FORM 10-Q
     
                  SECURITIES AND EXCHANGE COMMISSION
                       Washington, D.C.  20549
     
     
                                            
     (Mark One)
      
     [X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
               THE SECURITIES EXCHANGE ACT OF 1934
     For the quarterly period ended           March 31, 1996               
                                   
                                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 No.                 0-13295                         
     
                                                                              
                  CATERPILLAR FINANCIAL SERVICES CORPORATION                  
            (Exact name of Registrant as specified in its charter)
     
                                            
                DELAWARE                                 37-1105865     
     (State or other jurisdiction of               (I.R.S. Employer
     incorporation or organization)                Identification No.)
     
      
           3322 WEST END AVENUE, NASHVILLE, TENNESSEE 37203-0983
                (Address of principal executive offices)                     
     
     
          
            Registrant's telephone number, including area code:
                              (615) 386-5800                   
     
                                            
         Indicate by a 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 (or for such shorter
     period that the Registrant was required to file such reports), and (2)
     has been subject to such filing requirements for the past 90 days.  
     Yes    X    No       
     
         The Registrant complies with the conditions set forth in General
     Instruction (H)(1)(a) and (b) of Form 10-Q and is therefore filing this
     form with the reduced disclosure format.
     
         At March 31, 1996, one share of common stock of the Registrant was
     outstanding.
          
     
              Caterpillar Financial Services Corporation
     
            Form 10-Q for the Quarter Ended March 31, 1996
     
     
                                Index
     
     
     
     PART I. FINANCIAL INFORMATION
     
                                                                 Page No.
     
     
     Item 1.  Financial Statements (Unaudited)
     
              Consolidated Statement of Financial Position           3
     
              Consolidated Statement of Income                       4
     
              Consolidated Statement of Cash Flows                   5
     
              Notes to Consolidated Financial Statements           6-7
     
     
     Item 2.  Management's Discussion and Analysis of Financial
               Condition and Results of Operations                 7-9 
     
     
     
     PART II.  OTHER INFORMATION
     
     
     Item 6.  Exhibits and Reports on Form 8-K                      10
     
     Signatures                                                     11
     
     
     
                                      
     
     
     
     
     
     
     
     
     
           
     
     
     
                             PART I.  FINANCIAL INFORMATION
      
     Item 1.  Financial Statements
     
              Caterpillar Financial Services Corporation
      
             Consolidated Statement of Financial Position
                             (Unaudited)
                        (Millions of Dollars)
     
                                             March 31,   Dec. 31,   March 31,
                                                 1996      1995        1995 
     Assets:
       Cash and cash equivalents             $   31.4   $   43.6   $   27.6  
       Finance receivables:                                                   
         Wholesale notes receivable             336.2      538.3      377.2 
         Retail notes receivable              1,408.0    1,382.1    1,153.6 
         Investment in finance receivables    3,774.5    3,471.7    3,091.3   
                                              5,518.7    5,392.1    4,622.1   
     
         Less:  Unearned income                 535.7      515.6      454.9
                Allowance for credit losses      62.3       57.0       54.5
                                              4,920.7    4,819.5    4,112.7
       Equipment on operating leases, 
         less accumulated depreciation          445.4      437.3      430.8
       Other assets                             151.6      121.7      111.1  
     
     Total assets                            $5,549.1   $5,422.1   $4,682.2
     
     Liabilities and stockholder's equity:
       Payable to dealers and others         $   68.5   $   51.0   $   46.0
       Payable to Caterpillar Inc.              408.4      480.6        2.9 
       Accrued interest payable                  59.7       39.2       60.9
       Income tax payable                        12.0       18.5       29.8
       Other liabilities                          6.8        4.5       16.5
       Short-term borrowings                  1,721.7    1,453.1    1,455.3
       Current maturities of long-term debt   1,209.7    1,105.8      738.6
       Long-term debt                         1,400.8    1,621.3    1,764.7
       Deferred income taxes                     42.9       44.8       11.1
     Total liabilities                        4,930.5    4,818.8    4,125.8
                
       Common stock - $1 par value
         Authorized:  2,000 shares
         Issued & outstanding: one share        325.0      325.0      325.0
       Profit employed in the business          289.2      272.9      225.5
       Foreign currency translation                                       
         adjustment                               4.4        5.4        5.9
     Total stockholder's equity                 618.6      603.3      556.4
     Total liabilities and stockholder's      
       equity                                $5,549.1   $5,422.1   $4,682.2
     
