The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

O'Reilly Automotive Reports Annual and Fourth Quarter Earnings

    SPRINGFIELD, Mo.--Feb. 27, 2001--O'Reilly Automotive, Inc. :

    8th Consecutive Year of Record Revenues and Earnings;
    18.1% Increase in Sales; 101 New Stores Added in 2000
    and 120 Planned for 2001

    O'Reilly Automotive, Inc. ("O'Reilly," the "Company") today announced record revenues and earnings for the year ended December 31, 2000.
    This represents the eighth consecutive year of record revenues and earnings for O'Reilly since becoming a public company in April, 1993.
    Net income for the year ended December 31, 2000, totaled $51.7 million, up 13.3% from $45.6 million a year ago. Basic earnings per share ("EPS") for the year increased 7.4% to $1.01 on 51.2 million common shares, compared to $0.94 on 48.7 million common shares for the prior year. Diluted EPS for the year ended December 31, 2000, were $1.00 on 51.7 million common shares, an 8.7% increase from prior year diluted EPS of $0.92 on 49.7 million common shares.
    Net income for the fourth quarter ended December 31, 2000, was $9.2 million, down 22.3% from $11.9 million for the same period in 1999. Basic EPS for fourth quarter 2000 decreased 21.7% to $0.18 on 51.4 million common shares, compared to $0.23 on 50.8 million common shares in 1999. Diluted EPS for the quarter ended December 31, 2000, were $0.18 on 52.3 million common shares, a 21.7% decrease from the diluted EPS of $0.23 on 51.8 million common shares for the same period in 1999.
    Product sales for the year ended December 31, 2000, increased to $890.4 million from $754.1 million for the prior year, representing an increase of 18.1%. Gross profit for the year increased to $382.7 million (43.0% of product sales), a 17.6% increase from $325.3 million (43.1% of product sales) for the year ended December 31, 1999.
    Product sales for the quarter ended December 31, 2000, increased to $216.9 million from $183.2 million for the same period in 1999, representing an increase of 18.4%. Gross profit for the fourth quarter in 2000 increased to $94.9 million (43.8% of sales), a 12.3% increase from $84.5 million (46.1% of sales) for the same period in 1999.
    Comparable store product sales for stores open at least one year, increased 5.7% and 5.0% for the quarter and year ended December 31, 2000, respectively. Comparable store product sales for only those stores open during both full periods being compared increased 3.7% and 4.0% for the quarter and year ended December 31, 2000, respectively.
    David O'Reilly, co-chairman of the board and chief executive officer, stated: "Fourth quarter earnings were negatively impacted by our unprecedented opening of two distribution centers in one quarter, higher than anticipated claims under the Company's self-insured medical plan, unanticipated claims under the Company's self-insured workers' compensation plan and lower than anticipated sales. Adjustments have been made to the premiums collected from our team members for medical insurance, and distribution costs are expected to return to historical levels in 2001 with 120 planned new store openings, including 23 opened to date. We are excited about 2001 and confident in the abilities of our 11,000 team members to continue our history of strong financial performance."
    The Company will host a conference call on Wednesday, February 28, 2001, at 10:00 a.m. Central Time to discuss its results and future expectations. Investors may listen to the conference call live on the Company's website, www.oreillyauto.com by clicking "Investor Information," then "Conference Calls." A replay of the call will be available on the website.
    O'Reilly Automotive is one of the largest specialty retailers of automotive aftermarket parts, tools, supplies, equipment and accessories in the United States, serving both the do-it-yourself and professional installer markets. Founded in 1957 by the O'Reilly family, the Company operated 672 stores within the states of Texas, Missouri, Oklahoma, Kansas, Iowa, Arkansas, Louisiana, Nebraska and Illinois as of December 31, 2000.
    Certain statements contained in this press release are forward-looking statements. These statements discuss, among other things, expected growth, store development and expansion strategy, business strategies, future revenues and future performance. These forward-looking statements are subject to risks, uncertainties and assumptions, including, but not limited to, competition, product demand, the market for auto parts, the economy in general, inflation, consumer debt levels, governmental approvals, our ability to hire and retain qualified employees and the weather. Actual results may materially differ from anticipated results described in these forward-looking statements. Please refer to the Risk Factors sections of the Company's Form 10-K for the year ended December 31, 1999, for more details.


