O'Reilly Automotive, Inc.

    ORLY ·NASDAQ ·Retail-Auto & Home Supply Stores
    Loading chart...

    PART I

    Item 1. Business

    GENERAL INFORMATION

    Unless otherwise indicated, “we,” “us,” “our,” and similar terms, as well as references to the “Company,” refer to O’Reilly Automotive, Inc. and its Subsidiaries.  O’Reilly is one of the largest specialty retailers of automotive aftermarket parts, tools, supplies, equipment, and accessories across North America, selling our products to both do-it-yourself (“DIY”) and professional service provider customers, our “dual market strategy.”  The business was founded in 1957 by Charles F. O’Reilly and his son, Charles H. “Chub’’ O’Reilly, Sr., and initially operated from a single store in Springfield, Missouri.  Our common stock has traded on The Nasdaq Global Select Market under the symbol “ORLY” since April 22, 1993.

    On June 10, 2025, the Company completed a 15-for-1 forward stock split of our common stock.  All share and per share information, including share-based compensation, in the current and comparable periods throughout this annual report on Form 10-K, has been retrospectively adjusted to reflect the stock split.  All shares of common stock retained a par value of $0.01 per share.  

    At December 31, 2025, we operated 6,447 stores in 48 states in the United States (“U.S.”) and Puerto Rico, 112 stores in Mexico, and 26 stores in Canada.  Our stores carry an extensive product line, including:

    New and remanufactured automotive hard parts and maintenance items, such as alternators, batteries, brake system components, belts, chassis parts, driveline parts, engine parts, fuel pumps, hoses, starters, temperature control, water pumps, antifreeze, appearance products, engine additives, filters, fluids, lighting, oil, and wiper blades.
    Accessories, such as floor mats, seat covers, and truck accessories.

    Our stores offer many enhanced services and programs to our customers, such as:

    Battery diagnostic testing.
    Battery, wiper, and bulb replacement.
    Check engine light code extraction through our trusted VeriScan technology, which provides diagnostic information with possible repair fixes.
    Referrals to trusted local repair shops.
    Custom hydraulic hoses.
    Drum and rotor resurfacing.
    Electrical and module testing.
    Loaner tool program.
    Professional paint shop mixing and related materials.
    Used oil, oil filter, and battery recycling.

    See the “Risk Factors” section of this annual report on Form 10-K for a description of certain risks relevant to our business.  These risk factors include, among others, risks related to deteriorating economic conditions; competition in the automotive aftermarket business; our sensitivity to regional economic and weather conditions; our relationships with key suppliers and availability of key products; business interruptions; failure to protect our brand and reputation; risks associated with international operations; unanticipated fluctuations in our quarterly results; the volatility of the market price of our common stock; our increased debt levels; a downgrade in our credit ratings; information and systems security, damage, and failure; failure to achieve our growth objectives; our dependence upon key personnel; our acquisition success; and litigation, environmental legislation, and other regulations.

    OUR BUSINESS

    Our goal is to continue to achieve growth in sales and profitability by capitalizing on our competitive advantages and executing our growth strategies.  We remain confident in our ability to continue to gain market share in our existing markets and grow our business in new markets by focusing on our dual market strategy and the core O’Reilly values, including hard work, superior customer service, and expense control.  Our mission is to be the dominant auto parts provider in all the markets we serve by providing a higher level of customer service and a better value position than our competitors to both DIY and professional service provider customers.

    5

    Competitive Advantages

    We believe our effective dual market strategy, superior customer service, technically proficient store personnel, strategic distribution network, and experienced management Team make up our key competitive advantages, which cannot be easily duplicated.

    Proven Ability to Execute Our Dual Market Strategy:

    For more than 45 years, we have established a track record of effectively serving, at a high level, both DIY and professional service provider customers.  We believe our proven ability to effectively execute a dual market strategy is a unique competitive advantage.  The execution of this strategy enables us to better compete by targeting a larger base of automotive aftermarket parts consumers, capitalizing on our existing store and distribution infrastructure, operating profitably in both large markets and less densely populated geographic areas that typically attract fewer national chain competitors, and enhancing service levels offered to DIY customers through the offering of a broad inventory and the extensive product knowledge required by professional service provider customers.

    In 2025, we derived approximately 50% of our sales from our DIY customers and approximately 50% of our sales from our professional service provider customers.  Historically, we have increased our sales to professional service provider customers at a faster pace than the increase in our sales to DIY customers due to the more fragmented nature of the professional service provider business, which offers a greater opportunity for consolidation.  We believe we will continue to have a competitive advantage on the professional service provider portion of our business, due to our systems, knowledge, industry-leading parts availability, and experience serving the professional service provider side of the automotive aftermarket, augmented by our approximately 825 full-time sales staff dedicated solely to calling upon and servicing the professional service provider customer.  We will also continue to expand and enhance the level of offerings focused on growing our DIY business and will continue to execute our proven dual market strategy in both existing and new markets.

