosures About Market Risk.....18-19 PART II ITEM 6: Exhibits And Reports on Form 8-K..................................20 SIGNATURES................................................................21

3 OIL-DRI CORPORATION OF AMERICA & SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (IN THOUSANDS OF DOLLARS) (UNAUDITED) APRIL 30 JULY 31 ASSETS 2002 2001 --------- --------- CURRENT ASSETS Cash and Cash Equivalents $ 6,795 $ 4,444 Investment Securities 1,267 1,257 Accounts Receivable, less allowance of $317 and $455 at April 30, 2002 and July 31, 2001, respectively 22,358 24,267 Other Receivables 3,615 2,497 Inventories 13,101 15,445 Prepaid Overburden Removal Expense 3,750 3,797 Prepaid Expenses 3,890 4,035 --------- --------- TOTAL CURRENT ASSETS 54,776 55,742 --------- --------- PROPERTY, PLANT AND EQUIPMENT - AT COST Cost 139,563 139,730 Less Accumulated Depreciation and Amortization (86,847) (83,694) --------- --------- TOTAL PROPERTY, PLANT AND EQUIPMENT, NET 52,716 56,036 --------- --------- OTHER ASSETS Goodwill & Intangibles, net of accumulated amortization of $4,101and $3,569 at April 30, 2002 and July 31, 2001, respectively 9,240 9,691 Deferred Income Taxes 2,573 3,155 Other 6,185 5,900 --------- --------- TOTAL OTHER ASSETS 17,998 18,746 --------- --------- TOTAL ASSETS $ 125,490 $ 130,524 ========= ========== The accompanying notes are an integral part of the consolidated financial statements.

4 OIL-DRI CORPORATION OF AMERICA & SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (IN THOUSANDS OF DOLLARS) (UNAUDITED) APRIL 30 JULY 31 LIABILITIES & STOCKHOLDERS' EQUITY 2002 2001 --------- --------- CURRENT LIABILITIES Current Maturities of Notes Payable $ 3,150 $ 2,150 Accounts Payable 4,211 5,791 Dividends Payable 473 473 Accrued Expenses Salaries, wages and commissions 2,098 1,524 Trade promotions and advertising 2,356 4,006 Freight 1,177 1,312 Other 4,135 4,386 --------- --------- TOTAL CURRENT LIABILITIES 17,600 19,642 --------- --------- NONCURRENT LIABILITIEs Notes Payable 31,750 34,256 Deferred Compensation 2,898 2,769 Other 1,921 2,011 --------- --------- TOTAL NONCURRENT LIABILITIES 36,569 39,036 --------- --------- TOTAL LIABILITIES 54,169 58,678 --------- --------- STOCKHOLDERS' EQUITY Common Stock, par value $.10 per share, issued 5,470,435 shares at April 30, 2002 and July 31, 2001 547 547 Class B Stock, par value $.10 per share, issued 1,765,083 shares at April 30, 2002 and July 31, 2001 177 177 Additional Paid-In Capital 7,667 7,667 Retained Earnings 89,203 89,778 Restricted Unearned Stock Compensation (9) (25) Cumulative Translation Adjustment (1,436) (1,474) --------- --------- 96,149 96,670 Less Treasury stock, at cost (1,279,700 Common and 342,241 Class B shares at April 30, 2002 and 1,279,110 Common and 342,241 Class B shares at July 31, 2001) (24,828) (24,824) --------- --------- TOTAL STOCKHOLDERS' EQUITY 71,321 71,846 --------- --------- TOTAL LIABILITIES & STOCKHOLDERS' EQUITY $ 125,490 $ 130,524 ========= ========= The accompanying notes are an integral part of the consolidated financial statements.

5 OIL-DRI CORPORATION OF AMERICA & SUBSIDIARIES CONSOLIDATED STATEMENTS OF INCOME AND RETAINED EARNINGS (IN THOUSANDS, EXCEPT FOR PER SHARE AMOUNTS) (UNAUDITED) FOR THE NINE MONTHS ENDED APRIL 30 ------------------------- 2002 2001 --------- --------- NET SALES $ 123,064 $ 123,676 Cost of Sales 99,990 100,660 --------- --------- GROSS PROFIT 23,074 23,016 Non-recurring Fee -- 4,278 Selling, General and Administrative Expenses (20,745) (22,525) --------- --------- INCOME FROM OPERATIONS 2,329 4,769 OTHER INCOME (EXPENSE) Interest Expense (1,940) (2,228) Interest Income 214 200 Gain on the Sale of Mineral Rights 769 -- Other (Expense) Income, Net (168) 69 --------- --------- TOTAL OTHER EXPENSE, NET (1,125) (1,959) INCOME BEFORE INCOME TAXES 1,204 2,810 Income Tax 359 732 --------- --------- NET INCOME 845 2,078 RETAINED EARNINGS Balance at Beginning of Year 89,778 90,757 Less Cash Dividends Declared 1,420 1,419 --------- --------- RETAINED EARNINGS - APRIL 30 $ 89,203 $ 91,416 ========= ========== NET INCOME PER SHARE BASIC $ 0.15 $ 0.37 ========= ========= DILUTIVE $ 0.15 $ 0.37 ========= ========= AVERAGE SHARES OUTSTANDING BASIC 5,614 5,612 ========= ========= DILUTIVE 5,660 5,612 ========= ========= The accompanying notes are an integral part of the consolidated financial statements.

