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 Second Quarter Earnings

26 July 2000

O'Reilly Automotive Announces Second Quarter Operating Margin of 11.0% and Record Sales and Earnings

    SPRINGFIELD, Mo. - O'Reilly Automotive, Inc. today announced record revenues and earnings for the second quarter and first half of 2000, representing the 26th consecutive quarter of record revenues and earnings for O'Reilly since becoming a public company in April 1993.

    For the three months ended June 30, 2000, net income totaled $14.4 million, up 22.0% from $11.8 million for the same period a year ago. Earnings per common share (diluted) for the quarter increased 21.7% to $0.28 on 51.5 million shares versus $0.23 a year ago on 51.1 million shares. Product sales for the second quarter totaled $226.4 million, up 15.4% from $196.1 million in the previous year. Gross profit for the second quarter of 2000 increased to $97.3 million (or 43.0% of product sales) from $81.8 million (or 41.7% of product sales) for the second quarter of the prior year, representing an increase of 18.9%.

    Net income for the first six months of 2000 totaled $25.9 million, up 27.2% from $20.4 million for the same period a year ago. Earnings per common share (diluted) for the first half of 2000 increased 16.3% to $0.50 on 51.4 million shares versus $0.43 a year ago on 47.4 million shares. Product sales for the first half of 2000 totaled $422.1 million, up 16.4% from $362.5 million in the first half of the previous year. Gross profit for the first half of 2000 increased to $182.0 million (or 43.1% of product sales) from $152.8 million (or 42.1% of product sales) for the first half of the prior year, representing an increase of 19.1%.

    Comparable store sales for stores open at least one year increased 3.1% and 4.0% for the second quarter and first half of 2000, respectively. Comparable store product sales for only those stores open during both full periods being compared increased 2.4% and 3.6% for the second quarter and the first half of 2000, respectively.

    David O'Reilly, Co-Chairman of the Board and Chief Executive Officer, stated: "We are extremely pleased to report our second quarter 2000 operating margin of 11.0%. Achieving this level of performance has been our goal since our acquisition of Hi/LO Auto Supply and is the result of efforts by all our team members." Larry O'Reilly, Co-Chairman of the Board and Chief Operating Officer, stated: "We have opened fifty-five net new stores during the first half of 2000, including the twelve acquired Gateway stores. We plan to open an additional forty-five stores during 2000, which includes the nine net KarPro stores expected to be acquired in September 2000. We are also looking forward to our new Dallas, Texas, distribution center becoming fully operational in October 2000."

    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 626 stores within the states of Texas, Missouri, Oklahoma, Kansas, Iowa, Arkansas, Louisiana, Nebraska and Illinois as of June 30, 2000.


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

                                   June 30,           December 31,
                                      2000                   1999
                                  --------                -------
                                (Unaudited)                 (Note)
                                            In thousands
Assets
Current assets:
   Cash                           $ 10,985                $ 9,791
   Short-term 
    investments                        500                    500
   Accounts receivable, 
    net                             32,589                 26,462
   Amounts receivable 
    from vendors                    20,588                 25,984
   Inventory                       328,143                293,924
   Refundable income taxes             592                  2,333
   Deferred income taxes             1,052                  1,776
   Other current assets              3,902                  3,583
                                  --------                -------

         Total current 
          assets                   398,351                364,353

Property and equipment, 
 at cost                           334,397                292,806
Accumulated depreciation 
 and amortization                   66,482                 56,289
                                  --------                -------
                                   267,915                236,517

Other assets                        10,722                  9,572
                                  --------                -------

Total assets                     $ 676,988              $ 610,442
                                  ========                =======

Liabilities and shareholders' 
 equity 

Current liabilities:
   Note payable to bank            $ 5,000                $ 5,000
   Income taxes payable              4,549                     --
   Accounts payable                 67,126                 64,885
   Other current liabilities        31,211                 30,759
   Current portion of 
    long-term debt                  14,358                 14,358
                                  --------                -------

         Total current 
          liabilities              122,244                115,002

Long-term debt, 
 less current portion              118,236                 90,704
Deferred income taxes                2,095                  1,215
Other liabilities                      488                    477

Shareholders' equity:
   Common stock, $.01 par value:
      Authorized shares -- 
       90,000,000
      Issued and outstanding 
       shares -- 51,192,179 
       at June 30, 2000
       and 50,799,353 at 
       December 31, 1999               512                    508
   Additional paid-in capital      226,585                221,628
   Retained earnings               206,828                180,908
                                  --------                -------    

Total shareholders' 
 equity                            433,925                403,044
                                  --------                -------    

Total liabilities and 
 shareholders' equity            $ 676,988              $ 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        Six Months Ended
                             June 30,                 June 30,
                      -----------  ----------  ----------  ----------
                          2000        1999        2000        1999
                      -----------  ----------  ----------  ----------
                             In thousands, except per share data

Product sales           $226,359    $196,107    $422,117    $362,511

Cost of goods sold, 
 including warehouse
 and distribution 
 expenses                129,098     114,284     240,150     209,731
Operating, selling, 
 general and
 administrative 
 expenses                 72,468      62,193     137,764     116,909
                      -----------  ----------  ----------  ----------
                         201,566     176,477     377,914     326,640
                      -----------  ----------  ----------  ----------

Operating income          24,793      19,630      44,203      35,871
Other expense, net        (1,634)       (557)     (2,454)     (2,853)
                      -----------  ----------  ----------  ----------

Income before income 
 taxes                    23,159      19,073      41,749      33,018

Provision for income 
 taxes                     8,800       7,304      15,829      12,646
                      -----------  ----------  ----------  ----------

Net income              $ 14,359    $ 11,769     $25,920    $ 20,372
                      ===========  ==========  ==========  ==========

Net income per 
 common share             $ 0.28      $ 0.23     $  0.51     $  0.44
                      ===========  ==========  ==========  ==========
Net income per 
 common share -- 
 assuming dilution        $ 0.28      $ 0.23     $  0.50     $  0.43
                      ===========  ==========  ==========  ==========

Weighted average 
 common shares 
 outstanding              51,111      50,424      50,983      46,594
                      ===========  ==========  ==========  ==========
                                                                                                           
Adjusted weighted 
 average common shares
 outstanding -- 
 assuming dilution        51,548      51,084      51,405      47,418
                      ===========  ==========  ==========  ==========