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 January 31, 2005

                                      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 by check mark whether the Registrant is an accelerated filer:

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

The aggregate market value of the Registrant's Common Stock owned by
non-affiliates as of January 31, 2005 for accelerated filer purposes was
$73,515,000.

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 - 5,817,585 Shares (Including 1,751,550 Treasury Shares)
Class B Stock - 1,800,083 Shares (Including 342,241 Treasury Shares)


CONTENTS PAGE PART I ITEM 1: Financial Statements............................................3 - 13 ITEM 2: Management's Discussion and Analysis Of Financial Condition And Results Of Operations......................................14 - 20 ITEM 3: Quantitative And Qualitative Disclosures About Market Risk..........21 ITEM 4: Controls And Procedures.............................................21 PART II ITEM 1: Legal Proceedings...................................................22 ITEM 4: Submission of Matters to a Vote of Security Holders.................22 ITEM 6: Exhibits............................................................22 SIGNATURES..................................................................23 EXHIBITS...............................................................24 - 31

PART I - FINANCIAL INFORMATION ITEM 1. FINANCIAL STATEMENTS OIL-DRI CORPORATION OF AMERICA & SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (IN THOUSANDS OF DOLLARS) JANUARY 31, 2005 JULY 31, ASSETS (UNAUDITED) 2004 ----------------------- CURRENT ASSETS Cash and cash equivalents $ 4,677 $ 6,348 Investment in treasury securities 13,558 13,942 Investment in debt securities 1,836 2,779 Accounts receivable, less allowance of $593 and $608 at January 31, 2005 and July 31, 2004, respectively 24,681 24,169 Inventories 13,082 12,399 Prepaid overburden removal expense 1,672 2,407 Deferred income taxes 2,330 2,330 Prepaid expenses and other assets 4,740 3,607 ---------- ---------- TOTAL CURRENT ASSETS 66,576 67,981 ---------- ---------- PROPERTY, PLANT AND EQUIPMENT Cost 149,161 145,498 Less accumulated depreciation and amortization (100,956) (97,696) ---------- ---------- TOTAL PROPERTY, PLANT AND EQUIPMENT, NET 48,205 47,802 ---------- ---------- OTHER ASSETS Goodwill 5,162 5,162 Intangibles, net of accumulated amortization of $2,833 and $2,611 at January 31, 2005 and July 31, 2004, respectively 2,157 2,389 Deferred income taxes 1,105 1,556 Other 3,924 3,985 ---------- ---------- TOTAL OTHER ASSETS 12,348 13,092 ---------- ---------- TOTAL ASSETS $127,129 $128,875 ========== ========== The accompanying notes are an integral part of the consolidated financial statements.

OIL-DRI CORPORATION OF AMERICA & SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (IN THOUSANDS OF DOLLARS) LIABILITIES & STOCKHOLDERS' EQUITY JANUARY 31, 2005 JULY 31, (UNAUDITED) 2004 ------------------------ CURRENT LIABILITIES Current maturities of notes payable $ 1,580 $ 4,080 Accounts payable 5,195 5,701 Dividends payable 568 513 Accrued expenses Salaries, wages and commissions 2,797 4,747 Trade promotions and advertising 5,590 4,715 Freight 1,466 1,088 Other 5,791 6,192 ----------- ----------- TOTAL CURRENT LIABILITIES 22,987 27,036 ----------- ----------- NONCURRENT LIABILITIES Notes payable 23,240 23,320 Deferred compensation 3,336 3,455 Other 3,327 2,806 ----------- ----------- TOTAL NONCURRENT LIABILITIES 29,903 29,581 ----------- ----------- TOTAL LIABILITIES 52,890 56,617 ----------- ----------- STOCKHOLDERS' EQUITY Common Stock, par value $.10 per share, issued 5,817,585 shares at January 31, 2005 and 5,583,960 shares at July 31, 2004 582 559 Class B Stock, par value $.10 per share, issued 1,800,083 shares at January 31, 2005 and 1,792,583 shares at July 31, 2004 180 179 Additional paid-in capital 12,354 9,301 Retained earnings 93,098 90,985 Restricted unearned stock compensation -- (9) Cumulative translation adjustment (403) (694) ----------- ----------- 105,811 100,321 Less Treasury stock, at cost (1,751,550 Common and 342,241 Class B shares at January 31, 2005 and 1,538,571 Common and 342,241 Class B shares at July 31, 2004) (31,572) (28,063) ----------- ----------- TOTAL STOCKHOLDERS' EQUITY 74,239 72,258 ----------- ----------- TOTAL LIABILITIES & STOCKHOLDERS' EQUITY $127,129 $128,875 =========== =========== The accompanying notes are an integral part of the consolidated financial statements.

OIL-DRI CORPORATION OF AMERICA & SUBSIDIARIES CONSOLIDATED STATEMENTS OF INCOME AND RETAINED EARNINGS (IN THOUSANDS, EXCEPT FOR PER SHARE AMOUNTS) (UNAUDITED) FOR THE SIX MONTHS ENDED JANUARY 31 -------------------------- 2005 2004 -------------------------- NET SALES $ 93,602 $ 94,092 Cost of Sales 72,355 71,921 ---------- ---------- GROSS PROFIT 21,247 22,171 Loss on impaired long-lived assets -- (464) Selling, General and Administrative Expenses (16,115) (16,148) ---------- ---------- INCOME FROM OPERATIONS 5,132 5,559 OTHER INCOME (EXPENSE) Interest expense (895) (1,064) Interest income 194 83 Other, net 199 275 ---------- ---------- TOTAL OTHER EXPENSE, NET (502) (706) ---------- ---------- INCOME BEFORE INCOME TAXES 4,630 4,853 Income taxes 1,204 1,407 ---------- ---------- NET INCOME 3,426 3,446 RETAINED EARNINGS Balance at beginning of year 90,985 88,002 Less cash dividends declared and treasury stock reissuances 1,313 1,021 ---------- ---------- RETAINED EARNINGS - JANUARY 31 93,098 90,427 ========== ========== NET INCOME PER SHARE BASIC COMMON 0.67 0.68 ========== ========== BASIC CLASS B 0.50 0.51 ========== ========== DILUTED 0.57 0.59 ========== ========== AVERAGE SHARES OUTSTANDING BASIC COMMON 4,054 4,030 ========== ========== BASIC CLASS B 1,451 1,424 ========== ========== DILUTED 5,972 5,873 ========== ========== The accompanying notes are an integral part of the consolidated financial statements.

OIL-DRI CORPORATION OF AMERICA & SUBSIDIARIES STATEMENTS OF CONSOLIDATED INCOME (IN THOUSANDS OF DOLLARS) (UNAUDITED) FOR THE SIX MONTHS ENDED JANUARY 31 ---------------------------------- 2005 2004 --------------- ---------------- NET INCOME $3,426 $3,446 Other Comprehensive Income: Cumulative Translation Adjustments 291 198 --------------- ---------------- TOTAL COMPREHENSIVE INCOME $3,717 $3,644 =============== ================ The accompanying notes are an integral part of the consolidated financial statements.

