OREILLY AUTOMOTIVE INC
10-K, 1998-03-31
AUTO & HOME SUPPLY STORES
Previous: UWHARRIE CAPITAL CORP, 10KSB, 1998-03-31
Next: MARTIN COLOR-FI INC, 10-K, 1998-03-31



<PAGE>
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549
                                    FORM 10-K

              (X) ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                      THE SECURITIES EXCHANGE ACT OF 1934

                   For the fiscal year ended December 31, 1997

                                       OR

            ( ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                      THE SECURITIES EXCHANGE ACT OF 1934

     For the transition period from ___________________ to ____________________

                         Commission file number 0-21318

                            O'REILLY AUTOMOTIVE, INC.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

            Missouri                                      44-0618012
- --------------------------------------------------------------------------------
(State or other jurisdiction                   (IRS Employer Identification No.)
 of incorporation or organization)

                               233 South Patterson
                           Springfield, Missouri 65801
- --------------------------------------------------------------------------------
               (Address of principal executive offices, zip code)

                                 (417) 862-6708
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:  None

Securities registered pursuant to Section 12(g) of the Act:  Common Stock, 
                                                             $.01 par value

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes X No ______

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best  of  the  registrant's   knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this Form 10-K. -------

At February 27, 1998, an aggregate of  21,149,429  shares of the common stock of
the registrant were outstanding.  As of that date, the aggregate market value of
the  voting  stock  held by  non-affiliates  of the  Company  was  approximately
$418,915,154  based on the last sale price of the common  stock  reported by the
Nasdaq Stock Market (National Market).

                       DOCUMENTS INCORPORATED BY REFERENCE

As provided herein,  portions of the registrant's  documents specified below are
incorporated herein by reference:

                  Document                                  Part-Form 10-K
- ---------------------------------------------        ---------------------------

Portions of the Annual Shareholders' Report 
for the Year Ended December 31, 1997                     Parts I, II and IV

Proxy Statement for 1998 Annual Meeting of 
Stockholders (to be filed pursuant to
Regulation 14A within 120 days of the end of 
registrant's most recently completed fiscal year)        Part III



<PAGE>


The  information  contained  in this Form  10-K  includes  statements  regarding
matters  which are not  historical  facts  (including  statements as to O'Reilly
Automotive,  Inc.'s (the "Company")  plans,  beliefs or expectations)  which are
forward-looking  statements  within the meaning of the federal  securities laws.
Because such forward-looking statements involve certain risks and uncertainties,
the  Company's  actual  results and the timing of certain  events  could  differ
materially from those discussed  herein.  Factors that could cause or contribute
to such differences include those discussed in the Sections captioned "Business"
and "Management's  Discussion and Analysis of Financial Condition and Results of
Operations"  (incorporated herein by reference) and those risk factors discussed
in Exhibit 99.1 hereto.


                                     PART I

ITEM 1   BUSINESS

General

     O'Reilly  Automotive,  Inc.  ("O'Reilly"  or the  "Company") is a specialty
retailer  and  supplier  of  automotive   aftermarket  parts,  tools,  supplies,
equipment  and  accessories  ("Automotive  Products")  to both  "do-it-yourself"
("DIY")   customers   and   professional   mechanics   or  service   technicians
("Professional  Installers").  The  Company,  which was  founded  in 1957 by the
O'Reilly family in Springfield,  Missouri,  operates 259 stores (at December 31,
1997) within the states of Missouri,  Arkansas,  Kansas, Oklahoma,  Nebraska and
Iowa. See "Growth and Expansion  Strategies." O'Reilly stores carry an extensive
product line  consisting of (i) new and  remanufactured  automotive  hard parts,
such as  alternators,  starters,  fuel pumps,  water pumps,  and brake shoes and
pads, (ii) maintenance items, such as oil, antifreeze,  fluids, engine additives
and appearance products, (iii) accessories,  such as floor mats and seat covers,
and (iv) a complete  line of auto body paint and related  materials,  automotive
tools and professional service equipment.  The Company offers machining services
through  its  O'Reilly  stores,  but does not sell tires or  perform  automotive
repairs or installations.  Approximately 97% of the Company's 1997 product sales
were  generated  through the  O'Reilly  store  network,  of which  approximately
one-half  was  derived  from  DIY  customers  and  one-half  from   Professional
Installers. The remaining 3% of the Company's product sales was generated by its
wholly-owned subsidiary, Ozark Automotive Distributors,  Inc. ("Ozark"), through
wholesale sales to independently owned auto parts stores.


Background

     O'Reilly was founded in 1957 by Charles F. O'Reilly and his son, Charles H.
"Chub" O'Reilly,  Sr. (a current director of the Company) and initially operated
from a  single  store  in  Springfield,  Missouri,  with  12  employees  selling
primarily  to  the  Professional  Installer  portion  of  the  market.  O'Reilly
established Ozark in October 1960 to purchase  Automotive Products directly from
the manufacturer and to distribute such Automotive Products to O'Reilly.

     The Company has experienced steady growth from its first year of operation.
By 1980, each of Chub O'Reilly's children,  Charles, Lawrence and David O'Reilly
and Rosalie  O'Reilly  Wooten,  had  assumed  leadership  roles in the  Company.
Together  with their father,  they have managed the Company  through a period of
rapid growth and profitability.

     The  Company's  goal is to  continue  its  pattern  of  growth in sales and
profitability  by capitalizing on its role as a leading  specialty  retailer and
supplier of Automotive Products throughout its markets.  The key elements of the
multifaceted business strategy developed by the Company to achieve this goal are
discussed below.


Operating Strategies

     Dual Market  Strategy.  The Company  believes that because it  aggressively
pursues both the DIY and the Professional  Installer  portions of the automotive
aftermarket  through its O'Reilly  store network,  the Company can  successfully
compete  not  only in  large  metropolitan  markets  but  also  in less  densely
populated  areas.  In 1997, the Company  derived  approximately  one-half of its
O'Reilly  store  network  sales by selling  to the DIY market and  approximately
one-half  of such sales by  selling to the  Professional  Installer  market.  By
serving both  portions of the market,  the Company  believes  that it is able to
reach  substantially all consumers  Automotive Products within its market areas.
The  increased  demand  generated  by this  expanded  customer  base permits the
Company to (i) stock

                                     Page 2
<PAGE>
(either  in-store  or at  its  distribution  centers)  a  broader  selection  of
stock-keeping units ("SKU's"), and (ii) restock and fill special orders from its
distribution  centers on an overnight,  or in some cases, a same-day basis.  See
"Inventory Management and Distribution Systems."

     The Company also believes that its service to both the DIY and Professional
Installer portions of the automotive  aftermarket results in additional benefits
not  generally  enjoyed by  competitors  serving only one portion of the market.
Because  the  Company  deals  with  the more  technically-oriented  Professional
Installers,  the  Company's  Professional  Parts  People are required to be more
technically proficient,  particularly with regard to hard parts. The Company has
found  that such  technical  proficiency  is also  valued by its DIY  consumers,
thereby  enhancing  the  Company's  ability  to  execute  its  customer  service
strategy.  Further,  the Company has found that the more  progressive  marketing
concepts  utilized in the DIY portion of its business can be applied to increase
sales of Automotive Products to the Company's Professional Installer customers.

     Inventory  Management and  Distribution  Systems.  The Company's  inventory
management and distribution  systems,  which  electronically  link each O'Reilly
store to a distribution center,  provide an efficient and sophisticated means of
inventory  control and  management.  The computer  system at each O'Reilly store
records  each  sale,  makes a  corresponding  inventory  adjustment  and  orders
replacement  inventory from the  distribution  center.  The Company  utilizes an
industry ranking method,  in addition to its own evaluation  criteria,  for each
SKU carried at the distribution  center which identifies and classifies each SKU
by demand.  Refinements to inventory levels to be carried in the stores are made
continuously  based in large part on the sales  movement  shown by the Company's
computerized  inventory  control  system and on  management's  assessment of the
changes and trends in the marketplace. Under arrangements with most suppliers of
Automotive  Products,  slow  moving or obsolete  merchandise  is returned to the
supplier  for  full  credit.   Accordingly,   the  Company   experiences  little
obsolescence in its inventory.

     The  Company's  distribution  centers are  equipped  with highly  automated
conveyor  systems which expedite the movement of Automotive  Products to loading
areas for shipment to individual  stores on a nightly  basis.  The  distribution
centers utilize computer assisted  technology to  electronically  receive orders
from computers  located in each O'Reilly store. The Company,  which  continually
seeks to further  enhance these systems,  has installed a bar code system in its
stores.  In  addition,  the  Company  has  established  a  satellite-based  data
interchange  system  between  those  O'Reilly  stores in which  high-speed  data
transmission technology is not readily available,  the distribution center which
services such stores and the O'Reilly corporate headquarters.

     During 1997, the Company's three distribution centers experienced an annual
inventory turn of approximately 5.3 times, and the O'Reilly store network had an
average inventory turn of approximately 3.7 times. The Company believes that its
warehouse  distribution  system enables it to maintain optimum  inventory levels
throughout  the  O'Reilly  store  network  and,  at the same time,  provide  its
customers  with an  outstanding  selection of SKU's at each O'Reilly store site.
The Company  further  believes  that its ability to provide its  customers  with
access  to over  105,000  SKU's  (many of which  are  lower  turnover  items not
typically  stocked at other parts stores) on an overnight  and, in some cases, a
same day basis  results in an  important  competitive  advantage  enjoyed by the
Company in this key area of SKU selection and availability.

     Superior  Customer  Service.  The Company's number one priority is customer
satisfaction.  The Company seeks to attract new DIY and  Professional  Installer
customers  and  to  retain  existing   customers  by  conducting  a  variety  of
advertising  and  promotional  programs and by offering  (i)  superior  in-store
service  through  highly-motivated,  technically-proficient  Professional  Parts
People using  advanced  point-of-sale  systems,  (ii) an extensive  selection of
SKU's stocked in each store,  (iii) same day or overnight  availability  of over
105,000 SKU's made possible through the Company's rapid,  on-line  communication
with its distribution  centers,  (iv) attractive stores in convenient locations,
and (v) competitive  pricing supported by the Company's Right Part, Right Price,
Right Now(R) policy.

     Each of O'Reilly's  Professional Parts People is required to be technically
proficient in the workings and  application of Automotive  Products.  See "Store
Operations--Store  Personnel and Training." This degree of technical proficiency
is  essential  because  of the  significant  portion of the  Company's  business
represented  by the  Professional  Installer.  The  Company  has found  that the
typical DIY customer often seeks assistance from sales persons,  particularly in
connection  with the  purchase of hard  parts.  The  Company  believes  that the
ability of its  Professional  Parts People to provide such assistance to the DIY
consumer is valued by the DIY  customer,  and  therefore  is likely to result in
repeat  DIY  business.  To assist the  Company's  Professional  Parts  People in
providing  superior  customer  service,   the  Company  has  installed  advanced
point-of-sale  information  systems.  These systems provide individual  O'Reilly
stores with access to the Company's  database of manufacturer  recommended parts
(the  "electronic  catalog")  and the ability to locate parts at other  O'Reilly
stores.  These systems also  significantly  shorten the time period  required to
obtain credit card and personal check approvals.
                                     Page 3
<PAGE>
     The  Company  believes  that  the  satisfaction  of  DIY  and  Professional
Installer customers often is substantially  dependent upon the Company's ability
to offer the specific Automotive Product requested.  Accordingly,  each O'Reilly
store carries a broad selection of Automotive Products designed to cover a broad
range of vehicle  specifications.  To emphasize its  commitment to providing its
customers with the Automotive Products  requested,  the Company has instituted a
Right Part, Right Price,  Right Now(R) policy.  Under this policy, if any of the
15,000 most commonly  requested  Automotive  Products is not available  in-store
when the  customer  requests  it, the  Company  will apply a 5%  discount to the
purchase  price of the item and the part will  usually  be  available  within 24
hours from one of the Company's distribution centers.

     The  Company  believes  that  O'Reilly  stores  are  "destination   stores"
generating  their own  traffic  rather  than  relying on traffic  created by the
presence of other stores in the immediate vicinity.  Consequently, most O'Reilly
stores  are   free-standing   buildings   situated  on  or  near  major  traffic
thoroughfares. O'Reilly stores offer ample parking and easy customer access.

     The Company believes that a competitive  pricing policy is essential within
product  categories  in  order  to  compete  successfully.  Product  pricing  is
generally  established to meet the pricing policies of competitors in the market
area  served by each store.  Most  Automotive  Products  sold by the Company are
priced at  discounts  from the  manufacturer  suggested  prices  and  additional
savings are offered through volume  discounts and special  promotional  pricing.
Consistent with its Right Part, Right Price, Right Now(R) policy,  each O'Reilly
store will match any  verifiable  price on any  in-stock  product of the same or
comparable quality offered by any of its competitors.


Growth and Expansion Strategies

     Accelerated New Store Openings. The Company's ability to open new stores in
both existing and new markets since the beginning of 1980 has been a significant
factor in achieving  its rapid  growth in product  sales and  profitability.  At
December  31,  1997,  the  Company  operated  259  stores  within  the states of
Missouri,  Arkansas,  Kansas,  Oklahoma,  Nebraska and Iowa.  For the five years
ended  December 31, 1997,  the Company has  increased the number of stores at an
average  annual rate of  approximately  15%. Aside from the  substantial  growth
resulting from the Hi-Lo  Automotive,  Inc.  merger (see below) in January 1998,
the Company has adopted certain strategic initiatives designed to accelerate its
new store opening rate to approximately 16% by 1998. The Company intends to open
50 new stores in 1998 and 80 new stores in 1999,  including  stores to be opened
in the new market areas of Texas,  Iowa and Nebraska,  and additional  stores in
the  Company's  current  market  areas.  Management  believes that the Company's
ability  to open new  stores  at this  accelerated  rate will  continue  to be a
significant  factor in achieving its growth objectives for the future,  and that
substantial opportunities exist for the opening of new stores to achieve greater
penetration in existing markets and to expand into new contiguous markets.

     On January 30, 1998, the Company  completed a merger with Hi-Lo Automotive,
Inc. and its subsidiaries ("Hi/LO") by acquiring 100% of the outstanding capital
stock.  Hi/LO is a  specialty  retailer  and  supplier  of  Automotive  Products
headquartered in Houston,  Texas. Hi/LO is now a wholly-owned  subsidiary of the
Company,  with 189 stores located in Texas (165),  Louisiana (17) and California
(7), and a 375,000 square foot distribution center located in Houston. Excluding
California  and its  seven  stores,  the  Hi/LO  operations  are  contiguous  to
O'Reilly's existing operations,  thereby creating a natural geographic extension
for the  Company  into  market  areas  already  slated  for  future  growth  and
development. The equity purchase price was approximately $47.8 million, or $4.35
per common share. Additionally,  approximately $43.2 million of debt was assumed
for a total purchase price of $91 million.

     In order to support O'Reilly's  acquisition of Hi/LO, and continued working
capital and general corporate needs, the Company replaced its lines of credit in
January 1998 with new,  unsecured,  syndicated credit  facilities  totaling $175
million.  The  facilities  are comprised of a $125 million  five-year  revolving
credit facility which includes a $5 million sublimit for the issuance of letters
of credit  and a $50  million  five-year  term loan  facility.  These new credit
facilities  are guaranteed by the  subsidiaries  of the Company and the acquired
Hi/LO subsidiaries.  The Company is required to meet various financial covenants
as detailed in the credit agreement.

     During 1998,  the Company  will  convert the Hi/LO stores and  distribution
center to the  corresponding  O'Reilly systems,  strategies and policies.  Other
than  the  description  of the  merger  transaction  as  outlined  above  and as
discussed in  Management's  Discussion  and Analysis of Financial  Condition and
Results  of  Operations  (see  Exhibit  13.1) of the  Company,  the  results  of
operations  of Hi/LO and other  related  information  are not  included  in this
report.


                                     Page 4


<PAGE>
     Until  1986,   the  Company's   expansion  was  targeted  to  markets  with
populations  of less than  100,000.  The  Company  entered  into a more  densely
populated  market in August  1986 with the opening of the first of its 29 stores
which now serve the greater  Kansas City,  Missouri,  marketing  area. Of the 40
(net) stores  opened in 1997, 10 are located in Nebraska,  10 in Oklahoma,  8 in
Kansas, 7 in Iowa and the remainder are located in Missouri and Arkansas.  While
the  Company  has  faced,  and  expects to  continue  to face,  more  aggressive
competition in its more densely populated markets,  the Company believes that it
has competed effectively,  and that it is well positioned to continue to compete
effectively,  in such markets and achieve its goal of continued sales and profit
growth within these markets.  The Company also believes that because of its Dual
Market  Strategy,  the Company is better able to operate  stores in less densely
populated areas within its regional  market which would not otherwise  support a
national  or regional  chain  store  selling to one portion of the market or the
other. Consequently,  the Company expects to continue to open new stores in less
densely populated market areas.