6 OIL-DRI CORPORATION OF AMERICA & SUBSIDIARIES STATEMENTS OF CONSOLIDATED INCOME (IN THOUSANDS OF DOLLARS) (UNAUDITED) FOR THE NINE MONTHS ENDED APRIL 30 ------------------------- 2002 2001 --------- --------- NET INCOME $ 845 $ 2,078 Other Comprehensive Income: Cumulative Translation Adjustments 38 (78) --------- --------- TOTAL COMPREHENSIVE INCOME $ 883 $ 2,000 ========= ========= The accompanying notes are an integral part of the consolidated financial statements.

7 OIL-DRI CORPORATION OF AMERICA & SUBSIDIARIES CONSOLIDATED STATEMENTS OF INCOME AND RETAINED EARNINGS (IN THOUSANDS, EXCEPT FOR PER SHARE AMOUNTS) (UNAUDITED) FOR THE THREE MONTHS ENDED APRIL 30 ------------------------- 2002 2001 --------- --------- NET SALES $ 39,261 $ 39,573 Cost of Sales 31,991 32,727 --------- --------- GROSS PROFIT 7,270 6,846 Non-recurring Fee -- 4,278 Selling, General and Administrative Expenses (6,644) (7,987) --------- --------- INCOME FROM OPERATIONS 626 3,137 OTHER INCOME (EXPENSE) Interest Expense (597) (714) Interest Income 67 42 Gain on the Sale of Mineral Rights 769 -- Other Income (Expense) (141) 114 --------- --------- TOTAL OTHER INCOME (EXPENSE), NET 98 (558) --------- --------- INCOME BEFORE INCOME TAXES 724 2,579 Income Tax 220 673 --------- --------- NET INCOME $ 504 $ 1,906 ========= ========= NET INCOME PER SHARE BASIC $ 0.09 $ 0.34 ========= ========= DILUTIVE $ 0.09 $ 0.34 ========= ========= AVERAGE SHARES OUTSTANDING BASIC 5,614 5,614 ========= ========= DILUTIVE 5,712 5,614 ========= ========= The accompanying notes are an integral part of the consolidated financial statements.

8 OIL-DRI CORPORATION OF AMERICA & SUBSIDIARIES STATEMENTS OF CONSOLIDATED INCOME (IN THOUSANDS OF DOLLARS) (UNAUDITED) FOR THE THREE MONTHS ENDED APRIL 30 ------------------------- 2002 2001 --------- --------- NET INCOME $ 504 $ 1,906 Other Comprehensive Income: Cumulative Translation Adjustments 55 (33) --------- --------- TOTAL COMPREHENSIVE INCOME $ 559 $ 1,873 ========= ========= The accompanying notes are an integral part of the consolidated financial statements.

9 OIL-DRI CORPORATION OF AMERICA & SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (IN THOUSANDS OF DOLLARS) (UNAUDITED) FOR THE NINE MONTHS ENDED APRIL 30 ------------------------- 2002 2001 --------- --------- NET INCOME $ 845 $ 2,078 --------- --------- Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: Depreciation and Amortization 6,624 6,860 Provision for Bad Debts 335 120 Loss on the Sale of Fixed Assets 91 245 (Increase) Decrease in: Accounts Receivable 1,574 (430) Other Receivables (1,118) (3,273) Inventories 2,344 1,183 Prepaid Overburden Removal Expense 47 (1,081) Prepaid Expenses 145 902 Other Assets 217 428 Increase (Decrease) in: Accounts Payable (1,580) (1,817) Accrued Expenses (1,462) 3,527 Deferred Compensation 129 (404) Other (90) 87 --------- --------- TOTAL ADJUSTMENTS 7,256 6,347 --------- --------- NET CASH PROVIDED BY OPERATING ACTIVITIES 8,101 8,425 --------- --------- CASH FLOWS FROM INVESTING ACTIVITIES Capital Expenditures (2,937) (4,108) Proceeds from Sale of Property, Plant and Equipment 14 288 Purchases of Investment Securities (1,267) (1,230) Dispositions of Investment Securities 1,257 1,220 --------- --------- NET CASH USED IN INVESTING ACTIVITIES (2,933) (3,830) --------- --------- CASH FLOWS FROM FINANCING ACTIVITIES Principal Payments on Long-Term Debt (1,507) (4,127) Dividends Paid (1,420) (1,419) Other 110 (41) --------- --------- NET CASH USED IN FINANCING ACTIVITIES (2,817) (5,587) --------- --------- NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 2,351 (992) CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR 4,444 1,388 --------- --------- CASH AND CASH EQUIVALENTS, APRIL 30 $ 6,795 $ 396 ========= ========= The accompanying notes are an integral part of the consolidated financial statements.