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 JANUARY 31 -------------------------- 2005 2004 -------------------------- NET SALES $ 49,481 $ 47,800 Cost of Sales 37,902 36,507 ----------- ------------ GROSS PROFIT 11,579 11,293 Loss on impaired long-lived assets -- (464) Selling, General and Administrative Expenses (8,472) (8,039) ----------- ------------ INCOME FROM OPERATIONS 3,107 2,790 OTHER INCOME (EXPENSE) Interest expense (453) (533) Interest income 109 43 Other, net 149 133 ----------- ------------ TOTAL OTHER EXPENSE, NET (195) (357) ----------- ------------ INCOME BEFORE INCOME TAXES 2,912 2,433 Income taxes 766 705 ----------- ------------ NET INCOME 2,146 1,728 NET INCOME PER SHARE BASIC COMMON $ 0.42 $ 0.34 =========== ============ BASIC CLASS B 0.31 0.26 =========== ============ DILUTED 0.36 0.29 =========== ============ AVERAGE SHARES OUTSTANDING BASIC COMMON 4,056 4,022 =========== ============ BASIC CLASS B 1,451 1,425 =========== ============ DILUTED 5,993 6,000 =========== ============ The accompanying notes are an integral part of the consolidated financial statements.

OIL-DRI CORPORATION OF AMERICA & SUBSIDIARIES STATEMENTS OF CONSOLIDATED INCOME (IN THOUSANDS OF DOLLARS) (UNAUDITED) FOR THE THREE MONTHS ENDED JANUARY 31 ---------------------------------- 2005 2004 --------------- ---------------- NET INCOME $2,146 $1,728 Other Comprehensive Income: Cumulative Translation Adjustments 260 113 --------------- ---------------- TOTAL COMPREHENSIVE INCOME $2,406 $1,841 =============== ================ The accompanying notes are an integral part of the consolidated financial statements.

OIL-DRI CORPORATION OF AMERICA & SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (IN THOUSANDS OF DOLLARS) (UNAUDITED) FOR THE SIX MONTHS ENDED JANUARY 31 ------------------------ CASH FLOWS FROM OPERATING ACTIVITIES 2005 2004 ------------------------ NET INCOME $ 3,426 $ 3,446 ----------- ----------- Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 3,822 4,124 Amortization of investment discount (69) (42) Deferred income taxes 451 -- Provision for bad debts 101 156 Loss (Gain) on the sale of property, plant and equipment 127 (85) Loss on impaired long-lived assets -- 464 (Increase) Decrease in: Accounts receivable (614) (3,530) Inventories (684) 458 Prepaid overburden removal expense 735 (100) Prepaid expenses (1,132) (314) Other assets (71) 2,068 Increase (Decrease) in: Accounts payable 21 (1,438) Accrued expenses (1,098) 1,112 Deferred compensation (119) (180) Other liabilities 521 684 ----------- ----------- TOTAL ADJUSTMENTS 1,991 3,377 ----------- ----------- NET CASH PROVIDED BY OPERATING ACTIVITIES 5,417 6,823 ----------- ----------- CASH FLOWS FROM INVESTING ACTIVITIES Capital expenditures (3,964) (2,227) Proceeds from sale of property, plant and equipment 20 124 Purchases of investments in debt securities (250) -- Maturities of investments in debt securities 1,304 -- Purchases of treasury securities (13,489) (23,999) Dispositions of treasury securities 13,974 23,936 ----------- ----------- NET CASH USED IN INVESTING ACTIVITIES (2,405) (2,166) ----------- ----------- CASH FLOWS FROM FINANCING ACTIVITIES Principal payments on long-term debt (2,580) (2,500) Dividends paid (1,079) (969) Purchase of treasury stock (3,947) (756) Proceeds from issuance of treasury stock 258 -- Proceeds from issuance of common stock 2,551 610 Other, net 114 116 ----------- ----------- NET CASH USED IN FINANCING ACTIVITIES (4,683) (3,499) ----------- ----------- NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS (1,671) 1,158 CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR 6,348 4,753 ----------- ----------- CASH AND CASH EQUIVALENTS, JANUARY 31 $ 4,677 $ 5,911 =========== =========== The accompanying notes are an integral part of the consolidated financial statements.

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, 2004, 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. Under the terms of its sales agreements with customers, the Company recognizes revenue when title is transferred. Upon shipment an invoice is generated that sets the fixed and determinable price. Sales returns and allowances, which have historically not been material, are reviewed to determine if any additional reserve is necessary. Allowance for doubtful accounts are evaluated by the Company utilizing a combination of a historical percentage of sales by division and specific customer account analysis. The Company maintains and monitors a list of customers whose creditworthiness has diminished. This list is used as part of the specific customer account analysis. As part of its overall operations, the Company mines sorbent materials on property that it either owns or leases. A significant part of the Company's overall mining cost is incurred during the process of removing the overburden (non-usable material) from the mine site, 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 overburden removal expense is amortized over the estimated available material. At January 31, 2005, the Company had $1,672,000 of prepaid overburden removal expense recorded on its consolidated balance sheet. During the first six months of fiscal 2005, the Company amortized to current expense approximately $1,535,000 of previously recorded prepaid expense. During the normal course of the Company's overburden removal activities the Company performs on-going reclamation activities. As overburden is removed from a pit, it is hauled to a previously mined pit and used to refill the older site. This process allows the Company to continuously reclaim older pits and dispose of overburden simultaneously, therefore minimizing the liability for the reclamation function. Additionally, it is Oil-Dri's policy to capitalize the purchase cost of land and mineral rights, including associated legal fees, survey fees and real estate fees. The costs of obtaining mineral patents, including legal fees and drilling expenses, are also capitalized. Development costs of determining the nature and amount of mineral reserves and any prepaid royalties that are offsetable against future royalties due upon extraction of the mineral are also capitalized. All exploration related costs are expensed as incurred. 2. INVENTORIES The composition of inventories is as follows (in thousands of dollars): JANUARY 31 JULY 31 (UNAUDITED) ------------------------- 2005 2004 ------------------------- Finished goods $7,396 $7,529 Packaging 3,553 3,130 Other 2,133 1,740 ----------- ----------- $13,082 $12,399 =========== ===========

