O’Reilly Automotive, Inc. Reports Third Quarter 2025 Results
O’Reilly Automotive (Nasdaq: ORLY) reported record Q3 results for the quarter ended September 30, 2025, with sales of $4.71B (+8%), gross profit $2.44B (51.9% of sales), and net income $726M (+9%).
Comparable store sales rose 5.6% and diluted EPS increased 12% to $0.85. Year-to-date sales were $13.37B (+6%) and diluted EPS for nine months was $2.25 (+8%).
The company completed a 15-for-1 stock split (June 10, 2025), repurchased 17.6M shares YTD for $1.60B, and updated full-year 2025 guidance: comps 4.0–5.0%, revenue $17.6–17.8B, and diluted EPS $2.90–3.00.
O'Reilly Automotive (Nasdaq: ORLY) ha riportato risultati record nel terzo trimestre per il periodo terminato il 30 settembre 2025, con vendite di 4,71 miliardi di dollari (+8%), profitto lordo di 2,44 miliardi (51,9% delle vendite) e utile netto di 726 milioni (+9%).
Le vendite comparabili dei negozi sono aumentate del 5,6% e l'EPS diluito è salito del 12% a 0,85 USD. Le vendite cumulate dell'anno sono state di 13,37 miliardi (+6%) e l' per i primi nove mesi è stato di 2,25 (+8%).
L'azienda ha effettuato uno split azionario 15-for-1 (10 giugno 2025), ha riacquistato 17,6 milioni di azioni YTD per 1,60 miliardi di USD, e ha aggiornato le previsioni per l'intero 2025: comps 4,0–5,0%, ricavi 17,6–17,8 miliardi, e EPS diluito 2,90–3,00 USD.
O’Reilly Automotive (Nasdaq: ORLY) reportó resultados récord en el tercer trimestre del año que terminó el 30 de septiembre de 2025, con ventas de $4.71 mil millones (+8%), utilidad bruta de $2.44 mil millones (51.9% de las ventas), y ingreso neto de $726 millones (+9%).
Las ventas comparables de tiendas aumentaron un 5.6% y el EPS diluido subió 12% a $0.85. Las ventas acumuladas del año fueron de $13.37B (+6%) y el EPS diluido para los nueve meses fue de $2.25 (+8%).
La empresa llevó a cabo un split de acciones 15-por-1 (10 de junio de 2025), recompró 17.6M acciones YTD por $1.60B, y actualizó la guía para todo 2025: comps 4.0–5.0%, ingresos de $17.6–$17.8B, y EPS diluido $2.90–$3.00.
O'Reilly Automotive (나스닥: ORLY)는 2025년 9월 30일 종료된 3분기에 기록적인 실적을 발표했습니다. 매출은 47.1억 달러(+8%), 총이익 24.4억 달러 (매출의 51.9%), 순이익 7.26억 달러 (+9%)였습니다.
동종 매장 매출은 5.6% 증가했고 희석 EPS는 12% 상승하여 0.85달러가 되었습니다. 연간 누계 매출은 133.7억 달러 (+6%)였고 9개월 동안의 희석 EPS는 2.25달러 (+8%)였습니다.
회사는 15대1 주식분할을 진행했고(2025년 6월 10일), 올해 들어 YTD로 1760만 주를 16억 달러에 재매입했으며, 2025년 전체 가이던스를 업데이트했습니다: 동종 매장 매출 4.0–5.0%, 매출 176–178억 달러, 희석 EPS 2.90–3.00달러.
O'Reilly Automotive (Nasdaq : ORLY) a annoncé des résultats record pour le T3 pour le trimestre clos le 30 septembre 2025, avec des ventes de 4,71 milliards de dollars (+8%), un bénéfice brut de 2,44 milliards (51,9% des ventes) et un bénéfice net de 726 millions (+9%).