10 OIL-DRI CORPORATION OF AMERICA & SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) 1. BASIS OF STATEMENT PRESENTATION The financial statements and the related notes are condensed and should be read in conjunction with the consolidated financial statements and related notes for the year ended July 31, 2001, included in the Company's Annual Report on Form 10-K filed with the Securities and Exchange Commission. The consolidated financial statements include the accounts of the Company and its subsidiaries. All significant intercompany transactions are eliminated. The unaudited financial information reflects all adjustments which are, in the opinion of management, necessary for a fair presentation of the statements contained herein. Certain items in prior year financial statements have been reclassified to conform to the presentation used in fiscal 2002. In the prior year, a temporary clearing account of customer deductions was classified as part of the allowance for doubtful accounts. During the second quarter, management reclassed the temporary clearing account of customer deductions as a direct offset to accounts receivable. This change reduced the July 31, 2001 allowance for doubtful accounts, previously reported on the Consolidated Balance Sheet, by approximately $1,400,000. As part of its overall operations, the Company mines sorbent materials on property that it either owns or leases. A significant part of the overall mining cost is incurred during the process of removing the overburden (non-usable material) from the land, thus exposing the sorbent material that is then used in a majority of the Company's production processes. The cost of the overburden removal is recorded in a prepaid expense account and, as the usable sorbent material is mined, the prepaid expense is amortized over the estimated available material. As of April 30, 2002 the Company had $3,750,000 of prepaid expense recorded on its consolidated balance sheet. During the first nine months of fiscal 2002 the Company amortized to expense approximately $2,900,000 of previous recorded prepaid charges. Please also refer to footnote 3, for a discussion of a change in the accounting estimate associated with this prepaid expense. 2. INVENTORIES The composition of inventories is as follows (in thousands): ------------------------- APRIL 30 JULY 31 (UNAUDITED) (AUDITED) ------------------------- 2002 2001 ------------------------- Finished goods $ 7,951 $ 9,473 Packaging 3,690 4,029 Other 1,460 1,943 -------- -------- $ 13,101 $ 15,445 ======== ======== Inventories are valued at the lower of cost or market. Cost is determined by the first-in, first-out method. 3. CHANGE IN ACCOUNTING ESTIMATE FOR PREPAID OVERBURDEN REMOVAL EXPENSE During the second quarter of fiscal 2002, an internal review of the estimated amount of uncovered mineable clay took place at the Company's Georgia production complex. The quantity of uncovered clay is one of the key elements in the amortization of the prepaid overburden removal account balance. The review led to a change in the estimated amount of uncovered clay. This estimate change then caused a change in the amortization of the prepaid overburden removal account. The impact of this estimate revision for the first three quarters of fiscal 2002 was an additional pre-tax charge to cost of goods sold of approximately $744,000 versus the previous estimate, or approximately $0.09 per fully diluted share on an after-tax basis. The estimate change also increased the amortization rate approximately $1.31 per ton of uncovered mineable clay. Based on

11 the current ending estimate of uncovered clay the Company will have to amortize the prepaid overburden removal account balance using the increased rate for approximately the next 7 to 10 months. Thereafter, going forward management believes that overburden removal expense should return to historical rates. 4. RENO PROCESS PLANT On February 26, 2002, the Washoe County Commission voted 3 to 2 not to grant Oil-Dri a special use permit to build the Company's proposed processing plant in Reno, Nevada. The Company has decided not to appeal the Commission's decision. On April 11, 2002, the Company filed suit against the County Commission in Federal District Court in Nevada to recoup damages sustained when it was denied a special use permit to establish a mining operation in Hungry Valley. The Suit claims that the County Commission exceeded their statutory authority in denying the Company the opportunity to mine on federal land. The suit will be scheduled for a hearing in mid to late summer. The Company is also considering other possible actions which include but are not limited to, building a facility on Bureau of Land Management property or elsewhere, as well as mining and outsourcing the processing of the proven reserves. At the end of the third quarter, the Company had unamortized capitalized costs of approximately $3,672,000 related to this project. Pending decision with respect to its various options, the Company is presently unable to determine if a loss will be incurred, and, if incurred, the extent of such loss. 5. SALE OF MINERAL RIGHTS During the third quarter, the Company reported a $769,000 pre-tax gain when it elected to sell certain mineral leases on land in northern Florida. The land contained minerals for a market that the Company was not actively planning to pursue. The mineral rights, had they been pursued, would have been associated with THE Specialty Product Group. 6. NON-RECURRING FEE Included in the income from operations reported for both the third quarter and year-to-date fiscal 2001 was non-recurring fee income of $4,278,000, which resulted from the early termination of a supply agreement. 7. NEW ACCOUNTING STANDARDS AND PRONOUNCEMENTS In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities." In June 2000, the FASB ISSUED SFAS No. 138, "Accounting for Derivative Instruments and Certain Hedging Activities an amendment of SFAS No. 133," (SFAS No. 138), which was required to be adopted in years beginning after June 15, 2000. One of the primary amendments to SFAS No. 133 establishes a "normal purchases and normal sales" exception. This exception permits companies to exclude contracts which provide for the purchase or sale of something other than a financial derivative instrument that will be delivered in quantities expected to be used or sold by the entity over a reasonable period of time in the normal course of business operations. The Company has forward purchase contracts for certain natural gas commodities that qualify for the "normal purchase" exception provisions of the amended statement. The adoption of SFAS No. 133 as amended by SFAS No. 138 had no material impact on either the financial position or results of operations. In September 2000, the Emerging Issues Task Force (EITF) issued EITF 00-10, "Accounting for Shipping and Handling Fees and Costs." Under the provisions of EITF 00-10, amounts billed to a customer in a sales transaction related to shipping and handling should be classified as revenue. Effective May 1, 2001, the Company adopted EITF 00-10, which did not have an effect on the amounts classified as revenue or costs of other services. The adoption had no impact on the determination of net income. Effective May 1, 2001, the Company adopted Staff Accounting Bulletin No. 101 (SAB 101), "Revenue Recognition in Financial Statements." SAB 101 provides the Securities and Exchange Commission's views in applying accounting principles generally accepted in the United States to revenue recognition in the financial statements. The adoption of SAB 101 did not have an effect on the financial statements of the Company. In June 2001, the FASB issued SFAS No. 141, "Business Combinations" and SFAS No. 142, "Goodwill and Other Intangible Assets", effective for years beginning after December 15, 2001. Under the new rules, goodwill will no longer be amortized, but will be subject to annual impairment tests in accordance with the Statements. Other intangible assets will continue to be amortized over their useful lives. The pooling of interest method is no longer permitted for business combinations after June 30, 2001. Adoption is required for fiscal years beginning after December 15, 2001. Based upon management's preliminary