     To date,  the  Company  has  experienced  no  significant  difficulties  in
locating  suitable  store sites for  construction  of new stores or  identifying
suitable  acquisition  candidates for conversion to O'Reilly stores.  New stores
are typically  opened by the Company either (i) by constructing a new store at a
site which is purchased  or leased and stocking the new store with  fixtures and
inventory, or (ii) by acquiring an independently owned parts store, typically by
the purchase of substantially  all of the inventory and other assets (other than
realty) of such store.  The costs  associated with the opening of a new O'Reilly
store (including the cost of land acquisition, improvements, fixtures, inventory
and   computer    equipment)    are    estimated   to   average    approximately
$900,000-$1,100,000;  however, such costs may be significantly reduced where the
Company  leases,  rather than  purchases,  the store site.  Although the cost to
acquire the business of an  independently  owned parts store  varies,  depending
primarily  upon the amount of inventory  and the amount,  if any, of real estate
being  acquired,  the Company  estimates that the average cost to acquire such a
business and convert it to an O'Reilly store is  approximately  $350,000.  Store
sites are  strategically  located in  clusters  within  geographic  areas  which
complement the Company's  distribution  system in order to achieve  economies of
scale in management,  advertising,  and  distribution  costs.  Other key factors
considered  by the  Company in the site  selection  process  include  population
density and growth patterns,  age and per capita income, vehicle traffic counts,
the number and type of existing automotive repair facilities, auto parts stores,
and  other  competitors  within a  pre-determined  radius,  and the  operational
strength of such competitors. When entering new, more densely populated markets,
the Company generally seeks to initially open several stores within a short span
of time in order to  maximize  the effect of initial  promotional  programs  and
achieve further economies of scale.

     Same store growth  through  increased  sales and  profitability  is also an
important part of the Company's growth  strategy.  To achieve improved sales and
profitability at existing O'Reilly stores,  the Company  continually  strives to
improve upon the service  provided to its customers.  The Company  believes that
while  competitive  pricing is essential in the  competitive  environment of the
automotive aftermarket business, it is customer satisfaction (whether of the DIY
consumer or Professional  Installer),  resulting from superior  customer service
that generates increased sales and profitability.

     Store Design and Location.  The Company's  current  prototype store design,
completed in 1994,  features several  enhancements  designed to increase product
sales,  customer service and operating  efficiencies,  which generally  includes
greater square footage,  higher ceilings, new fixtures, more convenient interior
store layouts,  brighter lighting,  increased parking availability and dedicated
counters to serve Professional Installers.  The Company aggressively manages its
store network through systematic  renovation and relocation of existing O'Reilly
stores which conform with the Company's  prototype  store design.  In 1997,  the
Company renovated or relocated 28 stores.

     Expansion  of  Distribution  System.  In  order  to  facilitate  its  store
expansion strategy, the Company utilizes a central warehouse distribution system
to distribute  Automotive  Products to its O'Reilly store network.  The Company,
through its Ozark subsidiary, currently operates a 212,000 square foot warehouse
distribution center (including 51,000 square feet of mezzanine space) located in
Springfield,  Missouri,  a 113,000  square foot  warehouse  distribution  center
(including  36,000  square  feet of  mezzanine  space)  located in Kansas  City,
Missouri and a 123,000 square foot distribution  center (including 33,000 square
feet of mezzanine  space)  located in Oklahoma  City,  Oklahoma,  for receiving,
storing and distributing  Automotive Products. See "Management's  Discussion and
Analysis of Financial  Condition and Results of  Operations.  In January 1998, a
375,000 square foot warehouse distribution center was added in Houston, Texas as
a result  of the Hi/LO  merger.  By the end of 1998,  the  Company  expects  the
construction  of the 160,000  square foot warehouse  distribution  center in Des
Moines,  Iowa to be  completed.  The Company also  operates a 36,000 square foot
bulk merchandise warehouse in Springfield, Missouri for the distribution of bulk
products such as motor oil,  antifreeze,  batteries,  lubricants  and other fast
moving bulk  products.  The bulk warehouse  facility is located  adjacent to the
main  distribution  center  in  Springfield.   The  Company  believes  that  its

                                     Page 5
<PAGE>
distribution system results in lower inventory carrying costs, improved in-stock
positions at the O'Reilly stores, and superior inventory control and management.
Moreover,  the  Company  believes  that its  expanding  network of  distribution
centers allows it to efficiently  service existing  O'Reilly stores,  as well as
new stores  planned  for  opening in  contiguous  market  areas.  The  Company's
distribution  center  expansion  strategy also complements its new store opening
strategy by  supporting  newly  established  clusters  of stores  located in the
regions surrounding each distribution center.


Store Operations

     Store  Layout.  Although  the Company has no present  intention to open new
Level 2 Stores,  the O'Reilly store network is composed generally of three store
formats  consisting  of the  Level 2 Store,  the  Level 1 Store  and the  Master
Inventory  Store which,  as of December 31, 1997, are  categorized  based on the
number of in-stock SKU's as follows:
<TABLE>
<CAPTION>
                                                 Approximate
                                    Number of      Range of         Number of
         Store Format                 Stores   Square Footage    In-Stock SKUs
  ---------------------------         ------  -----------------  ---------------
<S>                                  <C>       <C>               <C>   
Level 2 Stores                          28     3,000  -  5,000   12,000 - 16,000
Level 1 Stores (prototype)             198     4,000  -  8,000   16,001 - 25,000
Master Inventory Stores                 33     6,000  - 12,000   25,001 - 44,000
                                    ---------
                                       259
                                    =========

</TABLE>
     The  primary  function  of the  Master  Inventory  Stores,  like all  other
O'Reilly  stores,  is to  sell  Automotive  Products  to  both  portions  of the
marketplace.  However, because Master Inventory Stores carry a greater selection
of SKU's,  including  certain lower turnover hard parts not typically carried in
the Level 1 or Level 2 Stores,  a Master Inventory Store also provides the other
O'Reilly stores within its area with access to a greater selection of SKU's on a
same-day basis.

     O'Reilly  stores offer the DIY and the  Professional  Installer  customer a
wide selection of nationally  recognized  brand name and private label SKU's for
domestic  and  imported  automobiles,  vans and trucks.  New and  remanufactured
automotive  hard  parts,  such as engine and  transmission  parts,  alternators,
starters,  water pumps,  and brake shoes and pads, have accounted for a majority
of total  sales.  An  O'Reilly  store also  carries an  extensive  selection  of
maintenance items, such as oil, antifreeze, fluids, engine additives, appearance
products,  and accessories,  such as floor mats and seat covers,  and a complete
line of auto body paint and related materials, automotive tools and professional
service equipment.  Maintenance items and accessories have accounted for most of
the remaining sales. The Company operates machine shops in 9 regional locations,
7 of which are located at an O'Reilly store. There are two free-standing machine
shops, one located in Springfield,  Missouri,  and the other in Tulsa, Oklahoma.
The O'Reilly  machine shops perform  engine  machining  services  (such as block
boring,  head  resurfacing,  and crankshaft  grinding) for DIY and  Professional
Installer consumers of such services.  The Company believes that its performance
of this service is valuable not only in maintaining its  relationships  with its
DIY and  Professional  Installer  customers but in attracting new customers,  in
each case  resulting in increased  sales of Automotive  Products.  Each O'Reilly
machine shop is equipped with sophisticated equipment, and employs ASE certified
machinists having an average of approximately ten years experience in machining.

     Store  exteriors  generally  feature a light tan facade  highlighted  by an
attractive  red,  white and green  stripe,  with the name  O'Reilly  Auto  Parts
written in Kelly green letters on a white  background in a lighted sign.  During
1994, a friendlier and more modern store format with an open architectural style
was  introduced.  These  new  stores  feature  greater  square  footage,  higher
ceilings,  brighter  lighting,  taller fixtures and a more  attractive  interior
design. The Company utilizes a computer-assisted  "plan-o-grammed"  store layout
system to provide uniform and consistent merchandise presentation;  however some
variation  occurs in order to meet the  specific  needs of a  particular  market
area.  Merchandise  is  arranged  to provide  easy  customer  access and maximum
selling space, keeping high-turnover products and accessories within view of the
customer,  and aisle  displays  are  generally  used to feature  high-demand  or
seasonal  merchandise,  new items and  advertised  specials.  All stores  have a
counter  adjacent to the front display area where  automotive  replacement  hard
parts that do not lend themselves to display are available. Although store hours
may vary by market  area,  O'Reilly  stores are  generally  open Monday  through
Friday,  8:00 a.m. to 9:00 p.m.,  Saturday,  8:00 a.m. to 8:00 p.m.  and Sunday,
9:00 a.m. to 6:00 p.m.  O'Reilly  stores  accept  cash,  checks and major credit
cards and extend short-term credit to those Professional  Installers who satisfy
the Company's credit requirements.

                                     Page 6
<PAGE>
     Store  Automation.  To enhance store level operations and customer service,
the Company has installed  advanced  point-of-sale  computer terminals which are
generally located on the hard parts counters.  These point-of-sale terminals are
linked  with  the  IBM  AS/400  computers  located  in  each  of  the  Company's
distribution   centers  and  utilize  bar  code  scanning  technology  to  price
merchandise in sales  transactions.  In addition,  the  point-of-sale  terminals
provide  immediate access to the Company's  electronic  catalog to display parts
and pricing  information by make, model and year of vehicle.  This system speeds
transaction  times,  reduces  register  lines  and  provides  enhanced  customer
service. Moreover, this system captures sales information which assists in store
management,    strategic   planning,    inventory   control   and   distribution
effectiveness.

     Store  Personnel  and  Training.   The  Company   believes  that  technical
proficiency on the part of each sales  specialist is essential to meet the needs
of  its  customers,  particularly  the  Professional  Installer,  and  that  the
technical proficiency of its Professional Parts People resulting from O'Reilly's
extensive and ongoing  training  program provides the Company with a significant
advantage over its  competitors,  particularly  the smaller retail operators and
the less specialized mass merchandisers.

     The Company's training function is managed by a full time vice-president of
marketing  and  training  who,  together  with his staff,  is  headquartered  in
Springfield,   Missouri.  There  currently  are  regional  trainers  located  in
Springfield,  Missouri,  Kansas City, Missouri and Oklahoma City, Oklahoma.  The
Company screens prospective employees to identify  highly-motivated  individuals
with  either  experience  in  automotive  parts or repairs,  or an aptitude  for
automotive  knowledge.  Each person who becomes an employee,  or "team  member,"
first  participates  in an intensive  two-day  orientation  program  designed to
introduce the team member to the Company  culture and specific job duties before
being  assigned  specific job  responsibilities.  The  successful  completion of
additional  training is required  before a team member is deemed  qualified as a
parts  specialist  and thus able to work at the  parts  counter  at an  O'Reilly
store. All new counter people are required to successfully  complete a six-month
basic  automotive  systems  training course and are then enrolled in a six-month
advanced  automotive  systems course for ASE  certification.  As of December 31,
1997, approximately 500 parts specialists were ASE certified.

     In addition to extensive  on-the-job  training under the supervision of the
store manager or assistant  store manager,  each team member  completes a weekly
training  assignment  and  has  available  to him or her a  number  of  training
programs (videos,  booklets,  etc.) presented by the Company under the direction
of the  training  director.  For  example,  team members are given notice of and
encouraged  to  attend  seminars  designed  by the  Company  primarily  for  its
Professional  Installer  customers.  The seminars are generally conducted by the
Company's technical trainer or by representatives of a manufacturer or supplier,
and focus primarily on advanced automotive systems and parts knowledge.

     Each O'Reilly store participates in the Company's sales specialist training
program  that is  conducted  by the  operations  training  manager.  Under  this
program,  selected  team  members  complete  two days of  extensive  sales  call
training for business development, after which these team members will spend one
day per week  calling on  existing  and new  Professional  Installer  customers.
Additionally, each team member engaged in such sales activities will participate
in quarterly advanced training programs for sales and business development.

     Management  training is also an important  part of the  Company's  training
program.  Each  O'Reilly  store is staffed with a store manager and an assistant
manager,  in addition to the counter sales persons and support staff required to
meet the specific needs of each store. There are currently 31 district managers,
each of whom has  general  supervisory  responsibility  for an  average of eight
O'Reilly stores within such manager's  district.  Each district manager receives
comprehensive training on a monthly basis at the Company's headquarters focusing
on management techniques, new product announcements, advanced automotive systems
and Company  policies and procedures.  In turn, the information  covered at such
monthly  meetings is discussed in full by district  managers at monthly meetings
with their store  managers.  All  assistant  managers  and manager  trainees are
required to successfully complete a six-month manager development program, which
includes 85 hours of classroom and field training, as a prerequisite to becoming
a  store  manager.  This  program  covers  operations  extensively,  as  well as
principles of successful management.

     The Company provides financial  incentives to its district managers,  store
managers,   assistant  managers  and  sales  specialists  through  an  incentive
compensation  program.  Under the Company's incentive  compensation program, the
base salary of most team  members  engaged in the sale of  Automotive  Products,
particularly  district  managers and store  managers,  is augmented by incentive
compensation  which is based  upon the  achievement  of sales and  profitability
goals. Such sales and  profitability  goals are based upon the performance of an
individual  store or district in which the team member  performs  services.  The
Company believes that its incentive compensation program significantly increases
the motivation and overall performance of its Professional Parts People and


                                     Page 7
<PAGE>

the  Company's  ability to attract  and retain  qualified  management  and other
personnel.  Most of the Company's current senior  management,  district managers
and store  managers  were promoted to their  positions  from within the Company.
Most members of senior  management  have at least 20 years  experience  with the
Company,  and district  managers and store  managers  have an average  length of
service  with  the  Company  of   approximately   eight  years  and  six  years,
respectively.


Marketing and Products

     Marketing  to the  Professional  Installer.  Throughout  its  history,  the
Company has been a seller of Automotive Products to the Professional  Installer.
The Company considers this portion of its business to be an integral part of its
entire  business  strategy  and  devotes  substantial  time  and  energy  to the
development of its Professional  Installer  business.  The Company's Director of
Sales is  primarily  responsible  for the  development  and  maintenance  of the
Company's Professional Installer business. There are 40 full time O'Reilly sales
representatives strategically located in the more densely populated market areas
served by the  Company  dedicated  solely to  calling  upon and  selling  to the
Professional  Installer.  Moreover,  each  district  manager  and store  manager
participates  in these  activities  by calling upon  existing and  potential new
Professional  Installers on a regular and periodic  basis.  Most of the O'Reilly
stores  operate  one or more  small  trucks or vans in order to  provide  prompt
delivery  service to the  Professional  Installer.  In addition,  many  O'Reilly
stores provide a dedicated counter to serve Professional Installers. In order to
promote the Professional Installer portion of its business, the Company provides
various services of special interest to the Professional Installer. For example,
the Company  provides  trade credit for qualified  Professional  Installers  and
sponsors seminars concerning topics of interest to Professional Installers, such
as technical updates, safety and general business management.

     Marketing to the Independently  Owned Parts Store. Along with the operation
of the distribution  centers and the distribution of Automotive  Products to the
O'Reilly  stores,  Ozark also sells Automotive  Products to independently  owned
parts stores whose retail stores are generally  located in areas not serviced by
an O'Reilly store. The Company generally does not compete with any independently
owned parts store to which it sells Automotive  Products,  but has, on occasion,
acquired the business assets of an  independently  owned parts store supplied by
Ozark. Ozark operates its own separate marketing program to independently  owned
parts stores  through a staff of five.  Of the  approximately  60  independently
owned parts stores  currently  purchasing  Automotive  Products  from Ozark,  55
participate in the Auto Value(R) program through Ozark. As a participant in this
program,  an  independently  owned  parts  store  which  meets  certain  minimum
financial and  operational  standards is permitted to indicate its Auto Value(R)
membership through the display of the Auto Value(R) logo, which is owned by Auto
Value  Associates,  Inc. ("Auto Value  Associates"),  a non-profit  buying group
consisting of 43 members as of December 31, 1997, including the Company, engaged
in the distribution or sale of Automotive  Products.  Additionally,  the Company
provides  advertising  and  promotional   assistance  to  Auto  Value(R)  stores
purchasing  Automotive  Products  from  Ozark,  as well as  marketing  and sales
support.  In return for a commitment to purchase Automotive Products from Ozark,
the Company  offers  assistance  to an Auto Value(R)  independently  owned parts
store by providing loan guarantees and financing secured by inventory, furniture
and fixtures,  making  available  computer  software for  inventory  control and
performing certain accounting and bookkeeping functions.