                                   
     
     
     
     
                                    
                                    
                                    
                                    
            (See Notes to Consolidated Financial Statements)
                                                   
     
     
     
     
     
              Caterpillar Financial Services Corporation
     
                               Consolidated Statement of Income
                             (Unaudited)
                        (Millions of Dollars)
     
                   
     
     
     
     
     
     
                                                     Three Months Ended   
                                                     March 31,  March 31,     
                                                        1996       1995   
     Revenues:
       Wholesale finance income                       $  6.2     $ 10.7   
       Retail finance income                           101.1       82.5
       Rental income                                    37.0       35.0  
       Other income                                      9.9       14.9  
         Total revenues                                154.2      143.1    
     
     Expenses:
       Interest                                         73.7       66.3  
       Depreciation                                     28.0       26.7  
       General, operating, and administrative           18.2       13.9 
       Provision for credit losses                       7.4        6.1 
       Other expense                                      .4        1.2
         Total expenses                                127.7      114.2 
     
     Income before income taxes                         26.5       28.9     
     
     Provision for income taxes                         10.2       11.1     
     
     Net Income                                       $ 16.3     $ 17.8  
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
                                   
     
     
     
     
     
            (See Notes to Consolidated Financial Statements)
                                     
     
              Caterpillar Financial Services Corporation
     
                 Consolidated Statement of Cash Flows
                             (Unaudited)
                         (Millions of Dollars)
             
                                                  Three Months Ended          
                                                 March 31,  March 31,
                                                     1996       1995    
     Cash flows from operating activities:
       Net income                                 $  16.3    $  17.8
       Adjustments for noncash items: 
         Depreciation                                28.0       26.7
         Provision for credit losses                  7.4        6.1
         Mark-to-market adjustment                     -        (6.5)
         Other                                       (2.2)      ( .9)
       Change in assets and liabilities:
         Receivables from customers and others      (25.5)     (21.4)
         Deferred income taxes                       (1.9)        .4 
         Payable to dealers and others               17.9         .4  
         Payable to Caterpillar Inc.                 19.4        (.3)
         Accrued interest payable                    20.6       22.8
         Income tax payable                          (6.7)       8.2
         Other, net                                   2.2       (2.3) 
           Net cash provided by operating 
             activities                              75.5       51.0
     
     Cash flows from investing activities:
       Additions to equipment                       (47.2)     (38.9)
       Disposal of equipment                         16.2       16.6
       Additions to finance receivables            (966.2)    (965.7)
       Collections of finance receivables           528.1      583.0
       Proceeds from sale of receivables            309.3      300.0
       Other, net                                    (2.0)      (5.6) 
           Net cash used for investing
             activities                            (161.8)    (110.6)
     
     Cash flows from financing activities:
       Additional paid-in capital                      -        30.0 
       Payable to Caterpillar Inc.                  (91.5)        -
       Proceeds from long-term debt issues            1.2      294.5
       Payments on long-term debt                  (113.2)    (280.7)
       Short-term borrowings, net                   276.5       26.0 
           Net cash provided by financing 
             activities                              73.0       69.8
     
     Effect of exchange rate changes on cash          1.1        1.1
     
     Net change in cash and cash equivalents        (12.2)      11.3 
     
     Cash and cash equivalents at beginning
       of year                                       43.6       16.3
     
     Cash and cash equivalents at end of quarter   $ 31.4     $ 27.6
     
                                   
     
     
     
     
     
     
     
           (See Notes to Consolidated Financial Statements)
     
              Notes to Consolidated Financial Statements
                     (Dollar Amounts in Millions)
     
     1.  The accompanying unaudited consolidated financial statements have
     been prepared by Caterpillar Financial Services Corporation (the
     "Company") pursuant to the rules and regulations of the Securities and
     Exchange Commission.  Although the Company believes the disclosures are
     adequate, it is suggested that these financial statements be read in
     conjunction with the financial statements and the notes thereto
     presented in the Company's 1995 Annual Report and the Company's Annual
     Report on Form 10-K.  Unless the context otherwise requires, the term
     "Company" includes subsidiary companies.
     
         The information furnished reflects, in the opinion of management,
     all adjustments, which include normal and recurring accruals, necessary
     for a fair presentation of the consolidated statements of financial
     position, income, and cash flows for the periods presented.  The results
     for interim periods are not necessarily indicative of the results to be
     expected for the year.
     
