O’Reilly Automotive, Inc. (the “Company” or “O’Reilly”)
(
Nasdaq: ORLY), a leading
retailer in the automotive aftermarket industry, today announced
record revenues and earnings for its fourth quarter ended
December 31, 2019. The results represent 27
consecutive years of comparable store sales growth and record
revenue and operating income for O’Reilly since becoming a public
company in April of 1993.
4th
Quarter Financial ResultsO’Reilly’s CEO
and Co-President, Greg Johnson, commented, “We are pleased to once
again report another profitable quarter, highlighted by a 4.4%
increase in comparable store sales and a 14.2% increase in diluted
earnings per share. While our comparable store sales results
for the fourth quarter were in the top half of our expected range,
we continued to see ongoing inflationary pressures in our expense
structure, and primarily due to an unexpected surge in health
benefit costs, our operating profit for the fourth quarter did not
meet our expectations.”
Sales for the fourth quarter ended
December 31, 2019, increased $168 million, or 7%, to
$2.48 billion from $2.31 billion for the same period one year
ago. Gross profit for the fourth quarter increased 7% to
$1.32 billion (or 53.3% of sales) from $1.23 billion (or 53.3% of
sales) for the same period one year ago. Selling, general and
administrative expenses (“SG&A”) for the fourth quarter
increased 10% to $883 million (or 35.6% of sales) from $806 million
(or 34.8% of sales) for the same period one year ago.
Operating income for the fourth quarter increased 3% to $442
million (or 17.8% of sales) from $428 million (or 18.5% of sales)
for the same period one year ago.
Net income for the fourth quarter ended
December 31, 2019, increased $25 million to $325 million
(or 13.1% of sales) from $300 million (or 13.0% of sales) for the
same period one year ago. Diluted earnings per common share
for the fourth quarter increased 14% to $4.25 on 76 million shares
versus $3.72 on 81 million shares for the same period one year
ago.
Full-Year Financial
ResultsMr. Johnson continued, “Team O’Reilly’s
commitment to providing the highest level of customer service in
the industry, along with our relentless focus on profitable growth,
resulted in full-year comparable stores sales growth of 4.0%, a
5.8% increase in full-year operating profit and an 11.1% increase
in 2019 diluted earnings per share. I would like to take this
opportunity to thank our Team for their continued dedication,
hard work and commitment to O’Reilly’s ongoing success, highlighted
by 2019 marking our 11th consecutive year of 10% or greater diluted
earnings per share growth.”
Sales for the year ended
December 31, 2019, increased $614 million, or 6%, to
$10.15 billion from $9.54 billion for the same period one year
ago. Gross profit for the year ended
December 31, 2019, increased 7% to $5.39 billion (or
53.1% of sales) from $5.04 billion (or 52.8% of sales) for the same
period one year ago. SG&A for the year ended
December 31, 2019, increased 8% to $3.47 billion (or
34.2% of sales) from $3.22 billion (or 33.8% of sales) for the same
period one year ago. Operating income for the year ended
December 31, 2019, increased 6% to $1.92 billion (or
18.9% of sales) from $1.82 billion (or 19.0% of sales) for the same
period one year ago.
Net income for the year ended
December 31, 2019, increased $67 million, or 5%, to $1.39
billion (or 13.7% of sales) from $1.32 billion (or 13.9% of sales)
for the same period one year ago. Diluted earnings per common
share for the year ended December 31, 2019, increased 11%
to $17.88 on 78 million shares versus $16.10 on 82 million shares
for the same period one year ago.
Mr. Johnson concluded, “We successfully met our
goal of 200 net, new store openings in 2019, in addition to
converting 20 acquired Bennett stores to the O’Reilly brand.
Also, we closed on our acquisition of Mayasa Auto Parts on November
29, 2019, and we are very pleased to officially welcome the over
1,100 Mayasa Team Members into the O’Reilly family. The
Mayasa acquisition represents O’Reilly’s first expansion outside
the U.S. as an international company, and we are excited to work
together with the outstanding Mayasa team to build on their history
of profitable growth as we enter the Mexican automotive
aftermarket. We continued to enhance our industry-leading
distribution network in 2019, as we successfully opened our 28th
distribution center in Twinsburg, Ohio, and have two additional
distribution center projects under construction in the Nashville
and Memphis markets, which will both open in 2020. ”
4th
Quarter and Full-Year Comparable Store Sales
ResultsComparable store sales are calculated
based on the change in sales for U.S. stores open at least one year
and exclude sales of specialty machinery, sales to independent
parts stores and sales to Team Members. Online sales,
resulting from ship-to-home orders and pick-up-in-store orders, for
U.S. stores open at least one year, are included in the comparable
store sales calculation. Comparable store sales increased
4.4% for the fourth quarter ended December 31, 2019, on
top of 3.3% for the same period one year ago. Comparable
store sales increased 4.0% for the year ended
December 31, 2019, on top of 3.8% for the same period one
year ago.