     Pricing.  The  Company  believes  that a  competitive  pricing  strategy is
essential within all product  categories in order to compete  successfully.  The
Company's  pricing is  established by senior  management,  with input from store
management, in a manner designed to meet product prices charged by the Company's
competitors  in the  market.  To assure  competitive  pricing,  the  Company has
established its Low Price  Guarantee(R)  policy under which each O'Reilly store,
at the request of a customer,  will match any  verifiable  price on any in-stock
product of the same or comparable quality.  Most Automotive Products sold by the
Company are priced at discounts  from the  manufacturer's  suggested  prices and
additional savings are offered through volume discounts.  Special promotions are
also  offered  to  attract  customers,  particularly  the DIY  customer,  to the
O'Reilly  stores,  which special  promotions are often times  supported  through
newspaper and electronic advertising and through the use of special flyers.

     Advertising  and  Promotion.  The Company  aggressively  promotes  sales to
consumers through an extensive  advertising  program which includes direct mail,
newspaper and radio and television  advertising in selected markets. The Company
believes  that its  advertising  and  promotional  activities  have  resulted in
significant  name  recognition in each of its market areas.  Newspaper and radio
advertisements  are  generally  directed  towards  specific  product  and  price
promotions,  frequently in connection  with specific sale events and promotions.
Total  advertising  expenses  (excluding  amounts  received  from  suppliers  as
allowances),  have decreased from  approximately  1.2% in 1996 to  approximately
1.1% of product sales in 1997.

                                     Page 8
<PAGE>
     Products and  Purchasing.  Aided by the  Company's  computerized  inventory
control and management  system,  the product selection and purchasing  functions
are  managed  centrally  at  the  Company's  executive  offices.  The  Company's
merchandise generally consists of nationally recognized,  well advertised,  name
brand products such as A.C. Delco,  Moog, Wagner,  Gates Rubber,  Federal Mogul,
Monroe, Prestone, Quaker State, Pennzoil, Castrol, Valvoline, STP, Armor All and
Turtle Wax. In addition to name brand  products,  O'Reilly  stores  carry a wide
variety of high-quality private label products under its O'Reilly Auto Parts(R),
SuperStart(R), BrakeBest(R), Ultima(R) and Omnispark(R) proprietary name brands,
and the Parts  Master(R)  name brand  (which  are  provided  through  Auto Value
Associates). Because most of such products are produced by nationally recognized
manufacturers  in  accordance  with the  Company's  specifications,  the Company
believes that the private label products are of equal or, in some cases,  better
quality than comparable name brand products, a characteristic which is important
to the Company's Professional Installer clientele.  The Company further believes
that the private label products are packaged  attractively  to promote  customer
interest and are generally  priced below  comparable name brand products carried
in the store.

     Although the Company is not obligated to make purchases  through Auto Value
Associates,  Auto Value Associates assists the Company in negotiating  purchases
of Automotive  Products from a variety of vendors (including  purchases of Parts
Master(R) products). Because of its volume purchases of Automotive Products, the
Company  believes  that its  long-term  ability to buy  Automotive  Products  on
favorable terms would not be materially adversely affected if the Company ceased
to be a member of Auto Value Associates. The Company believes, however, that its
membership in Auto Value  Associates  provides  certain  benefits,  and does not
currently intend to terminate its membership therein.

     The Company purchases  Automotive  Products from approximately 400 vendors,
the three  largest of which  accounted  for  approximately  13% of the Company's
total  purchases in fiscal 1997 and none of which  accounted for more than 5% of
such purchases.  The Company has no long-term  contractual  purchase commitments
with any of its vendors. The Company has not experienced difficulty in obtaining
satisfactory  alternative  sources of supply for Automotive  Parts, and believes
that  adequate  sources of supply  exist at  substantially  similar  costs,  for
substantially all Automotive Products sold by the Company. The Company considers
its  relationships  with its suppliers to be good.  Manufacturers  of Automotive
Products,  particularly  hard parts,  typically  provide repair and  replacement
warranties  which are passed on by the Company to its  customers.  However,  the
Company does provide warranties on a few product lines. The Company's Automotive
Product  vendors  generally  permit the  Company  to return  any slow  moving or
obsolete  inventory  for a full  credit.  It is the  Company's  policy  to  take
advantage of early  payment and  seasonal  purchasing  discounts  offered by its
vendors,  and to utilize  extended  dating terms  available  from vendors due to
volume purchasing.


Competition

     The Company  believes  that while the industry is still highly  fragmented,
the  ability of national  and  regional  specialty  retail  chains,  such as the
Company,  to operate more efficiently than the smaller  independent  operator or
mass  merchandiser will result in industry  consolidation.  The Company believes
that automotive specialty chains are able to operate more efficiently than small
or less  specialized  competitors  because of  economies  of scale and  internal
efficiencies,  particularly in the areas of purchasing,  distribution, inventory
management  and  advertising.  The Company also  believes  that  staffing  sales
positions with  technically  proficient sales personnel is essential to meet the
needs of purchasers of today's more  sophisticated and complex  automotive parts
and that such  staffing  differentiates  the  specialty  retailer  from the less
specialized  mass  merchandiser.  The Company  believes  that  specialty  retail
chains,  such as the Company,  which have the financial resources to provide for
such  internal  efficiencies  and the  ongoing  training  required to ensure the
staffing of technically proficient sales personnel,  are well positioned to gain
market share from the smaller independent operators and mass merchandisers.

     The Company competes in both the DIY and Professional Installer portions of
the  automotive  aftermarket  business.  Competitors  in the DIY  portion of its
business  within  its  current  market  areas  (primarily  in the  more  densely
populated market areas) include automotive parts chains such as AutoZone,  Parts
America (formerly known as Western Auto) and Pep Boys, independently owned parts
stores (some of which are associated  with national auto parts  distributors  or
associations),  automobile dealerships and mass or general merchandise, discount
and  convenience  chains that carry  Automotive  Products.  The Company's  major
competitors  in the  Professional  Installer  portion  of its  business  include
independent  warehouse   distributors  and  independently  owned  parts  stores,
automobile dealers and national warehouse distributors and associations, such as
National Automotive Parts Association (NAPA),  Carquest and Parts Plus. AutoZone
entered into certain of the Company's  Professional  Installer  markets in 1997.
The Company competes on the basis of customer service, merchandise selection and
availability, price, and store location. The Company believes that its principal

                                     Page 9
<PAGE>
strengths  are its ability to provide both the DIY and  Professional  Installers
same day or overnight availability to more than 105,000 SKU's through its highly
motivated and technically proficient Professional Parts People. However, some of
the Company's current and potential  competitors are larger than the Company and
have greater financial resources than the Company.


Employees

     As of December 31, 1997, the Company had 3,945 team members,  of whom 2,973
were  employed at the O'Reilly  stores,  595 were  employed at the  distribution
centers and 377 were employed at the corporate and administrative  headquarters.
The Company's team members are not subject to a collective bargaining agreement.
The Company  considers its relations with its team members to be excellent,  and
strives to promote good employee relations through various programs designed for
such purposes.

Servicemarks and Trademarks

     The  Company  has  registered  the  servicemarks  O'Reilly   Automotive(R),
O'Reilly Auto Parts(R), Right Part, Right Price, Right Now(R), Because It's Your
Car We're Talking About(R) and Parts Payoff(R) and the trademarks SuperStart(R),
BrakeBest(R),  Ultima(R) and Omnispark(R).  Further,  the Company is licensed to
use the registered trademarks and servicemarks Auto Value(R) and Parts Master(R)
in connection  with its marketing  program,  which marks are owned by Auto Value
Associates.  The Company  believes that its business is not otherwise  dependent
upon any patent, trademark, servicemark or copyright.

Regulation

     Although subject to various laws and governmental  regulations  relating to
its business,  including those related to the environment,  the Company does not
believe that compliance  with such laws and  regulations has a material  adverse
effect on its  operations.  Further,  the  Company is unaware of any  failure to
comply with any such laws and  regulations  which could have a material  adverse
effect on its operations.  No assurance can be given,  however, that significant
expenses  could not be  incurred  by the  Company to comply with any such law or
regulation in the future.





























                                     Page 10


<PAGE>


ITEM 2     PROPERTIES
- ------------------------

     The  following  table  provides  certain  information  with  respect to the
Company's headquarters and distribution centers as of December 31, 1997:
<TABLE>
<CAPTION>

                                                         Square
Location                Principal Use(s)                Footage        Interest
- ---------------     -------------------------------    ----------      --------
<S>                 <C>                                <C>             <C>
Springfield, MO     Executive and Administrative 
                    Offices and Distribution Center     256,000(a)(b)  Owned

Springfield, MO     Administrative Offices, Training
                    and Research                         35,000        Leased(c)
                                                                
Springfield, MO     Bulk Merchandise Warehouse           36,000        Owned
                                                                     
Kansas City, MO     Distribution Center                 113,000(a)     Owned
                                                                  
Oklahoma City, OK   Distribution Center                 123,000(a)     Owned
                                                                  
- -----------------------
</TABLE>

(a)  Includes mezzanine space.

(b)  Includes  212,000 square feet (including  mezzanine  space) utilized by the
     Company for its distribution center.

(c)  Occupied under the terms of a lease  expiring in 2014 with an  unaffiliated
     party,  subject  to  renewal  for a term of 10 years at the  option  of the
     Company. To facilitate construction, the Company loaned to the owner of the
     facility an aggregate of approximately $2.5 million.  The principal balance
     of such loan bears interest at a rate of six percent per annum,  is payable
     in equal  monthly  installments  through  January  2005 and is secured by a
     first deed of trust.

   
     Of the 259 stores  operated by the Company at December 31, 1997, 131 stores
were owned, 69 stores were leased from  unaffiliated  parties and 59 stores were
leased  from  one of two  real  estate  investment  partnerships  formed  by the
O'Reilly family.  Leases with unaffiliated parties generally provide for payment
of a fixed base rent, payment of certain tax, insurance and maintenance expense,
and an original term of ten years, subject to one or more renewals at the option
of the Company. The original terms of 15 stores leased from unaffiliated parties
expire prior to the end of 1998.  The Company has entered into  separate  master
lease agreements with each of the affiliated real estate investment partnerships
for the occupancy of the stores covered  thereby.  Such master lease  agreements
expire on December 31, 1998, subject to renewal at the option of the Company for
an additional period of up to six years.

     The Company believes that its present facilities are in good condition, are
adequately insured and together with those under construction,  are suitable and
adequate for the conduct of its current operations.

ITEM 3    LEGAL PROCEEDINGS
- ------------------------------

The Company is not a party to any legal  proceedings,  other than routine claims
and lawsuits  arising in the ordinary  course of its business.  The Company does
not believe that such claims and  lawsuits,  individually  or in the  aggregate,
will have a material adverse effect on the Company's business.

ITEM 4    SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
- ----------------------------------------------------------------

No  matters  were  submitted  to  a  vote  of  security  holders,   through  the
solicitation  of proxies or otherwise,  during the fourth  quarter of the fiscal
year ended December 31, 1997.






                                     Page 11

<PAGE>


ITEM 4A   EXECUTIVE OFFICERS OF THE COMPANY
- ---------------------------------------------

The  following  paragraphs  set forth  certain  information  with respect to the
executive officers of the Company, who are not also directors:

Ted F. Wise, age 47, Executive Vice-President, has served in this capacity since
March 1993. Mr. Wise had served as Vice President-Operations of the Company from
June, 1984 until being elected to his current position.

James R. Batten, CPA, age 35, Vice-President of Finance/Chief Financial Officer,
has served in this capacity since October 1997.  From March 1994 until promotion
to his current  position,  Mr. Batten served as Chief  Financial  Officer of the
Company and previously  held the position of Finance Manager of the Company from
January 1993 until March 1994.  From September 1986 until joining the Company in
January 1993, Mr. Batten was employed by the accounting firm of Whitlock,  Selim
& Keehn where he attained the position of Audit Manager in 1991.

Christopher T. Stange,  CPA, age 30, is the Director of Accounting since October
1997,  in  addition  to holding  the  position  of  Corporate  Controller  since
September  1996. He previously held the position of Accounting  Supervisor.  Mr.
Stange joined the Company in 1994 as the Investor Relations  Coordinator and was
previously employed by Deloitte & Touche, LLP in St. Louis Missouri.
                           
                                     PART II

ITEM 5    MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
- -------------------------------------------------------------------------------

The material  contained in the  registrant's  annual report to its  shareholders
(the  "Annual  Shareholders'  Report")  under the  captions  "Market  Prices and
Dividend  Information"  and  "Number of  Stockholders"  included  on page 28, is
incorporated herein by this reference.


ITEM 6    SELECTED FINANCIAL DATA
- ------------------------------------
The  material  contained  in the Annual  Shareholders'  Report under the caption
"Selected   Consolidated  Financial  Data"  included  on  page  10  and  11,  is
incorporated herein by this reference.

ITEM 7    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND 
- ----------------------------------------------------------------------------
          RESULTS OF OPERATIONS
          ------------------------
The  material  contained  in the Annual  Shareholders'  Report under the caption
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations"  included  on pages 12 through  16, is  incorporated  herein by this
reference.

ITEM 7(a) QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
- ------------------------------------------------------------------------

None.

ITEM 8    FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
- --------------------------------------------------------

The  Company's  consolidated  financial  statements,  the notes  thereto and the
report of Ernst and Young LLP,  independent  auditors,  appearing  in the Annual
Shareholders'  Report under the captions  "Consolidated  Financial  Statements",
"Notes  to  Consolidated   Financial  Statements"  and  "Report  of  Independent
Auditors"  included  on pages 17  through  27, are  incorporated  herein by this
reference.

ITEM 9    CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND 
- ------------------------------------------------------------------------------
          FINANCIAL DISCLOSURE
          ------------------------

None.





                                     Page 12

<PAGE>


                                    PART III

ITEM 10   DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
- ---------------------------------------------------------------

The  information  regarding  the  directors  of  the  Company  contained  in the
Company's  Proxy  Statement for the 1998 Annual  Meeting of  Stockholders  ("the
Proxy  Statement")  under the caption  "Election of Directors"  is  incorporated
herein by this reference. The Proxy Statement is being filed with the Securities
and Exchange  Commission within 120 days of the end of the Company's most recent
fiscal year end. The information regarding executive officers called for by item
401 of  Regulation  S-K is  included  in Part I as Item 4A, in  accordance  with
General Instruction G(3) to Form 10-K, for the executive officers of the Company
who are not also directors.

The  information  regarding  compliance  with  Section  16(a) of the  Securities
Exchange Act of 1934 included in the Company's Proxy Statement under the caption
"Compliance  with  Section  16(a)  of the  Securities  Exchange  Act of 1934" is
incorporated herein by this reference.

ITEM 11   EXECUTIVE COMPENSATION
- ------------------------------------

The material in the Proxy Statement under the caption  "Executive  Compensation"
other than the material under the caption "Report of the Compensation Committee"
is incorporated herein by this reference.

ITEM 12   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
- ----------------------------------------------------------------------------

The material in the Proxy  Statement  under the caption  "Security  Ownership of
Management  and  Certain  Beneficial  Owners"  is  incorporated  herein  by this
reference.


ITEM 13   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
- -------------------------------------------------------------

The  material  in the Proxy  Statement  under  the  caption  "Transactions  with
Insiders and Others" is incorporated herein by this reference.


                                     PART IV

ITEM 14   EXHIBITS, FINANCIAL STATEMENT SCHEDULE AND REPORTS ON FORM 8-K
- -----------------------------------------------------------------------------

(a) 1.  Financial Statements-O'Reilly Automotive, Inc. and Subsidiaries

     The following  consolidated  financial  statements of O'Reilly  Automotive,
     Inc. and Subsidiaries  included in the Annual  Shareholders'  Report of the
     registrant for the year ended December 31, 1997, are incorporated herein by
     this reference in Part II, Item 8:

          Consolidated Balance Sheets as of December 31, 1997 and 1996
          
          Consolidated Statements of Income for the years ended December 31, 
          1997, 1996 and 1995

          Consolidated Statements of Stockholders' Equity for the years ended 
          December 31, 1997, 1996 and 1995

          Consolidated Statements of Cash Flows for the years ended December 31,
          1997, 1996 and 1995

          Notes to Consolidated Financial Statements for the years ended 
          December 31, 1997, 1996 and 1995

          Report of Independent Auditors




                                    Page 13
<PAGE>
(a) 2.  Financial Statement Schedule-O'Reilly Automotive, Inc. and Subsidiaries

     The following consolidated financial statement schedule of O'Reilly 
     Automotive, Inc. and subsidiaries is included in Item 14(d):

         Schedule II-Valuation and qualifying accounts

     All  other  schedules  for  which  provision  is  made  in  the  applicable
     accounting  regulation of the  Securities  and Exchange  Commission are not
     required under the related instructions or are inapplicable,  and therefore
     have been omitted.