Les ventes comparables en magasin ont augmenté de 5,6% et le BPA dilué a augmenté de 12% à 0,85 USD. Les ventes cumulées de l'année s'élevaient à 13,37 milliards (+6%) et le BPA dilué pour les neuf premiers mois était de 2,25 USD (+8%).
L'entreprise a procédé à une division d'actions de 15 pour 1 (10 juin 2025), a racheté 17,6 millions d'actions à ce jour cette année pour 1,60 milliard de dollars, et a mis à jour ses prévisions pour 2025 : comps 4,0–5,0%, chiffre d'affaires de 176–178 milliards USD, et BPA dilué 2,90–3,00 USD.
O'Reilly Automotive (Nasdaq: ORLY) meldete Rekordzahlen für das dritte Quartal zum Quartalsende am 30. September 2025, mit Umsatz von 4,71 Mrd. USD (+8%), Bruttoertrag 2,44 Mrd. USD (51,9% des Umsatzes) und Nettogewinn 726 Mio. USD (+9%).
Comparable Store Sales wuchsen um 5,6% und das dilute EPS stieg um 12% auf 0,85 USD. Year-to-date-Umsatz 13,37 Mrd. USD (+6%) und dilutes EPS für neun Monate 2,25 USD (+8%).
Das Unternehmen führte einen 15-for-1-Split durch (10. Juni 2025), kaufte bisher im Jahr 17,6 Mio. Aktien im Wert von 1,60 Mrd. USD zurück und aktualisierte die Guidance für das Gesamtjahr 2025: comps 4,0–5,0%, Umsatz 17,6–17,8 Mrd. USD, und dilutes EPS 2,90–3,00 USD.
O'Reilly Automotive (ناسداك: ORLY) أعلنت نتائج قياسية للربع الثالث للسنة المنتهية في 30 سبتمبر 2025، مع مبيعات قدرها 4.71 مليار دولار (+8%)، وربح إجمالي قدره 2.44 مليار دولار (51.9% من المبيعات)، وصافي دخل قدره 726 مليون دولار (+9%).
ارتفعت مبيعات المتاجر القابلة للمقارنة بنسبة 5.6% وزاد EPS المخفف بنسبة 12% ليصل إلى 0.85 دولار. كانت المبيعات حتى تاريخه للسنة حتى الآن 133.7 مليار دولار (+6%) وEPS المخفف لداة التسعة أشهر 2.25 دولار (+8%).
أتمت الشركة تقسيم أسهم بواقع 15 إلى 1 (10 يونيو 2025)، وعودة شراء 17.6 مليون سهم حتى تاريخه لهذه السنة بقيمة 1.60 مليار دولار، وحدثت توجيهات السنة المالية 2025: comps 4.0–5.0%، الإيرادات 17.6–17.8 مليار دولار، وEPS المخفف 2.90–3.00 دولار.
O'Reilly Automotive(纳斯达克股票代码:ORLY)宣布,在截至2025年9月30日的第三季度创下纪录的业绩,销售额为 47.1亿美元(+8%),毛利为 24.4亿美元(占销售额的 51.9%),净利润为 7.26亿美元(+9%)。
可比门店销售额增长 5.6%,摊薄后每股收益(EPS)上涨 12% 至 0.85 美元。年初至今的销售额为 133.7亿美元(+6%),九个月摊薄后 EPS 为 2.25 美元(+8%)。
公司完成了一个 15 对 1 的股票分割(2025 年 6 月 10 日)、本年度迄今回购了 1760 万股,金额 16 亿美元,并更新了 2025 年全年指引:同店增长 4.0–5.0%,收入 176–178 亿美元,摊薄后 EPS 2.90–3.00 美元。
- Q3 revenue +8% to $4.71B
- Comparable store sales +5.6% in Q3
- Diluted EPS +12% to $0.85 in Q3
- YTD share repurchases 17.6M shares for $1.60B
- Raised full-year comps guidance to 4.0%–5.0%
- SG&A increased 8% to $1.46B (31.1% of sales)
- Shareholders’ deficit of $(894.7)M as of Sep 30, 2025
- $820M remaining under current repurchase authorization
Insights
O’Reilly delivered record quarterly revenue and EPS growth with raised guidance; results show operational leverage and strong cash generation.