    Superior Customer Service:

    We seek to provide our customers with an efficient and pleasant in-store experience by maintaining attractive stores in convenient locations with a wide selection of automotive products.  We believe the satisfaction of DIY and professional service provider customers is substantially dependent upon our ability to provide, in a timely fashion, the correct automotive products needed to complete their repairs.  Accordingly, each O’Reilly store carries, or has same or next day availability to, a broad selection of automotive products designed to cover a wide range of vehicle applications.  We continuously refine the inventory levels and assortments carried in each of our stores and within our network, based in large part on the sales movement tracked by our inventory control system, market vehicle registration data, failure rates, and management’s assessment of the changes and trends in the marketplace.  We have no material backorders for the products we sell.

    We seek to attract new DIY and professional service provider customers and retain existing customers by offering superior customer service, the key elements of which are identified below:

    Superior in-store service through highly-motivated, technically-proficient store personnel (“Professional Parts People”).
    An extensive selection and superior availability of products.
    Many enhanced service programs, including battery and electrical testing, battery, wiper and bulb replacement, and check engine light code extractions with diagnostic information.
    Attractive stores in convenient locations.
    Competitive pricing, supported by a good, better, best product assortment designed to meet all of our customers’ quality and value preferences.
    A robust point-of-sale system integrated with our proprietary electronic catalog, which contains a wide variety of product images, schematics and technical specifications, and equips our Team Members with highly effective tools to source products in our extensive supply network.
    Online ordering for our professional customers through our proprietary professional customer platforms, www.OReillyPro.com and our O’Reilly Pro mobile application, with local delivery available.
    Online ordering, featuring “chat with a parts professional,” parts look up assistance for our DIY customers through our retail platform, www.OReillyAuto.com, with convenient store locations for pick-up-in-store orders or home delivery.

    Technically Proficient Professional Parts People:

    Our highly-motivated, technically-proficient Professional Parts People provide us with a significant competitive advantage, particularly over less specialized retail operators.  We require our Professional Parts People to undergo extensive and ongoing training and to be knowledgeable, particularly with respect to hard part repairs, in order to better serve the technically-oriented professional service

    6

    provider customers with whom they interact on a daily basis.  Such technical proficiency also enhances the customer service we provide to our DIY customers who value the expert assistance provided by our Professional Parts People.  See our “Team Members and Human Capital Management” disclosure of the “Business” section of this annual report on Form 10-K for more information about our technically proficient professional parts people.

    Strategic Regional Tiered Distribution Network:

    We believe our commitment to a robust, regional, tiered distribution network provides superior replenishment and access to hard-to-find parts and enables us to optimize product availability and inventory levels throughout our store network.  Our strategic, regional, tiered distribution network includes distribution centers (“DCs”) and Hub stores.  Our inventory management and distribution systems electronically link each of our stores to one or more DCs, which provides for efficient inventory control and management.  We currently operate 32 DCs, which typically provides our stores with same-day or overnight access to over 156,000 stock keeping units (“SKUs”), many of which are hard-to-find items not typically stocked by other auto parts retailers.  To augment our robust distribution network, we operate a total of 399 Hub stores that also provide delivery service and same-day access to stores within the surrounding areas to an average of 63,000 SKUs, with Hubs in select markets carrying further enhanced inventory levels up to approximately 115,000 SKUs.  More than 95% of our stores receive multiple same-day deliveries and deliveries on weekends of hard to find parts from our DCs and Hub stores.  We believe this timely access to a broad range of products is a key competitive advantage in satisfying customer demand and generating repeat business.

    Loading financial statements...

    Financial statements

    data from SEC XBRL filings. Values are as-reported; restatements supersede originals. Values reported in .

    From 10-Q filed 2026-05-08 (period ending 2026-03-31).

    Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

    Unless otherwise indicated, “we,” “us,” “our,” and similar terms, as well as references to the “Company” or “O’Reilly,” refer to O’Reilly Automotive, Inc. and its subsidiaries.

    In Management’s Discussion and Analysis, we provide a historical and prospective narrative of our general financial condition, results of operations, liquidity, and certain other factors that may affect our future results, including

    an overview of the key drivers and other influences on the automotive aftermarket industry;
    our results of operations for the three months ended March 31, 2026 and 2025;
    our liquidity and capital resources;
    our critical accounting estimates; and
    recent accounting pronouncements that may affect our Company.

    The review of Management’s Discussion and Analysis should be made in conjunction with our condensed consolidated financial statements, related notes and other financial information, forward-looking statements, and other risk factors included elsewhere in this quarterly report.

    FORWARD-LOOKING STATEMENTS

    We claim 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 quarterly report 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 our annual report on Form 10-K for the year ended December 31, 2025, and subsequent Securities and Exchange Commission filings, for additional factors that could materially affect our financial performance.  Forward-looking statements speak only as of the date they were made, and we undertake 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.