(a) 3.  Management Contracts and Compensatory Plans or Arrangements

     Each of the  Company's  management  contracts  and  compensatory  plans  or
     arrangements are identified in the Exhibit Index on Page E-1.

(b) Reports on Form 8-K

     The Company did not file any reports on Form 8-K during the last quarter of
the year ended December 31, 1997.

(c) Exhibits

     See Exhibit Index on page E-1.

(d) Financial Statement Schedules



                 SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS

                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES

<TABLE>
<CAPTION>

- ---------------------------------- -------------------- --------------------------------------- ------------------- ----------------
             Col. A                      Col. B                         Col. C                        Col. D              Col. E
- ---------------------------------- -------------------- --------------------------------------- ------------------- ----------------
                                                                               Additions -
           Description                 Balance at          Additions -       Charged to Other      Deductions -     Balance at End
                                   Beginning of Period   Charged to Costs       Accounts -           Describe          of Period
                                                           and Expenses          Describe
- ---------------------------------- -------------------- ------------------- ------------------- ------------------- ----------------
<S>                                               <C>                 <C>             <C>                <C>                <C>

Year Ended December 31, 1997:
Deducted from asset account:
   Allowance for doubtful                         $444                $662                  $0            $743 (1)           $363
     accounts

Year Ended December 31, 1996:
Deducted from asset account:
   Allowance for doubtful                         $386                $592                  $0            $534 (1)           $444
     accounts

Year Ended December 31, 1995:
Deducted from asset account:
   Allowance for doubtful                         $293                $467                  $0            $374 (1)           $386
     accounts
</TABLE>

     (1)  Uncollectible accounts written off.










                                     Page 14

<PAGE>


                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

                                                  O'REILLY AUTOMOTIVE, INC.
                                                  (Registrant)


Date:  March 31, 1998                             By /s/ David E. O'Reilly
                                                  ------------------------
                                                  David E. O'Reilly
                                                  President and 
                                                  Chief Executive Officer

Pursuant to the requirements of the Securities Act of 1934, this report has been
signed  below by the  following  persons  on  behalf  of the  registrant  in the
capacities and on the dates indicated.
<TABLE>
<CAPTION>

Signature                                Title                     Date
<S>                           <C>                                <C> 

/s/David E. O'Reilly          Director, President and            March 31, 1998
- ---------------------------   Chief Executive Officer           
David E. O'Reilly             (principal executive officer)

/s/James R. Batten            Vice-President of Finance/         March 31, 1998
- ---------------------------   Chief Financial Officer
James R. Batten               (principle financial officer)


/s/Lawrence P. O'Reilly       Director, President and            March 31, 1998
- ---------------------------   Chief Operating Officer  
Lawrence P. O'Reilly

/s/Charles H. O'Reilly, Jr.   Director and Chairman              March 31, 1998
- ---------------------------   of the Board
Charles H. O'Reilly, Jr.

/s/Rosalie O'Reilly Wooten    Director and Executive             March 31, 1998
- ---------------------------   Vice-President             
Rosalie O'Reilly Wooten

/s/Charles H. O'Reilly, Sr.   Director and Chairman Emeritus     March 31, 1998
- ---------------------------
Charles H. O'Reilly, Sr.

/s/Jay D. Burchfield          Director                           March 31, 1998
- ---------------------------
Jay D. Burchfield

/s/Joe C. Greene              Director                           March 31, 1998
- ---------------------------
Joe C. Greene

/s/Chris T. Stange            Director of Accounting/            March 31, 1998
- ----------------------------  Controller                 
Chris T. Stange               (principal accounting officer)

</TABLE>








                                     Page 15

<PAGE>



                                  EXHIBIT INDEX
<TABLE>
<CAPTION>


Exhibit
  No.     Description
- -------   ---------------------------------------------------------------------
<S>       <C>                                                                           
 2.1*     Plan of Reorganization Among the Registrant, Greene County Realty Co.
          ("Greene County Realty") and Certain Shareholders.

 2.2      Agreement  and Plan of Merger,  dated as of December 23, 1997,  by and
          among O'Reilly Automotive, Inc., Shamrock Acquisition,  Inc. and Hi-Lo
          Automotive,  Inc., filed as Exhibit (c)(1) to the Registrants'  Tender
          Offer Statement on Schedule 14D-1 dated December 23, 1997.

 3.1*     Restated Articles of Incorporation of the Registrant.

 3.2*     Amended and Restated Bylaws of the Registrant.

 4.1*     Form of Stock Certificate for Common Stock.

10.1*     Form of  Employment  Agreement  between the  Registrant  and
          David  E.  O'Reilly,   Lawrence  P.  O'Reilly,   Charles  H.
          O'Reilly, Jr. and Rosalie O'Reilly Wooten.

10.2*     Lease between the Registrant and O'Reilly Investment Company.

10.3*     Lease between the Registrant and O'Reilly Real Estate Company.

10.4      Form of  Retirement  Agreement  between the  Registrant  and
          David  E.  O'Reilly,   Lawrence  P.  O'Reilly,   Charles  H.
          O'Reilly, Jr. and Rosalie O'Reilly Wooten, filed herewith.

10.7(a)   O'Reilly Automotive, Inc. Profit Sharing and Savings Plan, filed as
          Exhibit 4.1 to the Registrant's Registration  Statement on Form S-8, 
          File No. 33-73892, and incorporated herein by this 
          reference.

10.8*(a)  O'Reilly Automotive, Inc. 1993 Stock Option Plan.

10.9*(a)  O'Reilly Automotive, Inc. Stock Purchase Plan.

10.10*(a) O'Reilly Automotive, Inc. Director Stock Option Plan.

10.11*    Commercial and Industrial Real Estate Sale Contract between 
          Westinghouse Electric Corporation and Registrant.

10.12*    Form of Assignment, Assumption and Indemnification Agreement between 
          Greene County Realty and Shamrock Properties, Inc.

</TABLE>





                                   Page E - 1


<PAGE>



                            EXHIBIT INDEX (continued)
<TABLE>


Exhibit
  No.         Description
- -------   ----------------------------------------------------------------------
<S>       <C>
10.13     Loan commitment and construction loan agreement between the Registrant 
          and Deck Enterprises, filed as Exhibit 10.13 to the Registrant's Annual 
          Shareholders' Report on Form 10-K for the year ended December 31, 1993

10.14     Lease between the Registrant and Deck Enterprises, filed as 
          Exhibit 10.14 to the Registrant's Annual Shareholders' Report on 
          Form 10-K for the year ended December 31, 1993

10.15     Amended  Employment Agreement between the Registrant and Charles H.
          O'Reilly,  Jr.,  filed as  Exhibit  10.17 to the Registrant's Annual  
          Shareholders'  Report on Form 10-K for the year ended 
          December 31, 1996

10.16     Second Amendment to the O'Reilly Automotive, Inc. 1993 Stock Option 
          Plan, filed as Exhibit 10.20 to the Registrant's Quarterly Report on 
          Form 10-Q for the quarter ended June 30, 1997.

10.17     Credit  Agreement  between the Registrant  and  NationsBank, N.A., 
          dated October 16, 1997, filed as Exhibit 10.17 to the Registrant's
          Quarterly  Report  on Form  10-Q for the quarter ended 
          September 30, 1997.

10.18     O'Reilly Automotive, Inc. Performance Incentive Plan, filed as 
          Exhibit 10.18 (a) to the Registrant's Annual Shareholders' Report on 
          Form 10-K for the year ended December 31, 1996

10.19     Loan Agreement between the Registrant and Commerce Bank, N.A., dated 
          October 1, 1997, filed as Exhibit 10.19 to the Registrant's Quarterly 
          Report on Form 10-Q for the quarter ended September 30, 1997.

13.1      1997 Annual Report to Shareholders, filed herewith.  Portions not 
          specifically incorporated by reference in this Report are not deemed 
          "filed" for the purposes of the Securities Exchange Act of 1934.

21.1      Subsidiaries of the Registrant, filed herewith.

23.1      Consent of Ernst & Young LLP, independent auditors, filed herewith.

27.1      Financial Data Schedule, filed herewith.

99.1      Certain Risk Factors, filed herewith.
</TABLE>

- --------------------

* Previously filed as Exhibit of same number to the Registration Statement of 
  the Registrant on Form S-1, File No.33-58948, and incorporated herein by this 
  reference.

(a) Management contract or compensatory plan or arrangement required to be filed
    pursuant to Item 14(c) of Form 10-K.


                                   Page E - 2

<PAGE>


                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
     Exhibit 10.4 - Form of Retirement Agreement between the Registrant and
                   David E. O'Reilly, Lawrence P. O'Reilly, 
              Charles H. O'Reilly, Jr. and Rosalie O'Reilly Wooten

                              Retirement Agreement

     This AGREEMENT made on this date, (Date), between O'Reilly Automotive, Inc.
(the "Employer"), and (Employee), (the "Employee"), to take affect when the 
employee retires from regular employment.

                                    Recitals

     The services of the Employee, his experience and knowledge of the affairs 
of the Company, and his reputation and contacts both inside the Company as well
as outside the Company are extremely valuable to the Employer, and

     The  Employer  desires the Employee to remain in its service and wishes
to receive the benefit of his knowledge,  experience,  reputation,  and contacts
for a period of ten years  after his  retirement,  and is  willing  to offer the
Employee an incentive to do so in the form of retirement  compensation and death
and disability benefits,

         It is therefore agreed:

1.  Obligations of Employer.

         A. Consultation.  After the Employee retires from Employer, he shall be
employed  as a  consultant  for a period  of ten  years,  at a yearly  salary of
$100,000,  payable in equal  monthly  installments.  No  payment  shall be made,
however,  unless the Employee  performs all the required terms and conditions of
this Agreement.

         B. Additional  compensation  for the executive or surviving spouse will
include:

         (1) Full  participation  for the  executive  and spouse in the  company
health insurance program.

         (2)  Participation  in  the  medical   reimbursement  plan  for  Senior
         Management  which pays all  medical/dental  expenses not covered by the
         Health Insurance Plan up to $3,500 per year.

         (3)  Use  and  maintenance,  including  fuel,  of a  late  model  car,
         replaceable every three years.

         (4)  Employee  will  continue  to serve on the  Board of  Directors  of
         Employer unless otherwise voted by the shareholders of Employer.

         (5)  Use of  Company  plane  will be  available,  as  Company  schedule
         permits,  at the  preferred  Company  rate per  hour,  such  rate to be
         determined from time to time, by the CEO and COO of the Company.

         (6) Premiums  paid by Employer for  split-dollar  life  insurance  will
         continue for the duration of this  agreement or until Employee ends any
         subsequent consulting agreements with Employer.

         C.  Death  or  disability.  If the  Employee  dies or  becomes  totally
disabled  during  this ten year  period,  his yearly  salary of  $100,000  shall
continue for the balance of the ten year period as  compensation  for service up
until that time.  Such payments  shall be made to the Employee if living,  or if
not, to persons that the Employee has designated in writing before his death, or
if no such designation was made to the Employee's  surviving  spouse, or if none
then equally to his heirs-at-law.


2.  Duties of Employee:

         A.  Consultation  services.  During the  period of ten years  after his
retirement,  the Employee shall perform all advisory and  consultative  services
that the  Employer  may  reasonably  request,  in order  that the  Employer  may
continue to benefit from the Employee's  experience,  knowledge,  reputation and
contacts in the industry. The Employee shall be available to advise and counsel
                  

<PAGE>

                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
     Exhibit 10.4 - Form of Retirement Agreement between the Registrant and
                   David E. O'Reilly, Lawrence P. O'Reilly,
        Charles H. O'Reilly, Jr. and Rosalie O'Reilly Wooten (continued)

the  Employer's  officers and  directors at all  reasonable  times by telephone,
mail, or in person.  However,  the Employee's failure to render such services or
to give such  advice and  counsel  due to illness  shall not affect his right to
receive compensation during that period.

         B.  Competition  restriction.  During the period of ten years after his
retirement,  the Employee shall not become associated with, engage in, or render
service to any other business in competition with the Employer.

3. Failure to perform.  If the Employee shall fail to substantially  perform all
the terms and conditions of this  Agreement,  he shall forfeit his rights to all
subsequent compensation that the Employer is required to pay to him or others.

4. No  assignment.  The Employee  may not assign his interest in this  Agreement
without the Employer's written consent.

5. Binding  effect.  This Agreement shall be binding upon and shall inure to the
benefit of the successors  and assigns of the Employer.  The Company also agrees
to cause any person,  firm,  or  corporation  which  acquires the Company or its
operating assets to assume the obligations of the Company under this Agreement.

6. Notice.  Any notice to be delivered  under this  Agreement  shall be given in
writing  and  delivered,  personally  or by  certified  mail,  postage  prepaid,
addressed to the Company or Employee at their last known addresses.

7.  Non-waiver.  No delay or failure by either party to exercise any right under
this  Agreement,  and no  partial  or  single  exercise  of  that  right,  shall
constitute a waiver of that or any other right.

8. Headings. Headings in the Agreement are for convenience only and shall not be
used to interpret or construe its provisions.

9.  Governing  law. This  Agreement  shall be construed in  accordance  with and
governed by the laws of the State of Missouri.

10.  Counterparts.  This Agreement may be executed in two or more  counterparts,
each of which  shall be  deemed  an  original  but all of which  together  shall
constitute one and the same instrument.

         In witness  whereof the  Employee  has signed this  Agreement,  and the
President of the Employer has signed, in the name of the Employer, pursuant to a
resolution adopted by its Board of Directors.

                            O'Reilly Automotive, Inc.

                            By /s/ David O'Reilly
                            -------------------------
/s/ (Employee)
- -------------------------
Employee




<PAGE>


                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
        Exhibit 13.1 - Portions of the 1997 Annual Report to Shareholders

                      Selected Consolidated Financial Data
<TABLE>
<CAPTION>

- -------------------------------- --------- --------- --------- --------- --------- --------- --------- --------- --------- ---------
Year Ended December 31,             1997      1996      1995      1994      1993      1992     1991       1990     1989      1988
- -------------------------------- --------- --------- --------- --------- --------- --------- --------- --------- --------- ---------
(In Thousands, Except Per Share Data)

<S>                               <C>       <C>       <C>       <C>       <C>       <C>        <C>       <C>       <C>      <C>
INCOME STATEMENT DATA:
 Product sales                    $316,399  $259,243  $201,492  $167,057  $137,164  $110,147   $94,937   $82,372   $71,935  $59,728
 Cost of goods sold, including
   warehouse and distribution
   expenses                        181,789   150,772   116,768    97,758    82,102    65,066    56,255    50,027    44,930   36,246
- -------------------------------- --------- --------- --------- --------- --------- --------- --------- --------- --------- --------
     Gross profit                  134,610   108,471    84,724    69,299    55,062    45,081    38,682    32,345    27,005   23,482
 Operating, selling, general
   and administrative expenses      97,526    79,620    62,687    52,142    42,492    35,204    29,961    26,750    23,231   19,281
- -------------------------------- --------- --------- --------- --------- --------- --------- --------- --------- --------- --------
      Operating income              37,084    28,851    22,037    17,157    12,570     9,877     8,721     5,595     3,774    4,201
 Other income (expense), net           472     1,182       236       376       216       204      (104)     (566)     (367)    (245)
  Provision for income taxes        14,413    11,062     8,182     6,461     4,556     3,686     3,167     1,837     1,269    1,437
- -------------------------------- --------- --------- --------- --------- --------- --------- --------- --------- --------- --------
 Income from continuing
    operations before
    cumulative effects of     
    changes in  
    accounting principles           23,143    18,971    14,091    11,072     8,230     6,395     5,450     3,192     2,138    2,519
 Cumulative effects of
   changes in                                
   accounting principles                 -         -         -         -         -      (163)        -         -         -        -
- -------------------------------- --------- --------- --------- --------- --------- --------- --------- --------- --------- --------
  Income from continuing
     operations                     23,143    18,971    14,091    11,072     8,230     6,232     5,450     3,192     2,138    2,519
  Income (loss) from
     discontinued operations             -         -         -         -        48       129       (68)     (186)      (49)      22
- -------------------------------- --------- --------- --------- --------- --------- --------- --------- --------- --------- --------
       Net income                $  23,143 $  18,971 $  14,091 $  11,072  $  8,278  $  6,361  $  5,382  $  3,006  $  2,089  $ 2,541
================================ ========= ========= ========= ========= ========= ========= ========= ========= ========= ========