Business mechanism: O’Reilly Automotive reported third quarter sales of
Dependencies and risks: these outcomes depend on continued comparable-store momentum, execution of store openings (net
What to watch (near-term): monitor quarterly comparable-store sales trends relative to the updated full-year range of
-
-
-
-
- Third quarter comparable store sales growth of
5.6% 9% increase in third quarter operating income12% increase in third quarter diluted earnings per share to$0.85
- Third quarter comparable store sales growth of
-
-
-
SPRINGFIELD, Mo., Oct. 22, 2025 (GLOBE NEWSWIRE) -- O’Reilly Automotive, Inc. (the “Company” or “O’Reilly”) (Nasdaq: ORLY), a leading retailer in the automotive aftermarket industry, today announced record revenue and earnings for its third quarter ended September 30, 2025.
3rd Quarter Financial Results
Brad Beckham, O’Reilly’s CEO, commented, “We are pleased to report another quarter of solid performance and profitable growth, highlighted by a
Sales for the third quarter ended September 30, 2025, increased
Net income for the third quarter ended September 30, 2025, increased
Year-to-Date Financial Results
Mr. Beckham concluded, “As a result of our year-to-date performance and updated outlook for the remainder of 2025, we are raising our full-year 2025 comparable store sales guidance to a range of
Sales for the first nine months of 2025 increased
Net income for the first nine months of 2025 increased
3rd Quarter Comparable Store Sales Results
Comparable 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, as well as sales from Leap Day for the nine months ended September 30, 2024. Online sales for 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
Share Repurchase Program
During the third quarter ended September 30, 2025, the Company repurchased 4.3 million shares of its common stock, at an average price per share of
Updated Full-Year 2025 Guidance
The table below outlines the Company’s updated guidance for selected full-year 2025 financial data:
| For the Year Ending | ||
| December 31, 2025 | ||
| Net, new store openings | 200 to 210 | |
| Comparable store sales | ||
| Total revenue | ||
| Gross profit as a percentage of sales | ||
| Operating income as a percentage of sales | ||
| Effective income tax rate | ||
| Diluted earnings per share(1) | ||
| Net cash provided by operating activities | ||
| Capital expenditures | ||
| Free cash flow(2) | ||
During the third quarter, the Company accelerated the payment timing of transferable renewable energy tax credits that were originally planned to settle in early 2026, resulting in a reduction to its full-year net cash provided by operating activities guidance to the updated range of
| (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, 2025 | ||||||||
| Net cash provided by operating activities | $ | 2,625 | to | $ | 3,035 | ||||
| Less: | Capital expenditures | 1,100 | to | 1,200 | |||||
| Excess tax benefit from share-based compensation payments | 25 | to | 35 | ||||||
| Free cash flow | $ | 1,500 | to | $ | 1,800 | ||||
Non-GAAP Information
This 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 Information
The Company will host a conference call on Thursday, October 23, 2025, 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.” Interested analysts are invited to join the call. The dial-in number for the call is (888) 506-0062 and the conference call identification number is 674813. A replay of the conference call will be available on the Company’s website through Thursday, October 22, 2026.
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 September 30, 2025, the Company operated 6,538 stores across 48 U.S. states, Puerto Rico, Mexico, and Canada.