     2.  Income on financing leases, installment sale contracts, and customer
     and dealer loans (retail finance income) is recognized over the term of
     the contract at a constant rate of return on the scheduled uncollected
     principal balance.  Income on dealer floor planning and rental fleet
     financing (wholesale finance income) is recognized based on the daily
     balance of wholesale receivables outstanding and the applicable
     effective interest rate.  Income on operating leases (rental income) is
     reported over the life of the operating lease in the period earned. 
     Loan origination fees and commitment fees in excess of five hundred
     dollars are amortized to finance income using the interest method over
     the contractual lives of the finance receivables.    
     
     3.  The Company has a tax sharing agreement with Caterpillar Inc.
     ("Caterpillar") in which Caterpillar collects from or pays to the
     Company its allocated share of any consolidated U.S. income tax
     liability or credit applicable to any period for which the Company is
     included as a member of the consolidated group.  A similar agreement
     exists between Caterpillar Financial Australia Limited and Caterpillar
     of Australia Ltd. with respect to taxes payable in Australia.
     
     4.  During the first three months of 1996, the Company publicly issued
     no medium-term notes.  The notes are generally offered on a continuous
     basis through agents and have maturities ranging from nine months to 15
     years.  Interest rates on fixed-rate medium-term notes are established
     by the Company as of the date of issuance.  Interest rates on floating-
     rate medium-term notes are primarily indexed to LIBOR.  The weighted
     average interest rate on all outstanding medium-term notes was 6.3% at
     March 31, 1996.  Long-term debt outstanding at March 31, 1996, matures
     as follows:
     
                             1996         $  998.6
                             1997            701.2
                             1998            486.0
                             1999            238.3
                             2000             81.7
                             2001              4.0
                          Thereafter         100.7
     
                             Total        $2,610.5
     
     5.  In March 1995, the Financial Accounting Standards Board issued SFAS
     121, "Accounting for the Impairment of Long-Lived Assets."  The new
     statement establishes accounting standards for the impairment of long-
     lived assets, certain identifiable intangibles, and goodwill.  This
     standard is effective for fiscal years beginning after December 15,
     1995, and was therefore adopted by the Company in the first quarter of
     1996.  The adoption by the Company of the standard did not impact the
     Company's financial position or income.
                 
     Item 2. Management's Discussion and Analysis of Financial Condition and
             Results of Operations
     
     A.  Consolidated Results of Operations
     
         Three Months Ended March 31, 1996 vs. Three Months Ended March 31,
         1995
     
         Total revenues for the first quarter of 1996 were $154.2 million, an 
     8% increase over 1995 first quarter revenues of $143.1 million.  The
     increase in revenues resulted primarily from the increase in financing
     volume (the portfolio value increased to $5,400.0 million at March 31,
     1996 from $4,569.5 million at March 31, 1995) partially offset by the
     decrease in Other income described below.                  
     
         The Company financed new retail business transactions totaling
     $735.7 million during the first quarter of 1996 compared with $609.5
     million during the first quarter of 1995.  The increase was the result
     of financing a higher percentage of deliveries of Caterpillar products
     in the markets served by the Company.  Wholesale financing activity
     during the first quarter of 1996 was $327.1 million, compared with
     $423.3 million for the first quarter of 1995.  The decrease was
     primarily due to a decrease in the volume of Caterpillar dealer rental
     fleet financing in North America.
       
         The annualized interest rate on finance receivables (computed by
     dividing annualized finance income by the average monthly finance
     receivable balances, net of unearned income) was 8.9% for the first
     quarter of 1996 compared with 9.0% for the first quarter of 1995.  Tax
     benefits associated with governmental lease purchase contracts and a
     portion of tax benefits associated with long-term tax-oriented leases
     are not reflected in such annualized interest rates. 
     
         Other income of $9.9 million for the first quarter of 1996 included
     servicing and other securitization-related income, fees, interest from
     banks, gains on sales of equipment returned from lease, and other
     miscellaneous income.  The decrease of $5.0 million during the first
     quarter of 1996, as compared with the same period in 1995, was primarily
     from a $5.8 million mark-to-market gain in the first quarter of 1995 for
     interest rate caps written by the Company (the subject caps were
     terminated second quarter 1995) and from a $2.4 million gain on sale of
     receivables in the first quarter of 1995 for which no similar results
     exist for the first quarter of 1996.  Partially offsetting these
     decreases was a $3.2 million increase in servicing and other
     securitization-related income.
     
