<PAGE> 16
Exhibit 11
OIL-DRI CORPORATION OF AMERICA AND SUBSIDIARIES
COMPUTATION OF EARNINGS PER SHARE
(IN THOUSANDS EXCEPT FOR PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
--------------------
Three Months Ended
October 31
--------------------
1999 1998
(Restated)
--------------------
<S> <C> <C>
Net income available to Stockholders
(numerator) $1,479 $2,028
====== ======
Shares Calculation (denominator):
Average shares outstanding - basic 5,721 5,881
Effect of Dilutive Securities:
Potential Common Stock
relating to stock options 175 48
------ ------
Average shares outstanding- assuming dilution 5,896 5,929
====== ======
Earnings per share-basic $ 0.26 $ 0.34
====== ======
Earnings per share-assuming dilution $ 0.25 $ 0.34
====== ======
</TABLE>