Share Repurchase
ProgramDuring the fourth quarter ended
December 31, 2019, the Company repurchased 0.3 million
shares of its common stock, at an average price per share of
$427.33, for a total investment of $125 million. During the
year ended December 31, 2019, the Company repurchased 3.9
million shares of its common stock, at an average price per share
of $369.55, for a total investment of $1.43 billion.
Subsequent to the end of the fourth quarter and through the date of
this release, the Company repurchased an additional 0.2 million
shares of its common stock, at an average price per share of
$428.29, for a total investment of $88 million. The Company
has repurchased a total of 76.4 million shares of its common stock
under its share repurchase program since the inception of the
program in January of 2011 and through the date of this release, at
an average price of $160.61, for a total aggregate investment of
$12.27 billion.
Today, the Company also announced that its Board
of Directors (the “Board”) approved a resolution to increase the
authorization amount under its share repurchase program by an
additional $1.0 billion, raising the aggregate authorization under
the program to $13.75 billion. The additional $1.0 billion
authorization is effective for a three-year period, beginning on
February 5, 2020. Stock repurchases under the program
may be made from time to time, as the Company deems appropriate,
solely through open market repurchases effected through a broker
dealer at prevailing market prices, based on a variety of factors
such as price, corporate requirements and overall market
conditions. There can be no assurance as to the number of
shares the Company will purchase, if any. The share
repurchase program may be increased or otherwise modified, renewed,
suspended or terminated by the Company at any time, without prior
notice. As of the date of this release, the Company had
approximately $1.48 billion remaining under its current share
repurchase authorizations.
1st
Quarter and Full-Year 2020 GuidanceThe
table below outlines the Company’s guidance for selected first
quarter and full-year 2020 financial data:
|
|
|
|
|
|
|
For the Three Months Ending |
|
For the Year Ending |
|
|
March 31, 2020 |
|
December 31, 2020 |
Net, new store openings |
|
|
|
approximately 180 |
Comparable store sales |
|
2% to 4% |
|
3% to 5% |
Total revenue |
|
|
|
$10.7 billion to $11.0 billion |
Gross profit as
a percentage of sales |
|
|
|
52.5% to 53.0% |
Operating income as
a percentage of sales |
|
|
|
18.4% to 18.9% |
Effective income tax rate |
|
|
|
23.2% |
Diluted earnings per share
(1) |
|
$4.37 to $4.47 |
|
$19.03 to $19.13 |
Net cash provided by operating
activities |
|
|
|
$1.8 billion to $2.0 billion |
Capital expenditures |
|
|
|
$625 million to $675 million |
Free cash flow (2) |
|
|
|
$1.1 billion to $1.2 billion |
(1) Weighted-average shares
outstanding, assuming dilution, used in the denominator of this
calculation, includes share repurchases made by the Company through
the date of this release.
(2) Free cash flow is a non-GAAP
financial measure. The table below reconciles Free cash flow
guidance to Net cash provided by operating activities guidance, the
most directly comparable GAAP financial measure:
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ending |
(in millions) |
|
December 31, 2020 |
Net cash provided
by operating activities |
|
$ |
1,815 |
|
to |
|
$ |
1,980 |
Less: |
Capital expenditures |
|
|
625 |
|
to |
|
|
675 |
|
Excess tax benefit from
share-based compensation payments |
|
|
5 |
|
to |
|
|
10 |
|
Investment in tax credit
equity investments |
|
|
85 |
|
to |
|
|
95 |
Free cash
flow |
|
$ |
1,100 |
|
to |
|
$ |
1,200 |
Non-GAAP
InformationThis release contains certain
financial information not derived in accordance with United States
generally accepted accounting principles (“GAAP”). These
items include adjusted debt to earnings before interest, taxes,
depreciation, amortization, share-based compensation and rent
(“EBITDAR”) and free cash flow. The Company does not, nor
does it suggest investors should, consider such non-GAAP financial
measures in isolation from, or as a substitute for, GAAP financial
information. The Company believes that the presentation of
adjusted debt to EBITDAR and free cash flow provide meaningful
supplemental information to both management and investors that is
indicative of the Company’s core operations. The Company has
included a reconciliation of this additional information to the
most comparable GAAP measure in the table above and the selected
financial information below.