Forward-Looking Statements
The 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,” “guidance,” “target,” 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; consumer debt levels; product demand; a public health crisis; the market for auto parts; competition; weather; trade disputes and changes in trade policies, including the imposition of new or increased tariffs; availability of key products and supply chain disruptions; business interruptions, including terrorist activities, war and the threat of war; failure to protect our brand and reputation; challenges in international markets; volatility of the market price of our common stock; our increased debt levels; credit ratings on public debt; damage, failure, or interruption of information technology systems, including information security and cyber-attacks; historical growth rate sustainability; our ability to hire and retain qualified employees; risks associated with the performance of acquired businesses; and governmental regulations. 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, 2024, 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 Relations Contacts |
| Leslie Skorick (417) 874-7142 | |
| Eric Bird (417) 868-4259 | |
| Media Contact | |
| Sonya Cox (417) 829-5709 | |
| O’REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands, except share data) | ||||||||||||
| September 30, 2025 | September 30, 2024 | December 31, 2024 | ||||||||||
| (Unaudited) | (Unaudited) | (Note) | ||||||||||
| Assets | ||||||||||||
| Current assets: | ||||||||||||
| Cash and cash equivalents | $ | 204,513 | $ | 115,613 | $ | 130,245 | ||||||
| Accounts receivable, net | 422,849 | 401,950 | 356,839 | |||||||||
| Amounts receivable from suppliers | 178,155 | 154,300 | 139,091 | |||||||||
| Inventory | 5,610,118 | 4,913,237 | 5,095,804 | |||||||||
| Other current assets | 181,340 | 113,187 | 117,916 | |||||||||
| Total current assets | 6,596,975 | 5,698,287 | 5,839,895 | |||||||||
| Property and equipment, at cost | 9,982,785 | 8,969,137 | 9,192,254 | |||||||||
| Less: accumulated depreciation and amortization | 3,849,021 | 3,532,755 | 3,587,098 | |||||||||
| Net property and equipment | 6,133,764 | 5,436,382 | 5,605,156 | |||||||||
| Operating lease, right-of-use assets | 2,404,612 | 2,269,929 | 2,324,638 | |||||||||
| Goodwill | 945,587 | 997,226 | 930,161 | |||||||||
| Other assets, net | 198,689 | 175,698 | 193,891 | |||||||||
| Total assets | $ | 16,279,627 | $ | 14,577,522 | $ | 14,893,741 | ||||||
| Liabilities and shareholders’ deficit | ||||||||||||
| Current liabilities: | ||||||||||||
| Accounts payable | $ | 7,060,609 | $ | 6,359,619 | $ | 6,524,811 | ||||||
| Self-insurance reserves | 180,138 | 123,505 | 149,387 | |||||||||
| Accrued payroll | 154,288 | 141,361 | 107,495 | |||||||||
| Accrued benefits and withholdings | 256,835 | 201,351 | 199,593 | |||||||||
| Income taxes payable | 10,696 | 206,776 | 6,274 | |||||||||
| Current portion of operating lease liabilities | 436,672 | 408,571 | 419,213 | |||||||||
| Other current liabilities | 610,521 | 743,982 | 876,732 | |||||||||
| Total current liabilities | 8,709,759 | 8,185,165 | 8,283,505 | |||||||||
| Long-term debt | 5,915,530 | 5,359,810 | 5,520,932 | |||||||||
| Operating lease liabilities, less current portion | 2,049,454 | 1,938,162 | 1,980,705 | |||||||||
| Deferred income taxes | 240,728 | 325,869 | 247,599 | |||||||||
| Other liabilities | 258,832 | 207,580 | 231,961 | |||||||||