12 analysis, the Company does not expect any impairment of goodwill under the new FASB 142. Upon adoption, the Company's amortization expense will be reduced by approximately $202,000 annually. In June 2001, the FASB issued SFAS No. 143, "Accounting for Asset Retirement Obligations," effective for years beginning after June 15, 2002. Under the new rules, the fair value of a liability for an asset retirement obligation is recognized in the period in which it is incurred if a reasonable estimate of fair value can be made. Adoption is required for fiscal years beginning after June 15, 2002. Based upon management's preliminary analysis, the Company does not expect any material implications for the Company's financial statements. In August 2001, the FASB issued SFAS No. 144, "Accounting for the Impairment of Disposal of Long-Lived Assets," effective for years beginning after December 15, 2001. Under the new rules, the accounting and reporting for the impairment and disposal of long-lived assets have been superseded from SFAS No. 121 and APB No. 30. Also, ARB No. 51 has been amended to eliminate the exception for consolidation for a temporary subsidiary. Adoption is required for fiscal years beginning after December 15, 2001. Based upon management's preliminary analysis, the Company does not expect any material implications for the Company's financial statements. In July 2001, the EITF reached a final consensus on Issue 00-25, "Accounting for Consideration from a Vendor to a Retailer in Connection with the Purchase or Promotion of the Vendor's Products." The consensus addresses the accounting treatment and income statement classification for certain sales incentives, including cooperative advertising arrangements, buydowns and slotting fees. The consensus requires that these items classified by the Company as selling, general and administrative expense, be reclassified as a reduction of gross sales. The Company was required to adopt EITF No. 00-25 for the third quarter ending April 30, 2002, but elected to adopt it for slotting in the second quarter ending January 31, 2002. The Company then fully completed the adoption for buydowns and cooperative advertising arrangements in the third quarter ending April 30, 2002. The effect of the adoption of EITF No. 00-25 resulted in a reclassification of expenses and a restatement to reduce previously reported net sales and SG&A expenses. The effect of these reclassifications resulted in a reduction in net sales and a corresponding decrease in SG&A expenses of $7,193,000 and $7,688,000 for the fiscal years ended July 31, 2001 and 2000, respectively. In 2000, the EITF discussed a number of topics related to certain expenses that the Company reports in merchandising expenses, a component of SG&A expenses. In January 2001, the EITF issued No. 00-22, which requires certain rebate offers and free products that are delivered subsequent to a single exchange transaction to be recognized when incurred and reported as a reduction of revenue. EITF No. 00-14 was issued in May 2000 and subsequently amended in November 2000. This guidance requires certain coupon, rebate offers and free products offered concurrently with a single exchange transaction with a customer to be recognized when incurred and reported as revenue. The Company was required to adopt EITF No. 00-22 and No. 00-14 for the third quarter ending April 30, 2001, and the fourth quarter ending July 31, 2001, respectively. The effect of the adoptions of EITF No. 00-22 and No. 00-14 resulted in a reclassification of expenses and a restatement to reduce previously reported net sales and SG&A expenses. The effect of these reclassifications resulted in a reduction in net sales and a corresponding decrease in SG&A expenses of $3,449,000 and $3,388,000 for the years ended July 31, 2001 and 2000, respectively. 8. SEGMENT REPORTING The Company has four reportable operating segments: Consumer Products Group, Specialty Products Group, Crop Production and Horticultural Products Group, and Industrial and Automotive Products Group. These segments are managed separately because each business has different economic characteristics. The accounting policies of the segments are the same as those described in Note 1 of the Company's Annual Report for the year ended July 31, 2001 on Form 10-K filed with the Securities and Exchange Commission. Because management does not rely on segment asset allocation, information regarding segment assets is not meaningful and therefore is not reported.

