CONFORMED COPY






               SECURITIES AND EXCHANGE COMMISSION
                                
                     Washington, D. C. 20549
                                
                            FORM 10-Q
                                
           Quarterly Report Under Section 13 or 15(d)
             of the Securities Exchange Act of 1934
                                
  For the Quarter Ended October 31, 1996 Commission File Number
                             0-8675

                 OIL-DRI CORPORATION OF AMERICA
     (Exact name of 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
                 Chicago, Illinois                   60611
    (Address of principal executive offices)      (Zip Code)

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  - 5,193,150 Shares (Including 565,467 Treasury
Shares)
Class B Stock - 2,042,368 Shares

OIL-DRI CORPORATION OF AMERICA & SUBSIDIARIES Consolidated Statements of Financial Position ASSETS October 31 July 31 (Unaudited) 1996 1996 CURRENT ASSETS Cash and Cash Equivalents $ 8,233,211 $10,113,544 Investment Securities, at Cost 1,905,000 1,594,000 Accounts Receivable 23,311,456 20,666,623 Allowance for Doubtful Accounts (278,487) (225,970) Inventories 11,064,621 11,737,068 Prepaid Expenses and Taxes 4,602,200 4,325,061 Total Current Assets 48,838,001 48,210,326 PROPERTY, PLANT AND EQUIPMENT - AT COST Cost 114,437,608 112,943,046 Less Accumulated Depreciation and Amortization 56,625,627 54,730,624 Total Property, Plant and Equipment, Net 57,811,981 58,212,422 OTHER ASSETS Goodwill(Net of Accumulated Amortization) 4,139,511 4,172,526 Deferred Income Taxes 2,264,291 2,264,291 Other 4,880,428 4,833,303 Total Other 11,284,230 11,270,120 Assets TOTAL ASSETS $117,934,212 $117,692,868

OIL-DRI CORPORATION OF AMERICA & SUBSIDIARIES Consolidated Statements of Financial Position LIABILITIES & STOCKHOLDERS' EQUITY October 31 July 31 (Unaudited) 1996 1996 CURRENT LIABILITIES Current Maturities of Notes $ 1,626,762 $ 1,626,762 Payable Accounts Payable - Trade 5,078,266 5,338,787 Dividends Payable 492,756 519,610 Accrued Expenses 10,004,748 10,326,518 Total Current Liabilities 17,202,532 17,811,677 NONCURRENT LIABILITIES Notes Payable 18,978,000 18,978,000 Deferred Compensation 2,297,943 2,253,313 Other 1,541,724 1,420,382 Total Noncurrent Liabilities 22,817,667 22,651,695 Total Liabilities 40,020,199 40,463,372 STOCKHOLDERS' EQUITY Common Stock 723,552 723,552 Paid-In Capital in Excess of Par 7,664,006 7,660,600 Value Retained Earnings 78,823,061 77,385,514 Cumulative Translation Adjustment (940,247) (1,018,416) 86,270,372 84,751,250 Less Treasury Stock, At Cost 8,356,359 7,521,754 Total Stockholders' 77,914,013 77,229,496 Equity TOTAL LIABILITIES & STOCKHOLDERS' $117,934,212 $117,692,868 EQUITY

OIL-DRI CORPORATION OF AMERICA & SUBSIDIARIES Consolidated Statements of Income and Retained Earnings Three Months Ended October 31 1996 1995 (Unaudited) (Unaudited) Net Sales $40,525,138 $39,307,934 Cost Of Sales 28,233,253 27,648,886 Gross Profit 12,291,885 11,659,048 Selling, General And Administrative Expenses 9,210,274 9,312,281 Operating Income 3,081,411 2,346,767 OTHER INCOME (EXPENSE) Interest Expense (467,195) (490,161) Interest Income 150,576 152,594 Foreign Exchange Loss (304) (3,593) Other, Net (63,478) (54,426) (380,401) (395,586) Income Before Income Taxes 2,701,010 1,951,181 Income Taxes 770,707 538,293 Net Income 1,930,303 1,412,888 RETAINED EARNINGS Balance at Beginning of Year 77,385,514 76,033,462 Less: Cash Dividends Declared 492,756 517,464 Retained Earnings - October 31 $78,823,061 $76,928,886 Average Shares Outstanding $6,720,704 $6,840,079 Net Income Per Share $0.29 $0.21