Earnings Conference Call
InformationThe Company will host a conference
call on Thursday, February 6, 2020, at 10:00 a.m. Central Time to
discuss its results as well as future expectations. Investors
may listen to the conference call live on the Company’s website at
www.OReillyAuto.com by clicking on “Investor Relations” and then
“News Room.” Interested analysts are invited to join the
call. The dial-in number for the call is (847) 619-6396; the
conference call identification number is 49267105. A replay
of the conference call will be available on the Company’s website
through Friday, February 5, 2021.
About O’Reilly Automotive,
Inc.O’Reilly Automotive, Inc. was founded in 1957
by the O’Reilly family and is one of the largest specialty
retailers of automotive aftermarket parts, tools, supplies,
equipment and accessories in the United States, serving both the
do-it-yourself and professional service provider markets.
Visit the Company’s website at www.OReillyAuto.com for additional
information about O’Reilly, including access to online shopping and
current promotions, store locations, hours and services, employment
opportunities and other programs. As of
December 31, 2019, the Company operated 5,439 stores in
47 U.S. states and 21 stores in Mexico.
Forward-Looking
StatementsThe Company claims the protection of
the safe-harbor for forward-looking statements within the meaning
of the Private Securities Litigation Reform Act of 1995. You
can identify these statements by forward-looking words such as
“estimate,” “may,” “could,” “will,” “believe,” “expect,” “would,”
“consider,” “should,” “anticipate,” “project,” “plan,” “intend” or
similar words. In addition, statements contained within this
press release that are not historical facts are forward-looking
statements, such as statements discussing, among other things,
expected growth, store development, integration and expansion
strategy, business strategies, future revenues and future
performance. These forward-looking statements are based on
estimates, projections, beliefs and assumptions and are not
guarantees of future events and results. Such statements are
subject to risks, uncertainties and assumptions, including, but not
limited to, the economy in general, inflation, tariffs, product
demand, the market for auto parts, competition, weather, risks
associated with the performance of acquired businesses, our ability
to hire and retain qualified employees, consumer debt levels, our
increased debt levels, credit ratings on public debt, governmental
regulations, information security and cyber-attacks, terrorist
activities, war and the threat of war. Actual results may
materially differ from anticipated results described or implied in
these forward-looking statements. Please refer to the “Risk
Factors” section of the annual report on Form 10-K for the year
ended December 31, 2018, and subsequent Securities and
Exchange Commission filings for additional factors that could
materially affect the Company’s financial performance.
Forward-looking statements speak only as of the date they were made
and the Company undertakes no obligation to publicly update any
forward-looking statements, whether as a result of new information,
future events or otherwise, except as required by applicable
law.