Inventories are valued at the lower of cost (first-in, first-out) or market. Inventory costs include the cost of raw materials, packaging supplies, labor and other overhead costs. The Company performs a detailed review of its inventory items to determine if an obsolescence reserve adjustment is necessary. The review surveys all of the Company's operating facilities and sales divisions to ensure that both historical issues and new market trends are considered. The allowance not only considers specific items, but also takes into consideration the overall value of the inventory as of the balance sheet date. The inventory obsolescence reserve values at January 31, 2005 and July 31, 2004 were $462,000 and $641,000, respectively. 3. PENSION AND OTHER POST RETIREMENT BENEFITS In December 2003, the FASB issued a revision to Statement of Financial Accounting Standards ("SFAS") No. 132 (revised 2003), "Employers' Disclosures about Pensions and Other Postretirement Benefits," effective for fiscal periods beginning after December 15, 2003. This revised statement requires additional annual disclosures regarding types of plan assets, investment strategy, future plan contributions, expected benefit payments and other items. The statement also requires quarterly disclosure of the components of net periodic benefit cost and plan contributions. The Company adopted SFAS No. 132 (revised 2003) for the quarter ending October 31, 2004 and has presented below the required disclosure. The components of net periodic pension benefits cost of the Company sponsored defined benefit plans were as follows: PENSION PLANS PENSION PLANS Three Months Ended Six Months Ended January January January January 31, 31, 31, 31, 2005 2004 2005 2004 Components of net periodic (dollars in thousands) (dollars in thousands) pension benefit cost Service cost $ 197 $ 194 $ 394 $ 388 Interest cost 239 227 478 454 Expected return on plan assets (232) (204) (464) (408) Net amortization 12 21 24 42 --------------------------------------------- $ 216 $ 238 $ 432 $ 476 ============================================= The Company did not make a contribution to its pension plan during the first or second quarter of the fiscal year ending July 31, 2005. The Company intends to make a contribution to the pension plan during the third quarter of the current fiscal year equal to the annual cost. The Company estimates the annual cost to be $500,000. POST RETIREMENT HEALTH BENEFITS Three Months Ended Six Months Ended January January January January 31, 31, 31, 31, 2005 2004 2005 2004 Components of net periodic (dollars in thousands) (dollars in thousands) postretirement benefit cost Service cost $ 13 $ 14 $ 26 $ 28 Interest cost 12 11 24 22 Amortization of net transition 4 4 8 8 obligation Net actuarial loss -- 1 -- 2 -------------------------------------------- Recognized actuarial loss $ 29 $ 30 $ 58 $ 60 ============================================ The Company's plan covering postretirement health benefits is an unfunded plan. 4. RECENTLY ISSUED ACCOUNTING STANDARDS In December 2004, the FASB issued Statement of Financial Accounting Standards ("SFAS") No. 123 (revised 2004), "Share-Based Payments," effective for the first reporting period, which begins after June 15, 2005. This statement is a revision of SFAS No. 123, "Accounting for Stock-Based Compensation" and supersedes APB Opinion No. 25, Accounting for Stock Issued to Employees. This revised statement requires a public entity to measure the cost of employee services received in exchange for an award of equity instruments based on the grant-date fair value of the award. The cost will be recognized over the period during which an employee is required to provide service in exchange for the award. The Company is currently reviewing this pronouncement, but believes that reported income, deferred tax assets/liabilities, the Statement of Cash Flow and the Balance Sheet will all be impacted by this new pronouncement.

5. 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 consolidated financial statements included in the Company's Annual Report on Form 10-K for the fiscal year ended July 31, 2004 filed with the Securities and Exchange Commission. Management does not rely on any segment asset allocations and does not consider them meaningful because of the shared nature of the Company's production facilities. However the Company has estimated the segment asset allocations as follows: -------------------- JANUARY 31, JULY 31, 2005 2004 -------------------- ASSETS -------------------- (in thousands) Consumer Products Group.................. $ 55,478 $ 55,240 Specialty Products Group................. 15,144 14,594 Crop Production and Horticultural Products Group......................... 11,381 11,452 Industrial and Automotive Products Group. 8,696 8,646 Unallocated Assets 36,430 38,943 -------- -------- TOTAL ASSETS $127,129 $128,875 ======== ======== ------------------------------------- Six Months Ended January 31, ------------------------------------- Net Sales Income ------------------------------------- 2005 2004 2005 2004 -------- -------- ------- -------- (in thousands) Consumer Products Group.................. $ 58,609 $ 58,425 $ 8,443 $ 8,695 Specialty Products Group................. 15,313 13,414 3,672 3,304 Crop Production and Horticultural Products Group......................... 8,010 11,379 476 1,786 Industrial and Automotive Products Group. 11,670 10,874 115 (226) -------- -------- ------- -------- TOTAL SALES/OPERATING INCOME............. $ 93,602 $ 94,092 12,706 13,559 ======== ======== ======= ======== Less: Loss on impaired long-lived assets........................ -- (464) Corporate Expenses........................................ 7,375 7,261 Interest Expense, net of Interest Income.................. 701 981 ------- -------- INCOME BEFORE INCOME TAXES.................................. 4,630 4,853 Income Taxes................................................ 1,204 1,407 ------- -------- NET INCOME $ 3,426 $ 3,446 ======= ======== ------------------------------------- Three Months Ended January 31, ------------------------------------- Net Sales Income ------------------------------------- 2005 2004 2005 2004 -------- -------- ------- -------- (in thousands) Consumer Products Group.................. $ 30,695 $ 29,806 $ 4,661 $ 4,136 Specialty Products Group................. 7,447 6,710 1,756 1,617 Crop Production and Horticultural Products Group......................... 5,416 5,893 725 1,084 Industrial and Automotive Products Group. 5,923 5,391 102 (226) -------- -------- ------- -------- TOTAL SALES/OPERATING INCOME............. $ 49,481 $ 47,800 7,244 6,611 ======== ======== ======= ======== Less: Loss on impaired long-lived assets........................ -- (464) Corporate Expenses........................................ 3,988 3,224 Interest Expense, net of Interest Income.................. 344 490 ------- -------- INCOME BEFORE INCOME TAXES.................................. 2,912 2,433 Income Taxes................................................ 766 705 ------- -------- NET INCOME.................................................. $ 2,146 $ 1,728 ======= ========

6. LOSS ON IMPAIRED LONG-LIVED ASSETS During the second quarter of fiscal 2004, the Company recorded a loss on impaired assets of $464,000. This loss, related to the write-off of a scoopable "box" product line located at the Company's Georgia facility and the write-off of the remaining estimated held-for-sale value of a similar box line at one of the Company's Mississippi facilities, resulted from the shift from boxed products to jug products and the long term direction of the Company. Both lines were previously used exclusively by the Consumer Product group. 7. STOCK-BASED COMPENSATION DISCLOSURE The Company applies the intrinsic value method under Accounting Principles Board Opinion ("APB") No. 25, "Accounting for Stock Issued to Employees", and related other interpretations to account for its stock option plans. All the outstanding options issued under the plans have had exercise prices equal to the market value on the day of issue. Accordingly, the Company has not recorded any compensation expense associated with its issuance of stock options. The Company has recorded as expense the fair market value on the date of issue of any restricted stock awards granted. The fair value of the issued stock options is estimated on the grant date using the Black-Scholes Option Pricing Method. Had the Company accounted for stock-based compensation in accordance with SFAS No. 123 (revised 2004), "Share-Based Payments," the Company would have reported in the first six months of fiscal 2005 and 2004 additional employee compensation expense (net of related tax effect) of approximately $145,000 and $153,000 respectively. The following table details the effect on net income and earnings per share if compensation expense for the stock plans had been recorded based on the fair value method under SFAS 123 (revised 2004), "Share-Based Payments." ----------------------------------------------------------------------- Three Months Ended Six Months Ended January 31, January 31, ----------------------------------------------------------------------- (IN THOUSANDS, EXCEPT PER SHARE DATA) 2005 2004 2005 2004 ----------------------------------------------------------------------- Reported net income $2,146 $1,728 $3,426 $3,446 Add: Total stock-based 2 5 7 10 employee compensation expense included in reported net income, net of related tax effects Deduct: Total stock-based (85) (86) (152) (163) employee compensation expense determined under fair value method for all awards net of related tax effects ----------------------------------------------------------------------- Pro forma net income $2,063 $1,647 $3,281 $3,293 ----------------------------------------------------------------------- Earnings per share: Basic Common - as reported $0.42 $0.34 $0.67 $0.68 Basic Common - pro forma $0.40 $0.32 $0.64 $0.65 ----------------------------------------------------------------------- Basic Class B Common - as reported $0.31 $0.26 $0.50 $0.51 Basic Class B Common - pro forma $0.30 $0.24 $0.48 $0.49 ----------------------------------------------------------------------- Diluted - as reported $0.36 $0.29 $0.57 $0.59 Diluted - pro forma $0.34 $0.27 $0.55 $0.56 -----------------------------------------------------------------------