13 ------------------------------------- Nine Months Ended April 30 ------------------------------------- Net Sales Operating Income ------------------------------------- 2002 2001 2002 2001 -------- -------- ------- -------- (in thousands) Consumer Products Group.................. $ 76,107 $ 77,326 $ 5,787 $ 4,996 Specialty Products Group................. 18,446 18,061 3,819 2,797 Crop Production and Horticultural Products Group......................... 13,840 13,630 2,038 1,361 Industrial and Automotive Products Group. 14,671 14,659 214 124 -------- -------- ------- ------- TOTAL SALES/OPERATING INCOME............. $123,064 $123,676 $11,858 $ 9,278 ======== ======== ------- ------- Non-recurring Fee(2)..................... -- 4,278 Less: Corporate Expenses..................... 9,696 8,719 Interest Expense, net of Interest Income............................... 1,727 2,027 Gain on the Sale of Mineral Rights(1).............................. (769) -- ------- ------- INCOME BEFORE INCOME TAXES............... 1,204 2,810 ------- ------- Income Taxes............................. 359 732 ------- ------- NET INCOME............................... 845 2,078 ======= ======= ------------------------------------- Quarter Ended April 30 ------------------------------------- Net Sales Operating Income ------------------------------------- 2002 2001 2002 2001 -------- -------- -------- ------- (in thousands) Consumer Products Group.................. $ 23,046 $ 22,988 $ 1,633 $ 291 Specialty Products Group................. 5,779 5,937 1,185 700 Crop Production and Horticultural Products Group......................... 5,544 5,590 1,142 900 Industrial and Automotive Products Group.................................. 4,892 5,058 (24) 111 -------- -------- -------- ------ TOTAL SALES/OPERATING INCOME............. $ 39,261 $ 39,573 $ 3,936 $2,002 ======== ======== -------- ------ Non-recurring Fee(2)..................... -- 4,278 Less: Corporate Expenses..................... 3,450 3,031 Interest Expense, net of Interest Income............................... 531 671 Gain on the Sale of Mineral Rights(1)............................ (769) -- ------- ------ INCOME BEFORE INCOME TAXES............... 724 2,578 ------- ------ Income Taxes............................. 220 672 ------- ------ NET INCOME............................... 504 1,906 ======= ====== (1) See Note 5 for a discussion of the gain on the sale of mineral rights. (2) See Note 6 for a discussion of the non-recurring fee income recorded in fiscal 2001.

14 MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS NINE MONTHS ENDED APRIL 30, 2002 COMPARED TO NINE MONTHS ENDED APRIL 30, 2001 RESULTS OF OPERATIONS Consolidated net sales for the nine months ended April 30, 2002 were $123,064,000, a decrease of 0.5% from net sales of $123,676,000 in the first nine months of fiscal 2001. The year-to-date sales reflect the reclassification described in footnote 7 for the various new accounting pronouncements. Net income for the first nine months of fiscal 2002 was $845,000, a decrease of 59% from $2,078,000 earned in the first nine months of fiscal 2001. Fiscal 2002 income was positively impacted by a pre-tax gain of $769,000 on the sale of mineral rights. Fiscal 2001 income was positively impacted by $4,278,000 of pre-tax income generated from a non-recurring fee, while being negatively impacted by $920,000 of charges covering developmental costs and several capital asset programs that the Company no longer intends to pursue in their original form. Basic and diluted net income per share for the first nine months of fiscal 2002 was $0.15 versus $0.37 basic and diluted net income per share earned in the first nine months of fiscal 2001. Net sales of the Consumer Products Group for the first nine months of fiscal 2002 were $76,107,000, a decrease of 1.6% from net sales of $77,326,000 in the first nine months of fiscal 2001. This segment's operating income increased 15.8% from $4,996,000 in the first nine months of fiscal 2001 to $5,787,000 in the first nine months of fiscal 2002. There were a number of factors that drove the results. Overall, the group did a much better job of managing/controlling its selling and administrative expenses. Additional expense control was also seen in the area of temporary price reductions (i.e. buydowns or TPRs) and cooperative advertising programs, which are now part of sales revenue. The cost reductions in TPRs and cooperative advertising offset over a million dollars of reduced gross profit that was caused by unfavorable product mix, which was weighted heavily towards private label versus branded cat litter products, and the deterioration of distribution of paper cat litter items. Finally, part of the benefit of the expense control in selling and administrative expenses was offset by reduced product pricing in the co-manufacturing area. Net sales of the Specialty Products Group for the first nine months of fiscal 2002 were $18,446,000, an increase of 2.1% from net sales of $18,061,000 in the first nine months of fiscal 2001. This segment's operating income increased 36.5% from $2,797,000 in the first nine months of fiscal 2001 to $3,819,000 in the first nine months of fiscal 2002. The increase was due to improved gross profit from increased selling prices and lower expenses due to asset/program write-offs taken in the Rheological products business in fiscal 2001 and lower manufacturing costs. Net sales of the Crop Production and Horticultural Products Group for the first nine months of fiscal 2002 were $13,840,000, an increase of 1.5% from net sales of $13,630,000 in the first nine months of fiscal 2001. Crop Production and Horticultural Products' operating income increased by 49.7% from $1,361,000 in the first nine months of fiscal 2001 to $2,038,000 in the first nine months of fiscal 2002. This increase was driven by price increases for AGSORB(R) agricultural carriers and generally more favorable product mix, which added almost $200,000 to operating income. Net sales of the Industrial and Automotive Products Group for the first nine months of fiscal 2002 were $14,671,000, which was flat against net sales of $14,659,000 in the first nine months of fiscal 2001. Industrial and Automotive Products' operating income increased 72.6% from $124,000 in the first nine months of fiscal 2001 to $214,000 in the first nine months of fiscal 2002. The profitability increase was driven by a $280,000 positive mix impact of selling 30% more synthetic sorbents. Consolidated gross profit as a percentage of net sales for the first nine months of fiscal 2002 increased to 18.8% from 18.6% in the first nine months of fiscal 2001. The year-to-date gross profit reflects the reclassifications described in footnote 7 for the various new accounting pronouncements. The small increase in gross profit was due to price increases in the Specialty and Crop Production and Horticultural Products Groups, improved mix factors in Crop Production and Industrial and Automotive Products Group, most of which was offset by reduced product pricing in the co-manufacturing area. The Company's year-to-date fiscal 2002 fuel costs are down approximately 1.9% from fiscal 2001. Therefore, fuel costs have had only a small impact on the change in gross profit. Operating expenses as a percentage of net sales for the first nine months of fiscal 2002 decreased to 16.9% from 18.2% in the first nine months of fiscal 2001 due to a reduction of trade and advertising spending in the Consumer Products Group and lower expenses due to asset/program write-offs taken in fiscal 2001.