|
|
For further
information contact: |
Investor &
Media Contacts |
|
Mark Merz (417) 829-5878 |
|
Eric Bird (417) 868-4259 |
|
O’REILLY AUTOMOTIVE, INC. AND
SUBSIDIARIESCONDENSED CONSOLIDATED BALANCE SHEETS(In
thousands, except share data) |
|
|
|
|
|
|
|
|
|
December 31, 2019
(1) |
|
December 31, 2018 |
|
|
(Unaudited) |
|
(Note) |
Assets |
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
40,406 |
|
|
$ |
31,315 |
|
Accounts receivable, net |
|
|
214,915 |
|
|
|
192,026 |
|
Amounts receivable from suppliers |
|
|
79,492 |
|
|
|
78,155 |
|
Inventory |
|
|
3,454,092 |
|
|
|
3,193,344 |
|
Other current assets |
|
|
44,757 |
|
|
|
48,262 |
|
Total current assets |
|
|
3,833,662 |
|
|
|
3,543,102 |
|
|
|
|
|
|
|
|
Property and equipment, at
cost |
|
|
6,191,427 |
|
|
|
5,645,552 |
|
Less: accumulated
depreciation and amortization |
|
|
2,243,224 |
|
|
|
2,058,550 |
|
Net property and equipment |
|
|
3,948,203 |
|
|
|
3,587,002 |
|
|
|
|
|
|
|
|
Operating lease, right-of-use
assets |
|
|
1,928,369 |
|
|
|
— |
|
Goodwill and acquisition
intangibles (2) |
|
|
936,814 |
|
|
|
807,260 |
|
Other assets, net |
|
|
70,112 |
|
|
|
43,425 |
|
Total assets |
|
$ |
10,717,160 |
|
|
$ |
7,980,789 |
|
|
|
|
|
|
|
|
Liabilities
and shareholders’ equity |
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
Accounts payable |
|
$ |
3,604,722 |
|
|
$ |
3,376,403 |
|
Self-insurance reserves |
|
|
79,079 |
|
|
|
77,012 |
|
Accrued payroll |
|
|
100,816 |
|
|
|
86,520 |
|
Accrued benefits and withholdings |
|
|
98,539 |
|
|
|
89,082 |
|
Income taxes payable |
|
|
— |
|
|
|
11,013 |
|
Current portion of operating lease liabilities |
|
|
316,061 |
|
|
|
— |
|
Other current liabilities |
|
|
270,210 |
|
|
|
253,990 |
|
Total current liabilities |
|
|
4,469,427 |
|
|
|
3,894,020 |
|
|
|
|
|
|
|
|
Long-term debt |
|
|
3,890,527 |
|
|
|
3,417,122 |
|
Operating lease liabilities,
less current portion |
|
|
1,655,297 |
|
|
|
— |
|
Deferred income taxes |
|
|
133,280 |
|
|
|
105,566 |
|
Other liabilities |
|
|
171,289 |
|
|
|
210,414 |
|
|
|
|
|
|
|
|
Shareholders’ equity: |
|
|
|
|
|
|
Common stock, $0.01 par value: |
|
|
|
|
|
|
Authorized shares – 245,000,000 |
|
|
|
|
|
|
Issued and outstanding shares – |
|
|
|
|
|
|
75,618,659 as of December 31, 2019, and |
|
|
|
|
|
|
79,043,919 as of December 31, 2018 |
|
|
756 |
|
|
|
790 |
|
Additional paid-in capital |
|
|
1,280,760 |
|
|
|
1,262,063 |
|
Retained deficit |
|
|
(889,066 |
) |
|
|
(909,186 |
) |
Accumulated other comprehensive income |
|
|
4,890 |
|
|
|
— |
|
Total shareholders’
equity |
|
|
397,340 |
|
|
|
353,667 |
|
|
|
|
|
|
|
|
Total liabilities and
shareholders’ equity |
|
$ |
10,717,160 |
|
|
$ |
7,980,789 |
|
Note: The balance sheet at
December 31, 2018, has been derived from the audited
consolidated financial statements at that date but does not include
all of the information and footnotes required by United States
generally accepted accounting principles for complete financial
statements.
(1) The Company adopted Accounting Standard
Codification 842 - Leases (“ASC 842”) during the first quarter
ended March 31, 2019, using the additional, optional transition
method, which does not require prior periods to be restated.
(2) Includes goodwill and other
intangible assets related to the acquisition of Mayasa Auto Parts
as part of the preliminary purchase price allocation.