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS SIX MONTHS ENDED JANUARY 31, 2005 COMPARED TO SIX MONTHS ENDED JANUARY 31, 2004 RESULTS OF OPERATIONS Consolidated net sales for the six months ended January 31, 2005 were $93,602,000, a decrease of 0.5% from net sales of $94,092,000 in the first six months of fiscal 2004. Net income for the first six months of fiscal 2005 was $3,426,000, a decrease of 0.6% from $3,446,000 earned in the first six months of fiscal 2004. Fiscal 2005's net income was positively impacted by increased sales and income in the Specialty Products Group and Industrial and Automotive Products Group, but negatively impacted by income decreases in the Consumer Products Group and sales and income decreases in the Crop Production and Horticultural Products Group. Volume decreases occurred in the Consumer Products and the Crop Production and Horticultural Products Groups. Volume increases occurred in the Industrial and Automotive and Specialty Products Groups. General price increases helped to offset some of the volume decreases; however the substantial sales decline experienced by the Crop Production and Horticultural Products Group, which is discussed below, more than offset the price increases. Diluted net income per share for the first six months of fiscal 2005 was $0.57 versus $0.59 diluted net income per share reported for the first six months of fiscal 2004. While sales and earnings performance for the first six months of fiscal 2005 were lower than the first six months of fiscal 2004, they were in line with the Company's expectations for the year. Net sales of the Consumer Products Group for the first six months of fiscal 2005 were $58,609,000, an increase of 0.3% from net sales of $58,425,000 in the first six months of fiscal 2004. This segment's operating income decreased 2.9% from $8,695,000 in the first six months of fiscal 2004 to $8,443,000 in the first six months of fiscal 2005. Contributing to the profit decline was heavy promotional spending and material and freight cost increases. Overall, volume was down for the first six months of fiscal 2005. Price increases helped to mitigate cost increases in freight, packaging and materials. Net sales of the Specialty Products Group for the first six months of fiscal 2005 were $15,313,000 an increase of 14.2% from net sales of $13,414,000 in the first six months of fiscal 2004. This segment's operating income increased 11.1% from $3,304,000 in the first six months of fiscal 2004 to $3,672,000 in the first six months of fiscal 2005. Strong sales growth was seen in the bleaching earth sector in both North America and Latin America. Volume growth has been somewhat offset by contractual bleaching earth price declines seen in the second quarter of fiscal 2005, as international vegetable oil processors started to leverage their buying power for global bleaching earth contracts in the second quarter. Also offsetting some of the volume growth was temporary animal health and nutrition market weakness in Asia due to the bird flu concerns. Net sales of the Crop Production and Horticultural Products Group for the first six months of fiscal 2005 were $8,010,000, a decrease of 29.6% from net sales of $11,379,000 in the first six months of fiscal 2004. The net sales decrease resulted from sales reductions to the major agricultural chemical formulators, primarily those formulating chemicals to combat corn rootworm. These formulators delayed their production start-ups in the first quarter of fiscal 2005 due to inventory carryover from last season and the beginning effects of genetically modified ("GMO") seed in the market. The sales reduction continued in the second quarter, with continued weakness in sales for products used to formulate corn rootworm products. The Crop Production and Horticultural Products Group anticipates regaining some of the first half sales shortfall in the second six months of fiscal 2005. The significant decrease in agricultural carrier production also reduced the product availability of the Group's Flo-Fre product line, which in turn caused a further reduction of net sales. Offsetting the agricultural and Flo-Fre sales and profit declines were increases in the Group's sports field business. Sports field product sales for golf course construction were especially strong in the second quarter of fiscal 2005, which delivered overall sales growth for the first six months. The segment's operating income decreased from a $1,786,000 profit in the first six months of fiscal 2004 to a profit of $476,000 in the first six months of fiscal 2005. The decrease in operating income was driven by the reduction in agricultural carrier sales described above. Net sales of the Industrial and Automotive Products Group for the first six months of fiscal 2005 were $11,670,000, an increase of 7.3% from net sales of $10,874,000 in the first six months of fiscal 2004. The segment reported operating income of $115,000 for the first six months of fiscal 2005 compared to a loss of $226,000 for the six months of fiscal 2004. Price increases and the continued growth of synthetic absorbent product sales were the key factors that allowed the Group to report increased sales for the first six months of fiscal 2005. However, freight and material costs have continued to increase for the Group. Fuel surcharges and resin price increases associated with the increased cost of oil offset some of the sales price increases that the Group was able to generate.

Consolidated gross profit as a percentage of net sales for the first six months of fiscal 2005 decreased to 22.7% from 23.6% in the first six months of fiscal 2004. As discussed above, the heavy promotional spending in the Consumer Products Group, along with the significant sales decline in the Crop Production and Horticultural Products Group, had a negative impact on the first six month's gross profit. Most of the groups also saw increased freight costs associated with the increase in oil prices. Non-fuel manufacturing costs rose 6.8% which had a negative impact on gross profit. Much of the non-fuel manufacturing cost increase was caused by decreased fixed cost coverage associated with the reduced demand. The cost of fuel used in the manufacturing processes remained relatively flat due to the Company's forward purchase program. General price increases positively impacted the results. Operating expenses as a percentage of net sales for the first six months of fiscal 2005 decreased to 17.2% compared to the 17.7% for the first six months of fiscal 2004. Excluding the loss on impaired long-lived assets, the operating expenses for the first six months of fiscal 2004 would have been 17.2%. Fiscal 2005 operating expenses have been negatively impacted by approximately $505,000 of costs associated with the Company's Sarbanes-Oxley Section 404 readiness effort, but positively impacted by reductions in discretionary bonus expense. Interest expense was down during the time period due to the reduction in debt. Interest income increased $111,000 from the first six months of fiscal 2004 due to the change in the investment portfolio of the Company and increased interest rates in the market. The Company's effective tax rate was 26.0% of pre-tax income in the first six months of fiscal 2005 versus 29% in the first six months of fiscal 2004. The decrease in the effective tax rate for fiscal 2005 was due to a change in estimate in calculating the Company's depletion deduction and by the Company's decision to change from a separate company federal tax filing (e.g. each subsidiary filing individually) to a consolidated company federal tax filing, which has allowed the Company to better utilize its various tax attributes. Total assets of the Company decreased $1,746,000 or 1.4% during the first six months of fiscal 2005. Current assets decreased $1,405,000 or 2.0% from fiscal 2004 year-end balances, primarily due to decreases in cash and investment securities and prepaid overburden removal expense. Offsetting these decreases were increases in accounts receivable, inventory and other prepaid assets. Much of the decline in cash and investments was due to a payment of the current portion of the long-term notes payable, stock repurchases and the payment of the fiscal 2004 discretionary bonus. Property, plant and equipment, net of accumulated depreciation, increased $403,000 or 0.8% during the first six months of fiscal 2005. The increase was a result of additions in the packaging and mining equipment areas. Total liabilities decreased $3,727,000 or 6.6% during the first six months of fiscal 2005. Current liabilities decreased $4,049,000 or 15.0% during the first six months of fiscal 2005. The decrease in current liabilities was driven by a decrease in the current maturities of notes payable, accounts payable, salary and wages payable and other payables. Increases were seen in trade promotions payable, freight payable and dividends payable. The increase in trade promotions payables was consistent with the previously discussed increase in trade spending in the Consumer Products Group. The decrease in current notes payable and salaries payable was consistent with the reduction in cash and investments discussed above. Noncurrent liabilities increased $322,000. EXPECTATIONS The Company believes based on the first six month actual results, that consolidated net sales for fiscal 2005 will be flat to slightly above fiscal 2004. The Crop Production and Horticultural Products Group anticipates regaining some of the first half sales shortfall in the second six months of fiscal 2005. The Specialty Products Group expects to continue to see positive trends in its markets. Unfortunately, the Company expects to incur further cost increases in packaging, freight and other commodities. The Company believes that improvements in manufacturing efficiencies will help offset part of these anticipated cost increases. The Company continues to believe that its previous earnings guidance of $1.20 to $1.30 per diluted share for the fiscal year ending July 31, 2005 is appropriate. Given the Company's July 31, 2005 compliance deadline, the Company has and expects to continue to devote significant internal and external resources to its Sarbanes-Oxley Section 404 readiness effort. Because the Company is geographically dispersed and operates in a decentralized manner, this process may prove to be more costly, challenging and time consuming compared to similarly-sized public companies without these characteristics.

