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 Record Sales and Earnings

    SPRINGFIELD, Mo.--April 23, 2002--O'Reilly Automotive, Inc. ("O'Reilly") today announced record revenues and earnings for the first quarter of 2002, representing 34 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, 2002, totaled $16.6 million, up 35.1% from $12.3 million for the same period in 2001. Diluted earnings per share for the first three months of 2002 increased 29.2% to $0.31 on 53.6 million shares compared to $0.24 for the same period in 2001 on 52.0 million shares. Product sales for the first three months of 2002 totaled $295.5 million, up 23.6% from $239.1 million for the same period a year ago. Gross profit for the first quarter of 2002 increased to $126.0 million (or 42.7% of product sales) from $102.5 million (or 42.9% of product sales) for the first quarter of 2001, representing an increase of 22.9%.
    Comparable store product sales for stores open at least one year increased 3.6% for the first three months of 2002, representing 36 quarters of positive comparable store product sales increases for O'Reilly since becoming a public company in April 1993.
    "This was another very successful quarter for our company," said David O'Reilly, O'Reilly's co-chairman and chief executive officer. "Team O'Reilly continues to create value for shareholders by remaining focused on our strategy of consistent, controlled and most importantly, profitable growth. We continued to make good progress on the conversion of Mid-State stores to O'Reilly stores and our global inventory system."
    The company will host a conference call Wednesday, April 24, 2002, 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 899 stores within the states of Alabama, Arkansas, Florida, Georgia, Illinois, Indiana, Iowa, Kansas, Kentucky, Louisiana, Mississippi, Missouri, Nebraska, Oklahoma, Tennessee and Texas as of March 31, 2002.

    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, 2001, for more details.



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

                                             March 31,    December 31,
                                               2002           2001
                                           -------------  ------------
                                            (Unaudited)      (Note)
                                                   In thousands
Assets
Current assets:
   Cash                                      $  20,391     $  15,041
   Short-term investments                          500           500
   Accounts receivable, net                     46,244        41,486
   Amounts receivable from vendors              39,906        38,440
   Inventory                                   462,061       447,793
   Refundable income taxes                           7           168
   Deferred income taxes                            --         3,908
   Other current assets                          4,422         3,327
                                             ----------    ----------
         Total current assets                  573,531       550,663

Property and equipment, at cost                413,249       392,365
Accumulated depreciation and amortization      111,226       103,361
                                             ----------    ----------
         Net property and equipment            302,023       289,004

Notes receivable                                 2,227         2,557
Other assets                                    17,002        14,635
                                             ----------    ----------
Total assets                                 $ 894,783     $ 856,859
                                             ==========    ==========

Liabilities and shareholders' equity
Current liabilities:
   Note payable to bank                      $   3,000     $   5,000
   Income taxes payable                          4,497           --
   Accounts payable                             72,351        61,875
   Accrued payroll                              11,178        12,866
   Accrued benefits and withholdings            16,878        14,038
   Current deferred income taxes                 1,353           --
   Other current liabilities                    21,101        15,514
   Current portion of long-term debt             8,069        11,843
                                             ----------    ----------
          Total current liabilities            138,427       121,136

Long-term debt, less current portion           168,145       165,618
Deferred income taxes                            8,578         9,141
Other liabilities                                4,609         4,673

Shareholders' equity:
   Common stock, $0.01 par value:
      Authorized shares -- 90,000,000
      Issued and outstanding shares --
      52,931,556 at March 31, 2002,
      and 52,850,713 at December 31, 2001          529           528
   Additional paid-in capital                  258,885       256,795
   Retained earnings                           315,610       298,968
                                             ----------    ----------
Total shareholders' equity                     575,024       556,291
                                             ----------    ----------
Total liabilities and shareholders' equity   $ 894,783     $ 856,859
                                             ==========    ==========

	   Note: The balance sheet at December 31, 2001, 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,           
                                             -----------------------
                                                2002          2001   
                                             ----------    ----------
                                             (Numbers in thousands,
                                              except per-share data)

Product sales                                $ 295,489     $ 239,063

Cost of goods sold, including warehouse
    and distribution expenses                  169,461       136,526
                                             ----------    ----------
Gross profit                                   126,028       102,537

Operating, selling, general and
    administrative expenses                     97,390        80,585
                                             ----------    ----------

Operating income                                28,638        21,952
Other expense, net                              (1,871)       (2,150)
                                             ----------    ----------

Income before income taxes                      26,767        19,802

Provision for income taxes                      10,125         7,485
                                             ---------     ----------

Net income                                   $  16,642     $  12,317
                                             ==========    ==========

Net income per common share                  $    0.31     $    0.24
                                             ==========    ==========
Net income per common share -- assuming 
 dilution                                    $    0.31     $    0.24
                                             ==========    ==========

Weighted average common shares outstanding      52,884        51,591
                                             ==========    ==========
Adjusted weighted average common shares    
  outstanding -- assuming dilution              53,607        52,047 
                                             ==========    ==========
                                           
              O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
                    SELECTED FINANCIAL INFORMATION
                              (Unaudited)


                                                Three Months Ended
                                                     March 31,           
                                             -----------------------
                                                2002          2001   
                                             ----------    ----------
Inventory turnover (1)                            1.55          1.54
Inventory turnover, net of payables (2)           1.85          1.88
 
AP to Inventory                                   15.7%         16.4%
Debt-to-capital                                   23.8%         21.4%
Return on equity                                  13.4%         11.7%
Return on assets                                   8.7%          7.7%

Total employment                                13,251        11,315

Store count:
  New stores, net                                   24            30
  Total stores                                     899           702

Square footage (in thousands):
  O'Reilly                                       5,486         4,698
  Mid-State                                        560           --
                                             ----------    ----------
Totals                                           6,046         4,698

Annualized sales per weighted average square foot:
  O'Reilly                                   $     199     $     205
  Mid-State                                        120           --
                                             ----------    ----------
Totals                                       $     192     $     205

Annualized sales per weighted average store (in thousands):
  O'Reilly                                   $   1,346     $   1,369
  Mid-State                                        770           --
                                             ----------    ----------
Totals                                       $   1,291     $   1,369

(1)  Inventory turnover is calculated as cost of sales for the last 12
     months divided by the average of beginning and ending inventory.
(2)  Inventory turnover, net of payables is calculated as cost of
     sales divided by the average of beginning and ending inventory
     less accounts payable.