|
O’REILLY AUTOMOTIVE, INC. AND
SUBSIDIARIESCONDENSED CONSOLIDATED STATEMENTS OF INCOME(In
thousands, except per share data) |
|
|
|
For the Three Months
Ended |
|
For the Year Ended |
|
|
December 31, |
|
December 31, |
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
|
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Note) |
Sales |
|
$ |
2,482,975 |
|
|
$ |
2,314,957 |
|
|
$ |
10,149,985 |
|
|
$ |
9,536,428 |
|
Cost of goods sold, including
warehouse and distribution expenses |
|
|
1,158,391 |
|
|
|
1,080,642 |
|
|
|
4,755,294 |
|
|
|
4,496,462 |
|
Gross profit |
|
|
1,324,584 |
|
|
|
1,234,315 |
|
|
|
5,394,691 |
|
|
|
5,039,966 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and
administrative expenses |
|
|
883,081 |
|
|
|
806,275 |
|
|
|
3,473,965 |
|
|
|
3,224,782 |
|
Operating income |
|
|
441,503 |
|
|
|
428,040 |
|
|
|
1,920,726 |
|
|
|
1,815,184 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(35,288 |
) |
|
|
(31,468 |
) |
|
|
(139,975 |
) |
|
|
(122,129 |
) |
Interest income |
|
|
732 |
|
|
|
683 |
|
|
|
2,545 |
|
|
|
2,521 |
|
Other, net |
|
|
2,366 |
|
|
|
(4,098 |
) |
|
|
7,033 |
|
|
|
(1,489 |
) |
Total other expense |
|
|
(32,190 |
) |
|
|
(34,883 |
) |
|
|
(130,397 |
) |
|
|
(121,097 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
taxes |
|
|
409,313 |
|
|
|
393,157 |
|
|
|
1,790,329 |
|
|
|
1,694,087 |
|
Provision for income
taxes |
|
|
84,397 |
|
|
|
92,800 |
|
|
|
399,287 |
|
|
|
369,600 |
|
Net income |
|
$ |
324,916 |
|
|
$ |
300,357 |
|
|
$ |
1,391,042 |
|
|
$ |
1,324,487 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share-basic: |
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share |
|
$ |
4.29 |
|
|
$ |
3.76 |
|
|
$ |
18.07 |
|
|
$ |
16.27 |
|
Weighted-average common shares
outstanding – basic |
|
|
75,713 |
|
|
|
79,826 |
|
|
|
76,985 |
|
|
|
81,406 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share-assuming
dilution: |
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share |
|
$ |
4.25 |
|
|
$ |
3.72 |
|
|
$ |
17.88 |
|
|
$ |
16.10 |
|
Weighted-average common shares
outstanding – assuming dilution |
|
|
76,495 |
|
|
|
80,636 |
|
|
|
77,788 |
|
|
|
82,280 |
|
Note: The income statement for the year ended
December 31, 2018, has been derived from the audited consolidated
financial statements at that date but does not include all of the
information and footnotes required by United States generally
accepted accounting principles for complete financial
statements.
|
O’REILLY AUTOMOTIVE, INC. AND
SUBSIDIARIESCONDENSED CONSOLIDATED STATEMENTS OF CASH
FLOWS (In thousands) |
|
|
For the Year Ended |
|
|
December 31, |
|
|
2019 |
|
|
2018 |
|
|
|
(Unaudited) |
|
(Note) |
Operating
activities: |
|
|
|
|
|
|
Net income |
|
$ |
1,391,042 |
|
|
$ |
1,324,487 |
|
Adjustments to reconcile net
income to net cash provided by operating activities: |
|
|
|
|
|
|
Depreciation and amortization of property, equipment and
intangibles |
|
|
270,875 |
|
|
|
258,937 |
|
Amortization of debt discount and issuance costs |
|
|
3,916 |
|
|
|
3,470 |
|
Deferred income taxes |
|
|
21,396 |
|
|
|
20,160 |
|
Share-based compensation programs |
|
|
21,921 |
|
|
|
20,176 |
|
Other |
|
|
7,529 |
|
|
|
9,895 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
Accounts receivable |
|
|
(15,577 |
) |
|
|
18,138 |
|
Inventory |
|
|
(239,912 |
) |
|
|
(163,367 |
) |
Accounts payable |
|
|
213,423 |
|
|
|
177,676 |
|
Income taxes payable |
|
|
(20,139 |
) |
|
|
22,903 |
|
Other |
|
|
54,005 |
|
|
|
35,080 |
|
Net cash provided by operating activities |
|
|
1,708,479 |
|
|
|
1,727,555 |
|
|
|
|
|
|
|
|
Investing
activities: |
|
|
|
|
|
|
Purchases of property and
equipment |
|
|
(628,057 |
) |
|
|