LIQUIDITY AND CAPITAL RESOURCES Working capital increased $2,644,000 during the first six months of fiscal 2005 to $43,589,000, primarily due to increases in accounts receivable related to the increased sales in the second quarter, increases in inventories, which were related to the timing of packaging purchases and increases in prepaid expenses, which were driven by the timing of insurance payments. Also positively impacting working capital was the payment of the current maturities of notes payable. Cash was used during the six months ended January 31, 2005 to fund capital expenditures of $3,964,000, to make payments on long-term debt of $2,580,000, to purchase treasury stock of $3,947,000 and to make dividend payments of $1,079,000. Cash and investment securities decreased $2,998,000 during the first six months of fiscal 2005. Most of the cash and investment decline was attributable to the items listed above, plus the September 2004 payment of the fiscal 2004 discretionary bonus. Total cash and investment balances held by the Company's foreign subsidiaries at January 31, 2005 and July 31, 2004 were $3,620,000 and $3,633,000, respectively. Accounts receivable, less allowance for doubtful accounts was $24,681,000, an increase of 2.1% from the July 31, 2004 value of $24,169,000. However in terms of days sales outstanding, net receivables were down as compared to July 31, 2004. The sales for the second quarter of fiscal 2005 were $49,481,000, while the sales for the fourth quarter of fiscal 2004 were $44,803,000. The Company maintains policies and practices to monitor the creditworthiness of its customers. These policies include maintaining and monitoring a list of customers whose creditworthiness has diminished. The total balance of accounts receivable for accounts on that list represents approximately 1.9% of the Company's outstanding receivables at January 31, 2005. The table listed below depicts the Company's Contractual Obligations and Commercial Commitments at January 31, 2005 for the timeframes listed: CONTRACTUAL OBLIGATIONS PAYMENTS DUE BY PERIOD ----------------------------------------------------------- CONTRACTUAL LESS THAN 1 - 3 4 - 5 AFTER 5 OBLIGATIONS TOTAL 1 YEAR YEARS YEARS YEARS - ---------------- ----------- ---------- ---------- ---------- ---------- Long-Term Debt $24,820,000 $1,580,000 $7,160,000 $8,080,000 $8,000,000 Operating Leases $13,880,000 2,274,000 3,617,000 2,040,000 5,949,000 Unconditional Purchase Obligations 1,111,000 1,036,000 68,000 7,000 -- ----------- ---------- ---------- ---------- ---------- Total Contractual Cash Obligations $39,811,000 $4,890,000 $10,845,000 $10,127,000 $13,949,000 =========== ========== =========== =========== =========== OTHER COMMERCIAL COMMITMENTS AMOUNT OF COMMITMENT EXPIRATION PER PERIOD ----------------------------------------------------------- OTHER TOTAL LESS 1 - 3 4 - 5 AFTER 5 COMMERCIAL AMOUNTS THAN 1 COMMITMENTS COMMITTED YEAR YEARS YEARS YEARS ------------ ---------- ----------- -------- ---------- Standby Letters of Credit $ 3,270,000 $3,270,000 -- -- -- Guarantees 3,763,000 769,000 494,000 2,500,000 -- Other Commercial Commitments 4,035,000 4,035,000 -- -- -- ----------- ---------- ----------- -------- ---------- Total Commercial Commitments $11,068,000 $8,074,000 $494,000 $2,500,000 $ -- =========== ========== =========== ========== =========

The Company's 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 Bank. During the second quarter of fiscal 2005 the Company amended the agreement to extend the termination date to January 29, 2006. As of January 31, 2005, the Company had $7,500,000 available under the credit facility. The agreement, as amended, contains restrictive covenants that, among other things and under various conditions (including a limitation on capital expenditures), limit the Company's ability to incur additional indebtedness or to acquire or dispose of assets and to pay dividends. The Company believes that cash flow from operations, availability under its revolving credit facility and current cash and investment balances will provide adequate cash funds for foreseeable working capital needs, capital expenditures at existing facilities and debt service obligations. The Company's ability to fund operations, to make planned capital expenditures, to make scheduled debt payments and to remain in compliance with all of the financial covenants under debt agreements, including, but not limited to, the Harris Trust and Savings Bank credit agreement, depends on its future operating performance, which, in turn, is subject to prevailing economic conditions and to financial, business and other factors. The Company, as part of its normal course of business, guarantees certain debts and trade payables of its wholly owned subsidiaries. These arrangements are made at the request of the subsidiaries creditors, as separate financial statements are not distributed for the wholly owned subsidiaries. As of January 31, 2005, the value of these guarantees was $500,000 of short-term liabilities, $763,000 of lease liabilities and $2,500,000 of long-term debt.