         First quarter interest expense of $73.7 million was $7.4 million
     higher than 1995 first quarter interest expense due to increased
     borrowings to support the larger portfolio, partially offset by lower
     borrowing rates, as the average cost of borrowed funds was 6.3% for the
     first quarter of 1996 compared with 6.7% for the first quarter of 1995.  
                                    
         Depreciation expense increased from $26.7 million for the first
     quarter of 1995 to $28.0 million for the first quarter of 1996 due to
     new operating lease business.
     
         General, operating, and administrative expenses increased $4.3
     million during the first quarter of 1996 compared with the same period
     last year, primarily due to staff-related and other expenses required to
     increase new business and service the larger managed portfolio.  The
     Company's full-time employment increased from 414 at March 31, 1995 to
     519 at March 31, 1996.
     
     
         Provision for credit losses increased from $6.1 million during the
     first quarter of 1995 to $7.4 million during the first quarter of 1996,  
     reflecting an increase in new retail business.  Receivables, net of
     recoveries, of $2.1 million were written off against the allowance for
     credit losses during the first quarter of 1996 compared with $1.9
     million during the first quarter of 1995.  Receivables past due over 30
     days were 2.2% of total receivables at March 31, 1996, compared with
     2.0% at March 31, 1995. The allowance for credit losses will continue to
     be monitored to provide for an amount which, in management's judgment,
     is adequate to cover uncollectible receivables after considering the
     value of any collateral.  At March 31, 1996, the allowance for credit
     losses was $62.3 million which was 1.3% of finance receivables, net of
     unearned income (1.3% excluding wholesale receivables), compared with
     $54.5 million and 1.3% (1.4% excluding wholesale receivables)
     respectively at March 31, 1995.  
     
         The effective income tax rate for the first quarter of 1996 was 38%,
     the same as for the first quarter of 1995. 
     
         Net income for the first quarter of 1996 was $16.3 million, $1.5
     million less than 1995 first quarter net income of $17.8 million.  The
     decrease resulted primarily from a $3.8 million mark-to-market after-tax 
     gain in the first quarter of 1995 for interest rate caps written by the
     Company for which no similar results exist for the first quarter of 1996
     (the subject caps were terminated in the second quarter of 1995).
     
      B.  Capital Resources and Liquidity
     
         The Company's operations were primarily funded with a combination of 
     medium-term notes, commercial paper, notes payable to Caterpillar, bank
     borrowings, proceeds from sale of receivables, and retained earnings. 
     The ratio of debt to equity at March 31, 1996 was 7.6 to 1 compared with
     7.7 to 1 at December 31, 1995.
     
         Total debt outstanding as of March 31, 1996 was $4,716.2 million, an
     increase of $61.0 million over that at December 31, 1995, and was
     primarily comprised of $2,518.1 million of medium-term notes, $1,354.4
     million of commercial paper, $384.0 million of notes payable to
     Caterpillar, and $331.9 million of notes payable to banks.  The increase
     in debt and the funds provided by operations were used to finance the
     increase in the portfolio.  
     
         The net amount of sold receivables serviced by the Company was
     $695.4 million at March 31, 1996 which consisted of $300.0 million of
     wholesale receivables, under a revolving asset-backed securitization
     agreement, and $395.4 million of installment sale contracts.
     
         At March 31, 1996, the Company had available a total of $1,283.5
     million of short-term credit lines which expire at various dates through 
     first quarter 1997, and a $29.4 million long-term credit line which
     expires May 1997.  These credit lines are with a number of banks and are
     considered support for the Company's outstanding commercial paper,
     commercial paper guarantees, the discounting of bank and trade bills,
     and bank borrowings.  At March 31, 1996, there were $331.9 million of
     these lines utilized for bank borrowings in Australia and Europe.
     
         The Company also participates with Caterpillar in two syndicated
     revolving credit facilities aggregating $2.3 billion, consisting of a
     $1.4 billion five-year facility and a $.9 billion 364-day revolving
     facility.  The Company's allocation is $1,439.4 million, consisting of a
     $876.2 million five-year revolving credit and a $563.2 million 364-day
     revolving credit.  The Company has the ability to request a change in
     its allocation to maintain the required amount of support for the
     Company's outstanding commercial paper and commercial paper guarantees. 
     These facilities provide for borrowings at interest rates which vary
     according to LIBOR or money market rates.  At March 31, 1996, there were
     no borrowings under these facilities.
     