(504,268 |
) |
Proceeds from sale of property
and equipment |
|
|
7,118 |
|
|
|
4,784 |
|
Investment in tax credit
equity investments |
|
|
(33,781 |
) |
|
|
— |
|
Other, including acquisitions,
net of cash acquired |
|
|
(142,026 |
) |
|
|
(34,818 |
) |
Net cash used in investing activities |
|
|
(796,746 |
) |
|
|
(534,302 |
) |
|
|
|
|
|
|
|
Financing
activities: |
|
|
|
|
|
|
Proceeds from borrowings on
revolving credit facility |
|
|
2,708,000 |
|
|
|
2,414,000 |
|
Payments on revolving credit
facility |
|
|
(2,734,000 |
) |
|
|
(2,473,000 |
) |
Proceeds from the issuance of
long-term debt |
|
|
499,955 |
|
|
|
498,660 |
|
Payment of debt issuance
costs |
|
|
(3,990 |
) |
|
|
(3,923 |
) |
Repurchases of common
stock |
|
|
(1,432,791 |
) |
|
|
(1,714,013 |
) |
Net proceeds from issuance of
common stock |
|
|
60,206 |
|
|
|
72,146 |
|
Other |
|
|
(191 |
) |
|
|
(2,156 |
) |
Net cash used in financing activities |
|
|
(902,811 |
) |
|
|
(1,208,286 |
) |
|
|
|
|
|
|
|
Effect of exchange rate
changes on cash |
|
|
169 |
|
|
|
— |
|
Net increase (decrease) in
cash and cash equivalents |
|
|
9,091 |
|
|
|
(15,033 |
) |
Cash and cash equivalents at
beginning of the year |
|
|
31,315 |
|
|
|
46,348 |
|
Cash and cash equivalents at
end of the year |
|
$ |
40,406 |
|
|
$ |
31,315 |
|
|
|
|
|
|
|
|
Supplemental
disclosures of cash flow information: |
|
|
|
|
|
|
Income taxes paid |
|
$ |
394,931 |
|
|
$ |
311,376 |
|
Interest paid, net of
capitalized interest |
|
|
134,634 |
|
|
|
117,938 |
|
Note: The cash flow statement for the year ended
December 31, 2018, has been derived from the audited consolidated
financial statements at that date but does not include all of the
information and footnotes required by United States generally
accepted accounting principles for complete financial
statements.
|
O’REILLY AUTOMOTIVE, INC. AND
SUBSIDIARIESSELECTED FINANCIAL
INFORMATION (Unaudited) |
|
|
For the Year Ended |
|
|
December 31, |
Adjusted Debt to EBITDAR: |
|
2019 |
|
2018 |
(In thousands,
except adjusted debt to EBITDAR ratio) |
|
|
|
|
|
|
GAAP debt |
|
$ |
3,890,527 |
|
$ |
3,417,122 |
Add: |
Letters of credit |
|
|
38,870 |
|
|
35,148 |
|
Discount on senior notes |
|
|
3,515 |
|
|
4,294 |
|
Debt issuance costs |
|
|
16,958 |
|
|
15,584 |
|
Six-times rent expense |
|
|
2,032,182 |
|
|
1,903,698 |
Adjusted debt |
|
$ |
5,982,052 |
|
$ |
5,375,846 |
|
|
|
|
|
|
|
GAAP net
income |
|
$ |
1,391,042 |
|
$ |
1,324,487 |
Add: |
Interest expense |
|
|
139,975 |
|
|
122,129 |
|
Provision for income
taxes |
|
|
399,287 |
|
|
369,600 |
|
Depreciation and
amortization |
|
|
270,875 |
|
|
258,937 |
|
Share-based compensation
expense |
|
|
21,921 |
|
|
20,176 |
|
Rent expense (i) |
|
|
338,697 |
|
|
317,283 |
EBITDAR |
|
$ |
2,561,797 |
|
$ |
2,412,612 |
|
|
|
|
|
|
|
Adjusted debt to
EBITDAR |
|
|
2.34 |
|
|
2.23 |
(i)
The table below outlines the calculation of Rent expense and
reconciles Rent expense to Total lease cost, per ASC 842, the most
directly comparable GAAP financial measure, for the year ended
December 31, 2019 (in thousands):
|
|
|
|
|
|
|
|
Total lease cost,
per ASC 842, for the year ended December 31, 2019 |
$ |
398,294 |
Less: |
Variable non-contract operating
lease components, related to property taxes and insurance, for the
year ended December 31, 2019 |
|
59,597 |
Rent expense for
the year ended December 31, 2019 |
$ |
338,697 |
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
2019 |
|
2018 |
Selected Balance
Sheet Ratios
(1): |
|
|
|
|
|
|
|
|
Inventory turnover (2) |
|
|
1.4 |
|
|
1.4 |
Average inventory per store
(in thousands) (3) |
|
$ |
631 |
|
$ |
612 |
Accounts payable to inventory
(4) |
|
|
104.6% |
|
|
