The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Copart Reports Fourth Quarter and Fiscal 2004 Financial Results

FAIRFIELD, Calif.--Sept. 14, 2004--Copart, Inc. today reported results for the fourth quarter and fiscal year ended July 31, 2004.

In the fourth quarter of fiscal 2004 Copart earned net income of $21.4 million on revenues of $100.1 million. In the same period last year the company earned $13.3 million on revenues of $87.2 million. These represent increases in net income and revenue of 61% and 15%, respectively. Fully diluted earnings per share (EPS) for the quarter was $.23 compared to $.15 last year, an increase of 53%.

For fiscal 2004 Copart earned net income of $79.2 million on revenues of $400.8 million. In the same period last year the company earned $57.2 million on revenues of $347.4 million. These represent increases in net income and revenue of 38% and 15%, respectively. Fully diluted earnings per share for the twelve months was $.87 compared to $.62 last year, an increase of 40%.

Included in our fourth quarter results are net positive adjustments relating to accruals for insurance claims and sales taxes totaling $3.6 million, pretax. These adjustments had a corresponding positive impact on our net income and EPS for the quarter and the fiscal year. In particular, the adjustments had a favorable EPS effect of $0.02 for the quarter and the fiscal year.

"VB2 continues to prove that its unique method within the marketplace removes barriers between buyers and sellers," states A. Jayson Adair, President of Copart. "Sales of vehicles during the fourth quarter to buyers outside the state where the vehicle is located accounted for 43% of total vehicles sold; 25% out of state and 18% out of country."

One example of the breadth and versatility of VB2 occurred recently in Florida. VB2 allowed Copart's Tampa, Florida facility to complete its scheduled sale despite being engulfed by Hurricane Charlie. On the day that Charlie struck the Tampa area, with the facility closed and all employees evacuated, 448 vehicles were sold to buyers throughout the world. Of the 448 vehicles sold, 11% were sold to buyers outside the state, and 30% were sold to buyers outside the United States.

"VB2 removes barriers between our vehicle suppliers and buyers navigating the virtual marketplace," concluded Mr. Adair.

On Wednesday, September 15, at 11 a.m. Eastern time, Copart will conduct a conference call to discuss the results for the quarter. The call will be webcast live at https://cis.premconf.com/sc/scw.dll/usr?cid=vlllrwznmmnvmrlrz. A replay of the call will be available through September 21, 2004 by calling (888) 203-1112, use confirmation code #977046.

Copart, founded in 1982, provides vehicle suppliers, primarily insurance companies, with a full range of services to process and sell salvage vehicles through auctions, principally to licensed dismantlers, rebuilders and used vehicle dealers. Salvage vehicles are either damaged vehicles deemed a total loss for insurance or business purposes or are recovered stolen vehicles for which an insurance settlement with the vehicle owner has already been made. The Company operates 107 facilities in the United States and Canada. It also provides services in other locations through its national network of independent salvage vehicle processors.

                             Copart, Inc.

                Consolidated Statements of Income -- 1
             (Dollars in thousands, except per share data)

                                           Three Months Ended July 31,
                                                 2004         2003
                                             ------------ ------------

Revenues                                        $100,076      $87,216
                                             ------------ ------------

Operating costs and expenses:
     Yard and fleet                               49,097       51,331
     General and administrative                    9,245        7,720
     Depreciation and amortization                 7,676        7,153
                                             ------------ ------------
         Total operating expenses                 66,018       66,204
                                             ------------ ------------
         Operating income                         34,058       21,012
                                             ------------ ------------

Other income (expense):
     Interest income, net                            582          359
     Gain on sale of fleet equipment                 169           45
     Other income                                    832          448
                                             ------------ ------------
     Total other income                            1,583          852
                                             ------------ ------------
         Income before income taxes               35,641       21,864
                                             ------------ ------------

Income taxes                                      14,195        8,527
                                             ------------ ------------
         Net income                              $21,446      $13,337
                                             ============ ============

Basic net income per share                          $.24         $.15
                                             ============ ============

Weighted average shares outstanding               89,937       89,814
                                             ============ ============

Diluted net income per share                        $.23         $.15
                                             ============ ============

Weighted average shares and dilutive
     potential common shares outstanding          92,821       91,342
                                             ============ ============