15 Interest expense and interest income for the first nine months of fiscal 2002 were better by $302,000 from fiscal 2001, due to lower levels of debt and increased cash and cash equivalents balances. The Company's effective tax rate was 29.8% of pre-tax income in the first nine months of fiscal 2002 versus 26.0% in the first nine months of fiscal 2001. Total assets of the Company decreased $5,034,000 or 3.9% during the first nine months of fiscal 2002. Current assets decreased $966,000 or 1.7% from fiscal 2001 year-end balances primarily due to decreased accounts receivable and inventory offset by increases in cash and cash equivalents and other receivables. Property, plant and equipment, net of accumulated depreciation, decreased $3,320,000 or 5.9% during the first nine months as depreciation expense exceeded capital expenditures. Total liabilities decreased $4,509,000 or 7.7% during the first nine months of fiscal 2002. Current liabilities decreased $2,042,000 or 10.4% from fiscal 2001 year-end balances due to decreases in trade payables and accruals for trade and promotional spending, offset by increases in current debt maturities and compensation accruals. EXPECTATIONS The Company anticipates that fourth quarter sales will be down compared to the same quarter a year ago. The impact of the Company's decision to restructure its private label supply arrangement with Wal-Mart will cause sales to decline, but should cause profits to increase. This decision should also lead to lower inventories and receivables, which should enhance the Company's cash position. In fiscal 2003 the Company believes that sales will be down, but profits should be up due to the ongoing product and geographical rationalization. The profit picture should improve if the current natural gas trends continue. Also, positively impacting fiscal 2003 would be the Company's Georgia overburden removal costs should they return to more historical levels as anticipated. Because of the uncertainties of the general economy and the increased overburden removal costs in Georgia, the Company believes it is prudent to forecast the Company's fully diluted earnings per share in a broad range of $0.15 to $0.20 per diluted share for fiscal 2002.

16 LIQUIDITY AND CAPITAL RESOURCES The current ratio of 3.1:1 at April 30, 2002 increased from the 2.8:1 at July 31, 2001. Working capital increased $1,076,000 during the first nine months of fiscal 2002 to $37,176,000, primarily due to higher cash & cash equivalents, and lower trade payables and accrued expenses. This increase was partially offset by lower inventories and receivables. During the first nine months of fiscal 2002, the balances of cash, cash equivalents and investment securities increased $2,361,000 to $8,062,000. Cash provided by operating activities was used to fund capital expenditures of $2,937,000, payments on long-term debt of $1,507,000 and dividend payments of $1,420,000. Total cash and investment balances held by the Company's foreign subsidiaries at April 30, 2002 and July 31, 2001 were $2,232,000 and $2,241,000, respectively. Accounts receivable, less allowance for doubtful accounts, decreased 7.9% during the first nine months of fiscal 2002. Days outstanding receivables decreased from 60.7 at July 31, 2001 to 54.3 at April 30, 2002. The Company maintains policies and practices to monitor the creditworthiness of its customers. Such policies include maintenance of a list of customers whose creditworthiness has diminished. The total balance of accounts receivable for accounts on that list represents less than 5.1% of the Company's outstanding receivables. Also, during the quarter, the Company settled its lawsuit with The Fleming Companies, Inc. on terms that were satisfactory to both parties. Teachers Insurance and Annuity Association and CIGNA Investments, Inc. have issued a waiver for the loan covenant, as described as the Fixed Charge Coverage Ratio, contained in the Note Purchase Agreements dated as of April 15, 1998, and April 15, 1993, for the quarter ended April 30, 2002. Future amendments to the various loan covenants are under discussion with Teachers Insurance and Annuity Association and CIGNA Investments, Inc. Liquidity needs have been, and are expected to be, met through internally generated funds and, to the extent needed, borrowings under the Company's revolving credit facility with Harris Trust and Savings. The credit agreement contains restrictive covenants that, among other things and under various conditions, limit the Company's ability to incur additional indebtedness, to acquire (including a limitation on capital expenditures) or dispose of assets and to pay dividends. The Company believes that cash flow from operations and availability under its revolving credit facility will provide adequate funds for foreseeable working capital needs, capital expenditures at existing facilities and debt service obligations. However, should new facility construction occur, it is anticipated that additional borrowings of a long-term nature will be required outside the existing credit facility. The Company's ability to fund operations, make planned capital expenditures, including new facility construction, to make scheduled debt payments and to remain in compliance with all of the financial covenants under debt agreements depends on its future operating performance, which, in turn, is subject to prevailing economic conditions and to financial, business and other factors. THREE MONTHS ENDED APRIL 30, 2002 COMPARED TO THREE MONTHS ENDED APRIL 30, 2001 RESULTS OF OPERATIONS Consolidated net sales for the third quarter ended April 30, 2002 were $39,261,000, a decrease of 0.8% from net sales of $39,573,000 in the third quarter of fiscal 2001. The quarterly sales reflect the reclassification described in footnote 7 for the various new accounting pronouncements. The net income for the third quarter of fiscal 2002 was $504,000, which was a decrease of $1,402,000 from the $1,906,000 income in the third quarter of fiscal 2001. Fiscal 2002 income was positively impacted by a pre-tax $769,000 gain on the sale of mineral rights. Fiscal 2001's third quarter income was positively impacted by $4,278,000 of non-recurring fee income, while being negatively impacted by $700,000 of charges covering developmental costs and several capital asset programs that the Company no longer intends to pursue in their original form. Basic and diluted net income per share for the third quarter of fiscal 2002 were $0.09 versus $0.34 basic and diluted net income per share earned in the third quarter of fiscal 2001. Net sales of the Consumer Products Group for the third quarter of fiscal 2002 were $23,046,000, flat with net sales of $22,988,000 in the third quarter of fiscal 2001. This segment's operating income increased 461% from $291,000 in the third quarter of fiscal 2001 to $1,633,000 in the same period of fiscal 2002. This increase was due to a reduction of selling and administrative expenses, especially in the trade spending area. Additional expense control was also seen in the area of TPRs and