105.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended |
|
For the Year Ended |
|
|
|
December 31, |
|
December 31, |
|
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
Reconciliation of Free Cash Flow (in
thousands): |
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by
operating activities |
|
$ |
218,803 |
|
$ |
385,536 |
|
$ |
1,708,479 |
|
$ |
1,727,555 |
Less: |
Capital expenditures |
|
|
146,850 |
|
|
153,807 |
|
|
628,057 |
|
|
504,268 |
|
Excess tax benefit from
share-based compensation payments |
|
|
12,933 |
|
|
1,729 |
|
|
25,992 |
|
|
34,703 |
|
Investment in tax credit equity
investments |
|
|
15,793 |
|
|
— |
|
|
33,781 |
|
|
— |
Free cash flow |
|
$ |
43,227 |
|
$ |
230,000 |
|
$ |
1,020,649 |
|
$ |
1,188,584 |
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended |
|
For the Year Ended |
|
|
December 31, |
|
December 31, |
|
|
2019 |
|
2018 |
|
2019 |
|
|
2018 |
|
Store
Count: |
|
|
|
|
|
|
|
|
Beginning domestic store
count |
|
5,420 |
|
5,190 |
|
5,219 |
|
|
5,019 |
|
New stores opened |
|
19 |
|
29 |
|
202 |
|
|
206 |
|
Bennett stores acquired, net
of stores merged (5) |
|
— |
|
— |
|
20 |
|
|
— |
|
Stores closed |
|
— |
|
— |
|
(2 |
) |
|
(6 |
) |
Ending domestic store
count |
|
5,439 |
|
5,219 |
|
5,439 |
|
|
5,219 |
|
|
|
|
|
|
|
|
|
|
Mexico stores (6) |
|
21 |
|
— |
|
21 |
|
|
— |
|
Ending total store count |
|
5,460 |
|
5,219 |
|
5,460 |
|
|
5,219 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended |
|
For the Year Ended |
|
|
December 31, |
|
December 31, |
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
Store and Team
Member Information
(1): |
|
|
|
|
|
|
|
|
|
|
|
|
Total employment |
|
|
81,223 |
|
|
78,882 |
|
|
|
|
|
|
Square footage (in
thousands) |
|
|
40,227 |
|
|
38,455 |
|
|
|
|
|
|
Sales per weighted-average
square foot (7) |
|
$ |
61.15 |
|
$ |
59.99 |
|
$ |
254.81 |
|
$ |
251.06 |
Sales per weighted-average
store (in thousands) (8) |
|
$ |
452 |
|
$ |
442 |
|
$ |
1,881 |
|
$ |
1,842 |
(1) Represents O’Reilly’s U.S.
operations only.
(2) Calculated as cost of goods sold
for the last 12 months divided by average inventory. Average
inventory is calculated as the average of inventory for the
trailing four quarters used in determining the denominator.
(3) Calculated as inventory divided
by store count at the end of the reported period.
(4) Calculated as accounts payable
divided by inventory.
(5) O’Reilly acquired 33 Bennett Auto
Supply, Inc. (“Bennett”) stores after the close of business on
December 31, 2018, which were not included in the December 31,
2018, store count, as they were not operated by the Company for any
portion of 2018. During the first quarter ended March 31, 2019,
O’Reilly merged eight of the acquired Bennett stores into existing
O’Reilly locations, and during the second quarter ended June 30,
2019, O’Reilly merged an additional five acquired Bennett stores
into existing O’Reilly locations.
(6) O’Reilly acquired Mayoreo de
Autopartes y Aceites, S.A. de C.V. (“Mayasa”), headquartered in
Guadalajara, Jalisco, Mexico, after the close of business on
November 29, 2019.
(7) Calculated as sales less jobber
sales, divided by weighted-average square footage. Weighted-average
square footage is determined by weighting store square footage
based on the approximate dates of store openings, acquisitions,
expansions or closures.
(8) Calculated as sales less jobber
sales, divided by weighted-average stores. Weighted-average stores
is determined by weighting stores based on their approximate dates
of openings, acquisitions or closures.
O Reilly Automotive (NASDAQ:ORLY)
Historical Stock Chart
From Mar 2024 to Apr 2024
O Reilly Automotive (NASDAQ:ORLY)
Historical Stock Chart
From Apr 2023 to Apr 2024