              O'Reilly Automotive, Inc. and Subsidiaries
                 Condensed Consolidated Balance Sheets

                                  December 31,           December 31,
                                      2000                   1999
                                  ------------           ------------
                                   (Unaudited)              (Note)

                                   In thousands, except share data
Assets
Current assets:
  Cash                              $ 9,204                $ 9,791
  Short-term investments                500                    500
  Accounts receivable, net           32,673                 26,462
  Amounts receivable from
    vendors                          29,175                 25,984
  Inventory                         372,069                293,924
  Refundable income taxes                92                  2,333
  Deferred income taxes               1,402                  1,776
  Other current assets                4,089                  3,583
                             ------------------    -------------------

    Total current assets            449,204                364,353

Property and equipment, at
  cost                              323,021                292,806
Accumulated depreciation
  and amortization                   76,167                 56,289
                             ------------------    -------------------
                                    246,854                236,517

Other assets                         19,937                  9,572
                             ------------------    -------------------

Total assets                       $715,995               $610,442
                             ==================    ===================

Liabilities and shareholders'
  equity
Current liabilities:
  Note payable to bank             $ 35,000                $ 5,000
  Income taxes payable                1,011                     --
  Accounts payable                   68,947                 64,885
  Accrued payroll                     9,309                  6,278
  Accrued benefits &
    withholdings                      9,360                 10,382
  Other current liabilities          15,184                 14,099
  Current portion of long-term
    debt                             14,121                 14,358
                             ------------------    -------------------

    Total current liabilities       152,932                115,002

Long-term debt, less current
  portion                            90,463                 90,704
Deferred income taxes                 4,086                  1,214
Other liabilities                     4,783                   478

Shareholders' equity:
  Common stock, $0.01 par value:
    Authorized shares -- 90,000,000
    Issued and outstanding
      shares -- 51,544,879 at
      December 31, 2000, and
      50,799,353 at
      December 31, 1999                 515                    508
  Additional paid-in capital        230,600                221,628
  Retained earnings                 232,616                180,908
                             ------------------    -------------------

Total shareholders' equity          463,731                403,044
                             ------------------    -------------------

Total liabilities and
  shareholders' equity             $715,995               $610,442
                             ==================    ===================

	   Note: The balance sheet at December 31, 1999, has been derived
from the audited financial statements at that date, but does not
include all of the information and footnotes required by generally
accepted accounting principles for complete financial statements.


              O'Reilly Automotive, Inc. and Subsidiaries
              Condensed Consolidated Statements of Income
                              (Unaudited)

                          Three Months Ended         Year Ended
                             December 31,            December 31,
                        ---------   --------     --------   --------
                          2000        1999         2000       1999
                        ---------   --------     --------   --------

                              In thousands, except per-share data

Product sales           $216,891    $183,210     $890,421    $754,122

Cost of goods sold,
  including warehouse
  and distribution
  expenses               121,998      98,701      507,720     428,832
Operating, selling,
  general and
  administrative
  expenses                77,872      65,691      292,672     248,370
                        ----------  ----------  ----------  ----------
                         199,870     164,392      800,392     677,202
                        ----------  ----------  ----------  ----------

Operating income          17,021      18,818       90,029      76,920
Other expense, net        (2,340)       (479)      (6,870)     (3,896)
                        ----------  ----------  ----------  ----------

Income before income
  taxes                   14,681      18,339       83,159      73,024

Provision for income
  taxes                    5,465       6,484       31,451      27,385
                        ----------  ----------  ----------  ----------

Net income               $ 9,216    $ 11,855      $51,708    $ 45,639
                        ==========  ==========  ==========  ==========

Net income per
  common share            $ 0.18      $ 0.23      $  1.01     $  0.94
                        ==========  ==========  ==========  ==========

Net income per common
  share -- assuming
  dilution                $ 0.18      $ 0.23      $  1.00     $  0.92
                        ==========  ==========  ==========  ==========

Weighted average
  common shares
  outstanding             51,417      50,751       51,168      48,674
                        ==========  ==========  ==========  ==========
Adjusted weighted
  average common
  shares
  outstanding --
  assuming dilution       52,257      51,752       51,728      49,715
                        ==========  ==========  ==========  ==========