O'Reilly Automotive, Inc.

NasdaqGS-ORLY

OverviewFinancialsInvestor RelationsResearchEstimatesNewsOwnershipIndustryDividendsModelingFilings

Operating Activities	LTM	Dec '24	Dec '23	Dec '22	Dec '21	Dec '20	Dec '19	Dec '18	Dec '17	Dec '16	Dec '15
Net Income	2,484.1	2,386.7	2,346.6	2,172.7	2,164.7	1,752.3	1,391	1,324.5	1,133.8	1,037.7	931.2
Net Income
Depreciation & Amortization	498.4	461.9	409.1	357.9	328.2	314.6	270.9	258.9	233.8	217.9	210.3
Depreciation and Amortization of Property, Equipment and Intangibles
Amortization of Intangibles
Share-Based Compensation Expense	34.4	28.9	27.5	26.5	24.7	22.7	21.9	20.2	19.4	18.9	21.9
Stock Option Compensation Expense
Other Share Based Compensation Expense
Share-Based Compensation Programs
Other Adjustments	-51.6	-37.3	55.3	75.2	26.9	21.6	32.6	33.5	10.1	19.3	-13.7
Amortization of Premium on Exchangeable Notes
Amortization of Debt Discount and Issuance Costs
Write-Off of Asset-Based Revolving Credit Facility Debt Issuance Costs
Excess Tax Benefit from Share-Based Compensation
Deferred Income Taxes
Gain on Settlement of Note Receivable
Other
Changes in Trade Receivables	-27.2	30.5	-35.5	-75.9	-47.4	-20.5	-15.6	18.1	-27.7	-38.5	-23.9
Accounts Receivable
Changes in Inventories	-677.8	-403.9	-288.3	-669	-32.6	-198.9	-239.9	-163.4	-231.8	-119.3	-76.2
Inventory
Changes in Accounts Payable	701.5	421.4	207.1	1,184.9	510.9	580.6	213.4	177.7	253.3	322.4	191.1
Accounts Payable
Changes in Accrued Expenses	—	40.3	-1.5	-40.8	27.9	177.4	31.2	37.4	8.5	12.4	-0.4
Accrued Payroll
Accrued Benefits and Withholdings
Changes in Income Taxes Payable	-209.4	-8.7	33.9	151.1	152.3	197.7	-20.1	22.9	14.2	26.9	81.6
Income Taxes Payable
Changes in Other Operating Activities	-39.8	129.7	280.1	-34.2	51.7	-11.1	23.1	-2.3	-9.8	13.2	23.7
Other
Cash from Operating Activities	2,753	3,049.6	3,034.1	3,148.3	3,207.3	2,836.6	1,708.5	1,727.6	1,403.7	1,510.7	1,345.5
Net Cash Provided by Operating Activities

Investing Activities	LTM	Dec '24	Dec '23	Dec '22	Dec '21	Dec '20	Dec '19	Dec '18	Dec '17	Dec '16	Dec '15
Capital Expenditure	-1,190.3	-1,023.4	-1,006.3	-563.3	-442.9	-465.6	-628.1	-504.3	-465.9	-476.3	-414
Purchases of Property and Equipment
Proceeds from Sale of Property, Plant & Equipment	23	16.4	17.7	14.8	9.5	15.8	7.1	4.8	4.5	5.1	2.8
Proceeds from Sale of Property and Equipment
Purchases of Investments	—	—	—	—	-180.3	-164.1	-33.8	—	—	—	—
Purchase of Short-Term Investments
Investment in Tax Credit Equity Investments
Proceeds from Sale of Investments	—	1.5	-4.2	-188.3	—	—	—	—	—	—	—
Return of Tax Credit Equity Investments
Payments for Business Acquisitions	-14	-161.3	-3.2	-3.2	—	—	—	-34.8	-2.7	—	—
Other, Including Acquisitions, Net of Cash Acquired
Other Investing Activities	—	—	—	—	-1.9	-1	-142	—	—	-57.9	4.1
Payments Received on Notes Receivable
Advances Made on Notes Receivable
Other
Cash from Investing Activities	-1,179.8	-1,166.8	-995.9	-740	-615.6	-614.9	-796.7	-534.3	-464.2	-529.1	-407.2
Net Cash Provided by Investing Activities