Basic Earnings Per Common Share:
  Income per share from continuing
    operations before cumulative
    effects of changes in                
    accounting principles        $    1.10 $    0.91 $    0.79 $    0.64 $    0.50 $    0.43 $    0.37 $    0.22 $    0.15 $   0.35
================================ ========= ========= ========= ========= ========= ========= ========= ========= ========= ========
  Income per share from 
    continuing operations        $    1.10 $    0.91 $    0.79 $    0.64 $    0.50 $    0.43 $    0.37 $    0.22 $    0.15 $   0.35
  Income (loss) per share from
    discontinued operations              -         -         -         -         -      0.01         -     (0.01)         -       -
- -------------------------------- --------- --------- --------- --------- --------- --------- --------- --------- --------- --------
      Net income per share       $    1.10 $    0.91 $    0.79 $    0.64 $    0.50 $    0.43 $    0.37 $    0.21 $    0.15 $   0.35
================================ ========= ========= ========= ========= ========= ========= ========= ========= ========= ========
  Cash dividends per share       $       - $       - $       - $       - $       - $  0.0009 $  0.0008 $  0.0008 $  0.0008 $ 0.0007
                                                  
  Weighted average common
    shares outstanding              21,043    20,864    17,820    17,310    16,470    14,718    14,654    14,622    14,612    7,238
================================ ========= ========= ========= ========= ========= ========= ========= ========= ========= ========

Earnings Per Common Share -
  Assuming Dilution:
  Income per share from
    continuing operations
    before cumulative
    effects of changes in
    accounting principles        $    1.09 $    0.90 $    0.79 $    0.64 $    0.50 $    0.43 $    0.37 $    0.22 $    0.15 $   0.35
================================ ========= ========= ========= ========= ========= ========= ========= ========= ========= ========
  Income per share from
    continuing operations        $    1.09 $    0.90 $    0.79 $    0.64 $    0.50 $    0.42 $    0.37 $    0.22 $    0.15 $   0.35
  Income (loss) per share from
    discontinued operations              -         -         -         -         -      0.01         -     (0.01)        -        -
- -------------------------------- --------- --------- --------- --------- --------- --------- --------- --------- --------- --------
      Net income per share       $    1.09 $    0.90 $    0.79 $    0.64 $    0.50 $    0.43 $    0.37 $    0.21 $    0.15 $   0.35
================================ ========= ========= ========= ========= ========= ========= ========= ========= ========= ========

  Weighted average common
    shares outstanding     
    - adjusted (d)                  21,277    21,032    17,902    17,389    16,523    14,718    14,654    14,622    14,612    7,238
================================ ========= ========= ========= ========= ========= ========= ========= ========= ========= ========
</TABLE>


                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
  Exhibit 13.1 - Portions of the 1997 Annual Report to Shareholders (continued)

                Selected Consolidated Financial Data (continued)

<TABLE>
<CAPTION>
- -------------------------------- --------- --------- --------- --------- --------- --------- --------- --------- --------- --------
Year ended December 31,             1997      1996      1995      1994      1993      1992      1991      1990      1989     1988
- -------------------------------- --------- --------- --------- --------- --------- --------- --------- --------- --------- --------
(In thousands, Except Selected Operating Data)

<S>                               <C>       <C>       <C>       <C>        <C>        <C>       <C>       <C>       <C>      <C>
SELECTED OPERATING DATA:
 Number of stores at year end (a)      259       219       188       165       145       127       116       112       106       98

 Total store square footage at
   year end (in 000's) (b)           1,454     1,155       923       785       671       571       511       480       427      386
       
 Weighted average product
   sales per store                              
   (in 000's) (b)                 $1,306.0  $1,238.5  $1,101.2  $1,007.1    $948.9    $837.8    $759.1    $690.3    $637.2   $592.2
 Weighted average product
   sales per square foot (b)        $235.8    $242.2    $227.3    $215.4    $208.7    $187.2    $174.4    $166.2    $160.0   $150.5
 Percentage increase in
   same-store product sales (c)       6.8%     14.4%      8.9%      8.9%     14.9%     11.4%      9.2%     11.2%      8.5%        *

BALANCE SHEET DATA:
   Working capital                 $93,763   $74,403   $80,471   $41,416   $41,193   $15,251   $13,434   $11,634    $9,853   $9,378
   Total assets                    247,617   183,623   153,604    87,327    73,112    58,871    49,549    46,148    45,200   31,620
   Short-term debt                     130     3,154       231       311       495     3,462     1,298     2,281     3,897    3,341
   Long-term debt, less          
     current portion                22,641       237       358       461       732     2,668     3,326     5,082     5,684    5,475 
   Long-term debt related to
     discontinued operations,
     less current portion                -         -         -         -         -     9,873    10,316     9,901     9,961    1,967 
   Stockholders' equity            182,039   155,782   133,870    70,224    57,805    29,281    22,881    17,480    14,471   12,346
</TABLE>

* Because the Company was in the process of  upgrading  its  accounting  system,
  certain data required to provide comparable store product sales information
  for 1988 is not available.

(a) The number of stores at year-end  1991 and 1992 are net of the  combinations
in  each  such  year of two  stores  located  within  one  mile  of each  other.
Additionally,  two stores were closed  during 1997.  No other stores were closed
during the periods presented.

(b)  Total  square  footage  includes  normal  selling,  office,  stockroom  and
receiving  space.  Weighted  average product sales per store and per square foot
are weighted to consider the approximate dates of store openings or expansions.

(c) Same-store  product sales data are calculated based on the change in product
sales of only  those  O'Reilly  stores  open  during  both  full  periods  being
compared. Percentage increase in same-store product sales is calculated based on
O'Reilly store sales results which exclude sales of specialty  machinery,  sales
by outside salesmen and sales to employees.

(d) No additional  dilution  resulting  from stock  options  existed until 1993.
Stock was not dilutive until 1993 when options were first granted.


<PAGE>
                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
  Exhibit 13.1 - Portions of the 1997 Annual Report to Shareholders (continued)

The  information  discussed  below in  Management's  Discussion  and Analysis of
Financial  Condition and Results of  Operations  contains  statements  regarding
matters that are not  historical  facts  (including  statements as to beliefs or
expectations  of  O'Reilly   Automotive,   Inc.  ["the   Company"])   which  are
forward-looking  statements.  Because such  forward-looking  statements  include
risks and uncertainties,  including those risks discussed in Exhibit 99.1 to the
Company's 1997 Form 10-K, the Company's  actual results could differ  materially
from those discussed below.

MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF  FINANCIAL  CONDITION  AND RESULTS OF
OPERATIONS

The  following  discussion  of O'Reilly  Automotive,  Inc.'s  ("the  Company's")
financial  condition,  results of operations and liquidity and capital resources
should be read in conjunction with the consolidated  financial statements of the
Company,  related notes and other financial  information  included  elsewhere in
this annual report.

RESULTS OF OPERATIONS
The following table sets forth certain income statement data of the Company as a
percentage of product sales for the years included:
<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------------------
Year Ended December 31,                                        1997             1996             1995
- -----------------------------------------------------------------------------------------------------------------
<S>                                                            <C>              <C>              <C> 

Product sales                                                  100.0%           100.0%           100.0%
Cost of goods sold, including warehouse
    and distribution expenses                                   57.5%            58.2%            58.0%
- -----------------------------------------------------------------------------------------------------------------
Gross profit                                                    42.5%            41.8%            42.0%
Operating, selling, general and
    administrative expenses                                     30.8%            30.7%            31.1%
- -----------------------------------------------------------------------------------------------------------------
          Operating income                                      11.7%            11.1%             10.9%
Other income, net                                                0.1%             0.5%             0.1%
- -----------------------------------------------------------------------------------------------------------------
Income before income taxes                                      11.8%           11.6%             11.0%
Provision for income taxes                                       4.5%             4.3%             4.0%
- -----------------------------------------------------------------------------------------------------------------
Net income                                                       7.3%             7.3%             7.0%
=================================================================================================================
</TABLE>

1997 COMPARED TO 1996
Product sales increased $57.2 million,  or 22.1%, from $259.2 million in 1996 to
$316.4  million in 1997 due to the opening of 40 (net)  O'Reilly  stores  during
1997  and a $15.6  million,  or  6.8%  increase  in  same-store  product  sales.
Management  believes  that the  consumer  acceptance  experienced  by these  new
O'Reilly  stores  and the  increased  product  sales  achieved  by the  existing
O'Reilly stores is the result of the  continuation  of media  advertising by the
Company  during 1997 at  comparable  levels to those set in 1996, an increase in
the broad selection of stock keeping units  ("SKU's")  available at the newer or
recently  renovated  or  relocated  O'Reilly  stores,  the increase in inventory
levels at most O'Reilly  stores,  and the increasing  penetration of the general
geographic markets in which the Company operates.

Gross profit  increased 24.1% from $108.5 million (or 41.8% of product sales) in
1996 to $134.6  million  (or 42.5% of product  sales) in 1997.  The  increase in
gross profit margin was primarily  attributable to lower product costs resulting
from increased volume  discounts  obtained by the Company and other economies of
scale.  The increase was partially offset by continued price  competition  among
automotive parts retailers.  Management  believes that price  competition  among
national and regional  automotive  parts  retailers  will  continue to influence
gross profit margins in 1998 and beyond.

Operating,  selling,  general and  administrative  expenses  ("OSG&A  expenses")
increased  $17.9 million from $79.6 million (or 30.7% of product  sales) in 1996
to $97.5  million  (or 30.8% of product  sales) in 1997.  The  increased  dollar
amount of OSG&A  expenses  resulted  primarily  from the new store  openings and
additions to  administrative  staff and facilities which occurred during 1997 in
order to support the increased level of the Company's operations.

The Company's  provision for income taxes  increased from 36.8% of income before
income taxes in 1996 to 38.4% in 1997. The increase in the effective  income tax
rate was primarily due to more of the Company's  sales  occurring in states with
higher income tax rates. Additionally, in 1996, interest income of over $400,000
was tax exempt, but all interest income was taxable in 1997.

<PAGE>

                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
  Exhibit 13.1 - Portions of the 1997 Annual Report to Shareholders (continued)

Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations (continued)

Principally as a result of the foregoing,  net income in 1997 was $23.1 million,
or 7.3% of product sales, an increase of $4.1 million (or 21.6%) from net income
in 1996 of $19.0 million, or 7.3% of product sales.

1996 COMPARED TO 1995
Product sales increased $57.8 million,  or 28.7%, from $201.5 million in 1995 to
$259.2 million in 1996 due to the opening of 31 new O'Reilly  stores during 1996
and a $25.8 million,  or 14.4% increase in same-store product sales.  Management
believes that the consumer acceptance experienced by the new O'Reilly stores and
the increased  product  sales  achieved by the existing  O'Reilly  stores is the
result of the  continuation  of media  advertising by the Company during 1996 at
levels comparable to 1995, an increase in the broad selection of SKU's available
at the newer O'Reilly stores,  the increase in inventory levels at most O'Reilly
stores,  and the  increasing  penetration of the general  geographic  markets in
which the Company operates.

Gross profit  increased  28.0% from $84.7 million (or 42.0% of product sales) in
1995 to $108.5  million  (or 41.8% of product  sales) in 1996.  The  decrease in
gross  profit  margin  was  primarily   attributable   to  the  continued  price
competition among automotive parts retailers.  The decrease was partially offset
by lower product costs resulting from increased volume discounts obtained by the
Company and other economies of scale achieved.

Operating,  selling, general and administrative expenses increased $16.9 million
from $62.7  million  (or 31.1% of product  sales) in 1995 to $79.6  million  (or
30.7% of product sales) in 1996.  The increased  dollar amount of OSG&A expenses
resulted  primarily from the new store openings and additions to  administrative
staff  and  facilities  which  occurred  during  1996 in  order to  support  the
increased level of the Company's operations. The decrease in OSG&A expenses as a
percent of product sales in 1996 compared to 1995 was primarily due to economies
of scale resulting from increased product sales.

The Company's  provision for income taxes  increased from 36.7% of income before
income taxes in 1995 to 36.8% in 1996. The increase in the effective  income tax
rate was primarily due to more of the Company's  sales  occurring in states with
higher income tax rates.

Principally as a result of the foregoing,  net income in 1996 was $19.0 million,
or 7.3% of product sales, an increase of $4.9 million (or 34.6%) from net income
in 1995 of $14.1 million, or 7.0% of product sales.

LIQUIDITY AND CAPITAL RESOURCES
Net cash provided by operating activities was $0.9 million in 1995, $4.9 million
in 1996 and $17.9  million in 1997.  The  increase  in 1996  compared to 1995 is
principally  the  result  of  increases  in net  income  and  accounts  payable,
partially offset by increases in inventory and accounts receivable. The increase
in inventory  is due to the addition of 31 new stores,  an increase in inventory
levels at most O'Reilly stores and the opening of the Oklahoma City distribution
center.  The  increase  in 1997  compared to 1996 is  principally  the result of
increases in net income and  accounts  payable and accrued  expenses,  partially
offset by an increase in  inventory.  The  increase in  inventory  is due to the
addition  of 40 net new  stores  and an  increase  in  inventory  levels at most
O'Reilly stores and the distribution centers.

Net cash used in investing  activities was $49.9 million in 1995,  $11.2 million
in 1996,  and $37.7 million in 1997.  The decrease in cash used in 1996 compared
to 1995 was  primarily  due to an increase in the net proceeds from the sale and
purchase of short-term  investments,  offset by increased capital  expenditures.
The  increase  in cash  used in 1997  was  primarily  due to  increased  capital
expenditures  without  any  offsetting  proceeds  from  the  sale of  short-term
investments.

Capital  expenditures  were $28.6 million in 1995,  $34.5  million in 1996,  and
$37.2 million in 1997. These  expenditures were primarily related to the opening
of new O'Reilly stores as well as relocation or remodeling of existing  O'Reilly
stores. The Company opened 23 new stores and remodeled or relocated 21 stores in
1995.  In 1996,  the Company  opened 31 new stores and remodeled or relocated 32
stores.  During 1997,  the Company  opened 40 (net) new stores and  remodeled or
relocated 28 stores.  Also, in 1995,  1996 and 1997, the Company  purchased real
estate for new stores and store relocations totaling approximately $6.0 million,
$7.8 million and $8.1 million,  respectively.  The Company purchased real estate
for the  Oklahoma  City  distribution  center  totaling  $0.8  million  in 1995.
Construction  costs  for  the  Oklahoma  City  distribution  center,  which  was
completed  in March 1996,  totaled  approximately  $3.1  million.  In 1997,  the
Company  purchased real estate for the Des Moines  distribution  center totaling
$0.7 million.

<PAGE>

                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
  Exhibit 13.1 - Portions of the 1997 Annual Report to Shareholders (continued)

Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations (continued)

Construction  costs-to-date  for the Des Moines  distribution  center,  which is
scheduled  to be  completed  in late 1998,  totaled $0.2 million at December 31,
1997.

The Company's  continuing store expansion program requires  significant  capital
expenditures  and working capital  principally for inventory  requirements.  The
Company  plans to finance this  expansion  through cash  expected to be provided
from operating activities and available long-term bank borrowings.

On July 8, 1997, the Company's Board of Directors  declared a two-for-one  stock
split  effected  in the form of a 100% stock  dividend  to all  shareholders  of
record as of July 31, 1997. The stock dividend was paid on August 31, 1997.

In November 1995,  the Company sold  1,600,000  shares of common stock through a
public offering.  The net proceeds from that offering amounted to $47.7 million.
A  portion  of the  proceeds  were  used  to  repay  the  Company's  outstanding
indebtedness under its bank credit facilities and the remainder was used to fund
the Company's expansion program during 1995 and 1996.

At December 31, 1997, the Company had available an unsecured line of credit with
NationsBank,  under which the Company  could  borrow up to $32.5  million  until
October 2000.  Borrowings  outstanding under the line of credit bore interest at
LIBOR plus 0.5% (6.22% as of December 31,  1997).  At December  31, 1997,  $15.7
million was  outstanding  under the line of credit.  This debt was replaced with
the long-term credit facility described below.

The Company also had an  unsecured  revolving  credit  facility  available  with
Commerce Bank,  N.A., of  Springfield,  Missouri,  under which the Company could
borrow up to $32.5  million  upon  compliance  with  various  minimum  financial
ratios. This credit facility bore interest at LIBOR plus 0.5% (6.22% at December
31, 1997) and was  scheduled to mature in September  2000. At December 31, 1997,
$6.8  million was  outstanding  under this credit  facility.  This debt was also
replaced with the long-term credit facility described below.

In January 1998, the Company acquired 100% ownership of Hi-Lo  Automotive,  Inc.
("Hi/LO"),  and its  subsidiaries.  This acquisition added 189 stores located in
Texas,  Louisiana and  California,  as well as a distribution  center located in
Houston, Texas, to the Company. Consideration given in this acquisition included
$47.8 million,  or $4.35 per common share, for all issued and outstanding common
shares.