                Consolidated Statements of Income -- 2
             (Dollars in thousands, except per share data)

                                           Fiscal Year Ended July 31,
                                                2004          2003
                                           ------------- -------------

Revenues                                       $400,796      $347,423
                                           ------------- -------------

Operating costs and expenses:
     Yard and fleet                             208,757       202,420
     General and administrative                  36,466        28,703
     Depreciation and amortization               30,808        25,545
                                           ------------- -------------
         Total operating expenses               276,031       256,668
                                           ------------- -------------
         Operating income                       124,765        90,755
                                           ------------- -------------

Other income:
     Interest income, net                         1,506         1,630
     Gain on sale of fleet equipment              1,359           255
     Other income                                 2,666         1,527
                                           ------------- -------------
         Total other income                       5,531         3,412
                                           ------------- -------------
         Income before income taxes             130,296        94,167
                                           ------------- -------------

Income taxes                                     51,076        36,945
                                           ------------- -------------
         Net income                             $79,220       $57,222
                                           ============= =============

Basic net income per share                         $.89          $.63
                                           ============= =============

Weighted average shares outstanding              89,457        91,408
                                           ============= =============

Diluted net income per share                       $.87          $.62
                                           ============= =============

Weighted average shares and dilutive
     potential common shares outstanding         91,537        93,018
                                           ============= =============

Other Data
Number of auction facilities                        107           102




                   Consolidated Balance Sheets -- 3
                   (in thousands, except share data)

                                                    July 31,  July 31,
                                                      2004      2003
                                                   --------- ---------

                      ASSETS
Current assets:
  Cash and cash equivalents                        $178,320  $116,746
  Accounts receivable, net                           81,633    71,553
  Vehicle pooling costs                              23,966    23,381
  Income taxes receivable                                 -     4,018
  Prepaid expenses and other assets                   5,437     5,391
  Equipment held for sale                             3,755         -
                                                   --------- ---------
    Total current assets                            293,111   221,089
Other assets                                          6,613     8,132
Property and equipment, net                         257,667   244,361
Intangibles, net                                      2,941     4,404
Goodwill                                            112,691   109,114
                                                   --------- ---------
    Total assets                                   $673,023  $587,100
                                                   ========= =========


       LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
  Current portion of long-term debt                      $7       $91
  Accounts payable and accrued liabilities           44,080    38,309
  Deferred revenue                                    9,721     9,708
  Income taxes payable                                3,819         -
  Deferred income taxes                               5,438     5,902
  Other current liabilities                             158       174
                                                   --------- ---------
    Total current liabilities                        63,223    54,184
Deferred income taxes                                 6,355     6,014
Long-term debt, less current portion                      9        16
Other liabilities                                     1,173     1,247
                                                   --------- ---------
    Total liabilities                                70,760    61,461
                                                   --------- ---------
Commitments and contingencies

Shareholders' equity:
  Common stock, no par value - 180,000,000 shares
   authorized; 90,075,843 and 89,883,412 shares
   issued and outstanding at July 31, 2004 and
   2003, respectively                               267,276   269,968
  Accumulated other comprehensive gain                   95         -
  Retained earnings                                 334,892   255,671
                                                   --------- ---------
    Total shareholders' equity                      602,263   525,639
                                                   --------- ---------
    Total liabilities and shareholders' equity     $673,023  $587,100
                                                   ========= =========




                     Consolidated Cash Flows -- 4
                            (in thousands)

                                                   Three Months Ended
                                                         July 31,
                                                     2004       2003
                                                  ---------- ---------
Cash flows from operating activities:
  Net income                                      $21,449 $    13,336
  Adjustments to reconcile net income to net cash
   provided by operating activities:
    Depreciation and amortization                     7,676     7,153
    Allowance for doubtful accounts                     645      (175)
    Deferred rent                                       (21)     (153)
    Gain on sale of fleet equipment and other
     property and equipment                            (227)       (2)
    Deferred income taxes                            (2,552)    1,322
    Changes in operating assets and liabilities:
      Accounts receivable                             2,219    (3,717)
      Vehicle pooling costs                             692    (1,537)
      Prepaid expenses and other current assets       1,880     1,119
      Other non current assets                         (345)     (121)
      Accounts payable and accrued liabilities       (3,264)    3,308
      Deferred revenue                                 (168)      750
      Income taxes                                   (4,452)   (7,701)
                                                  ---------- ---------
        Net cash provided by operating activities    23,532    13,582
                                                  ---------- ---------