THREE MONTHS ENDED JANUARY 31, 2005 COMPARED TO THREE MONTHS ENDED JANUARY 31, 2004 RESULTS OF OPERATIONS Consolidated net sales for the three months ended January 31, 2005 were $49,481,000, a 3.5% increase from net sales of 47,800,000 in the second quarter of fiscal 2004. Net income for the second quarter of fiscal 2005 was $2,146,000, an increase of 24.2% from $1,728,000 earned in the second quarter of fiscal 2004. Fiscal 2005's net income was positively impacted by improved quarterly sales and income from the Consumer Products Group, Specialty Products Group and Industrial and Automotive Products Group, but negatively impacted by sales and income reductions in the Crop Production and Horticultural Products Group. Volume increases were reported by all Groups except the Crop Production and Horticultural Products Group. Diluted net income per share for the second quarter of fiscal 2005 was $0.36 versus $0.29 diluted net income per share reported for the second quarter of fiscal 2004. Net sales of the Consumer Products Group for the second quarter of fiscal 2005 were $30,695,000, an increase of 3.0% from net sales of $29,806,000 in the second quarter of fiscal 2004. This segment's operating income increased 12.7% from $4,136,000 in the second quarter of fiscal 2004 to $4,661,000,000 in the second quarter of fiscal 2005. Positively contributing to the profit increase were price increases, increased sales of branded scoopable cat litter and a small decline in expenses. Promotional spending and material and freight cost increases offset some of the positive items. Net sales of the Specialty Products Group for the second quarter of fiscal 2005 were $7,447,000, an increase of 11.0% from net sales of $6,710,000 in the second quarter of fiscal 2004. This segment's operating income increased 8.6% from $1,617,000 in the second quarter of fiscal 2004 to $1,756,000 in the second quarter of fiscal 2005. The bleaching earth product lines continued to see sales strength in both North America and Latin America during the quarter. The international vegetable oil processors started to leverage their buying power for global bleaching earth contracts in the second quarter. This reduction in selling price offset some of the gains made in overall volume growth. Net sales of the Crop Production and Horticultural Products Group for the second quarter of fiscal 2005 were $5,416,000, a decrease of 8.1% from net sales of $5,893,000 in the second quarter of fiscal 2004. The net sales decrease resulted from sales reductions to the major agricultural chemical formulators, primarily those formulating chemicals to combat corn rootworm. The significant decrease in agricultural carrier production also reduced the product availability of the Group's Flo-Fre product line, which in turn caused a further reduction of net sales. Offsetting the agricultural and Flo-Fre sales and profit declines were increases in the Group's sports field business. Sports field product sales for golf course construction were strong in the second quarter of fiscal 2005. The segment's operating income decreased from a $1,084,000 profit in the second quarter of fiscal 2004 to a profit of $725,000 in the second quarter of fiscal 2005. The decrease in operating income was driven by the reduction in agricultural carrier sales described above. Net sales of the Industrial and Automotive Products Group for the second quarter of fiscal 2005 were $5,923,000, an increase of 9.9% from net sales of $5,391,000 in the second quarter of fiscal 2004. The segment reported operating income of $102,000 for the second quarter of fiscal 2005 compared to a loss of $226,000 in the second quarter of fiscal 2004. General price increases and the continued growth of synthetic absorbent product sales in the second quarter were the key factors that allowed the Group to report increased sales and profits in the second quarter of fiscal 2005. Freight and material cost increases continued in the second quarter of fiscal 2005. These increases offset some of the general price increases gained by the Group. Consolidated gross profit as a percentage of net sales for the second quarter of fiscal 2005 decreased slightly to 23.4% from 23.6% in the second quarter of fiscal 2004. General price increases, along with the sales growth in the Specialty Products Group, helped offset some of the gross profit decline driven by the sales decrease in the Crop Production and Horticultural Products Group. Most of the groups also saw increased freight costs associated with the increase in oil prices. The manufacturing facilities continued to experience fixed cost coverage issues caused by reduced production volume associated with the sales decline in the Crop Production and Horticultural Products Group. Operating expenses as a percentage of net sales for the second quarter of fiscal 2005 decreased to 17.1% compared to the 17.8% for the second quarter of fiscal 2004. Excluding the loss on impaired long-lived assets, the operating expenses for the second quarter of fiscal 2004 would have been 16.8%. The second quarter of fiscal 2005 operating expenses were negatively impacted especially by approximately $505,000 of costs associated with the Sarbanes-Oxley Section 404 readiness effort and by increased development and marketing costs associated with potential new products in the Crop Production and Horticultural Products Group. Positively impacting operating expenses were reductions in discretionary bonus expense.

Interest expense was down $80,000 during the second quarter due to the reduction in debt. Interest income increased $66,000 from the second quarter of fiscal 2004 due to the change in the investment portfolio of the Company and increased interest rates in the market. The Company's effective tax rate was 26.3% of pre-tax income in the second quarter of fiscal 2005 versus 29% in the second quarter of fiscal 2004. The decrease in the effective tax rate for fiscal 2005 was due to a change in estimate in calculating the Company's depletion deduction and by the Company's decision to change from a separate company federal tax filing (e.g. each subsidiary filing individually) to a consolidated company federal tax filing, which has allowed the Company to better utilize its various tax attributes. RECENTLY ISSUED ACCOUNTING STANDARDS In December 2004, the FASB issued Statement of Financial Accounting Standards ("SFAS") No. 123 (revised 2004), "Share-Based Payments," effective for the first reporting period, which begins after June 15, 2005. This statement is a revision of SFAS No. 123, "Accounting for Stock-Based Compensation" and supersedes APB Opinion No. 25, Accounting for Stock Issued to Employees. This revised statement requires a public entity to measure the cost of employee services received in exchange for an award of equity instruments based on the grant-date fair value of the award. The cost will be recognized over the period during which an employee is required to provide service in exchange for the award. The Company is currently reviewing this pronouncement, but believes that reported income, deferred tax assets/liabilities, the Statement of Cash Flow and the Balance Sheet will all be impacted by this new pronouncement. FOREIGN OPERATIONS Net sales by the Company's foreign subsidiaries during the six months ended January 31, 2005 were $7,270,000 or 7.8% of total Company sales. This represents an increase of 8.3% from the first six months of fiscal 2004, in which foreign subsidiary sales were $6,714,000 or 7.1% of total Company sales. This increase in sales was seen in both our UK and Canadian operations. The revenue increase from the additional sales has been offset by higher material costs and additional promotion expenses, especially in the UK. For the six months ended January 31, 2005, the foreign subsidiaries reported net income of $248,000, a reduction of $135,000 from the $383,000 income reported in the first six months of fiscal 2004. Identifiable assets of the Company's foreign subsidiaries as of January 31, 2005 were $11,575,000 compared to $10,648,000 as of January 31, 2004. The increase was driven by cash and investments and additional property, plant and equipment. Net sales by the Company's foreign subsidiaries during the second quarter of fiscal 2005 were $3,781,000 or 7.6% of total Company sales. This represents an increase of 13.2% from the second quarter of fiscal 2004, in which foreign subsidiary sales were $3,341,000 or 7.0% of total Company sales. For the second quarter of fiscal 2005, the foreign subsidiaries reported net income of $115,000, a reduction of $18,000 from the $133,000 income reported in the second quarter of fiscal 2004.

