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 Earnings Grow 25.4% for Second Quarter

    SPRINGFIELD, Mo.--July 23, 2002--O'Reilly Automotive, Inc. ("O'Reilly" or "the Company") today announced record revenues and earnings for the second quarter of 2002, representing 35 quarters of record revenues and earnings for O'Reilly since becoming a public company in April 1993.
    Net income for the second quarter ended June 30, 2002, totaled $22.5 million, up 25.4% from $18.0 million for the same period in 2001. Diluted earnings per share for the second quarter of 2002 increased 23.5% to $0.42 on 53.7 million shares compared to $0.34 for the second quarter of 2001 on 52.4 million shares. Product sales for the three months ended June 30, 2002, totaled $343.2 million, up 22.3% from $280.7 million for the same period a year ago. Gross profit for the second quarter of 2002 increased to $144.2 million (or 42.0% of product sales) from $117.8 million (or 42.0% of product sales) for the second quarter of 2001, representing an increase of 22.4%.
    Net income for the first six months of 2002 totaled $39.2 million, up 29.3% from $30.3 million for the same period a year ago. Diluted earnings per common share for the first six months of 2002 increased 25.9% to $0.73 on 53.7 million shares versus $0.58 a year ago on 52.2 million shares. Product sales for the first six months of 2002 totaled $638.7 million, up 22.9% from $519.7 million in the first six months of the previous year. Gross profit for the first six months of 2002 increased to $270.2 million (or 42.3% of product sales) from $220.2 million (or 42.4% of product sales) for the first six months of the prior year, representing an increase of 22.7%.
    Comparable store product sales for stores open at least one year increased 2.9% and 3.2% for the second quarter and first six months of 2002, respectively.
    "I am pleased to announce another record performance by Team O'Reilly," said David O'Reilly, co-chairman and chief executive officer. "Achieving comparable store sales of 2.9% on top of the 14.4% comps for the second quarter of 2001 is a real accomplishment. These results demonstrate our team's commitment to grow the company in a profitable manner. As we look forward, we continue to be excited about the opportunities of our business, the industry dynamics and our goal of reaching $2 billion in sales per year by 2005."
    The Company will host a conference call Wednesday, July 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 929 stores within the states of Alabama, Arkansas, Florida, Georgia, Illinois, Indiana, Iowa, Kansas, Kentucky, Louisiana, Mississippi, Missouri, Nebraska, Oklahoma, Tennessee and Texas as of June 30, 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 based on estimates, projections, beliefs and assumptions and are not guarantees of future events and results. Such 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, risks associated with the integration of acquired businesses, 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

                                              June 30,    December 31,
                                                2002          2001
                                            ------------  ------------
                                             (Unaudited)     (Note)
                                                    In thousands
Assets
Current assets:
 Cash                                         $  27,352     $  15,041
 Short-term investments                             500           500
 Accounts receivable, net                        52,777        41,486
 Amounts receivable from vendors                 42,990        38,440
 Inventory                                      479,546       447,793
 Refundable income taxes                              7           168
 Deferred income taxes                            1,303         3,908
 Other current assets                             3,745         3,327
                                             -----------   -----------
   Total current assets                         608,220       550,663

Property and equipment, at cost                 436,569       392,365
Accumulated depreciation and amortization       119,692       103,361
                                             -----------   -----------
   Net property and equipment                   316,877       289,004

Notes receivable                                  2,065         2,557
Other assets                                     17,283        14,635
                                             -----------   -----------
Total assets                                  $ 944,445     $ 856,859
                                             ===========   ===========

Liabilities and shareholders' equity
Current liabilities:
 Note payable to bank                         $    --       $   5,000
 Income taxes payable                            11,470          --
 Accounts payable                                84,305        61,875
 Accrued payroll                                 13,430        12,866
 Accrued benefits and withholdings               19,567        14,038
 Other current liabilities                       22,730        15,514
 Current portion of long-term debt                4,515        11,843
                                             -----------   -----------
   Total current liabilities                    156,017       121,136

Long-term debt, less current portion            170,560       165,618
Deferred income taxes                             9,789         9,141
Other liabilities                                 5,293         4,673

Shareholders' equity:
 Common stock, $0.01 par value:
   Authorized shares -- 90,000,000
   Issued and outstanding shares -- 
    53,139,484 at June 30, 2002, and
    52,850,713 at December 31, 2001                 531           528
 Additional paid-in capital                     264,098       256,795
 Retained earnings                              338,157       298,968
                                             -----------   -----------
Total shareholders' equity                      602,786       556,291  
                                             -----------   -----------                    
Total liabilities and shareholders' equity    $ 944,445     $ 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     Six Months Ended
                                 June 30,              June 30,       
                            -------------------- ---------------------
                               2002      2001       2002       2001    
                            ---------- --------- ----------- ---------
                              (In thousands, except per-share data)

Product sales               $ 343,181 $ 280,676   $ 638,670 $ 519,739

Cost of goods sold, including
 warehouse and distribution
 expenses                     198,995   162,887     368,456   299,524
                            ---------- ---------  ---------- ---------

Gross profit                  144,186   117,789     270,214   220,215
Operating, selling, general
 and administrative expenses  106,417    87,031     203,807   167,725
                            ---------- ---------  ---------- ---------

Operating income               37,769    30,758      66,407    52,490
Other expense, net             (1,527)   (1,756)     (3,398)   (3,598)
                            ---------- ---------  ---------- ---------

Income before income taxes     36,242    29,002      63,009    48,892

Provision for income taxes     13,695    11,015      23,820    18,588
                            ---------- ---------  ---------- ---------

Net income                  $  22,547  $ 17,987   $   39,189 $ 30,304
                            ========== =========  ========== =========

Net income per common share $    0.43  $   0.35   $     0.74 $   0.59
                            ========== =========  ========== =========
Net income per common share
 -- assuming dilution       $    0.42  $   0.34   $    0.73  $   0.58
                            ========== =========  ========== =========

Weighted average common
 shares outstanding            53,058    51,823      52,971    51,708
                            ========== =========  ========== =========
Adjusted weighted average
 common shares outstanding
 -- assuming dilution          53,698    52,427      53,653    52,237
                            ========== =========  ========== =========
      
              O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
                    SELECTED FINANCIAL INFORMATION
                              (Unaudited)

                                                 Three Months Ended
                                                      June 30,          
                                             -------------------------
                                                2002           2001   
                                             ----------    -----------
Inventory turnover (a)                             1.58          1.56
Inventory turnover, net of payables (b)            1.92          1.93

AP to Inventory                                    17.6%         18.1%
Debt-to-capital                                    22.5%         20.1%
Return on equity                                   13.6%         11.9%
Return on assets                                    8.8%          7.8%

Total employment                                 14,030        11,895

Miscellaneous (in thousands):
  Capital Expenditures                        $  23,916     $  16,628
  Depreciation & Amortization                 $   8,946     $   7,803
  Interest Expense                            $   2,113     $   2,284
  Lease & Rental Expense                      $   6,783     $   6,500

Store count:
  New stores, net                                    30            30
  Total stores                                      929           732

Square footage (in thousands):
  O'Reilly                                        5,477         4,901
  Mid-State                                         560           --
                                             -----------   -----------
Totals                                            6,304         4,901

Sales per weighted average square foot:
  O'Reilly                                    $   56.90     $   59.21
  Mid-State                                       36.95           --
                                             -----------   -----------
Totals                                        $   55.07     $   59.21

Sales per weighted average store (in thousands):
  O'Reilly                                    $     384     $     395
  Mid-State                                         241           --
                                             -----------   -----------
Totals                                        $     371     $     395

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