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 Third Quarter Operating Margin of 11.7% and Record Revenues and Earnings

    SPRINGFIELD, Mo.--Oct. 23, 2001--O'Reilly Automotive, Inc. ("O'Reilly") today announced record revenues and earnings for the third quarter of 2001, representing 32 quarters of record revenues and earnings for O'Reilly since becoming a public company in April 1993.
    For the three months ended September 30, 2001, net income totaled $20.1 million, up 21.5% from $16.6 million for the same period a year ago. Earnings per common share (diluted) for the third quarter of 2001 increased 18.8% to $0.38 on 53.2 million shares versus $0.32 a year ago on 51.9 million shares. Product sales for the third quarter of 2001 totaled $294.0 million, up 16.9% from $251.4 million for the same period a year ago. Gross profit for the third quarter of 2001 increased to $125.5 million (or 42.7% of product sales) from $105.9 million (or 42.1% of product sales) for the third quarter of 2000, representing an increase of 18.5%.
    Net income for the first nine months of 2001 totaled $50.4 million, up 18.7% from $42.5 million for the same period a year ago. Earnings per common share (diluted) for the first nine months of 2001 increased 17.1% to $0.96 on 52.6 million shares versus $0.82 for the same period a year ago on 51.6 million shares. Product sales for the first nine months of 2001 totaled $813.7 million, up 20.8% from $673.5 million in the first nine months of 2000. Gross profit for the first nine months of 2001 increased to $345.9 million (or 42.5% of product sales) from $287.8 million (or 42.7% of product sales) for the first nine months of 2000, representing an increase of 20.2%.
    Comparable store sales for stores open at least one year increased 6.7% and 9.3% for the third quarter and first nine months of 2001, respectively. Comparable store product sales for only those stores open during both full periods being compared increased 6.0% and 8.9% for the third quarter and first nine months of 2001, respectively.
    David O'Reilly, co-chairman of the board and chief executive officer, stated, "We are pleased with our results this quarter highlighted by an operating margin of 11.7% and net margin of 6.9%. These results demonstrate the continued improvement in our company's operations and financial position."
    Larry O'Reilly, co-chairman of the board and chief operating officer, stated, "We opened 32 new stores this quarter for a total of 92 so far this year. Our acquisition of Mid-State Automotive, Inc., which closed October 1, 2001, represents an exciting new growth area for our company. The 85 acquired stores plus the 120 new stores already planned for 2001 will result in over 200 new locations this year."
    The company will host a conference call Wednesday, October 24, 2001, at 10:00 a.m. Central Time to discuss its results as well as future expectations. The call will be available by webcast at www.oreillyauto.com, www.vcall.com or www.streetevents.com. Investors may listen to the conference call live on the company Web site, www.oreillyauto.com, by clicking "Investor Information," then "Conference Calls." A replay will also be available on the Web site shortly after the call.
    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 764 stores within the states of Arkansas, Illinois, Iowa, Kansas, Louisiana, Missouri, Nebraska, Oklahoma and Texas as of September 30, 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, weather, terrorist activities, war and the threat of war. 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

                                       September 30,  December 31,
                                           2001          2000
                                       -------------  ------------
                                        (Unaudited)      (Note)
                                               In thousands
Assets
Current assets:
 Cash                                   $ 33,279        $  9,204
 Short-term investments                      500             500
 Accounts receivable, net                 39,109          32,673
 Amounts receivable from vendors          17,196          29,175
 Inventory                               395,694         372,069
 Refundable income taxes                      10              92
 Deferred income taxes                       204           1,402
 Other current assets                      1,301           4,089
                                         -------         -------
  Total current assets                   487,293         449,204

Property and equipment, at cost          365,038         323,021
Accumulated depreciation and amortization 96,357          76,167
                                         -------         -------
  Net property and equipment             268,681         246,854

Notes receivable                           2,311           2,836
Other assets                              14,135          17,101
                                         -------         -------
Total assets                            $772,420        $715,995
                                         =======         =======

Liabilities and shareholders' equity 
Current liabilities:
 Note payable to bank                   $     --        $ 35,000                                             
 Income taxes payable                     15,529           1,011
 Accounts payable                         49,996          68,947
 Accrued payroll                          10,106           9,309
 Accrued benefits & withholdings          13,843           9,360
 Other current liabilities                17,540          15,184
 Current deferred income taxes               619              --
 Current portion of long-term debt        15,241          14,121
                                         -------         -------
  Total current liabilities              122,874         152,932

Long-term debt, less current portion     104,309          90,463
Deferred income taxes                      6,936           4,086
Other liabilities                          4,636           4,783

Shareholders' equity:
 Common stock, $0.01 par value:
  Authorized shares -- 90,000,000
  Issued and outstanding shares -- 
   52,552,813 at September 30, 2001,
   and 51,544,879 at December 31, 2000       526             515
  Additional paid-in capital             250,079         230,600
  Retained earnings                      283,060         232,616
                                         -------         -------
Total shareholders' equity               533,665         463,731
                                         -------         -------
Total liabilities and shareholders' 
 equity                                 $772,420        $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   Nine Months Ended
                                 September 30,       September 30,      
                              ------------------   -----------------
                              2001        2000     2001        2000    
                              ----        ----     ----        ----
                               (In thousands, except per share data)

Product sales                $293,996   $251,413  $813,735   $673,530

Cost of goods sold, including 
 warehouse and distribution 
 expenses                     168,520    145,550   467,795    385,700
                              -------    -------   -------    -------

Gross profit                  125,476    105,863   345,940    287,830
Operating, selling, general 
 and administrative expenses   91,219     77,058   258,851    214,822
                              -------    -------   -------    -------

Operating income               34,257     28,805    87,089     73,008
Other expense, net             (1,867)    (2,076)   (5,895)    (4,530)
                              -------    -------   -------    -------

Income before income taxes     32,390     26,729    81,194     68,478
Provision for income taxes     12,250     10,157    30,750     25,986
                              -------    -------   -------    -------

Net income                   $ 20,140   $ 16,572  $ 50,444   $ 42,492
                              =======    =======   =======    =======

Net income per common share  $   0.38   $   0.32  $   0.97   $   0.83
                              =======    =======   =======    =======
Net income per common share --
 assuming dilution           $   0.38   $   0.32  $   0.96   $   0.82
                              =======    =======   =======    =======

Weighted average common 
 shares outstanding            52,404     51,301    51,942     51,085
                              =======    =======   =======    =======
Adjusted weighted average 
 common shares outstanding --
 assuming dilution             53,205     51,856    52,563     51,551
                              =======    =======   =======    =======