Cash flows from investing activities:
  Purchase of property and equipment                (13,521)   (8,806)
  Proceeds from sale of property and equipment        3,263       134
  Purchase of net current assets in connection
   with acquisitions                                   (713)      192
  Purchase of property and equipment in
   connection with acquisitions                         (41)        -
  Purchase of goodwill and intangible assets in
   connection with acquisitions                      (3,139)        -
  Intangibles, net                                       58         -
                                                  ---------- ---------
        Net cash used in investing activities       (14,093)   (8,480)
                                                  ---------- ---------

Cash flows from financing activities:
  Proceeds from the exercise of stock options         2,474        37
  Proceeds from the issuance of Employee Stock
   Purchase Plan shares                                 647       795
  Principal payments on notes payable                    (2)      (85)
                                                  ---------- ---------
        Net cash provided by financing activities     3,119       747
                                                  ---------- ---------

Effect of foreign currency translation                  123         -
                                                  ---------- ---------

        Net increase in cash and cash equivalents    12,681     5,849

Cash and equivalents at beginning of period         165,639   110,897
                                                  ---------- ---------
Cash and equivalents at end of period              $178,320  $116,746
                                                  ========== =========

Supplemental disclosure of cash flow information:
     Interest paid                                       $0        $3
                                                  ========== =========
     Income taxes paid                              $21,194   $14,936
                                                  ========== =========




                     Consolidated Cash Flows -- 5
                            (in thousands)

                                                  Years Ended July 31,
                                                    2004       2003
                                                 ---------- ----------
Cash flows from operating activities:
  Net income                                       $79,220    $57,222
  Adjustments to reconcile net income net cash
   provided by operating activities:
    Depreciation and amortization                   30,808     25,545
    Allowance for doubtful accounts                    760       (175)
    Deferred rent                                      (74)      (189)
    Gain on sale of fleet equipment and other
     property and equipment                         (1,239)      (190)
    Deferred income taxes                             (122)     7,206
    Changes in operating assets and liabilities:
      Accounts receivable                          (10,629)    (7,447)
      Vehicle pooling costs                           (375)    (3,332)
      Prepaid expenses and other current assets        400       (226)
      Other non current assets                       1,244       (915)
      Accounts payable and accrued liabilities       5,754      6,497
      Deferred revenue                                  13      1,356
      Income taxes                                   9,441     (6,272)
                                                 ---------- ----------
        Net cash provided by operating
         activities                                115,201     79,080
                                                 ---------- ----------

Cash flows from investing activities:
  Purchase of property and equipment               (64,551)   (70,721)
  Proceeds from sale of property and equipment      19,891        808
  Purchase of net current assets in connection
   with acquisitions                                  (867)       (92)
  Purchase of property and equipment in
   connection with acquisitions                        (41)      (301)
  Purchase of goodwill and intangible assets in
   connection with acquisitions                     (3,825)    (6,211)
  Intangibles, net                                      58          -
                                                 ---------- ----------
        Net cash used in investing activities      (49,335)   (76,517)
                                                 ---------- ----------

Cash flows from financing activities:
  Proceeds from the exercise of stock options        5,082        397
  Proceeds from the issuance of Employee Stock
    Purchase Plan shares                             1,345      1,873
  Repurchases of common stock                      (10,723)   (20,447)
  Principal payments on notes payable                  (91)      (330)
                                                 ---------- ----------
        Net cash used in financing activities       (4,387)   (18,507)
                                                 ---------- ----------

Effect of foreign currency translation                  95          -
                                                 ---------- ----------

        Net increase (decrease) in cash and cash
         equivalents                                61,574    (15,944)

Cash and equivalents at beginning of period        116,746    132,690
                                                 ---------- ----------
Cash and equivalents at end of period             $178,320   $116,746
                                                 ========== ==========

Supplemental disclosure of cash flow
 information:
     Interest paid                                      $3        $21
                                                 ========== ==========
     Income taxes paid                             $41,753    $36,002
                                                 ========== ==========