Financing  obtained  subsequent to December 31, 1997,  replaced  existing credit
facilities and provided financing for the Hi/LO acquisition.  The new syndicated
credit agreement, in the amount of $175 million,  includes a five-year revolving
credit  facility of $125 million,  of which $10 million is a swing line facility
to fund  short-term  financing  requirements,  and a five-year  term loan of $50
million.  This credit agreement is guaranteed by the subsidiaries of the Company
and the acquired Hi/LO  subsidiaries.  Management  believes that funding sources
for repayment of the long-term  obligations will be sufficiently provided by the
newly acquired and existing operations of the Company.

Management believes that the Company's existing cash and short-term investments,
cash  expected to be  provided  by  operating  activities,  current  bank credit
facilities  available and trade credit will be sufficient to fund both the short
and  long-term  capital and liquidity  needs of the Company for the  foreseeable
future.

INFLATION AND SEASONALITY
The  Company has been  successful,  in many  cases,  in reducing  the effects of
merchandise  cost increases  principally by taking advantage of vendor incentive
programs,  economies of scale  resulting from increased  volume of purchases and
selective  forward  buying.  As  a  result,  management  does  not  believe  its
operations have been materially affected by inflation.

The Company's  business is seasonal to some extent  primarily as a result of the
impact of weather  conditions  on store  sales.  Store  sales and  profits  have
historically  been  higher in the  second  and  third  quarters  (April  through
September) of each year than in the first and fourth quarters.



<PAGE>


                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
  Exhibit 13.1 - Portions of the 1997 Annual Report to Shareholders (continued)

Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations (continued)

YEAR 2000
Management has developed a plan to modify the Company's  information  technology
to recognize the year 2000 and has begun  converting  critical  data  processing
systems.  The  Company's  Year 2000  initiative  is being  managed  by a team of
internal staff and management.  Management  currently  expects the project to be
substantially  complete  by early  1999  and  that  the  cost of the  Year  2000
initiative,  principally  including  internal costs, will not be material to the
Company's results of operations or financial position. Furthermore, this project
is not expected to have a  significant  effect on  operations.  The Company will
continue to implement  systems with strategic  value though some projects may be
delayed due to resource constraints.

NEW ACCOUNTING STANDARDS
In October 1995, the Financial  Accounting  Standards Board ("FASB") issued SFAS
No.  123,   "Accounting  for  Stock-Based   Compensation"  ("SFAS  123"),  which
encourages  (but does not require)  companies to adopt a fair value based method
of accounting for stock-based  compensation plans, in place of the provisions of
APB Opinion No. 25,  "Accounting  for Stock Issued to Employees"  ("APB 25"). If
the fair value based method of accounting is not adopted,  SFAS No. 123 requires
companies to disclose  pro forma  calculations  in the notes to their  financial
statements  of net income  and net  income per share as if the fair value  based
method of accounting had been applied.  The Company has elected to follow APB 25
and related Interpretations in accounting for its employee stock options because
the alternative fair value  accounting  provided for under SFAS No. 123 requires
use of option  valuation  models  that  were not  developed  for use in  valuing
employee  stock  options.  Under  APB 25,  because  the  exercise  price  of the
Company's employee stock options equals the market price of the underlying stock
on the date of grant, no compensation expense is recognized.

In February  1997,  the FASB issued SFAS No. 128,  "Earnings  per Share,"  which
requires  the  presentation  of earnings  per share by all  companies  that have
issued  common stock or potential  common stock if those  securities  trade in a
public market either on a stock exchange or in the over-the-counter market. This
statement supersedes  Accounting  Principles Board Opinion No. 15, "Earnings per
Share."  The  earnings  per share  amounts  prior to 1997 have been  restated as
required to comply with SFAS No. 128.

Other recent  pronouncements  of the FASB,  which are not required to be adopted
until 1998, include SFAS No. 130, "Reporting  Comprehensive Income" and SFAS No.
131, "Disclosures about Segments of an Enterprise and Related Information."

SFAS No. 130  establishes  standards for reporting and display of  comprehensive
income and its components in a full set of general purpose financial statements.
The statement  requires that all items that are required to be recognized  under
accounting  standards as  components  of  comprehensive  income be reported in a
financial  statement  that is  displayed  with  the  same  prominence  as  other
financial  statements.  The Company has not yet determined the effects,  if any,
the adoption will have on the Company's financial  statements.  Applicability of
SFAS No. 130 will not impact amounts previously reported for net income.

SFAS No. 131 supersedes  SFAS No. 14 and  establishes  new standards for the way
that public companies report selected  information  about operating  segments in
annual  financial  statements and requires that those companies  report selected
information  about segments in interim financial reports issued to shareholders.
It also  establishes  standards  for  related  disclosures  about  products  and
services,  geographic  areas  and  major  customers.  The  Company  has  not yet
determined  the  effects,  if any,  the  adoption  will  have  on the  Company's
financial statements.



<PAGE>


                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
  Exhibit 13.1 - Portions of the 1997 Annual Report to Shareholders (continued)

                           Consolidated Balance Sheets


<TABLE>
<CAPTION>

December 31,                                                                           1997                1996
- ---------------------------------------------------------------------------------------------------------------
(In Thousands, Except Share Data)
<S>                                                                                <C>                <C>

Assets
Current assets:
   Cash                                                                            $  2,285           $   1,207
   Short-term investments (Note 2)                                                    1,000               1,000
   Accounts receivable, less allowance for doubtful accounts of  $363
      in 1997 and $444 in 1996                                                       12,469              11,296
   Inventory                                                                        111,848              83,909
   Deferred income taxes (Note 10)                                                    1,424                  --
   Refundable income taxes                                                               --                 172
   Other current assets                                                               5,114               2,568
                                                                                -------------------------------
Total current assets                                                                134,140             100,152

Property and equipment, at cost:
   Land                                                                              28,000              19,954
   Buildings                                                                         53,507              35,379
   Leasehold improvements                                                             9,230               8,082
   Furniture, fixtures and equipment                                                 36,362              29,311
   Vehicles                                                                          10,434               8,494
                                                                                -------------------------------
                                                                                    137,533             101,220

   Accumulated depreciation and amortization                                         29,093              21,435
                                                                                -------------------------------
                                                                                    108,440              79,785

Notes receivable                                                                      2,280               1,510
Other assets                                                                          2,757               2,176
                                                                                -------------------------------
Total assets                                                                       $247,617            $183,623
                                                                                ===============================
</TABLE>






<PAGE>


                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
  Exhibit 13.1 - Portions of the 1997 Annual Report to Shareholders (continued)

                     Consolidated Balance Sheets (continued)

<TABLE>
<CAPTION>

December 31,                                                                           1997                1996
- ---------------------------------------------------------------------------------------------------------------
(In Thousands, Except Share Data)
<S>                                                                             <C>                 <C> 

Liabilities and stockholders' equity Current liabilities:
  Notes payable to bank (Note 4)                                                                   
                                                                                $        --         $     3,000
   Accounts payable                                                                  29,713              17,288
   Accrued expenses                                                                   6,386               3,953
   Accrued payroll                                                                    1,647               1,043
   Income taxes payable                                                               2,501                  --
   Deferred income taxes (Note 10)                                                       --                 311
   Current portion of long-term debt (Note 5)                                           130                 154
                                                                                -------------------------------
Total current liabilities                                                            40,377              25,749


Long-term debt, less current portion (Note 5)                                        22,641                 237

Postretirement benefit obligation (Note 7)                                              415                 403

Deferred income taxes (Note 10)                                                       2,145               1,452

Stockholders' equity (Notes 8 and 11): 
   Preferred stock, $.01 par value:
      Authorized shares - 5,000,000
      Issued and outstanding shares - none                                               --                  --
   Common stock, $.01 par value:
      Authorized shares - 30,000,000
      Issued and outstanding shares - 21,125,493 in 1997
        and 20,937,014 in 1996                                                          211                 105
   Additional paid-in capital                                                        77,077              73,964
   Retained earnings                                                                104,751              81,713
                                                                                -------------------------------
Total stockholders' equity                                                          182,039             155,782
                                                                                -------------------------------
Total liabilities and stockholders' equity                                         $247,617            $183,623
                                                                                ===============================
See accompanying notes.
</TABLE>


<PAGE>



                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
  Exhibit 13.1 - Portions of the 1997 Annual Report to Shareholders (continued)

                        Consolidated Statements of Income

<TABLE>
<CAPTION>

 Year ended December 31,                                                   1997            1996             1995
- ----------------------------------------------------------------------------------------------------------------
<S>                                                                   <C>              <C>              <C>    

(In Thousands, Except Per Share Amounts)
Product sales                                                          $316,399        $259,243         $201,492
Cost of goods sold, including warehouse and distribution
    expenses                                                            181,789         150,772          116,768
Operating, selling, general and administrative expenses
    (Note 3)                                                             97,526          79,620           62,687
                                                           -----------------------------------------------------
                                                                        279,315         230,392          179,455
                                                           -----------------------------------------------------
Operating income                                                         37,084          28,851           22,037

Other income (expense):
   Interest expense                                                       (139)            (37)            (299)
   Interest income                                                          198             676              342
   Other, net                                                               413             543              193
                                                           -----------------------------------------------------
                                                                            472           1,182              236

                                                           -----------------------------------------------------
Income before income taxes                                               37,556          30,033           22,273
Provision for income taxes (Note 10)                                     14,413          11,062            8,182
                                                           -----------------------------------------------------
Net income                                                             $ 23,143        $ 18,971         $ 14,091
                                                           =====================================================
                                                           

Basic earnings per common share:
Net income per common share                                               $1.10            $.91             $.79
                                                           =====================================================
Weighted average common shares outstanding                               21,043          20,864           17,820
                                                           =====================================================

Earnings per common share - assuming dilution: (Note 9)
Net income per common share - assuming dilution                           $1.09            $.90             $.79
                                                           =====================================================
Adjusted weighted average common shares outstanding                      21,277          21,032           17,902
                                                           =====================================================
</TABLE>

See accompanying notes.


<PAGE>


                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
  Exhibit 13.1 - Portions of the 1997 Annual Report to Shareholders (continued)

                 Consolidated Statements of Stockholders' Equity
<TABLE>
<CAPTION>

                                                                                Additional
                                                               Common Stock       Paid-In      Retained
                                                           Shares    Par Value    Capital      Earnings    Total
- ------------------------------------------------------------------------------------------------------------------
(In Thousands)
<S>                                                       <C>           <C>       <C>         <C>         <C>   

Balance at December 31, 1994                               17,358        $ 87     $21,486      $48,651     $70,224
  Issuance of common stock through public offering          3,200          16      47,696           --      47,712
  Issuance of common stock under employee benefit              92           1       1,191           --       1,192
plans
  Issuance of common stock under stock option plans            74          --         651           --         651
  Net income                                                   --          --          --       14,091      14,091
                                                       -----------------------------------------------------------
Balance at December 31, 1995                               20,724         104      71,024       62,742     133,870
  Issuance of common stock under employee benefit              93          --       1,509           --       1,509
plans
  Issuance of common stock under stock option plans           120           1       1,431           --       1,432
   Net income                                                  --          --          --       18,971      18,971
                                                       -----------------------------------------------------------
Balance at December 31, 1996                               20,937         105      73,964       81,713     155,782
  Two-for-one stock split (Note 11)                            --         105          --        (105)          --
  Issuance of common stock under employee benefit              73          --       1,331           --       1,331
plans
  Issuance of common stock under stock option plans           115           1       1,481           --       1,482
  Tax benefit of stock options exercised                       --          --         301           --         301
  Net income                                                   --          --          --       23,143      23,143
                                                       -----------------------------------------------------------
Balance at December 31, 1997                               21,125        $211     $77,077     $104,751    $182,039
                                                       ===========================================================
</TABLE>

See accompanying notes.


<PAGE>
                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
  Exhibit 13.1 - Portions of the 1997 Annual Report to Shareholders (continued)

                      Consolidated Statements of Cash Flows
<TABLE>
<CAPTION>
<S>                                                                   <C>                <C>             <C> 

Year ended December 31,                                                   1997               1996             1995
- -------------------------------------------------------------------------------------------------------------------
(In Thousands)
Operating activities
Net income                                                             $23,143            $18,971          $14,091
Adjustments to reconcile net income to net cash provided by
   operating activities:
   Depreciation and amortization                                         8,276              6,105            4,038
   Provision for doubtful accounts                                         662                592              467
   Gain on sale of property and equipment                                 (44)              (281)             (14)
   Deferred income taxes                                               (1,042)              1,483              937
   Common stock contributed to employee benefit plans                    1,331              1,028              867
   Tax benefit of stock options exercised                                  301                 --               --
   Postretirement benefits                                                  12                 12               10
   Changes in operating assets and liabilities:
      Accounts receivable                                              (1,835)            (2,428)          (2,285)
      Inventory                                                       (27,939)           (24,930)         (16,520)
     Refundable income taxes                                               172                564            (736)
      Other current assets                                             (2,546)                130          (2,078)
      Other assets                                                       (581)              (709)            (321)
      Accounts payable                                                  12,425              4,275            2,678
      Accrued expenses                                                   2,433                830              449
      Accrued payroll                                                      604              (765)              401
      Income taxes payable                                               2,501                 --          (1,104)
                                                              -----------------------------------------------------
Net cash provided by operating activities                               17,873              4,877              880
Investing activities
Purchases of property and equipment                                   (37,180)           (34,459)         (28,552)
Proceeds from sale of property and equipment                               293                801              119
Purchases of short-term investments                                         --           (12,494)         (32,410)
Proceeds from sale of short-term investments                                --             34,904           11,075
Payments received on notes receivable                                      898                 51               47
 Advances made on notes receivable                                     (1,668)               (21)            (195)
                                                              -----------------------------------------------------
Net cash used in investing activities                                 (37,657)           (11,218)         (49,916)

Financing activities
Borrowings on notes payable to bank                                         --              3,000            9,100
Payments on note payable to bank                                            --                 --          (9,100)
Proceeds from issuance of long-term debt                                20,500                 --           15,776
Principal payments on long-term debt                                   (1,120)              (198)         (15,959)
Net proceeds from issuance of common stock                               1,482              1,913           48,688
                                                               ----------------------------------------------------
Net cash provided by financing activities                               20,862              4,715           48,505
                                                               ----------------------------------------------------

Net increase (decrease) in cash                                          1,078            (1,626)            (531)
Cash at beginning of year                                                1,207              2,833            3,364
                                                               ----------------------------------------------------
Cash at end of year                                                     $2,285             $1,207           $2,833
                                                               ====================================================
</TABLE>

See accompanying notes.



<PAGE>


                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
  Exhibit 13.1 - Portions of the 1997 Annual Report to Shareholders (continued)

                   Notes to Consolidated Financial Statements
                        December 31, 1997, 1996 and 1995

NOTE 1 -  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NATURE OF BUSINESS
O'Reilly  Automotive,  Inc. ("the Company") is a specialty retailer and supplier
of automotive  after-market parts,  tools,  supplies and accessories to both the
"Do-It-Yourself"  consumer and the professional  installer  throughout Missouri,
Kansas, Oklahoma, Arkansas, Iowa and Nebraska. Additionally, upon the closing of
the acquisition of Hi-Lo Automotive,  Inc. ("Hi/LO") effective January 31, 1998,
the Company has operations in Texas, Louisiana and California. See Note 13.

PRINCIPLES OF CONSOLIDATION
The consolidated  financial  statements  include the accounts of the Company and
its  wholly-owned  subsidiaries.   All  significant  intercompany  balances  and
transactions have been eliminated in consolidation.

USE OF ESTIMATES
The  preparation of the  consolidated  financial  statements in conformity  with
generally accepted  accounting  principles requires management to make estimates
and assumptions that affect the amounts  reported in the consolidated  financial
statements  and  accompanying  notes.  Actual  results  could  differ from those
estimates.

INVENTORY
Inventory,   which  consists  of  automotive  hard  parts,   maintenance  items,
accessories and tools,  is stated at the lower of cost or market.  Cost has been
determined  using the  last-in,  first-out  ("LIFO")  method.  If the  first-in,
first-out  ("FIFO")  method of costing  inventory  had been used by the Company,
inventory would have been  $119,135,000  and $91,011,000 as of December 31, 1997
and 1996, respectively.

PROPERTY AND EQUIPMENT
Property  and  equipment  are  carried  at cost.  Depreciation  is  provided  on
straight-line  and  accelerated  methods over the estimated  useful lives of the
assets. Service lives for principal assets range from 3 to 40 years for property
and equipment. Maintenance and repairs are charged to expense as incurred.

The  Company  capitalizes  interest  costs as a  component  of  construction  in
progress,  based on the weighted  average rates paid for  long-term  borrowings.
Total interest costs capitalized for the years ended December 31, 1997 and 1995,
were $527,000 and $168,000,  respectively.  No  capitalized  interest costs were
recorded for the year ended December 31, 1996.