OIL-DRI CORPORATION OF AMERICA & SUBSIDIARIES Consolidated Statements of Cash Flows For the Three Months Ended October 31 (Unaudited) 1996 1995 Unaudited Unaudited CASH FLOWS FROM OPERATING ACTIVITIES Net Income $1,930,303 $1,412,888 Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: Depreciation and Amortization 1,927,452 2,019,766 Provision for bad debts 75,000 28,735 (Increase) Decrease in: Accounts Receivable (2,667,316) (2,468,662) Inventories 672,447 (1,016,138) Prepaid Expenses and Taxes (282,843) 71,742 Other Assets (48,058) (91,996) Increase (Decrease) in: Accounts Payable (970,394) 160,589 Accrued Expenses 381,585 (104,528) Other 121,341 168,042 Deferred Compensation 44,630 76,235 Total Adjustments (746,156) (1,156,215) Net Cash Provided by Operating Activities 1,184,147 256,673 CASH FLOWS FROM INVESTING ACTIVITIES Capital Expenditures (1,503,092) (863,670) Purchases of Investment Securities (311,000) - Dispositions of Investment Securities - 914,428 Other 21,583 - Net Cash Provided by (Used in) Investing (1,792,509) 50,758 Activities CASH FLOWS FROM FINANCING ACTIVITIES Proceeds from Short Term Borrowings - 257,380 Dividends Paid (511,469) (519,286) Purchases of Treasury Stock (834,605) (1,370,034) Other 74,103 (23,757) Net Cash Used In Financing Activities (1,271,971) (1,655,697) Net Decrease in Cash and Cash Equivalents (1,880,333) (1,348,266) Cash and Cash Equivalents, Beginning of Year 10,113,544 8,829,667 Cash and Cash Equivalents, October 31 $ 8,233,211 $7,481,401

MANAGEMENT DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS THREE MONTHS ENDED OCTOBER 31, 1996 COMPARED TO THREE MONTHS ENDED OCTOBER 31, 1995 RESULTS OF OPERATIONS Consolidated net sales for the three months ended October 31, 1996 were $40,525,000, an increase of $1,217,000, or 3.0%, over net sales of $39,308,000 in the first quarter of fiscal 1996. Net income for the three months ended October 31, 1996 was $1,930,000 or $0.29 per share, an increase of 36.6% from $1,413,000, or $0.21 per share, earned in the prior year's quarter. Net sales of cat box absorbents increased $1,164,000 or 4.9% from fiscal 1996 first quarter results even though sales to Sam's Club were down approximately $2,000,000 in the current quarter compared to the same quarter of the prior fiscal year. The growth resulted from increased sales of branded and private label products in both the grocery and mass merchandiser markets. Net sales of agricultural and fluids purification products increased $1,349,000, or 17.2%, from the comparable period in fiscal 1996. The higher sales resulted from increased demand for AGSORB carriers as well as PURE-FLO Supreme and ULTRA-CLEAR fluids purification products. Net sales of industrial and environmental sorbents decreased $617,000, or 13.2%, from prior year first quarter levels. The decrease resulted from lower net sales of industrial clay absorbents ($459,000) and non-clay sorbents ($158,000). The lower sales are the result of increased competition in the industrial markets in which the Company participates and open positions in the sales force responsible for these products. Net sales of transportation services decreased $421,000 or 17.1% from the first quarter of fiscal 1996. Consolidated gross profit as a percentage of net sales for the three months ended October 31, 1996 increased to 30.3% from 29.7% in the comparable period of fiscal 1996. Changes in sales mix and a Company-wide effort to reduce costs contributed to this increase. Operating expenses as a percentage of net sales decreased to 22.7% in the first quarter of fiscal 1997 from 23.7% in the same quarter of fiscal 1996. This decrease is primarily due to lower advertising and promotion costs for the new consumer products introduced during the first quarter of last year. Interest expense decreased $23,000 while interest income was flat. The Company's effective tax rate was 28.5% of pre-tax income in the first quarter of 1997 as compared to 27.6% for the first quarter of fiscal 1996. Total assets of the Company increased $241,000 during the first quarter of fiscal 1997. Current assets increased $628,000, or 1.3%, from fiscal 1996 year end balances primarily due to increased accounts receivable, partially offset by lower inventory and cash and cash equivalents levels. Property, plant and equipment, net of accumulated depreciation, decreased $400,000 during the quarter. Total liabilities in the three months ended October 31, 1996 decreased $443,000. Current liabilities decreased $609,000 or 3.4% from July 31, 1996 balances while noncurrent liabilities increased $166,000 or 0.7%.

