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 Q3 Sales and Earnings

25 October 2000

O'Reilly Automotive Announces Third Quarter Operating Margin of 11.5% and Record Sales and Earnings

    SPRINGFIELD, Mo. - O'Reilly Automotive, Inc. today announced record revenues and earnings for the third quarter and first nine months of 2000, representing the 27th consecutive quarter of record revenues and earnings for O'Reilly since becoming a public company in April 1993.

    For the three months ended September 30, 2000, net income totaled $16.6 million, up 23.6% from $13.4 million for the same period a year ago. Earnings per common share (diluted) for the quarter increased 23.1% to $0.32 on 51.9 million shares versus $0.26 a year ago on 51.2 million shares. Product sales for the third quarter totaled $251.4 million, up 20.6% from $208.4 million in the previous year. Gross profit for the third quarter of 2000 increased to $105.9 million (or 42.1% of product sales) from $88.0 million (or 42.2% of product sales) for the third quarter of the prior year, representing an increase of 20.3%.

    Net income for the first nine months of 2000 totaled $42.5 million, up 25.8% from $33.8 million for the same period a year ago. Earnings per common share (diluted) for the first nine months of 2000 increased 18.8% to $0.82 on 51.6 million shares versus $0.69 a year ago on 48.7 million shares. Product sales for the first nine months of 2000 totaled $673.5 million, up 18.0% from $570.9 million in the first nine months of the previous year. Gross profit for the first nine months of 2000 increased to $287.8 million (or 42.7% of product sales) from $240.8 million (or 42.2% of product sales) for the first nine months of the prior year, representing an increase of 19.5%.

    Comparable store sales for stores open at least one year, increased 6.22% and 4.80% for the third quarter and first nine months of 2000, respectively. Comparable store product sales for only those stores open during both full periods being compared increased 5.03% and 4.12% for the third quarter and the first nine months of 2000, respectively.

    David O'Reilly, Co-Chairman of the Board and Chief Executive Officer, stated: "This quarter's results reflect the continued commitment of our 11,000 team members. As a percent of sales for the quarter ended September 30, 2000, our operating margin increased to 11.5%, SG&A expenses decreased to 30.6% and net income increased to 6.6%." Larry O'Reilly, Co-Chairman of the Board and Chief Operating Officer, stated: "We are poised to meet our goal of 100 new stores for 2000 and 120 new stores for 2001. We have opened 79 net new stores since January 1, 2000, including the twelve acquired Gateway stores."
    The company will host a conference call Wednesday, October 25, 2000, at 10:00 a.m. Central Time to discuss its results as well as future expectations. The call will be available by webcast at www.oreillyauto.com, www.vcall.com or www.streetevents.com.

    O'Reilly today announced the signing of a definitive agreement to buy certain assets of four stores in southeast Louisiana from Rankin Automotive Group, Inc. for approximately $1.3 million in cash. The transaction is expected to close November 30, 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 650 stores within the states of Texas, Missouri, Oklahoma, Kansas, Iowa, Arkansas, Louisiana, Nebraska and Illinois as of September 30, 2000.

    Certain statements contained in this press release are forward-looking statements. These statements discuss, among other things, expected growth, store development and expansion strategy, business strategies, future revenues and future performance. These forward-looking statements are subject to risks, uncertainties and assumptions including, but not limited to, competition, product demand, the market for auto parts, the economy in general, inflation, consumer debt levels, governmental approvals, our ability to hire and retain qualified employees and the weather. Actual results may materially differ from anticipated results described in these forward-looking statements. Please refer to the Risk Factors sections of the 10-K for the year ended December 31, 1999, for more details.


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

                               September 30,          December 31,
                                   2000                   1999
                               -------------          ------------
                                (Unaudited)              (Note)
                                            In thousands
Assets                             
Current assets:
   Cash                            $ 12,269               $ 9,791
   Short-term investments               500                   500
   Accounts receivable, net          36,190                26,462
   Amounts receivable from 
    vendors                          27,550                25,984
   Inventory                        347,922               293,924
   Refundable income taxes              592                 2,333
   Deferred income taxes                642                 1,776
   Other current assets               3,496                 3,583
                               ------------           -----------

         Total current assets       429,161               364,353

Property and equipment, at cost     354,862               292,806
Accumulated depreciation and 
 amortization                        72,240                56,289
                               ------------           -----------
                                    282,622               236,517

Other assets                         10,224                 9,572
                               ------------           -----------

Total assets                     $  722,007             $ 610,442
                               ============           ===========

Liabilities and shareholders' 
 equity 
  Current liabilities:
   Note payable to bank          $    5,000             $   5,000
   Income taxes payable               3,267                    --
   Accounts payable                  72,471                64,885
   Accrued payroll                    8,847                 6,278
   Accrued benefits and 
    withholdings                     10,486                10,382
   Other current liabilities         14,926                14,099
   Current portion of 
    long-term debt                   14,177                14,358
                               ------------           -----------

     Total current liabilities      129,174               115,002

Long-term debt, less 
 current portion                    136,983                90,704
Deferred income taxes                 3,222                 1,214
Other liabilities                       448                   478

Shareholders' equity:
 Common stock, $.01 par value:
   Authorized shares -- 90,000,000
   Issued and outstanding 
    shares -- 51,391,188 at 
    September 30, 2000, and 
    50,799,353 at December 31, 1999     514                   508
   Additional paid-in capital       228,266               221,628
   Retained earnings                223,400               180,908
                               ------------           -----------

Total shareholders' equity          452,180               403,044
                               ------------           -----------

Total liabilities and 
 shareholders' equity             $ 722,007             $ 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        Nine Months Ended
                            September 30,            September 30,
                            --------------           --------------
                           2000        1999        2000         1999
                           ----        ----        ----         ----
                             In thousands, except per share data

Product sales          $251,413    $208,401    $673,530     $570,912

Cost of goods sold, 
 including warehouse
 and distribution 
 expenses               145,550     120,400     385,700      330,130
Operating, selling, 
 general and
 administrative 
 expenses                77,058      65,770     214,822      182,679
                       --------    --------    --------     --------
                        222,608     186,170     600,522      512,809
                       --------    --------    --------     --------

Operating income         28,805      22,231      73,008       58,103
Other expense, net       (2,076)       (564)     (4,530)      (3,417)
                       --------    --------    --------     --------

Income before income 
 taxes                   26,729      21,667      68,478       54,686

Provision for income 
 taxes                   10,157       8,255      25,986       20,901
                       --------    --------    --------     --------

Net income             $ 16,572    $ 13,412     $42,492     $ 33,785
                       ========    ========    ========     ========

Net income per common 
 share                   $ 0.32      $ 0.26     $  0.83      $  0.70
                       ========    ========    ========     ========
Net income per common 
 share -- assuming 
 dilution                $ 0.32      $ 0.26     $  0.82      $  0.69
                       ========    ========    ========     ========

Weighted average common 
 shares outstanding      51,301      50,692      51,085       47,974
                       ========    ========    ========     ========
                                                                                                      
Adjusted weighted 
 average common shares
 outstanding -- 
 assuming dilution       51,856      51,178      51,551       48,686
                       ========    ========    ========     ========