INCOME TAXES
The Company  accounts for income taxes using the liability  method in accordance
with Statement of Financial Accounting Standards ("SFAS") No. 109. The liability
method provides that deferred tax assets and liabilities are determined based on
differences  between financial reporting and tax bases of assets and liabilities
and are  measured  using the  enacted  tax rates and laws that will be in effect
when the differences are expected to reverse.

ADVERTISING COSTS
The Company expenses advertising costs as incurred.  Advertising expense charged
to operations  amounted to  $3,437,000,  $3,156,000 and $2,797,000 for the years
ended December 31, 1997, 1996 and 1995, respectively.

PREOPENING COSTS
Costs  associated  with the opening of new stores,  which  consist  primarily of
payroll and occupancy costs, are charged to operations as incurred.


<PAGE>


                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
  Exhibit 13.1 - Portions of the 1997 Annual Report to Shareholders (continued)

                   Notes to Consolidated Financial Statements
                        December 31, 1997, 1996 and 1995

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

STOCK OPTION PLANS
The Company has elected to follow  Accounting  Principles  Board Opinion No. 25,
"Accounting   for  Stock   Issued  to   Employees"   ("APB   25")  and   related
interpretations  in  accounting  for its  employee  stock  options  because,  as
discussed in Note 8, the alternative  fair value  accounting  provided for under
SFAS No. 123,  "Accounting  for Stock-Based  Compensation,"  requires the use of
option  valuation  models that were not  developed  for use in valuing  employee
stock options.  Under APB 25, because the exercise price of the Company's  stock
options equals the market price of the underlying stock on the date of grant, no
compensation expense is recognized.

EARNINGS PER SHARE
In 1997, the Financial Accounting Standards Board issued SFAS No. 128, "Earnings
per Share."  SFAS 128  replaced  the  calculation  of primary and fully  diluted
earnings  per share with basic and diluted  earnings per share.  Unlike  primary
earnings per share,  basic earnings per share  excludes any dilutive  effects of
options, warrants and convertible securities. Diluted earnings per share is very
similar to the  previously  reported  fully  diluted  earnings  per  share.  All
earnings  per share  amounts  for all  periods  have been  presented,  and where
appropriate, restated to conform to the SFAS 128 requirements.

Supplementary  income per share  amounts for 1995,  calculated to give effect to
the  reduction  of interest  expense and the  increase in the  weighted  average
number of shares  outstanding  sufficient to retire  certain short and long-term
indebtedness,  as if the secondary  public  offering in 1995 had occurred at the
beginning of the year, would not be materially different than reported per share
amounts.

CONCENTRATION OF CREDIT RISK
The  Company  grants  credit  to  certain   customers  who  meet  the  Company's
pre-established  credit  requirements.  Generally,  the Company does not require
security when trade credit is granted to  customers.  Credit losses are provided
for in the Company's  consolidated  financial  statements and consistently  have
been within management's expectations.

The  Company  has  provided  long-term  financing  to a company,  through a note
receivable,  for the  construction  of an office building which is leased by the
Company  (see  Note  6).  The  note  receivable,  amounting  to  $2,271,000  and
$1,495,000 at December 31, 1997 and 1996, respectively, bears interest at 6% and
is due in January 2005.

The carrying  value of the  Company's  financial  instruments,  including  cash,
short-term  investments,  accounts  receivable,  accounts  payable and long-term
debt, as reported in the accompanying consolidated balance sheets,  approximates
fair value.

NOTE 2 - SHORT-TERM INVESTMENTS
The Company's  short-term  investments are classified as  available-for-sale  in
accordance with SFAS No. 115,  "Accounting  for Certain  Investments in Debt and
Equity  Securities,"  and are carried at cost,  which  approximates  fair market
value.  At  December  31, 1997 and 1996,  short-term  investments  consisted  of
preferred equity securities.

NOTE 3 - RELATED PARTIES
The Company leases certain land and buildings related to its O'Reilly Auto Parts
stores under  six-year  operating  lease  agreements  from  O'Reilly  Investment
Company  and  O'Reilly  Real  Estate  Company,  partnerships  in  which  certain
stockholders  of the Company are  partners.  Generally,  these lease  agreements
provide for renewal  options  for an  additional  six years at the option of the
Company  (see  Note 6).  Rent  expense  under  these  operating  leases  totaled
$2,122,000 in 1997, $1,729,000 in 1996 and $1,701,000 in 1995.

NOTE 4 - NOTES PAYABLE TO BANKS
At December 31, 1996, the Company had available  short-term unsecured bank lines
of credit for maximum  borrowings  of $32 million  under  which  $3,000,000  was
outstanding. The lines of credit bore interest at LIBOR plus 1.00% to 1.25%, and
expired  during 1997 and were  replaced  with the  long-term  credit  facilities
described in Note 5.



<PAGE>


                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
  Exhibit 13.1 - Portions of the 1997 Annual Report to Shareholders (continued)

                   Notes to Consolidated Financial Statements
                        December 31, 1997, 1996 and 1995

NOTE 5 - LONG-TERM DEBT
The Company has available an unsecured bank line of credit providing for maximum
borrowings of $32.5 million under which  $15,700,000 was outstanding at December
31, 1997. The line of credit, which bears interest at LIBOR plus 0.50% (6.22% at
December 31, 1997), expires in October 2000. (See Note 13.)

The Company also has  available an unsecured  revolving  credit  facility with a
bank providing for maximum  borrowings of $32.5 million,  under which $6,800,000
was  outstanding  at December 31, 1997.  This credit  facility bears interest at
LIBOR plus 0.50% (6.22% at December  31,  1997) and matures in  September  2000.
This  agreement  requires  the Company to  maintain  various  minimum  financial
ratios. (See Note 13.)

Additionally,  the Company has various  unsecured  notes payable to individuals,
amounting to $271,000 and $391,000, at December 31, 1997 and 1996, respectively.
The notes bear  interest at rates  ranging  from 6% to 9% and are due in monthly
installments of approximately  $25,000 including  interest.  The notes mature in
varying amounts between 1998 and 2000, and $118,000 of such notes are guaranteed
by certain stockholders of the Company.

Indirect  borrowings  under letters of credit and guarantees of  indebtedness of
others   totaled   $633,000   and  $636,000  at  December  31,  1997  and  1996,
respectively.

Principal  maturities  of long-term  debt for each of the next five years ending
December 31, after giving effect to the refinancing described in Note 13, are as
follows (amounts in thousands):

<TABLE>
<CAPTION>
    <S>                                <C>   

        1998                           $     130
        1999                                  98
        2000                                  43
        2001                                  --
        2002                                  --
    Thereafter                            22,500
                                       ----------
                                         $22,771
                                       ==========
</TABLE>

Cash paid by the Company for interest  during the years ended December 31, 1997,
1996 and 1995 amounted to $642,000, $35,000 and
$581,000, respectively.


NOTE 6 - COMMITMENTS
The Company leases certain office space, property and equipment under long-term,
noncancelable  operating  leases.  Future  minimum  rental  payments,  including
commitments of $2,142,000 per year through 1999 and $250,000 in total thereafter
in connection with the related-party leases described in Note 3, for each of the
next five years ending December 31 and in the aggregate are as follows  (amounts
in thousands):
<TABLE>
<CAPTION>
            <S>                              <C> 
                1998                          $ 4,239
                1999                            3,951
                2000                            1,790
                2001                            1,569
                2002                            1,244
            Thereafter                         14,948
                                             --------
                                              $27,741
                                             =========
</TABLE>
<PAGE>
                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
  Exhibit 13.1 - Portions of the 1997 Annual Report to Shareholders (continued)

                   Notes to Consolidated Financial Statements
                        December 31, 1997, 1996 and 1995

NOTE  6  -  COMMITMENTS  (CONTINUED)  
Rental  expense  amounted  to  $4,136,000,
$3,348,000, and $3,316,000 for the years ended December 31, 1997, 1996 and 1995,
respectively.

Construction  commitments  totaled  approximately  $5.4  million at December 31,
1997.

NOTE  7 - EMPLOYEE BENEFIT PLANS
The Company sponsors a contributory  profit-sharing and savings plan that covers
substantially  all employees who are 21 years of age with at least six months of
service. Employees may contribute up to 15% of their annual compensation subject
to Internal  Revenue  Code maximum  limitations.  The Company has agreed to make
matching  contributions  equal  to  50%  of  the  first  2% of  each  employee's
contribution and 25% of the next 2% of each employee's contribution.  Additional
contributions  to the plan may be made as  determined  annually  by the Board of
Directors.  After three years of service,  Company  contributions  and  earnings
thereon vest at the rate of 20% per year of service  with the  Company.  Company
contributions  charged to operations amounted to $1,485,000 in 1997,  $1,229,000
in 1996 and  $980,000  in 1995.  Company  contributions,  in the form of  common
stock, to the  profit-sharing  and savings plan to match employee  contributions
during the years ended December 31 were as follows:
<TABLE>
<CAPTION>
       <S>                   <C>               <C> 

                                                Market
                              Shares             Value
                    ----------------- -----------------
       1997                   20,913          $415,000
       1996                   19,786           344,000
       1995                   21,348           297,000
</TABLE>

Profit-sharing  contributions  accrued at December 31, 1997,  1996 and 1995 were
funded in the next year through issuance of shares of the Company's common stock
as follows:

<TABLE>
<CAPTION>
                                                   Market
    Year Funded                 Shares              Value
- -------------------- ------------------ ------------------
      <S>                      <C>               <C>    
       1997                     49,540           $884,000
       1996                     39,652            684,000
       1995                     43,018            570,000
</TABLE>

The Company also sponsors an unfunded  noncontributory  defined  benefit  health
care plan which provides certain health benefits to retired employees. According
to the terms of this plan,  retirees'  annual benefits are limited to $1,000 per
employee  starting  at age 66 for  employees  with 20 or more years of  service.
Postretirement benefit costs for each of the years ended December 31, 1997, 1996
and 1995 were $12,000, $12,000 and $10,000, respectively.

Additionally,  the  Company  has  adopted  a stock  purchase  plan  covering  an
aggregate of 500,000  shares of common stock under which  approximately  350,000
shares of  common  stock  are  reserved  for  future  issuance.  Under the plan,
substantially all employees and nonemployee directors have the right to purchase
shares of the Company's common stock monthly at a price equal to 85% of the fair
market  value of the stock.  Under the plan,  32,584  shares  were  issued at an
average  price of $17.49 per share during 1997,  32,936 shares were issued at an
average  price of $14.61 per share during 1996 and 27,568  shares were issued at
an average price of $11.77 per share during 1995.

The  Company  adopted a  performance  incentive  plan for the  Company's  senior
management  under which  200,000  shares of  restricted  stock are  reserved for
future  issuance.  Under the plan,  1,386 and 556 shares were issued during 1997
and 1996, respectively. No shares were issued under this plan in 1995.



<PAGE>


                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
  Exhibit 13.1 - Portions of the 1997 Annual Report to Shareholders (continued)

                   Notes to Consolidated Financial Statements
                        December 31, 1997, 1996 and 1995

NOTE  8 - STOCK OPTION PLANS
The Company  has a stock  option plan under  which  incentive  stock  options or
nonqualified  stock  options may be granted to officers  and key  employees.  An
aggregate of 2,000,000  shares of common stock are reserved for future  issuance
under this plan.  The exercise  price of options  granted shall not be less than
the fair market value of the stock on the date of grant and will expire no later
than 10 years  from the date of  grant.  Options  granted  pursuant  to the plan
become exercisable no sooner than six months from the date of grant. In the case
of a stockholder  owning more than 10% of the outstanding  stock of the Company,
the exercise price of an incentive  option may not be less than 110% of the fair
market value of the stock on the date of grant,  and such options will expire no
later than five years from the date of grant.  Also,  the aggregate  fair market
value of the stock with respect to which incentive stock options are exercisable
for the  first  time by any  individual  in any  calendar  year  may not  exceed
$100,000. A summary of outstanding stock options is as follows:

<TABLE>
<CAPTION>
<S>                                        <C>                     <C> 
                                                                     Number
                                            Price per Share         of Shares
                                       ------------------------ ----------------
Outstanding at December 31, 1994           $8.75 - $16.88              605,550
  Granted                                  11.88 - 16.25               240,500
  Exercised                                 8.75 - 13.00               (73,550)
  Canceled                                  8.75 - 16.13                (9,500)
                                       ------------------------ ----------------
Outstanding at December 31, 1995            8.75 - 16.88               763,000
  Granted                                  14.38 - 20.00                51,500
  Exercised                                 8.75 - 15.50              (120,300)
  Canceled                                 13.25 - 19.54               (35,500)
                                       ------------------------ ----------------
Outstanding at December 31, 1996            8.75 - 20.00               658,700
  Granted                                  15.63 - 28.00               755,000
  Exercised                                 8.75 - 18.38               (71,500)
  Canceled                                  8.75 - 17.88                (6,000)
                                       ------------------------ ----------------
Outstanding at December 31, 1997           $8.75 - $28.00            1,336,200
                                       ======================== ================
</TABLE>

Options to purchase  521,700,  637,700 and 522,500  shares of common  stock were
exercisable at December 31, 1997, 1996 and 1995, respectively.

The Company also maintains a stock option plan for nonemployee  directors of the
Company  under which  100,000  shares of common  stock are  reserved  for future
issuance.  All  director  stock  options are granted at fair market value on the
date of grant and expire on the earlier of termination of service to the Company
as a director or seven years. Options granted under this plan become exercisable
six months from the date of grant. A summary of outstanding  stock options is as
follows:
<TABLE>
<CAPTION>
<S>                                     <C>                         <C> 
                                                                     Number
                                         Price per Share             of Shares
                                        -----------------         --------------
Outstanding at December 31, 1994         $8.75 - $13.13               20,000
  Granted                                    13.50                    10,000
                                        -----------------         --------------
Outstanding at December 31, 1995          8.75 - 13.50                30,000
  Granted                                    18.19                    10,000
                                        -----------------         --------------
Outstanding at December 31, 1996          8.75 - 18.19                40,000
  Granted                                18.56 - 20.88                15,000
  Exercised                               8.75 - 18.19               (20,000)
  Canceled                                   18.56                    (5,000)
                                        -----------------         --------------
Outstanding at December 31, 1997         $8.75 - $18.19               30,000
                                        =================         ==============

</TABLE>

<PAGE>


                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
  Exhibit 13.1 - Portions of the 1997 Annual Report to Shareholders (continued)

                   Notes to Consolidated Financial Statements
                        December 31, 1997, 1996 and 1995

NOTE 8 - STOCK OPTION PLANS (CONTINUED)
All options  under this plan were  exercisable  at December 31,  1997,  1996 and
1995.

Pro forma information regarding net income and earnings per share is required by
SFAS No. 123, and has been  determined  as if the Company had  accounted for its
employee and  nonemployee  director stock options under the fair value method of
that SFAS.

The fair values for these  options  were  estimated at the date of grant using a
Black-Scholes   option   pricing  model  with  the  following   weighted-average
assumptions for 1997, 1996 and 1995,  respectively:  risk-free interest rates of
5.53%,  5.39% and 5.43%;  volatility factors of the expected market price of the
Company's  common stock of .200,  .200 and .273; and  weighted-average  expected
life of the options of 6.4, 3.5 and 3.5 years. The Company assumed a 0% dividend
yield over the expected life of the options. The weighted-average fair values of
options  granted  during the years ended  December 31, 1997,  1996 and 1995 were
$8.28, $4.79 and $4.09,  respectively.  The weighted-average  remaining contract
life at December 31, 1997 for all outstanding  options under the Company's stock
option plans is 5.6 years.

The Black-Scholes option valuation model was developed for use in estimating the
fair value of traded  options which have no vesting  restrictions  and are fully
transferable.  In addition,  option valuation models require the input of highly
subjective assumptions,  including the expected stock price volatility.  Because
the Company's stock options have  characteristics  significantly  different from
those of traded options and because changes in the subjective input  assumptions
can materially  affect the fair value  estimate,  in management's  opinion,  the
existing  model does not  necessarily  provide a reliable  single measure of the
fair value of its employee stock options.