17 cooperative advertising programs, which are now part of sales revenue. The cost reductions in TPRs and cooperative advertising offset approximately $400,000 of reduced gross profit that was caused by unfavorable product mix, which was weighted heavily towards private label versus branded cat litter products, and the deterioration of distribution of paper cat litter items. General price increases and control of expenses that impact gross profit were also able to overcome price reductions in the co-manufacturing area. Net sales of the Specialty Products Group for the third quarter of fiscal 2002 were $5,779,000, a decrease of 2.7% from net sales of $5,937,000 in the third quarter of fiscal 2001. This segment's operating income increased 69.3% from $700,000 in the third quarter of fiscal 2001 to $1,185,000 in the third quarter of fiscal 2002 due to increased margins and better cost control in the selling and administrative area. Net sales of the Crop Production and Horticultural Products Group for the third quarter of fiscal 2002 were $5,544,000, a decrease of 0.8% from net sales of $5,590,000 in the third quarter of fiscal 2001. This segment's operating income increased 26.9% from $900,000 in the third quarter of fiscal 2001 to $1,142,000 in the third quarter of fiscal 2002 due to improvements in the Company's manufacturing cost control. Net sales of the Industrial and Automotive Products Group for the third quarter of fiscal 2002 were $4,892,000, a decrease of 3.3% from net sales of $5,058,000 in the third quarter of fiscal 2001. This segment's operating income decreased 120% from $111,000 of income in the third quarter of fiscal 2001 to a $24,000 loss reported in the third quarter of fiscal 2002. Manufacturing issues adversely impacted product deliveries, which resulted in a shortfall in sales and operating income. Consolidated gross profit as a percentage of net sales for the third quarter of fiscal 2002 increased to 18.5% from 17.3% in the third quarter of fiscal 2001. The gross profit for the quarter reflects the reclassifications described in footnote 7 for the various new accounting pronouncements. The increase in gross profit was due to improved margins in the Consumer, Specialty and Crop Production and Horticultural Products Groups. For the quarter, the Company's fiscal 2002 fuel costs are down approximately 2.2% from fiscal 2001. Operating expenses as a percentage of net sales for the third quarter of fiscal 2002 decreased to 16.9% from 20.2% in the third quarter of fiscal 2001 due to a decrease in trade and advertising spending in the Consumer Products Group. Interest expense and interest income for the third quarter of fiscal 2002 were better by $142,000 from fiscal 2001, due to lower debt levels. The Company's effective tax rate was 30.4% of pre-tax income in the third quarter of fiscal 2002 versus 26.1% in the same period of fiscal 2001. FOREIGN OPERATIONS Net sales by the Company's foreign subsidiaries during the nine months ended April 30, 2002 were $8,056,000 or 6.5% of total Company sales. This represents a decrease of 5.0% from the same period of fiscal 2001 in which foreign subsidiary sales were $8,481,000 or 6.9% of total Company sales. This decrease was due to continued decline of branded cat litter business in Canada and distribution issues related to our floor absorbent markets in the United Kingdom. For the first nine months of fiscal 2002, the foreign subsidiaries experienced a loss of $396,000, an improvement of $499,000 from the $895,000 loss reported for the same period in fiscal 2001. This improvement was primarily due to better expense control and lower material costs in the Canadian operation. Identifiable assets of the Company's foreign subsidiaries as of April 30, 2002 were $9,867,000, vs. $9,968,000 as of April 30, 2001. This reduction was seen mostly in inventory. Net sales by the Company's foreign subsidiaries during the three months ended April 30, 2002 were $2,376,000 or 6.1% of total Company sales. This represents a decrease of 14.9% from the third quarter of fiscal 2001, in which foreign subsidiary sales were $2,793,000 or 7.1% of total Company sales. For the three months ended April 30, 2002 the foreign subsidiaries experienced a loss of $136,000, an improvement of $383,000 from the $519,000 loss reported in the third quarter of fiscal 2001. The improvement for the quarter was again primarily due to better expense control and lower material costs in the Canadian operation.