| Shareholders’ equity (deficit): | ||||||||||||
| Common stock, | ||||||||||||
| Authorized shares – 1,250,000,000 | ||||||||||||
| Issued and outstanding shares – | ||||||||||||
| 846,832,348 as of September 30, 2025, | ||||||||||||
| 867,583,800 as of September 30, 2024, and | ||||||||||||
| 862,232,760 as of December 31, 2024 | 8,468 | 8,676 | 8,622 | |||||||||
| Additional paid-in capital | 1,519,584 | 1,441,349 | 1,454,518 | |||||||||
| Retained deficit | (2,438,352 | ) | (2,875,955 | ) | (2,791,288 | ) | ||||||
| Accumulated other comprehensive income (loss) | 15,624 | (13,134 | ) | (42,813 | ) | |||||||
| Total shareholders’ deficit | (894,676 | ) | (1,439,064 | ) | (1,370,961 | ) | ||||||
| Total liabilities and shareholders’ deficit | $ | 16,279,627 | $ | 14,577,522 | $ | 14,893,741 | ||||||
Note: The balance sheet at December 31, 2024, 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 SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited) (In thousands, except per share data) | ||||||||||||||||
| For the Three Months Ended | For the Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Sales | $ | 4,705,696 | $ | 4,364,437 | $ | 13,367,678 | $ | 12,612,878 | ||||||||
| Cost of goods sold, including warehouse and distribution expenses | 2,265,750 | 2,113,212 | 6,479,709 | 6,159,421 | ||||||||||||
| Gross profit | 2,439,946 | 2,251,225 | 6,887,969 | 6,453,457 | ||||||||||||
| Selling, general and administrative expenses | 1,463,879 | 1,354,497 | 4,255,966 | 3,940,950 | ||||||||||||
| Operating income | 976,067 | 896,728 | 2,632,003 | 2,512,507 | ||||||||||||
| Other income (expense): | ||||||||||||||||
| Interest expense | (59,566 | ) | (55,166 | ) | (174,467 | ) | (167,145 | ) | ||||||||
| Interest income | 1,780 | 2,055 | 5,329 | 5,239 | ||||||||||||
| Other, net | 5,369 | 4,304 | 6,591 | 9,266 | ||||||||||||
| Total other expense | (52,417 | ) | (48,807 | ) | (162,547 | ) | (152,640 | ) | ||||||||
| Income before income taxes | 923,650 | 847,921 | 2,469,456 | 2,359,867 | ||||||||||||
| Provision for income taxes | 197,754 | 182,457 | 536,480 | 524,317 | ||||||||||||
| Net income | $ | 725,896 | $ | 665,464 | $ | 1,932,976 | $ | 1,835,550 | ||||||||
| Earnings per share-basic: | ||||||||||||||||
| Earnings per share | $ | 0.86 | $ | 0.76 | $ | 2.26 | $ | 2.09 | ||||||||
| Weighted-average common shares outstanding – basic | 848,292 | 869,971 | 853,909 | 878,442 | ||||||||||||
| Earnings per share-assuming dilution: | ||||||||||||||||
| Earnings per share | $ | 0.85 | $ | 0.76 | $ | 2.25 | $ | 2.08 | ||||||||
| Weighted-average common shares outstanding – assuming dilution | 852,704 | 875,023 | 858,452 | 884,135 | ||||||||||||
| O’REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (In thousands) | ||||||||
| For the Nine Months Ended | ||||||||
| September 30, | ||||||||
| 2025 | 2024 | |||||||
| Operating activities: | ||||||||
| Net income | $ | 1,932,976 | $ | 1,835,550 | ||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
| Depreciation and amortization of property, equipment and intangibles | 375,825 | 339,324 | ||||||
| Amortization of debt discount and issuance costs | 5,502 | 4,870 | ||||||
| Deferred income taxes | (7,873 | ) | 8,536 | |||||
| Share-based compensation programs | 27,108 | 21,600 | ||||||
| Other | 7,381 | 5,928 | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable | (66,898 | ) | (9,175 | ) | ||||
| Inventory | (486,368 | ) | (212,491 | ) | ||||
