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 Q1 Sales and Earnings

26 April 2000

O'Reilly Automotive Announces Record First-Quarter Sales and Earnings

    SPRINGFIELD, Mo.--April 25, 2000--O'Reilly Automotive, Inc. ("O'Reilly") (Nasdaq-Amex:ORLY) today announced record revenues and earnings for the first quarter of 2000, representing the 25th consecutive quarter of record revenues and earnings for O'Reilly since becoming a public company in April 1993.
    For the three months ended March 31, 2000, net income totaled $11.6 million, up 34.5% from $8.6 million for the same period a year ago. Earnings per common share (diluted) for the first three months of 2000 increased 15.0% to $.23 on 51.2 million shares versus $.20 a year ago on 43.8 million shares. Product sales for the first three months of 2000 totaled $195.8 million, up 17.6% from $166.4 million in the previous year. Gross profit for the first quarter of 2000 increased to $84.7 million (or 43.3% of product sales) from $71.0 million (or 42.6% of product sales) for the first quarter of the prior year, representing an increase of 19.4%.
    Comparable store product sales increased 5.0% for the three months ended March 31, 2000. Comparable store product sales are calculated based on the change in product sales of only those stores open during the periods being compared.
    David O'Reilly, Co-Chairman of the Board and Chief Executive Officer, stated, "We are pleased with the 5.0% comparable store product sales increase for this quarter, especially in light of the unseasonably mild weather during January 2000."
    Twenty-three new stores were opened in the first three months of 2000. O'Reilly plans to open an additional 77 stores in 2000, including the 14 Gateway stores acquired in April 2000 and 9 net KarPro stores to be acquired in September 2000. O'Reilly also plans to open approximately 120 new stores in 2001.
    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 594 stores within the states of Texas, Missouri, Oklahoma, Kansas, Iowa, Arkansas, Louisiana, Nebraska and Illinois as of March 31, 2000.

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

                                   March 31,           December 31,
                                       2000                   1999
                              -------------          -------------
                                 (Unaudited)               (Note)

                                             In thousands
Assets
Current assets:
   Cash                             $ 9,432                $ 9,791
   Short-term investments               500                    500
   Accounts receivable, net          28,678                 26,462
   Amounts receivable from
    vendors                          21,796                 28,304
   Inventory                        307,947                293,924
   Refundable income taxes               --                  2,333
   Deferred income taxes              1,433                  1,776
   Other current assets               2,019                  1,263
                              -------------          -------------

         Total current assets       371,805                364,353

Property and equipment, at
 cost                               313,855                292,806
Accumulated depreciation and
 amortization                        61,256                 56,289
                              -------------          -------------
                                    252,599                236,517

Other assets                          9,131                  9,572
                              -------------          -------------

Total assets                      $ 633,535              $ 610,442
                              =============          =============

Liabilities and shareholders'
 equity 
Current liabilities:
   Note payable to bank           $   5,000                $ 5,000
   Income taxes payable               4,052                     --
   Accounts payable                  61,651                 64,885
   Other current liabilities         28,703                 30,759
   Current portion of
    long-term debt                    2,148                 14,358
                              -------------          -------------

          Total current
           liabilities              101,554                115,002

Long-term debt, less current
 portion                            112,678                 90,704
Deferred income taxes                 1,546                  1,215
Other liabilities                       483                    477

Shareholders' equity:
   Common stock, $.01 par value:
      Authorized shares
        - 90,000,000
      Issued and outstanding
       shares - 50,995,972 at
       March 31, 2000
       and 50,799,353 at
       December 31, 1999                510                    508
   Additional paid-in capital       224,289                221,628
   Retained earnings                192,475                180,908
                              -------------          -------------

Total shareholders' equity          417,274                403,044
                              -------------          -------------

Total liabilities and
 shareholders' equity             $ 633,535              $ 610,442
                              =============          =============

	    Note: The balance sheet at December 31, 1999, 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,
                                       2000                   1999
                                   (Numbers in thousands, except 
                                           per-share data)

Product sales                 $     195,758          $     166,404

Cost of goods sold,
 including warehouse
 and distribution expenses          111,046                 95,447
Operating, selling, general
 and administrative expenses         65,226                 54,716
                              -------------          -------------
                                    176,272                150,163
                              -------------          -------------
Operating income                     19,486                 16,241
Other income (expense), net            (890)                (2,296)
                              -------------          -------------

Income before income taxes           18,596                 13,945

Provision for income taxes            7,029                  5,342
                              -------------          -------------

Net income                    $      11,567          $       8,603
                              =============          =============

Basic income per common share $        0.23          $        0.20
                              =============          =============
Net income per common share
 - assuming dilution          $        0.23          $        0.20
                              =============          =============

Weighted average common
 shares outstanding                  50,828                 42,720
                              =============          =============
Adjusted weighted average
 common shares outstanding
 - assuming dilution                 51,236                 43,846
                              =============          =============