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 6.2% and Record First Quarter Sales and Earnings

    SPRINGFIELD, Mo.--April 22, 2003--O'Reilly Automotive, Inc. ("O'Reilly" or "the Company") today announced record revenues and earnings for the first quarter of 2003, representing 38 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, 2003, totaled $19.7 million, up 18.5% from $16.6 million for the same period in 2002. Diluted earnings per common share for the first quarter of 2003 increased 19.4% to $0.37 on 53.8 million shares compared to $0.31 for the first quarter of 2002 on 53.6 million shares. Product sales for the three months ended March 31, 2003, totaled $339.5 million, up 14.9% from $295.5 million for the same period a year ago. Gross profit for the first quarter of 2003 increased to $140.9 million (or 41.5% of product sales) from $126.0 million (or 42.7% of product sales) for the first quarter of 2002, representing an increase of 11.8%. Operating, Selling, General and Administrative ("OSG&A") expenses increased to $107.6 million (or 31.7% of product sales) for the first quarter 2003 from $97.4 million (or 33.0% of product sales) for the first quarter 2002.
    Comparable store product sales for stores open at least one year increased 6.2% and 3.6% for the first quarter of 2003 and 2002, respectively.
    David O'Reilly, co-chairman and chief executive officer, stated: "We are pleased with the 6.2% comparable store sales and the financial results for the quarter despite the uncertainties in the economy. Our company-wide cost control initiatives resulted in a 130 basis point drop in OSG&A expenses as a percent of product sales for the first quarter 2003 compared to 2002. Additionally, we generated $25.2 million in free cash (cash provided by operating activities less capital expeditures) flow in the first quarter of 2003."
    Ted Wise, co-president, stated: "We opened 30 new stores and completed five relocations and four renovations this quarter. We expect to open a total of 130 new stores this year, approximately 60-70% of which will be in our southeastern markets."
    The Company will host a conference call Wednesday, April 23, 2003, 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 1,011 stores within the states of Alabama, Arkansas, Florida, Georgia, Illinois, Indiana, Iowa, Kansas, Kentucky, Louisiana, Mississippi, Missouri, Nebraska, North Carolina, Oklahoma, Tennessee and Texas as of March 31, 2003.


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


                                              March 31,  December 31,
                                                2003         2002
                                          -------------  -------------
                                           (Unaudited)      (Note)
                                                  In thousands
Assets
Current assets:
   Cash                                        $19,744        $29,333
   Accounts receivable, net                     51,644         45,421
   Amounts receivable from vendors              47,684         42,918
   Inventory                                   502,506        504,098
   Deferred income taxes                            --          5,040
   Other current assets                          5,014          4,235
                                          -------------  -------------
         Total current assets                  626,592        631,045

Property and equipment, at cost                523,440        491,523
Accumulated depreciation and amortization      147,788        137,922
                                          -------------  -------------
         Net property and equipment            375,652        353,601

Notes receivable                                 1,861          1,880
Other assets                                    24,558         22,893
                                          -------------  -------------
Total assets                                $1,028,663     $1,009,419
                                          =============  =============

Liabilities and shareholders' equity
Current liabilities:
   Income taxes payable                        $10,998         $9,798
   Accounts payable                            112,552         85,370
   Accrued payroll                              13,142         15,257
   Accrued benefits and withholdings            18,954         19,165
   Current deferred income taxes                   554             --
   Other current liabilities                    18,869         17,150
   Current portion of long-term debt               578            682
                                          -------------  -------------
          Total current liabilities            175,647        147,422

Long-term debt, less current portion           155,371        190,470
Deferred income taxes                           17,348         15,939
Other liabilities                                7,187          5,064
Shareholders' equity:
   Common stock, $0.01 par value:
      Authorized shares - 90,000,000
      Issued and outstanding shares -
       53,494,797 at March 31, 2003,
        and 53,371,242 at December 31,
         2002                                      535            534
   Additional paid-in capital                  271,887        269,030
   Retained earnings                           400,688        380,960
Total shareholders' equity                -------------   ------------
Total liabilities and shareholders' equity     673,110        650,524
                                          -------------   ------------
                                            $1,028,663     $1,009,419
                                          =============   ============



    Note: The balance sheet at December 31, 2002, 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,
                                                2003          2002
                                                ----          ----
                                               (Numbers in thousands,
                                               except per share data)

Product sales                                 $ 339,475     $ 295,489

Cost of goods sold, including warehouse
   and distribution expenses                    198,529       169,461
                                              ---------     --------- 
Gross profit                                    140,946       126,028

Operating, selling, general and
   administrative expenses                      107,605        97,390
                                              ---------     --------- 

Operating income                                 33,341        28,638
Other expense, net                               (1,763)       (1,871)
                                              ---------     --------- 

Income before income taxes                       31,578        26,767

Provision for income taxes                       11,850        10,125
                                              ---------     --------- 

Net income                                    $  19,728     $  16,642
                                              =========     ========= 

Net income per common share                   $    0.37     $    0.31
                                              =========     ========= 
Net income per common share - 
 assuming dilution                            $    0.37     $    0.31
                                              =========     ========= 

Weighted average common shares outstanding       53,402        52,884
                                              =========     ========= 
Adjusted weighted average common shares                          
   outstanding - assuming dilution               53,753        53,607
                                              =========     ========= 


              O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
                    SELECTED FINANCIAL INFORMATION
                              (Unaudited)

                                                  Three Months Ended
                                                      March 31,
                                                  2003          2002
                                                  ----          ----
Inventory turnover (1)                              1.6           1.6
Inventory turnover, net of payables (2)             2.0           1.9

AP to Inventory                                    22.4%         15.7%
Debt-to-capital                                    18.8%         23.8%
Return on equity                                   13.6%         13.4%
Return on assets                                    8.9%          8.7%

Total employment                                 14,563        13,251

Miscellaneous (in thousands):
  Capital Expenditures                        $  32,189     $  21,428
  Depreciation & Amortization                 $  10,381     $   8,484
  Interest Expense                            $   2,287     $   2,437
  Lease & Rental Expense                      $   8,367     $   8,305

Store count:
  New stores, net                                    30            24
  Total stores                                    1,011           899

Square footage (in thousands)                     6,835         6,046

Sales per weighted average square foot        $   48.78     $   48.07

Sales per weighted average 
 store (in thousands)                         $     329     $     323


(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.