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

Copart Reports Third Quarter Financial Results

FAIRFIELD, Calif.--June 1, 2005--Copart, Inc. the largest provider of vehicle salvage disposition services in the United States, today reported its results for the third quarter ended April 30, 2005.

During the third quarter ended April 30, 2005, Copart earned net income of $30.9 million on revenues of $130.4 million. In the same period last year the company earned $25.0 million on revenues of $116.6 million. These represent increases in net income and revenue of 24% and 12%, respectively. Fully diluted earnings per share (EPS) for the quarter was $.33 compared to $.27 last year, an increase of 22%.

For the first nine months of fiscal 2005, Copart earned net income of $77.1 million on revenues of $344.6 million. In the same period last year the company earned $57.8 million on revenues of $300.7 million. These represent increases in net income and revenue of 34% and 15%, respectively. Fully diluted earnings per share (EPS) for the nine months was $.83 compared to $.63 last year, an increase of 32%.

During this quarter same store sales, sales from stores owned or open more than twelve months, increased by 10%.

Sales of vehicles during the third quarter, to buyers outside the state where the vehicle is located, accounted for 48% of total vehicles sold; 26% were sold to buyers out of state and 22% were sold to buyers out of country. Sales of vehicles to buyers outside the state where the vehicle is located were 43% during the same period last year.

On Thursday, June 2, 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=vlllrsdslslvrmrws. A replay of the call will be available through June 8, 2005 by calling (888) 203-1112. Use confirmation code #9149645.

Copart, founded in 1982, provides vehicle suppliers, primarily insurance companies, with a full range of services to process and sell salvage vehicles, principally to licensed dismantlers, rebuilders and used vehicle dealers, through Internet auctions utilizing its proprietary VB2 technology. 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 113 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 April 30,
                                              2005             2004
----------------------------------------------------------------------

Revenues                                    $130,426         $116,618
                                             --------         --------

Operating costs and expenses:
  Yard and fleet                              61,947           58,053
  General and administrative                  11,672           10,515
  Depreciation and amortization                9,054            7,652
                                             --------         --------
    Total operating expenses                  82,673           76,220
                                             --------         --------
    Operating income                          47,753           40,398
                                             --------         --------

Other income (expense):
  Interest income, net                         1,217              338
  Loss on sale of fleet vehicles                 (67)            (773)
  Other income                                   776              591
                                             --------         --------
    Total other income                         1,926              156
                                             --------         --------
    Income before income taxes                49,679           40,554
                                             --------         --------

Income taxes                                  18,774           15,590
                                             --------         --------
    Net income                              $ 30,905         $ 24,964
                                             ========         ========

Basic net income per share                  $    .34         $    .28
                                             ========         ========

Weighted average shares outstanding           90,179           89,373
                                             ========         ========

Diluted net income per share                $    .33         $    .27
                                             ========         ========

Weighted average shares and dilutive
 potential common shares outstanding          93,100           91,974
                                             ========         ========



                             Copart, Inc.

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

                                           Nine Months Ended April 30,
                                               2005            2004
----------------------------------------------------------------------

Revenues                                     $344,550        $300,720
                                              --------        --------

Operating costs and expenses:
  Yard and fleet                              170,863         159,659
  General and administrative                   29,989          27,224
  Depreciation and amortization                24,254          23,133
                                              --------        --------
    Total operating expenses                  225,106         210,016
                                              --------        --------
    Operating income                          119,444          90,704
                                              --------        --------

Other income (expense):
  Interest income, net                          3,034             924
  (Loss)/gain on sale of fleet vehicles           (50)          1,155
  Other income                                  2,778           1,869
                                              --------        --------
    Total other income                          5,762           3,948
                                              --------        --------
    Income before income taxes                125,206          94,652
                                              --------        --------

Income taxes                                   48,079          36,881
                                              --------        --------
    Net income                               $ 77,127        $ 57,771
                                              ========        ========

Basic net income per share                   $    .86        $    .65
                                              ========        ========

Weighted average shares outstanding            90,127          89,296
                                              ========        ========

Diluted net income per share                 $    .83        $    .63
                                              ========        ========

Weighted average shares and dilutive
 potential common shares outstanding           92,931          91,236
                                              ========        ========



                             Copart, Inc.

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

                                                 April 30,   July 31,
                                                   2005        2004
----------------------------------------------------------------------

                                ASSETS
                                ------                                
Current assets:
  Cash and cash equivalents                      $243,903    $  5,720
  Short-term investments                                -     172,600
  Accounts receivable, net                         94,348      81,633
  Vehicle pooling costs                            24,849      23,966
  Prepaid expenses and other assets                 7,195       5,437
  Equipment held for sale                              48       3,755
                                                  --------    --------
    Total current assets                          370,343     293,111
Land purchase options and other assets              6,642       6,613
Property and equipment, net                       275,550     257,667
Intangibles, net                                    2,131       2,941
Goodwill                                          115,549     112,691
                                                  --------    --------
    Total assets                                 $770,215    $673,023
                                                  ========    ========


                 LIABILITIES AND SHAREHOLDERS' EQUITY
                 ------------------------------------                 

Current liabilities:
  Accounts payable and accrued liabilities       $ 50,421    $ 44,080
  Deferred revenue                                 12,742       9,721
  Income taxes payable                             10,116       3,819
  Deferred income taxes                             5,564       5,438
  Other current liabilities                           141         165
                                                  --------    --------
    Total current liabilities                      78,984      63,223
Deferred income taxes                               7,960       6,355
Other liabilities                                   1,263       1,182
                                                  --------    --------
    Total liabilities                              88,207      70,760
                                                  --------    --------
Commitments and contingencies

Shareholders' equity:
  Common stock, no par value -- 180,000,000
   shares authorized; 90,220,008 and 90,075,843
   shares issued and outstanding at April 30,
   2005 and July 31, 2004, respectively           269,681     267,276
  Accumulated other comprehensive income              308          95
  Retained earnings                               412,019     334,892
                                                  --------    --------
    Total shareholders' equity                    682,008     602,263
                                                  --------    --------
    Total liabilities and shareholders' equity   $770,215    $673,023
                                                  ========    ========



                             Copart, Inc.