Financing Activities	LTM	Dec '24	Dec '23	Dec '22	Dec '21	Dec '20	Dec '19	Dec '18	Dec '17	Dec '16	Dec '15
Issuance of Short-Term Debt	549	-517.6	3,973.8	785.8	—	1,162	2,708	2,414	3,101	—	—
Proceeds from Borrowings on Revolving Credit Facility
Net Proceeds of Commercial Paper
Repayments of Short-Term Debt	—	-30	-3,227	-785.8	—	-1,423	-2,734	-2,473	-2,755	—	—
Payments on Revolving Credit Facility
Net Issuance / (Repayments) of Short-Term Debt	549	-547.6	746.8	—	—	-261	-26	-59	346	—	—
Issuance of Long-Term Debt	—	498.9	749.7	847.3	—	997.5	500	498.7	748.8	499.2	—
Proceeds from the Issuance of Long-Term Debt
Repayments of Long-Term Debt	—	—	-300	-300	-300	-500	—	—	—	—	—
Principal Payments on Long-Term Debt
Net Issuance / (Repayments) of Long-Term Debt	—	498.9	449.7	547.3	-300	497.5	500	498.7	748.8	499.2	—
Issuance of Common Shares	84.4	129	91.3	79.4	84.9	62.3	60.2	72.1	45.8	59.6	64.6
Net Proceeds from Issuance of Common Stock
Repurchases of Common Shares	-2,068.7	-2,076.5	-3,151.2	-3,282.3	-2,476	-2,087.2	-1,432.8	-1,714	-2,172.5	-1,505.4	-1,136.2
Repurchases of Common Stock
Net Issuance / (Repurchases) of Common Shares	-1,984.2	-1,947.5	-3,059.8	-3,202.9	-2,391.1	-2,024.9	-1,372.6	-1,641.9	-2,126.8	-1,445.8	-1,071.6
Other Financing Activities	-4	-33.5	-5.3	-6.9	-3.7	-8.2	-4.2	-6.1	-7.7	-4.7	-1
Debt Prepayment Costs
Issuance Cost of Equity Exchanged in CSK Acquisition
Payment of Debt Issuance Costs
Principal Payments on Capital Leases
Payment of Excise Tax on Share Repurchases
Excess Tax Benefit from Share-Based Compensation
Other
Cash from Financing Activities	-1,485.5	-2,029.7	-1,868.7	-2,662.5	-2,694.9	-1,796.6	-902.8	-1,208.3	-1,039.7	-951.3	-1,072.6
Net Cash Provided by Financing Activities

Free Cash Flow	LTM	Dec '24	Dec '23	Dec '22	Dec '21	Dec '20	Dec '19	Dec '18	Dec '17	Dec '16	Dec '15
Free Cash Flow	1,562.7	2,026.2	2,027.8	2,584.9	2,764.5	2,371	1,080.4	1,223.3	937.7	1,034.4	931.5
NOPAT	2,654.2	2,548.2	2,488.4	2,293.6	2,269.9	1,870.5	1,492.4	1,419.2	1,194.4	1,077	965.4
Levered Free Cash Flow	2,115.8	1,955.3	3,177	3,106.5	2,460.3	2,583.7	1,515.4	1,591.1	2,030.8	1,533.9	947.1
Unlevered Free Cash Flow	1,736.9	2,165.6	2,122.4	2,680.1	2,865.6	2,465.4	1,142.8	1,246.1	996.7	1,074.1	981.3
Net Change in Cash	87.8	-146.9	169.4	-254.3	-103.2	425.1	8.9	-15	-100.3	30.3	-134.3