PURCHASE OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATED PURCHASERS The following chart summarizes Common Stock repurchases for the three months ended January 31, 2005. On December 7, 2004, the Board of Directors authorized the repurchase of an additional 500,000 shares. ISSUER PURCHASES OF EQUITY SECURITIES -------------------------------------------------------------------------- TOTAL NUMBER OF SHARES PURCHAED AS PART (D) MAXIMUM (A) TOTAL (B) OF PUBLICLY NUMBER OF SHARES FOR THE THREE NUMBER OF AVERAGE ANNOUNCED THAT MAY YET BE MONTHS ENDED SHARES PRICE PAID PLANS OR PURCHASED UNDER JANUARY 31, 2005 PURCHASED PER SHARE PROGRAM PLANS OR PROGRAMS -------------------------------------------------------------------------- November 1, 2004 to November 30, 2004 8,600 $16.26 8,600 58,504 -------------------------------------------------------------------------- December 1, 2004 to December 31, 2004 49,300 $17.48 49,300 509,204 -------------------------------------------------------------------------- January 1, 2005 to January 31, 2005 58,400 $18.29 58,400 450,804 -------------------------------------------------------------------------- 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 to uncertainties such as continued intense competition from larger competitors in the consumer 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 are also subject to the risk of changes in market conditions in the overall economy, energy prices, the risk of war or international instability and, for the fluids purification and agricultural markets, changes in planting activity created by increased acceptance of genetically modified ("GMO") and treated seed in the agricultural market, crop quality and overall agricultural demand, including export demand, increasing regulation of the food chain and foreign exchange rate fluctuations. Other factors affecting these forward-looking statements may be detailed from time to time in other reports filed by the Company with the Securities and Exchange Commission. TRADEMARK NOTICE Oil-Dri, Agsorb, Cat's Pride, Jonny Cat, ConditionAde and Pro's Choice are all registered trademarks of Oil-Dri Corporation of America. PelUnite Plus is a trademark of Oil-Dri Corporation of America.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK The Company is exposed to interest rate risk and employs policies and procedures to manage its exposure to changes in the market risk of its cash equivalents and short-term investments. The Company had two interest rate swap agreements as of January 31, 2005. The Company believes that the market risk arising from holdings of its financial instruments is not material. The Company is exposed to currency risk as it relates to certain accounts receivables and the Company's foreign operations. The Company has always determined that the currency risk is immaterial to the overall presentation of the financial statements. However, the Company began a program in fiscal 2004 of hedging certain receivable balances in a further attempt to minimize the risk. The Company is exposed to regulatory risk in the fluid purification, animal health and agricultural markets, principally as a result of the risk of increasing regulation of the food chain in the United States and Europe. The Company actively monitors developments in this area, both directly and through trade organizations of which it is a member. The Company is exposed to commodity price risk with respect to natural gas. At January 31, 2005, the Company had contracted for a portion of its fuel needs for fiscal 2005 using forward purchase contracts to manage the volatility related to this exposure. The weighted average cost of the 2005 contracts has been estimated to be approximately 11.5% higher than the contracts for fiscal 2004. These contracts were entered into during the normal course of business and no contracts were entered into for speculative purposes. The tables below provide information about the Company's natural gas future contracts, which are sensitive to changes in commodity prices, specifically natural gas prices. For the future contracts the table presents the notional amounts in MMBtu's, the weighted average contract prices, and the total dollar contract amount, which will mature by July 31, 2005. 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 February 14, 2005. - -------------------------------------------------------------------------- COMMODITY PRICE SENSITIVITY NATURAL GAS FUTURE CONTRACTS FOR THE YEAR ENDING JULY 31, 2005 - -------------------------------------------------------------------------- Expected 2005 Fair Maturity Value - -------------------------------------------------------------------------- Natural Gas Future Volumes (MMBtu) 464,400 -- Weighted Average Price (Per MMBtu) $ 6.31 -- Contract Amount ($ U.S., in thousands) $2,932.5 $2,992.2 - -------------------------------------------------------------------------- Factors that could influence the fair value of the natural gas contracts, include, but are not limited to, the creditworthiness of the Company's natural gas suppliers, the overall general economy, developments in world events, and 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 2005 financial results are difficult to make due to the inherent uncertainty of future fluctuations in option contract prices in the natural gas options market. ITEM 4. CONTROLS AND PROCEDURES (a) Based on their evaluation within 90 days prior to the filing date of this Quarterly Report on Form 10-Q, the Company's Chief Executive Officer and Chief Financial Officer have concluded that the Company's disclosure controls and procedures as defined in Rule 13a-14(c) under the Securities Exchange Act of 1934, as amended, are effective for gathering, analyzing, and disclosing the information the Company is required to disclose in reports filed under the Act. (b) There were no significant changes in the Company's internal controls or in other factors that could significantly affect those controls since the date of last evaluation of those internal controls.

PART II - OTHER INFORMATION ITEM 1. LEGAL PROCEEDINGS In April 2002, the Company filed parallel actions in state and federal courts in Nevada against Washoe County, Nevada, alleging that the County's denial of a special use permit (sought by the Company in connection with its plan to build a manufacturing facility outside of Reno, Nevada) violated both federal and state law. The lawsuits sought money damages resulting from the County's improper denial of the special use permit, which caused the Company to abandon its plan to build the Reno facility. The federal court action was dismissed on jurisdictional grounds, and the state court action proceeded. On December 30, 2004, however, the state court ruled against the Company on all liability issues. The Company determined not to appeal the state court's ruling, and the litigation is now concluded. The ruling and the conclusion of the litigation have no material adverse effect on the Company. ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS On December 7, 2004, the 2004 Annual Meeting of Stockholders of Oil-Dri Corporation of America was held for the purpose of considering and voting . 1. ELECTION OF DIRECTORS The following schedule sets forth the results of the vote to elect directors. A total of 17,721,970 shares were eligible to vote. DIRECTOR VOTES FOR -------- --------- J. Steven Cole 17,558,249 Arnold W. Donald 17,521,547 Ronald B. Gordon 17,042,932 Daniel S. Jaffee 17,581,606 Richard M. Jaffee 17,497,594 Joseph C. Miller 17,016,879 Allan H. Selig 17,557,221 2. RATIFICATION OF INDEPENDENT AUDITOR The Audit Committee's selection of PricewaterhouseCoopers LLP as the Company's independent auditor for the fiscal year ending July 31, 2005 was ratified by receiving 17,002,217 votes of a total 17,721,970 shares eligible to vote. ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K (A) EXHIBITS: Exhibit 10(o)(3): Fourth Amendment, dated November 10, 2004, to Credit Amendment dated as of January 29, 1999 Exhibit 11: Statement Re: Computation of per share earnings Exhibit 31: Rule 13a - 14(a) Certifications Exhibit 32: Section 1350 Certifications

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/ ANDREW N. PETERSON Andrew N. Peterson Vice President and Chief Financial Officer BY /S/ DANIEL S. JAFFEE Daniel S. Jaffee President and Chief Executive Officer Dated: March 11, 2005

EXHIBITS Exhibit 10(o)(3): Fourth Amendment, dated November 24, 2004, to Credit Amendment dated as of January 29, 1999 Exhibit 11: Statement Re: Computation of per share earnings Exhibit 31: Rule 13a - 14(a) Certifications Exhibit 32: Section 1350 Certifications Note: Stockholders may receive copies of the above listed exhibits, without fee, by written request to Investor Relations, Oil-Dri Corporation of America, 410 North Michigan Avenue, Suite 400, Chicago, Illinois 60611-4213.

Exhibit 10(o)(3): FOURTH AMENDMENT TO CREDIT AGREEMENT This Fourth Amendment to Credit Agreement (the "Amendment") dated as of November 10, 2004, between Oil-Dri Corporation of America (the "Company") and Harris Trust and Savings Bank (the "Bank"). PRELIMINARY STATEMENTS A. The Company and the Bank are parties to a Credit Agreement dated as of January 29, 1999, as amended (the "Credit Agreement"). All capitalized terms used herein without definition shall have the same meanings herein as such terms are defined in the Credit Agreement. B. The Company has requested that the Bank extend the Termination Date to January 29, 2006, and the Bank is willing to do so under the terms and conditions set forth in this Amendment. SECTION 1. AMENDMENT. Upon satisfaction of the conditions precedent contained in Section 3 below, the definition of Termination Date appearing in Section 4.1 of the Credit Agreement (Definitions) shall be and hereby is amended and restated in its entirety to read as follows: "Termination Date" means January 29, 2006, or such earlier date on which the Revolving Credit Commitment is terminated in whole pursuant to Section 3.4, 8.2 or 8.3 hereof. SECTION 2. REPRESENTATIONS. In order to induce the Bank to execute and deliver this Amendment, the Company hereby represents and warrants to the Bank that each of the representations and warranties set forth in Section 5 of the Credit Agreement is true and correct on and as of the date of this Amendment as if made on and as of the date hereof and as if each reference therein to the Credit Agreement referred to the Credit Agreement as amended hereby and no Default or Event of Default exists under the Credit Agreement or shall result after giving effect to this Amendment. SECTION 3. CONDITIONS PRECEDENT. This Amendment shall become effective upon satisfaction of the following conditions precedent: 3.1. The Company and the Bank shall have executed and delivered this Amendment. 3.2. Each Guarantor shall have executed and delivered its consent to this Amendment in the space provided for that purpose below. 3.3. Legal matters incident to the execution and delivery of this Amendment shall be satisfactory to the Bank and its counsel. SECTION 4. MISCELLANEOUS. This Amendment may be executed in any number of counterparts and by different parties hereto on separate counterpart signature pages, each of which when so executed shall be an original but all of which shall constitute one and the same instrument. Except as specifically amended and modified hereby, all of the terms and conditions of the Credit Agreement and the other Loan Documents shall remain unchanged and in full force and effect. All references to the Credit Agreement in any document shall be deemed to be references to the Credit Agreement as reinstated and amended hereby. All capitalized terms used herein without definition shall have the same meaning herein as they have in the Credit Agreement. This Amendment shall be construed and governed by and in accordance with the internal laws of the State of Illinois.