                     Consolidated Cash Flows -- 4
                            (in thousands)

                                                   Three Months Ended
                                                       April 30,
                                                     2005      2004
----------------------------------------------------------------------
Cash flows from operating activities:
  Net income                                      $  30,905  $ 24,964
  Adjustments to reconcile net income to net cash
   provided by operating activities:
    Depreciation and amortization                     9,054     7,652
    Deferred rent                                       179        (8)
    (Gain)/loss on sale of property and equipment       (68)      811
    Deferred income taxes                               651    (1,621)
    Changes in operating assets and liabilities:
      Accounts receivable                             5,547    10,524
      Vehicle pooling costs                           3,972     4,210
      Prepaid expenses and other current assets        (223)     (247)
      Land purchase options and other assets           (102)        -
      Accounts payable and accrued liabilities        2,283     7,397
      Deferred revenue                               (1,138)   (1,994)
      Income taxes                                    5,534     8,416
                                                   ---------  --------
        Net cash provided by operating activities    56,594    60,104
                                                   ---------  --------
Cash flows from investing activities:
  Purchase of short-term investments               (200,205)  (74,605)
  Sale of short-term investments                    407,380    11,980
  Purchase of property and equipment                (16,868)   (9,497)
  Proceeds from sale of property and equipment          637     7,431
  Purchase of net current assets in connection
   with acquisitions                                   (303)        -
  Purchase of goodwill and intangible assets in
   connection with acquisitions                      (3,058)        -
                                                   --------- ---------
        Net cash provided by (used in) investing
         activities                                 187,583   (64,691)
                                                   ---------  --------
Cash flows from financing activities:
  Proceeds from the exercise of stock options           527     2,039
  Repayment of bank overdraft                          (870)        -
  Principal payments on notes payable                    (2)       (2)
                                                   ---------  --------
        Net cash (used in) provided by financing
         activities                                    (345)    2,037
                                                   ---------  --------
Effect of foreign currency translation                   71       (14)
                                                   ---------  --------
        Net increase (decrease) in cash and cash
         equivalents                                243,903    (2,564)
Cash and equivalents at beginning of period               -     7,853
                                                  ----------  --------
Cash and equivalents at end of period             $ 243,903  $  5,289
                                                   =========  ========

Supplemental disclosure of cash flow information:
  Interest paid                                   $       -  $      1
                                                   =========  ========
  Income taxes paid                               $  12,589  $  8,799
                                                   =========  ========



                             Copart, Inc.

                     Consolidated Cash Flows -- 5
                            (in thousands)

                                                   Nine Months Ended
                                                       April 30,
                                                    2005       2004
----------------------------------------------------------------------
Cash flows from operating activities:
  Net income                                     $  77,127  $  57,771
  Adjustments to reconcile net income to net
   cash provided by operating activities:
    Depreciation and amortization                   24,254     23,133
    Deferred rent                                       87        (53)
    Gain on sale of property and equipment            (697)    (1,012)
    Deferred income taxes                            1,731      2,430
    Changes in operating assets and liabilities:
      Accounts receivable                          (12,527)   (12,733)
      Vehicle pooling costs                           (768)    (1,067)
      Prepaid expenses and other current assets     (1,758)    (5,043)
      Land purchase options and other assets           (29)     5,150
      Accounts payable and accrued liabilities       6,317      9,018
      Deferred revenue                               3,022        181
      Income taxes                                   6,958     13,893
                                                  ---------  ---------
        Net cash provided by operating
         activities                                103,717     91,668
                                                  ---------  ---------
Cash flows from investing activities:
  Purchase of short-term investments              (341,020)  (111,355)
  Sale of short-term investments                   513,620     62,360
  Purchase of property and equipment               (42,171)   (51,030)
  Proceeds from sale of property and equipment       5,520     16,628
  Purchase of net current assets in connection
   with acquisitions                                  (303)      (154)
  Purchase of goodwill and intangible assets in
   connection with acquisitions                     (3,059)      (686)
                                                  ---------  ---------
        Net cash provided by (used in) investing
         activities                                132,587    (84,237)
                                                  ---------  ---------
Cash flows from financing activities:
  Proceeds from the exercise of stock options        1,082      2,609
  Proceeds from the issuance of ESPP shares            661        698
  Repurchases of common stock                            -    (10,723)
  Principal payments on notes payable                   (5)       (89)
                                                  ---------  ---------
        Net cash provided by (used in) financing
         activities                                  1,738     (7,505)
                                                  ---------  ---------
Effect of foreign currency translation                 141        (28)
                                                  ---------  ---------
        Net increase (decrease) in cash and cash
         equivalents                               238,183       (102)
Cash and equivalents at beginning of period          5,720      5,391
                                                  ---------  ---------
Cash and equivalents at end of period            $ 243,903  $   5,289
                                                  =========  =========

Supplemental disclosure of cash flow
 information:
  Interest paid                                  $       1  $       3
                                                  =========  =========
  Income taxes paid                              $  39,390  $  20,558
                                                  =========  =========