| Accounts payable | 532,599 | 252,454 | ||||||
| Income taxes payable | (1,882 | ) | 198,780 | |||||
| Other | (189,869 | ) | (20,287 | ) | ||||
| Net cash provided by operating activities | 2,128,501 | 2,425,089 | ||||||
| Investing activities: | ||||||||
| Purchases of property and equipment | (899,783 | ) | (732,916 | ) | ||||
| Proceeds from sale of property and equipment | 16,882 | 10,268 | ||||||
| Other, including acquisitions, net of cash acquired | (13,664 | ) | (160,960 | ) | ||||
| Net cash used in investing activities | (896,565 | ) | (883,608 | ) | ||||
| Financing activities: | ||||||||
| Proceeds from borrowings on revolving credit facility | — | 30,000 | ||||||
| Payments on revolving credit facility | — | (30,000 | ) | |||||
| Net proceeds (payments) of commercial paper | 389,796 | (706,850 | ) | |||||
| Proceeds from the issuance of long-term debt | — | 498,910 | ||||||
| Payment of debt issuance costs | (3,829 | ) | (3,900 | ) | ||||
| Payment of excise tax on share repurchases | (17,012 | ) | — | |||||
| Repurchases of common stock | (1,596,650 | ) | (1,604,509 | ) | ||||
| Net proceeds from issuance of common stock | 68,280 | 112,825 | ||||||
| Other | (433 | ) | (569 | ) | ||||
| Net cash used in financing activities | (1,159,848 | ) | (1,704,093 | ) | ||||
| Effect of exchange rate changes on cash | 2,180 | (907 | ) | |||||
| Net increase (decrease) in cash and cash equivalents | 74,268 | (163,519 | ) | |||||
| Cash and cash equivalents at beginning of the period | 130,245 | 279,132 | ||||||
| Cash and cash equivalents at end of the period | $ | 204,513 | $ | 115,613 | ||||
| Supplemental disclosures of cash flow information: | ||||||||
| Income taxes paid | $ | 876,513 | $ | 419,331 | ||||
| Interest paid, net of capitalized interest | 152,090 | 139,228 | ||||||
| O’REILLY AUTOMOTIVE, INC. AND SUBSIDIARIES SELECTED FINANCIAL INFORMATION (Unaudited) | |||||||
| For the Twelve Months Ended | |||||||
| September 30, | |||||||
| Adjusted Debt to EBITDAR: | 2025 | 2024 | |||||
| (In thousands, except adjusted debt to EBITDAR ratio) | |||||||
| GAAP debt | $ | 5,915,530 | $ | 5,359,810 | |||
| Add: | Letters of credit | 156,259 | 127,234 | ||||
| Unamortized discount and debt issuance costs | 24,470 | 30,190 | |||||
| Six-times rent expense | 2,894,580 | 2,664,996 | |||||
| Adjusted debt | $ | 8,990,839 | $ | 8,182,230 | |||
| GAAP net income | $ | 2,484,106 | $ | 2,388,054 | |||
| Add: | Interest expense | 229,870 | 223,293 | ||||
| Provision for income taxes | 670,547 | 643,344 | |||||
| Depreciation and amortization | 498,393 | 451,802 | |||||
| Share-based compensation expense | 34,439 | 27,163 | |||||
| Rent expense(i) | 482,430 | 444,166 | |||||
| EBITDAR | $ | 4,399,785 | $ | 4,177,822 | |||
| Adjusted debt to EBITDAR | 2.04 | 1.96 | |||||
| (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 twelve months ended September 30, 2025 and 2024 (in thousands): |
| For the Twelve Months Ended | |||||||
| September 30, | |||||||
| 2025 | 2024 | ||||||
| Total lease cost, per ASC 842 | $ | 581,898 | $ | 530,689 | |||
| Less: | Variable non-contract operating lease components, related to property taxes and insurance | 99,468 | 86,523 | ||||
| Rent expense | $ | 482,430 | $ | 444,166 | |||
| September 30, | ||||||||
| 2025 | 2024 | |||||||
| Selected Balance Sheet Ratios: | ||||||||
| Inventory turnover(1) | 1.6 | 1.7 | ||||||
| Average inventory per store (in thousands)(2) | $ | 858 | $ | 781 | ||||