This Fourth Amendment to Credit Agreement is dated as of the date first above written. OIL-DRI CORPORATION OF AMERICA By /S/ RICHARD PIETROWSKI Name RICHARD PIETROWSKI Title TREASURER HARRIS TRUST AND SAVINGS BANK By ______________________________ Name _________________________ Title _________________________

GUARANTORS' CONSENT Each of the undersigned has heretofore guaranteed the due and punctual payment of all present and future indebtedness of the Company evidenced by or arising out of the Loan Documents, including, without limitation, all Obligations, pursuant to Section 9 of the Credit Agreement and hereby consents to the amendment to the Credit Agreement set forth above and confirms that all of the obligations of the undersigned thereunder remain in full force and effect. Each of the undersigned further agrees that the consent of the undersigned to any further amendments to the Credit Agreement shall not be required as a result of this consent having been obtained. Each of the undersigned acknowledges that the Bank is relying on the assurances provided for herein and entering into this Fourth Amendment and maintaining credit outstanding to the Borrower under the Credit Agreement as so amended. OIL-DRI CORPORATION OF GEORGIA OIL-DRI PRODUCTION COMPANY By _______________________________ By _______________________________ Name Richard Pietrowski Name Richard Pietrowski Title Treasurer Title Treasurer MOUNDS PRODUCTION COMPANY, LLC MOUNDS MANAGEMENT, INC. By _______________________________ By ______________________________ Name Richard Pietrowski Name Richard Pietrowski Title Treasurer Title Treasurer BLUE MOUNTAIN PRODUCTION COMPANY OIL-DRI CORPORATION OF NEVADA By _______________________________ By ______________________________ Name Richard Pietrowski Name Richard Pietrowski Title Treasurer Title Treasurer

Exhibit 11: OIL-DRI CORPORATION OF AMERICA AND SUBSIDIARIES COMPUTATION OF EARNINGS PER SHARE (IN THOUSANDS EXCEPT FOR PER SHARE AMOUNTS) SIX MONTHS ENDED JANUARY 31 2005 2004 ------- ------- Net income available to stockholders $ 3,246 $ 3,446 (numerator) ======= ======= Shares Calculation (denominator) Average shares outstanding - Basic Common 4,054 4,030 Average shares outstanding - Basic Class B Common 1,451 1,424 Effect of Dilutive Securities: Potential Common Stock relating to stock options 467 419 ------- ------- Average shares outstanding - Assuming dilution 5,972 5,873 ======= ======= Net Income Per Share: Basic Common $0.67 $0.68 ======= ======= Net Income Per Share: Basic Class B Common $0.50 $0.51 ======= ======= Diluted $0.57 $0.59 ======= =======

Exhibit 31: CERTIFICATIONS PURSUANT TO RULE 13A -14(A) UNDER THE SECURITIES EXCHANGE ACT OF 1934, AS AMENDED I. I, Daniel S. Jaffee, Chief Executive Officer of Oil-Dri Corporation of America, certify that: 1. I have reviewed this quarterly report on Form 10-Q of Oil-Dri Corporation of America ("Oil-Dri"); 2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; 3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of Oil-Dri as of, and for, the periods presented in this report; 4. Oil-Dri's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for Oil-Dri and we have: a. Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to Oil-Dri, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; b. Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; c. Evaluated the effectiveness of Oil-Dri's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of January 31, 2005 based on such evaluation; and d. Disclosed in this report any change in Oil-Dri's internal control over financial reporting that occurred during Oil-Dri's second fiscal quarter that has materially affected, or is reasonably likely to materially affect, Oil-Dri's internal control over financial reporting; and 5. Oil-Dri's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to Oil-Dri's auditors and the audit committee of Oil-Dri's board of directors: a. All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect Oil-Dri's ability to record, process, summarize and report financial information; and b. Any fraud, whether or not material, that involves management or other employees who have a significant role in Oil-Dri's internal control over financial reporting. Date: March 11, 2005 -------------------------- By: /s/ Daniel S. Jaffee -------------------------- Daniel S. Jaffee President and Chief Executive Officer Exhibit 31: CERTIFICATIONS PURSUANT TO RULE 13A -14(A) UNDER THE SECURITIES EXCHANGE ACT OF 1934, AS AMENDED I. I, Andrew N. Peterson, Chief Financial Officer of Oil-Dri Corporation of America, certify that: 1. I have reviewed this quarterly report on Form 10-Q of Oil-Dri Corporation of America ("Oil-Dri"); 2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; 3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of Oil-Dri as of, and for, the periods presented in this report; 4. Oil-Dri's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for Oil-Dri and we have: a. Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to Oil-Dri, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; b. Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; c. Evaluated the effectiveness of Oil-Dri's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of January 31, 2005 based on such evaluation; and d. Disclosed in this report any change in Oil-Dri's internal control over financial reporting that occurred during Oil-Dri's second fiscal quarter that has materially affected, or is reasonably likely to materially affect, Oil-Dri's internal control over financial reporting; and 5. Oil-Dri's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to Oil-Dri's auditors and the audit committee of Oil-Dri's board of directors: a. All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect Oil-Dri's ability to record, process, summarize and report financial information; and b. Any fraud, whether or not material, that involves management or other employees who have a significant role in Oil-Dri's internal control over financial reporting. Date: March 11, 2005 -------------------------- By: /s/ Andrew N. Peterson -------------------------- Andrew N. Peterson Vice President and Chief Financial Officer

Exhibit 32: CERTIFICATIONS PURSUANT TO 18 U.S.C. SECTION 1350 CERTIFICATION Pursuant to 18 U.S.C. Section 1350, the undersigned officer of Oil-Dri Corporation of America (the "Company") hereby certifies that the Company's Quarterly Report on Form 10-Q for the quarter ended January 31, 2005 (the "Report") fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934 and that the information contained in the Report fairly presents, in all material respects, the financial condition and results of operation of the Company. Dated: March 11, 2005 /s/ Daniel S. Jaffee - ---------------------------- Name: Daniel S. Jaffee Title: President and Chief Executive Officer A signed original of this written statement required by Section 906 has been provided to Oil-Dri Corporation of America and will be retained by Oil-Dri Corporation of America and furnished to the Securities and Exchange Commission or its staff upon request. CERTIFICATION Pursuant to 18 U.S.C. Section 1350, the undersigned officer of Oil-Dri Corporation of America (the "Company") hereby certifies that the Company's Quarterly Report on Form 10-Q for the quarter ended January 31, 2005 (the "Report") fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934 and that the information contained in the Report fairly presents, in all material respects, the financial condition and results of operation of the Company. Dated: March 11, 2005 /s/ Andrew N. Peterson - ----------------------------- Name: Andrew N. Peterson Title: Vice President and Chief Financial Officer A signed original of this written statement required by Section 906 has been provided to Oil-Dri Corporation of America and will be retained by Oil-Dri Corporation of America and furnished to the Securities and Exchange Commission or its staff upon request.