         The Company also has a U.S. $500.0 million five year revolving
     credit facility in the United Kingdom to support it's U.S. $500.0
     million Euro-commercial paper program.  The commercial paper is issued
     by Caterpillar International Finance PLC, an Irish subsidiary of the
     Company, with the guarantee of the Company.  Proceeds from the issuance
     of commercial paper have been used to replace bank borrowings of certain
     of the Company's subsidiaries.  At March 31, 1996, there were no
     borrowings under this facility.
     
         In connection with its match funding objectives, the Company
     utilizes a variety of interest rate contracts including swap and forward
     rate agreements.  All of these interest rate agreements are held or
     issued for purposes other than trading.  The agreements are entered into
     with major financial institutions and are utilized for two principal
     reasons: 1) To modify the Company's debt structure in order to match
     fund its receivable portfolio which reduces the risk of deteriorating
     margins between its interest-earning assets and interest-bearing
     liabilities, and 2) To gain an economic/competitive advantage through
     lowering the cost of borrowed funds by either changing the
     characteristics of existing debt instruments or entering into agreements
     in combination with the issuance of debt.
     
         As of March 31, 1996, the Company had outstanding interest rate swap
     contracts with notional amounts totaling $1,518.0 million, all of which
     are either designated as hedges of specific debt issuances or of
     commercial paper.  These swap agreements have terms generally ranging up
     to five years, which effectively change $1,061.5 million of floating
     rate debt to fixed rate debt, $286.0 million of fixed rate debt to
     floating rate debt, and $170.5 million of floating rate debt to floating
     rate debt having different characteristics.  The interest rate swaps
     designated to commercial paper provide the ability to obtain fixed rate
     term debt utilizing short-term debt markets.  The Company also had swaps
     having future effective dates with a total notional amount of $104.7
     million, which will effectively change $101.7 million of floating rate
     debt to fixed rate debt and $3.0 million of fixed rate debt to floating
     rate debt.  The effective dates of the future dated swaps range from
     second quarter 1996 through 1998, and the terms of these swaps generally
     range up to four years.
     
         The Company's outstanding forward rate agreements, which are
     utilized to hedge short-term borrowings, totaled $13.4 million at the
     end of the first quarter of 1996.  These agreements have terms generally
     ranging up to one year.
     
         The Company has forward exchange contracts to hedge its U.S. dollar 
     denominated obligations in Australia and Spain and it's foreign
     denominated short-term intercompany loans receivable against currency
     fluctuations.  These contracts have terms generally ranging up to three
     months and do not subject the Company to risk due to exchange rate
     movements, because the gains and losses on the contracts offset the
     losses and gains on the liabilities and intercompany loans receivable
     being hedged.  At March 31, 1996, the Company had forward exchange
     contracts totaling $477.4 million, of which $54.0 million were with
     Caterpillar.
     
         To supplement external debt financing sources, the Company has
     variable amount lending agreements with Caterpillar.  Under these
     agreements, which may be amended from time to time, the Company may
     borrow up to $739.0 million from Caterpillar, and Caterpillar may borrow
     up to $239.0 million from the Company.  All of the variable amount
     lending agreements are effective for indefinite terms and may be
     terminated by either party upon 30 days' notice.  At March 31, 1996 and
     December 31, 1995, the Company had borrowings with Caterpillar totalling
     $384.0 million and $475.5 million, respectively, but had no loans
     receivable under these agreements.  At March 31, 1995, the Company had
     no outstanding borrowings or loans receivable under these agreements.
     
     
     
                  
                     PART II.  OTHER INFORMATION
     
     
     Item 6.  Exhibits and Reports on Form 8-K
     
          (a)  Exhibits
     
     
               None.        
     
          
      
     
     
          (b)  Reports on Form 8-K
     
               
     
               None. 
               
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     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.
      
     
     
              Caterpillar Financial Services Corporation
                             (Registrant)
      
      
      
     
     
     
     Date:  April 30, 1996         By:      /s/ K. C. Springer        
                                       K.C. Springer, Controller and
                                       Principal Accounting Officer
     
     
     
     
     
     Date:  April 30, 1996         By:      /s/ J. S. Beard           
                                       J.S. Beard, President