| Accounts payable to inventory(3) | 125.9 | % | 129.4 | % | ||||
| For the Three Months Ended | For the Nine Months Ended | ||||||||||||
| September 30, | September 30, | ||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||
| Reconciliation of Free Cash Flow (in thousands): | |||||||||||||
| Net cash provided by operating activities | $ | 616,535 | $ | 772,015 | $ | 2,128,501 | $ | 2,425,089 | |||||
| Less: | Capital expenditures | 312,098 | 258,309 | 899,783 | 732,916 | ||||||||
| Excess tax benefit from share-based compensation payments | 7,441 | 13,666 | 27,714 | 35,044 | |||||||||
| Free cash flow | $ | 296,996 | $ | 500,040 | $ | 1,201,004 | $ | 1,657,129 | |||||
| For the Three Months Ended | For the Nine Months Ended | |||||||||||
| September 30, | September 30, | |||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||
| Revenue Disaggregation (in thousands): | ||||||||||||
| Sales to do-it-yourself customers | $ | 2,304,804 | $ | 2,219,727 | $ | 6,585,229 | $ | 6,376,212 | ||||
| Sales to professional service provider customers | 2,307,782 | 2,043,394 | 6,502,215 | 5,930,744 | ||||||||
| Other sales and sales adjustments | 93,110 | 101,316 | 280,234 | 305,922 | ||||||||
| Total sales | $ | 4,705,696 | $ | 4,364,437 | $ | 13,367,678 | $ | 12,612,878 | ||||
| For the Three Months Ended | For the Nine Months Ended | For the Twelve Months Ended | |||||||||||||
| September 30, | September 30, | September 30, | |||||||||||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | ||||||||||
| Store Count: | |||||||||||||||
| Beginning domestic store count | 6,360 | 6,152 | 6,265 | 6,095 | 6,187 | 6,063 | |||||||||
| New stores opened | 46 | 35 | 141 | 92 | 219 | 125 | |||||||||
| Stores closed | — | — | — | — | — | (1 | ) | ||||||||
| Ending domestic store count | 6,406 | 6,187 | 6,406 | 6,187 | 6,406 | 6,187 | |||||||||
| Beginning Mexico store count | 98 | 69 | 87 | 62 | 78 | 48 | |||||||||
| New stores opened | 9 | 9 | 20 | 16 | 29 | 30 | |||||||||
| Ending Mexico store count | 107 | 78 | 107 | 78 | 107 | 78 | |||||||||
| Beginning Canada store count | 25 | 23 | 26 | — | 26 | — | |||||||||
| New stores opened | — | 3 | — | 3 | — | 3 | |||||||||
| Stores acquired | — | — | — | 23 | — | 23 | |||||||||
| Stores closed | — | — | (1 | ) | — | (1 | ) | — | |||||||
| Ending Canada store count | 25 | 26 | 25 | 26 | 25 | 26 | |||||||||
| Total ending store count | 6,538 | 6,291 | 6,538 | 6,291 | 6,538 | 6,291 | |||||||||
| For the Three Months Ended | For the Twelve Months Ended | |||||||||||
| September 30, | September 30, | |||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||
| Store and Team Member Information: | ||||||||||||
| Total employment | 93,269 | 92,709 | ||||||||||
| Square footage (in thousands)(4) | 50,980 | 47,949 | ||||||||||
| Sales per weighted-average square foot(4)(5) | $ | 90.80 | $ | 89.17 | $ | 344.65 | $ | 340.84 | ||||
| Sales per weighted-average store (in thousands)(4)(6) | $ | 720 | $ | 689 | $ | 2,701 | $ | 2,620 | ||||
| (1) | 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. | |
| (2) | Calculated as inventory divided by store count at the end of the reported period. | |
| (3) | Calculated as accounts payable divided by inventory. | |
| (4) | Represents O’Reilly’s U.S. and Puerto Rico operations only. | |
| (5) | 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. | |
| (6) | 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. |