EXPECTATIONS The Company anticipates continued moderate sales growth for the remainder of fiscal 1997. Sales of branded cat box absorbents are expected to increase as new product introductions gain incremental distribution in the grocery and mass merchandiser markets. However, this overall sales growth is subject to continuing competition for shelf space in the grocery, mass merchandiser and club markets. The Company expects the profitability of these products to favorably impact earnings as spending on advertising and promotion returns to more normal levels throughout the remainder of fiscal 1997. Crop prices and export demand indicate that the market for the Company's agricultural products should remain strong in the foreseeable future. The foregoing statements under this heading are "forward-looking statements" within the meaning of that term in the Securities Exchange Act of 1934, as amended. Actual results may be lower than those reflected in these forward-looking statements, due primarily to: continued vigorous competition in the grocery, mass merchandiser and club markets; the level of success of new products; and the cost of new product introductions and promotions in the consumer market. The forward-looking statements also involve the risk of changes in market conditions in the overall economy and, for the agricultural division, in planting activity and overall agricultural demand, including export demand. LIQUIDITY AND CAPITAL RESOURCES The current ratio increased to 2.8 at October 31, 1996 compared to 2.7 at July 31, 1996. Working capital increased $1,237,000 in the three months ended October 31, 1996 to $31,635,000. Cash provided by operations continues to be the Company's primary source of funds to finance operating needs and capital expenditures. During the quarter the balances of cash, cash equivalents and other investments declined $1,569,000 due to capital expenditures ($1,503,000), purchases of the Company's Common Stock ($835,000) and dividends paid ($511,000). Total cash and investment balances held by the Company's foreign subsidiaries at October 31, 1996 and 1995 were $2,885,000 and $2,348,000, respectively. FOREIGN OPERATIONS Net sales by the Company's foreign subsidiaries for the three months ended October 31, 1996 were $3,001,000 or 7.4% of sales. This represents an increase of $93,000, or 3.2%, from the first quarter of fiscal 1996 in which foreign subsidiary sales were $2,908,000, also 7.4% of sales. Net income of the foreign subsidiaries for the first quarter of fiscal 1997 was $145,000 compared with $143,000 in the first quarter of fiscal 1996. Identifiable assets of the Company's foreign subsidiaries as of October 31, 1996 were $9,833,000 an increase of $658,000 from $9,175,000 as of October 31, 1995.

Part II - Other Information Item 5. (a) Exhibits: The following document is an exhibit to this report. Exhibit - 11 - Statement Re: Computation of Per Share Earnings. (b) During the quarter for which this report is filed, no reports on Form 8-K were filed.

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/MICHAEL L. GOLDBERG Michael L. Goldberg Vice President, Chief Financial Officer BY /s/DANIEL S. JAFFEE Daniel S. Jaffee President and Chief Operating Officer Dated: December 12, 1996

                                              Exhibit 11


                         OIL-DRI CORPORATION OF AMERICA
                     Computation of Weighted Average Number
                              of Shares Outstanding




                                                                  Average
                                                                  Shares-
                                                                  (Weighted
                                  Number  Number of               Shares)Number
                                  of      Shares       Weighted   of Days
 Quarter End         Period       Days    Outstanding  Shares     As Adjusted
                                   
October 31,    08/01/96 to           55   6,736,451  370,504,805            
1996           09/24/96                                     
               09/25/96 to            1   6,733,951  6,733,951            
               09/25/96
               09/26/96 to            1   6,717,551  6,717,551            
               09/26/96
               09/27/96 to            3   6,710,451  20,131,353            
               09/29/96                                      
               09/30/96 to            1   6,708,451  6,708,451            
               09/30/96
               10/01/96 to            1   6,705,251  6,705,251            
               10/01/96
               10/02/96 to            1   6,702,251  6,702,251            
               10/02/96
               10/03/96 to           12   6,701,751  80,421,012            
               10/14/96                                      
               10/15/96 to            1   6,698,451  6,698,451            
               10/15/96
               10/16/96 to            1   6,695,751  6,695,751            
               10/16/96
               10/17/96 to            1   6,690,251  6,690,251            
               10/17/96
               10/18/96 to           11   6,678,051  73,458,561            
               10/28/96                                      
               10/29/96 to            3   6,670,051  20,010,153            
               10/31/96                                      
                                                           
                                     92              618,177,7   6,719,324
                                                            92
                                                                          
Assuming exercise of options reduced by the number of shares              
which could have been purchased with the proceeds from
exercise of such options.
                                                                     
                                                                     1,380
                                                                 
                                                                 6,720,704
                                                                          

                                   
October 31,    08/01/95 to            8   6,901,322  55,210,576          
1995           08/08/95                                      
               08/09/95 to           63   6,841,322  431,003,286            
               10/10/95                                     
               10/11/95 to            1   6,814,922  6,814,922            
               10/11/95
               10/12/95 to           20   6,812,922  136,258,440            
               10/31/95                                     
                                                           
                                     92              629,287,224 6,840,079
                                                                          
Assuming exercise of options reduced by the number of shares              
which could have been purchased with the proceeds from
exercise of such options.
                                                                         
                                                                         0
                                                                 
                                                                 6,840,079
                                                                          





  

5 3-MOS JUL-31-1997 OCT-31-1996 8,233,211 1,905,000 23,311,456 278,487 11,064,621 48,838,001 114,437,608 (56,625,627) 117,934,212 17,202,532 18,978,000 0 0 723,552 77,914,013 117,934,212 40,525,138 40,525,138 28,233,253 28,233,253 9,048,680 75,000 467,195 2,701,010 770,707 1,930,303 0 0 0 1,930,303 0.29 0.29