For purposes of pro forma  disclosures,  the estimated fair value of the options
is  amortized  to expense  over the  options'  vesting  period.  The  effects of
applying  SFAS  No.  123  for  pro  forma  disclosures  are  not  likely  to  be
representative of the effects on reported net income or losses for future years.
The Company's pro forma information follows:  (amounts in thousands,  except per
share amounts)
<TABLE>
<CAPTION>
<S>                                       <C>          <C>         <C>

                                             1997        1996        1995
                                          ----------   ---------   ---------

 Pro forma net income                        $22,432     $18,494     $13,889
                                          ==========   =========   =========

 Pro forma basic earnings per share            $1.07       $0.89       $0.78
                                          ==========   =========   =========
 Pro forma earnings per share -
    assuming  dilution                         $1.05       $0.88       $0.78
                                          ==========   =========   =========
</TABLE>



<PAGE>


                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
  Exhibit 13.1 - Portions of the 1997 Annual Report to Shareholders (continued)

                   Notes to Consolidated Financial Statements
                        December 31, 1997, 1996 and 1995

NOTE 9 - EARNINGS PER SHARE
The following table sets forth the computation of basic and diluted earnings per
share:
<TABLE>
<CAPTION>
<S>                                              <C>        <C>         <C> 
Year ended December 31,                               1997       1996       1995
- -----------------------------------------------  ---------  ---------  ---------
(In thousands, except per share amounts) 
Numerator:
  Net income                                       $23,143    $18,971    $14,091
                                                 ---------  ---------  ---------
     Numerator for basic earnings per share        $23,143    $18,971    $14,091
                                                 =========  =========  =========
 
     Numerator for diluted earnings per share      $23,143   $ 18,971    $14,091
                                                 =========  =========  =========


Denominator:
     Denominator for basic earnings per share
       - weighted-average shares                    21,043     20,864     17,820
     Effect of employee stock options (Note 8)         234        168         82
                                                 ---------  ---------  ---------
     Denominator for diluted earnings per
       per share - adjusted weighted-average                        
       shares and assumed conversions               21,277     21,032     17,902
                                                ==========  =========  =========

Basic earnings per share                             $1.10       $.91       $.79
                                                ==========  =========  =========
Diluted earnings per share                           $1.09       $.90       $.79
                                                ==========  =========  =========
</TABLE>

For additional disclosure regarding the employee stock options, see Note 8.


<PAGE>


                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
  Exhibit 13.1 - Portions of the 1997 Annual Report to Shareholders (continued)

                   Notes to Consolidated Financial Statements
                        December 31, 1997, 1996 and 1995

NOTE 10 - INCOME TAXES
Deferred  income  taxes  reflect  the net tax effects of  temporary  differences
between the carrying  amounts of assets and liabilities for financial  reporting
purposes and the amounts used for income tax purposes. Significant components of
the Company's  deferred tax assets and liabilities are as follows at December 31
(amounts in thousands):
<TABLE>
<CAPTION>
<S>                                        <C>                  <C>
                                                      1997                  1996
                                          ----------------      ----------------
Deferred tax assets:
  Current
    Allowance for doubtful accounts                   $138                  $168
    Vacation accrual                                   567                   481
    Inventory carrying value                           636                    --
    Other accruals                                      83                   152
                                          ----------------      ----------------
                                                     1,424                   801
                                          ----------------      ----------------
  Noncurrent:
    Postretirement benefit obligation                  158                   153
                                          ----------------      ----------------
Total deferred tax assets                            1,582                   954
                                          ----------------      ----------------

Deferred tax liabilities:
  Current:
     Inventory carrying value                           --                 1,112
                                          ----------------     -----------------
   Noncurrent:
      Depreciation                                   2,273                 1,605
      Other accruals                                    30                    --
                                          ----------------     -----------------
Total deferred tax liabilities                       2,303                 2,717
                                          ----------------     -----------------
Net deferred tax liabilities                      $    721                $1,763
                                          ================     =================
</TABLE>

The provision for income taxes consists of the following (amounts in thousands):

<TABLE>
<CAPTION>
<S>                       <C>                 <C>                  <C>
                          Current              Deferred              Total
                   ------------------- --------------------- ------------------
1997:
Federal                    $13,562             ($   915)            $12,647
State                        1,893                 (127)              1,766
                   ------------------- --------------------- ------------------
                           $15,455              ($1,042)            $14,413
                   =================== ===================== ==================
1996:
Federal                     $8,502                $1,316            $ 9,818
State                        1,077                   167              1,244
                            $9,579                $1,483            $11,062
                   =================== ===================== ==================
1995:
Federal                     $6,473                 $ 837            $ 7,310
State                          772                   100                872
                   ------------------- --------------------- ------------------
                            $7,245                 $ 937            $ 8,182
                   =================== ===================== ==================

</TABLE>


<PAGE>


                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
  Exhibit 13.1 - Portions of the 1997 Annual Report to Shareholders (continued)

                   Notes to Consolidated Financial Statements
                        December 31, 1997, 1996 and 1995

NOTE 10 - INCOME TAXES (CONTINUED)
A  reconciliation  of the provision for income taxes to the amounts  computed at
the federal statutory rate is as follows (amounts in thousands):
<TABLE>
<CAPTION>

                                                        1997          1996         1995
                                                   ---------------------------------------
<S>                                                  <C>           <C>           <C>  

Federal income taxes at statutory rate               $13,145       $10,512       $7,796
State income taxes, net of federal tax benefit         1,148           809          567
Other items, net                                         120          (259)        (181)
                                                   ---------------------------------------
                                                     $14,413       $11,062       $8,182
                                                   =======================================
</TABLE>

The tax benefit associated with the exercise of non-qualified  stock options has
been  reflected as  additional  paid-in  capital in the  accompanying  financial
statements.

During  the years  ended  December  31,  1997,  1996 and 1995,  cash paid by the
Company for income taxes amounted to  $12,168,000,  $9,015,000  and  $9,085,000,
respectively.


NOTE 11 - STOCK SPLIT
On July 8, 1997, the Company's Board of Directors  declared a two-for-one  stock
split  to be  effected  in the  form of a 100%  stock  dividend  payable  to all
shareholders  of record as of July 31,  1997.  The  stock  dividend  was paid on
August  31,  1997.   Accordingly,   the  stock  split  has  been  recognized  by
reclassifying  $105,000,  the par value of the additional  shares resulting from
the split,  from  retained  earnings  to common  stock.  All share and per share
information included in the accompanying  consolidated  financial statements has
been  restated  to reflect  the  retroactive  effect of the stock  split for all
periods presented.




<PAGE>


                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
  Exhibit 13.1 - Portions of the 1997 Annual Report to Shareholders (continued)

                   Notes to Consolidated Financial Statements
                        December 31, 1997, 1996 and 1995

NOTE 12 - QUARTERLY FINANCIAL DATA - UNAUDITED
<TABLE>
<CAPTION>

                                                    First         Second          Third          Fourth
                                                   Quarter        Quarter         Quarter        Quarter
                                             -------------------------------------------------------------
                                             (In Thousands, Except Per Share Data)
<S>                                                 <C>            <C>            <C> 
Year ended December 31, 1997
Product sales                                       $68,472        $82,448        $87,517         $77,962
Gross profit                                         29,191         34,715         36,531          34,173
Operating income                                      7,928          9,493         10,467           9,196
Net income                                            5,007          6,082          6,621           5,433
Basic net income per share:                             .24            .29            .31             .26
Net income per share - assuming dilution                .24            .29            .31             .25

Year ended December 31, 1996
Product sales                                       $55,321        $68,782         $70,432        $64,708
Gross profit                                         22,409         28,212          29,247         28,603
Operating income                                      6,154          7,678           8,294          6,725
Net income                                            4,088          4,947           5,422          4,514
Basic net income per share:                             .20            .24             .26            .22
Net income per share - assuming dilution                .20            .24             .26            .21
</TABLE>

The  above  quarterly  financial  data  is  unaudited,  but  in the  opinion  of
management,  all adjustments  necessary for a fair  presentation of the selected
data for these interim periods presented have been included.

The 1996 and first three  quarters of 1997  earnings per share amounts have been
restated to comply with SFAS No. 128, "Earnings per Share."

NOTE 13 - SUBSEQUENT EVENTS
Effective January 31, 1998, the Company acquired 100% of the outstanding capital
stock of Hi-Lo  Automotive,  Inc.  and its  subsidiaries.  Hi/LO is a  specialty
retailer  which  operates 189 retail  stores  throughout  Texas,  Louisiana  and
California,  supplying automotive  after-market tools, supplies and accessories.
Hi/LO had sales of approximately  $238.3 million for the year ended December 31,
1997. The purchase price was  approximately  $47.8 million,  or $4.35 per common
share.  This  acquisition  will be accounted  for using the  purchase  method of
accounting.

In  connection  with this  purchase,  the Company  replaced its existing  credit
facilities  with a new $175  million  credit  agreement.  This credit  agreement
includes a five-year  revolving  credit  facility of $125  million,  maturing in
January 2003,  of which $10 million is a swing line facility to fund  short-term
financing requirements,  and a five-year term loan facility of $50 million which
is payable in quarterly installments. This credit agreement is guaranteed by the
subsidiaries of the Company and the acquired Hi/LO subsidiaries.


<PAGE>



                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
  Exhibit 13.1 - Portions of the 1997 Annual Report to Shareholders (continued)




NUMBER OF STOCKHOLDERS

As of December 31, 1997,  O'Reilly  Automotive,  Inc.  has  approximately  7,500
stockholders  based on the number of holders  of record and an  estimate  of the
number of individual participants represented by security position listings.

MARKET PRICES AND DIVIDEND INFORMATION

The  prices in the table  below  represent  the high and low  sales  prices  for
O'Reilly  Automotive,  Inc. common stock as reported by the Nasdaq Stock Market.
The common stock began  trading on April 22, 1993. No cash  dividends  have been
declared  since  1992,  and the  Company  does not  anticipate  paying  any cash
dividends in the foreseeable future.

<TABLE>
<CAPTION>

                                   1997                         1996
                            High           Low           High          Low
                       -------------- -------------- ------------- -------------
<S>                           <C>            <C>           <C>           <C>   
First Quarter                 19.063         15.500        17.750        14.375
Second Quarter                19.875         16.875        20.375        17.500
Third Quarter                 26.000         18.875        19.125        17.125
Fourth Quarter                28.000         21.000        18.500        15.500
For The Year                  28.000         15.500        20.375        14.375
</TABLE>



<PAGE>


                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
                   Exhibit 21.1 - Subsidiaries of the Company


              Subsidiary                       State of Incorporation
- -----------------------------------            -----------------------
Ozark Automotive Distributors, Inc.                       Missouri
Greene County Realty Co.                                  Missouri
O'Reilly II Aviation, Inc.                                Missouri
Hi-Lo Automotive, Inc.                                    Delaware

One  hundred  percent  of  the  capital  stock  of  each  of  the  above  listed
subsidiaries is directly owned by O'Reilly Automotive, Inc.


<PAGE>

                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
        Exhibit 23.1 - Consent of Ernst & Young LLP, independent auditors




We consent to the  incorporation  by reference in this Annual Report (Form 10-K)
of O'Reilly  Automotive,  Inc. and Subsidiaries of our report dated February 16,
1998, included in the 1997 Annual Report to Stockholders of O'Reilly Automotive,
Inc.

Our  audits  also  included  the  financial   statement   schedule  of  O'Reilly
Automotive,  Inc. and  Subsidiaries  listed in item 14(a).  This schedule is the
responsibility of the Company's management.  Our responsibility is to express an
opinion based on our audits. In our opinion,  the financial  statement  schedule
referred to above, when considered in relation to the basic financial statements
taken as a whole,  presents fairly in all material  respects the information set
forth therein.

We also consent to the incorporation by reference in the Registration  Statement
(Form S-8 No. 33-61632) pertaining to the O'Reilly  Automotive,  Inc. 1993 Stock
Option Plan,  Director  Stock  Option  Plan,  and Stock  Purchase  Plan,  in the
Registration  Statement  (Form  S-8 No.  33-73892)  pertaining  to the  O'Reilly
Automotive,  Inc.  Profit  Sharing  and  Savings  Plan  and in the  Registration
Statement  (Form  S-8  No.  33-91022)  pertaining  to  the  O'Reilly  Automotive
Performance  Incentive  Plan and 1993  Stock  Option  Plan of our  report  dated
February  16,  1998,  with  respect  to the  consolidated  financial  statements
incorporated  herein by  reference,  and our report  included  in the  preceding
paragraph  with respect to the  financial  statement  schedule  included in this
Annual  Report  (Form  10-K) of  O'Reilly  Automotive,  Inc.  for the year ended
December 31, 1997.


/ s / Ernst & Young LLP
- ---------------------------------
Ernst & Young LLP


Kansas City, Missouri
March 30, 1998


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>

This schedule contains summary financial information extracted from the
Consolidated Balance Sheet at December 31, 1997 and 1996 (restated) and the 
Consolidated Statement of Income for the Twelve Months Ended December 31, 1997 
and 1996 (restated) and is qualified in its entirety by reference to such 
financial statements.
</LEGEND>
<MULTIPLIER>                                     1,000
<CURRENCY>                                   US Dollar
       
<S>                             <C>                         <C>
<PERIOD-TYPE>                   12-Mos                      12-Mos
<FISCAL-YEAR-END>                          DEC-31-1997               DEC-31-1996
<PERIOD-START>                             JAN-01-1997               JAN-01-1996
<PERIOD-END>                               DEC-31-1997               DEC-31-1996
<EXCHANGE-RATE>                                   1.00                      1.00
<CASH>                                          $2,285                    $1,207
<SECURITIES>                                     1,000                     1,000
<RECEIVABLES>                                   12,832                    11,740
<ALLOWANCES>                                       363                       444
<INVENTORY>                                    111,848                    83,909
<CURRENT-ASSETS>                                 6,538                     2,740
<PP&E>                                         137,533                   101,220
<DEPRECIATION>                                  29,093                    21,435
<TOTAL-ASSETS>                                 247,617                   183,623
<CURRENT-LIABILITIES>                           40,377                    25,749
<BONDS>                                              0                         0
                                0                         0
                                          0                         0
<COMMON>                                           211                       105
<OTHER-SE>                                     181,828                   155,677
<TOTAL-LIABILITY-AND-EQUITY>                   247,617                   183,623
<SALES>                                        316,399                   259,243
<TOTAL-REVENUES>                               317,010                   260,462
<CGS>                                          181,789                   150,772
<TOTAL-COSTS>                                   97,526                    79,620
<OTHER-EXPENSES>                                     0                         0
<LOSS-PROVISION>                                   757                       672
<INTEREST-EXPENSE>                                 139                        37
<INCOME-PRETAX>                                 37,556                    30,033
<INCOME-TAX>                                    14,413                    11,062
<INCOME-CONTINUING>                             23,143                    18,971
<DISCONTINUED>                                       0                         0
<EXTRAORDINARY>                                      0                         0
<CHANGES>                                            0                         0
<NET-INCOME>                                    23,143                    18,971
<EPS-PRIMARY>                                    $1.10                     $0.91
<EPS-DILUTED>                                    $1.09                     $0.90
        


</TABLE>



                   O'REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES
                       Exhibit 99.1 - Certain Risk Factors


The following  factors could affect the Company's actual results,  including its
revenues,  expenses  and net  income,  and could  cause them to differ  from any
forward-looking statements made by or on behalf of the Company.

Competition

The Company  competes  with a large  number of retail and  wholesale  automotive
aftermarket  product  suppliers.  The  distribution  of  automotive  aftermarket
products is a highly  competitive  industry,  particularly  in the more  densely
populated market areas served by the Company.  Competitors  include national and
regional  automotive  parts  chains,  independently  owned parts stores (some of
which are associated  with national auto parts  distributors  or  associations),
automobile  dealerships,  mass or general merchandise,  discount and convenience
chains that carry automotive products,  independent  warehouse  distributors and
parts stores and national warehouse  distributors and associations.  Some of the
Company's  competitors  are larger than the Company and have  greater  financial
resources than the Company.

No Assurance of Future Growth

Management  believes that the Company's  ability to open additional stores at an
accelerated rate will be a significant factor in achieving its growth objectives
for the  future.  The  ability  of the  Company  to  accomplish  its  growth  is
dependent,  in part, on matters  beyond the Company's  control,  such as weather
conditions,  zoning and other issues related to new store site development,  the
availability of qualified management personnel and general business and economic
conditions. No assurance can be given that the Company's current growth rate can
be maintained.

Dependence Upon Key and Other Personnel

The success of the Company has been largely  dependent on the efforts of certain
key personnel of the Company, including David E. O'Reilly, Lawrence P. O'Reilly,
Charles H. O'Reilly,  Jr.,  Rosalie O'Reilly Wooten and Ted F. Wise. The loss of
the services of one or more of these  individuals  could have a material adverse
effect on the Company's  business and results of  operations.  Additionally,  in
order to successfully implement and manage its growth strategy, the Company will
be  dependent  upon its  ability to  continue  to attract  and retain  qualified
personnel.  There can be no assurance  that the Company will be able to continue
to attract such personnel.

Concentration of Ownership by Management

The Company's  executive  officers and directors as a group  beneficially  own a
substantial  percentage of the outstanding shares of the Company's common stock.
These  officers  and  directors  have the ability to exercise  effective  voting
control  of the  Company,  including  the  election  of  all  of  the  Company's
directors, and to effectively determine the vote on any matter being voted on by
the Company  shareholders,  including any merger, sale of assets or other change
in control of the Company.



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission