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 Comparable Store Sales of 9.3% and Record First Quarter Sales and Earnings

    SPRINGFIELD, Mo.--April 24, 2001--O'Reilly Automotive, Inc. ("O'Reilly") today announced record revenues and earnings for the first quarter of 2001, representing 28 quarters of record revenues and earnings for O'Reilly since becoming a public company in April 1993.
    Net income for the first quarter ended March 31, 2001, totaled $12.3 million, up 6.5% from $11.6 million for the same period in 2000. Diluted earnings per common share for the first three months of 2001 increased 4.4% to $0.24 on 52.0 million shares compared to $0.23 for the same period in 2000 on 51.2 million shares. Product sales for the first three months of 2001 totaled $239.1 million, up 22.1% from $195.8 million for the same period in 2000. Gross profit for the first quarter of 2001 increased to $102.5 million (or 42.9% of product sales) from $84.7 million (or 43.3% of product sales) for the first quarter 2000, representing an increase of 21.0%.
    Comparable store sales for stores open at least one year increased 9.3% for the first three months of 2001. Comparable store product sales for only those stores open during both full periods being compared increased 9.1% for the first three months of 2001.
    David O'Reilly, co-chairman of the board and chief executive officer, stated, "We are pleased with the 9.3% comparable store product sales increase, especially considering the slowing economy. This strength in sales has allowed us to more quickly leverage the costs of the two distribution centers opened in late 2000, while we continue to deal with higher fuel and utility costs. As previously indicated, we expect our performance to strengthen throughout 2001, as we open the remainder of our 120 planned new stores, including 30 opened this quarter."
    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 currently operates 702 stores within the states of Texas, Missouri, Oklahoma, Kansas, Iowa, Arkansas, Louisiana, Nebraska and Illinois as of March 31, 2001.
    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, 2000, for more details.


              O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED BALANCE SHEETS

                                           March 31, December 31,
                                               2001         2000
                                           --------     --------
                                         (Unaudited)       (Note)
                                                In thousands

Assets
Current assets:
   Cash                                    $ 11,539     $  9,204
   Short-term investments                       500          500
   Accounts receivable, net                  35,245       32,673
   Amounts receivable from vendors           23,563       29,175
   Inventory                                383,136      372,069
   Refundable income taxes                       92           92
   Deferred income taxes                         --        1,402
   Other current assets                       3,854        4,089
                                           --------      -------
         Total current assets               457,929      449,204

Property and equipment, at cost             334,641      323,021
Accumulated depreciation and amortization    82,517       76,167
                                           --------      -------
         Net property and equipment         252,124      246,854

Notes receivable                              2,664        2,836
Other assets                                 17,298       17,101
                                           --------      -------
Total assets                               $730,015     $715,995
                                           ========     ========

Liabilities and shareholders' equity 
 Current liabilities:
   Note payable to bank                    $ 10,000     $ 35,000
   Income taxes payable                       2,476        1,011
   Accounts payable                          62,612       68,947
   Accrued payroll                            8,751        9,309
   Accrued benefits & withholdings           10,736        9,360
   Other current liabilities                 10,953       15,184
   Current deferred income taxes              2,451           --
   Current portion of long-term debt         14,421       14,121
                                           --------     --------
          Total current liabilities         122,400      152,932

Long-term debt, less current portion        119,784       90,463
Deferred income taxes                         5,013        4,086
Other liabilities                             4,733        4,783

Shareholders' equity:
   Common stock, $0.01 par value:
      Authorized shares - 90,000,000
      Issued and outstanding shares - 
        51,661,861 at March 31, 2001,
        and 51,544,879 at December 31, 2000     517          515
   Additional paid-in capital               232,635      230,600
   Retained earnings                        244,933      232,616
                                           --------     --------
Total shareholders' equity                  478,085      463,731
                                           --------     --------
Total liabilities and shareholders' equity $730,015     $715,995
                                           ========     ========

	   Note: The balance sheet at December 31, 2000, 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
                                                 March 31,
                                           ---------------------
                                               2001         2000
                                           --------     --------
                                    (Numbers in thousands, except per
                                                 share data)

Product sales                             $ 239,063    $ 195,758

Cost of goods sold, including warehouse
    and distribution expenses               136,526      111,046
                                           --------     --------
Gross profit                                102,537       84,712

Operating, selling, general and
    administrative expenses                  80,585       65,226
                                           --------     --------

Operating income                             21,952       19,486
Other expense, net                           (2,150)        (890)
                                           --------     --------

Income before income taxes                   19,802       18,596

Provision for income taxes                    7,485        7,029
                                           --------     --------

Net income                                $  12,317    $  11,567
                                           ========     ========

Net income per common share               $    0.24    $    0.23
                                           ========     ========
Net income per common share 
 - assuming dilution                      $    0.24    $    0.23
                                           ========     ========

Weighted average common shares 
 outstanding                                 51,591       50,828
                                           ========     ========
Adjusted weighted average common shares    
 outstanding - assuming dilution             52,047       51,236  
                                           ========     ========