18 FORWARD-LOOKING STATEMENTS Certain statements in this report, including, but not limited to, those under the heading "expectations" and those statements elsewhere in this report that use forward-looking terminology such as "expect," "would," "could," "should," "estimates," "anticipates" and "believes" are "forward-looking statements" within the meaning of that term in the securities exchange act of 1934, as amended. Actual results may differ materially from those reflected in these forward-looking statements, due primarily to continued vigorous competition in the grocery, mass merchandiser and club markets and specialty product markets, the level of success of new products, and the cost of product introductions and promotions in the consumer market. Forward-looking statements also involve the risk of changes in market conditions in the overall economy, and, for the fluids purification and agricultural markets, in planting activity, crop quality and overall agricultural demand, including export demand, fluctuations of energy costs and foreign exchange rate fluctuations. Other factors affecting these forward-looking statements may be detailed from time to time in reports filed with the securities and exchange commission. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK The Company did not have any derivative financial instruments as of April 30, 2002. However, the Company is exposed to interest rate risk. The Company employs policies and procedures to manage its exposure to changes in the market risk of its cash equivalents and short term investments. The Company believes that the market risk arising from holdings of its financial instruments is not material. The Company is exposed to commodity price risk with respect to natural gas. The Company has contracted for a major portion of its fuel needs for fiscal 2002 and a smaller portion thus far of its fuel needs for fiscal 2003 using forward purchase contracts to manage the volatility related to this exposure. These contracts are consistent with the Company's policy to contract for approximately 50% of its estimated annual fuel usage prior to the beginning of the following fiscal year. This determination is made by the Company depending on the economic conditions and business considerations, including, but not limited to, the prices of available alternative fuels. Business custom permits delivery of the fuel to be taken under the monthly contracts or settlement of the contracts at the then prevailing market rates. No contracts were entered into for speculative purposes. These contracts will reduce the volatility in fuel prices, and the weighted average cost of these contracts will be consistent with the increased prices paid in fiscal 2001. The tables below provide information about the Company's fiscal 2002 and 2003 (to April 30, 2002) natural gas future contracts, which are sensitive to changes in commodity prices, specifically natural gas prices. For the future contracts the tables present the notional amounts in MMBtu's, the weighted average contract prices, and the total dollar contract amount, which will mature by July 31, 2002 and July 31, 2003, respectively. The Fair Value was determined using the "Most Recent Settle" price for the "Henry Hub Natural Gas" option contract prices as listed by the New York Mercantile Exchange on May 30, 2002. ----------------------------------------------------------------- COMMODITY PRICE SENSITIVITY NATURAL GAS FUTURE CONTRACTS FOR THE YEAR ENDING JULY 31, 2002 ----------------------------------------------------------------- Expected 2002 Fair Maturity Value ----------------------------------------------------------------- Natural Gas Future Volumes (MMBtu's) 1,420,000 Weighted Average Price (Per MMBtu) $4.61 Contract Amount ($ U.S., in thousands $6,651.3 $3,859.5 -----------------------------------------------------------------

19 ----------------------------------------------------------------- COMMODITY PRICE SENSITIVITY NATURAL GAS FUTURE CONTRACTS FOR THE YEAR ENDING JULY 31, 2002 ----------------------------------------------------------------- Expected 2003 Fair Maturity Value ----------------------------------------------------------------- Natural Gas Future Volumes (MMBtu's) 645,000 Weighted Average Price (Per MMBtu) $3.82 Contract Amount ($ U.S., in thousands) $2,462.9 $2,353.6 ----------------------------------------------------------------- Factors which could influence the fair value of the natural gas contracts include, but are not limited to, the overall general economy, the events which occurred on September 11, 2001 in New York and Washington and related international developments, the general demand for natural gas by the manufacturing sector, seasonality and the weather patterns throughout the United States and the world. Some of these same events have allowed the Company to mitigate the impact of the natural gas contracts, by the continued and in some cases expanded use of recycled oil in our manufacturing processes. Accurate estimates of the impact that these contracts may have on the Company's fiscal 2002 and 2003 financial results are difficult to make due to the inherent uncertainty of future fluctuations in option contract prices in the natural gas options market.

20 PART II - OTHER INFORMATION 6. (a)EXHIBITS: The following documents are an exhibit to this report. Exhibit Index -------- Exhibit 11: Statement Re: Computation of per share 22 earnings

21 SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. OIL-DRI CORPORATION OF AMERICA (Registrant) BY /S/JEFFREY M. LIBERT ------------------------------ Jeffrey M. Libert Chief Financial Officer BY /S/DANIEL S. JAFFEE ------------------------------ Daniel S. Jaffee President and Chief Executive Officer Dated: June 12, 2002

22 Exhibit 11 OIL-DRI CORPORATION OF AMERICA AND SUBSIDIARIES COMPUTATION OF EARNINGS PER SHARE (IN THOUSANDS EXCEPT FOR PER SHARE AMOUNTS) ------------------------- Nine Months Ended April 30 ------------------------- 2002 2001 --------- --------- Net income available to Stockholders (numerator) $ 845 $ 2,078 Shares Calculation (denominator): Average shares outstanding - basic 5614 5,612 Effect of Dilutive Securities: Potential Common Stock relating to stock options 46 -- --------- --------- Average shares outstanding- assuming dilution 5,660 5,612 ========= ========= Earnings per share-basic $ 0.15 $ 0.37 ========= ========= Earnings per share-assuming dilution $ 0.15 $ 0.37 ========= =========