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 Announces Record Increase in 1999 Net Income

29 February 2000

O'Reilly Automotive Announces Record 48.3% Increase in 1999 Net Income


     Business Editors

	    SPRINGFIELD, Mo.--Feb. 29, 2000-- O'Reilly
Automotive, Inc. ("O'Reilly") today announced
record revenues and earnings for the year ended December 31, 1999.
	    This represents the seventh consecutive year of record revenues
and earnings for O'Reilly since becoming a public company in April,
1993.
	    Net income for the year ended December 31, 1999, totaled $45.6
million, up 48.3% from $30.8 million a year ago. Basic earnings per
share ("EPS") for the year increased 30.6% to $0.94 on 48.7 million
common shares compared to $0.72 on 42.5 million common shares for the
prior year. Diluted EPS for the year ended December 31, 1999, were
$0.92 on 49.7 million common shares, a 29.6% increase from prior year
diluted EPS of $0.71 on 43.2 million common shares.
	    Net income for the fourth quarter ended December 31, 1999, was
$11.9 million, up 32.9% from $8.9 million for the same period in 1998.
Basic EPS for fourth quarter 1999 increased 9.5% to $0.23 on 50.8
million common shares compared to $0.21 on 42.6 million common shares
in 1998. Diluted EPS for the quarter ended December 31, 1999, were
$0.23 on 51.8 million common shares, a 15.0% increase from the same
period in 1998 diluted EPS of $0.20 on 43.6 million common shares.
	    Product sales for the year ended December 31, 1999, increased to
$754.1 million from $616.3 million for the prior year, representing an
increase of 22.4%. Gross profit for the year increased to $325.3
million (43.1% of product sales), a 26.2% increase from $257.9 million
(41.8% of product sales) for the year ended December 31, 1998.
	    Product sales for the quarter ended December 31, 1999, increased
to $183.2 million from $160.0 million for the same period in 1998,
representing an increase of 14.5%. Gross profit for the fourth quarter
in 1999 increased to $84.5 million (46.1% of sales), an 18% increase
from $71.6 million (44.8% of sales) for the same period in 1998.
	    Comparable store product sales increased 9.6% and 3.6%,
respectively, for the year and quarter ended December 31, 1999.
Comparable store product sales are calculated based on the change in
product sales of only those O'Reilly and Hi/LO stores open during both
full periods being compared.
	    David O'Reilly, Co-Chairman of the Board and Chief Executive
Officer, stated, "We are proud of our team members for achieving a
48.3% increase in net income and a 31.4% increase in diluted EPS.
This continues the trend of strong earnings growth that we have
established over the last 10 years. We are also very optimistic about
the year 2000 with regard to our planned 100 new stores, our new
distribution center in Dallas, Texas and continued progress toward
achieving pre-Hi/LO profitability levels. We plan to accomplish this
through reduced operating costs, increased same-store sales and
maintaining gross profit margins."
	    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 currently operates 571 stores within the states of
Texas, Missouri, Oklahoma, Kansas, Iowa, Arkansas, Louisiana, Nebraska
and Illinois as of December 31, 1999.

	    Statements contained in this press release, which are not
historical facts, are forward-looking statements. Such forward-looking
statements are necessary estimates reflecting the best judgment of the
party making such statements based upon current information and
involve a number of risks and uncertainties. Forward-looking
statements contained in this press release or in other public
statements of the Company should be considered in light of those
factors. There can be no assurance that such factors will not affect
the accuracy of such forward-looking statements. We assume no
obligation to update these forward-looking statements.
-0-
*T
                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
                     CONDENSED CONSOLIDATED BALANCE SHEETS

                                    December 31,      December 31,
                                       1999              1998
                                    (Unaudited)         (Note)
                                 In thousands, except share data
Assets
Current assets:
   Cash                               $ 10,544         $ 1,728
   Short-term investments                  500             500
   Accounts receivable, net             26,462          27,580
   Amounts receivable from vendors      24,358          26,660
   Inventory                           293,924         246,012
   Refundable income taxes               2,333           3,026
   Deferred income taxes                 1,776           2,838
   Other current assets                  5,209           2,538

         Total current assets          365,106         310,882

Property and equipment                 292,053         210,207
Accumulated depreciation                56,289          39,256
                                       235,764         170,951

Other assets                            13,590          11,455

Total assets                          $614,460        $493,288

Liabilities and shareholders'
 equity
Current liabilities:
   Note payable to bank                $ 5,000         $ 5,000
   Accounts payable                     64,885          66,737
   Other current liabilities            30,759          22,091
   Current portion of long-term debt    14,358           8,691

          Total current liabilities    115,002         102,519

Long-term debt, less current portion    90,704         170,166

Other liabilities                        5,710           2,209

Shareholders' equity:
	    Common stock, $.01 par value:
      Authorized shares - 90,000,000
      Issued and outstanding shares -
       50,799,353 at December 31, 1999
        and 42,699,400 at
         December 31, 1998                 508             213
   Additional paid-in capital          221,628          82,658
   Retained earnings                   180,908         135,523

Total shareholders' equity             403,044         218,394

Total liabilities and shareholders'
 equity                               $614,460        $493,288

	    Note: The balance sheet at December 31, 1998 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     Year Ended
                                  December 31,       December 31,
                                1999      1998      1999      1998
                               In thousands, except per share data

Product sales                 $183,210  $160,007  $754,122  $616,302
Cost of goods sold,
 including warehouse
  and distribution expenses     98,701    88,359   428,832   358,439
Operating, selling, general
   and administrative expenses  66,054    54,763   248,733   200,962
                               164,755   143,122   677,565   559,401

Operating income                18,455    16,885    76,557    56,901
Other expense, net                (116)   (2,188)   (3,533)   (6,958)

Income before income taxes      18,339    14,697    73,024    49,943

Provision for income taxes       6,484     5,777    27,385    19,171

Net income                    $ 11,855   $ 8,920   $45,639  $ 30,772

Net income per common share   $   0.23   $  0.21   $  0.94  $   0.72
Net income per common share -
 assuming dilution            $   0.23   $  0.20   $  0.92  $   0.71

Weighted average common shares
 outstanding                    50,751    42,626    48,674    42,476
Adjusted weighted average
 common shares outstanding -
  assuming dilution             51,752    43,634    49,715    43,204