    OVERVIEW

    We are a specialty retailer of automotive aftermarket parts, tools, supplies, equipment, and accessories in the United States, Puerto Rico, Mexico, and Canada.  We are one of the largest North American automotive aftermarket specialty retailers, selling our products to both DIY customers and professional service providers – our “dual market strategy.”  Our goal is to achieve growth in sales and profitability by capitalizing on our competitive advantages, such as our dual market strategy, superior customer service provided by well-trained and technically proficient Team Members, and strategic distribution and hub store network that provides same day and over-night inventory access for our stores to offer a broad selection of product offerings.  The successful execution of our growth strategy includes aggressively opening new stores, growing sales in existing stores, continually enhancing merchandising and store layouts, and implementing our Omnichannel initiatives.  As of March 31, 2026, we operated 6,495 stores in 48 U.S. states and Puerto Rico, 121 stores in Mexico, and 28 stores in Canada.

    The extensive product line offered in our stores consists of new and remanufactured automotive hard parts, maintenance items, accessories, a complete line of auto body paint and related materials, automotive tools, and professional service provider service equipment.  Our extensive product line includes an assortment of products that are differentiated by quality and price for most of the product lines we offer.  For many of our product offerings, this quality differentiation reflects “good,” “better,” and “best” alternatives.  Our sales and total gross profit dollars are, generally, highest for the “best” quality category of products.  Consumers’ willingness to select products at a higher point on the value spectrum is a driver of enhanced sales and profitability in our industry.  We have ongoing initiatives focused on marketing and training to educate customers on the advantages of ongoing vehicle maintenance, as well as “purchasing up” on the value spectrum.

    15

    Our stores also offer enhanced services and programs to our customers, including used oil, oil filter, and battery recycling; battery, wiper, and bulb replacement; battery diagnostic testing; electrical and module testing; check engine light code extraction through our trusted VeriScan technology, which provides diagnostic information with possible repair fixes; referrals to trusted local repair shops; loaner tool program; drum and rotor resurfacing; custom hydraulic hoses; professional paint shop mixing and related materials; and machine shops.

    Our business is influenced by a number of general macroeconomic factors that impact both our industry and consumers, including, but not limited to, inflation, tariffs, fuel and energy costs, unemployment trends, interest rates, and other economic factors.  Future changes, such as continued broad-based inflation and rapid fuel cost increases that exceed wage growth, may negatively impact our consumers’ level of disposable income, and we cannot predict the degree these changes, or other future changes, may have on our business or industry.

    We believe the key drivers of demand over the long-term for the products sold within the automotive aftermarket include the number of miles driven, number of registered vehicles, annual rate of light vehicle sales, and average vehicle age.  Currently, our consolidated revenue is primarily generated within the United States.

    Number of Miles Driven 

    The number of total miles driven influences the demand for repair and maintenance products sold within the automotive aftermarket.  In the U.S., vehicles are driven approximately three trillion miles per year, resulting in ongoing wear and tear and a corresponding continued demand for the repair and maintenance products necessary to keep these vehicles in operation.  According to the U.S. Department of Transportation, the number of total miles driven in the U.S. increased 1.0% and 0.9% in 2024 and 2025, respectively, and year-to-date through February of 2026, miles driven have increased 1.3%.  Total miles driven can be impacted by macroeconomic factors, including rapid increases in fuel cost, but we are unable to predict the degree of impact these factors may have on miles driven in the future.  

    Size and Age of the Vehicle Fleet

    The total number of vehicles on the road and the average age of the vehicle population heavily influence the demand for products sold within the automotive aftermarket industry.  As reported by the Auto Care Association, the total number of U.S. registered vehicles increased 13.4% from 2014 to 2024, bringing the number of light vehicles on the road to 286 million by the end of 2024.  For the year ended December 31, 2025, the seasonally adjusted annual rate of light vehicle sales in the U.S. (“SAAR”) was approximately 16.0 million vehicles, and for 2026, the SAAR is estimated to be approximately 16.3 million vehicles, contributing to the continued growth in the total number of registered vehicles on the road.  From 2014 to 2024, U.S. vehicle scrappage rates have remained relatively stable, ranging from 4.1% to 5.6% annually.  As a result, over the past decade, the average age of the U.S. vehicle population has increased 10.5%, from 11.4 years in 2014 to 12.6 years in 2024.  While the annual changes to the vehicle population resulting from new vehicle sales and the fluctuation in vehicle scrappage rates in any given year represent a small percentage of the total light vehicle population and have a muted impact on the total number and average age of vehicles on the road over the short term, we believe our business benefits from rising average new and used vehicle prices, as consumers are generally more willing to continue to invest in their current vehicle.  

    We believe the increase in average vehicle age over the long term can be attributed to better engineered and manufactured vehicles, which can be reliably driven at higher mileages due to better quality power trains, interiors and exteriors, coupled with consumers’ willingness to invest in maintaining these higher-mileage, better built vehicles.  As the average age of vehicles on the road increases, a larger percentage of miles are being driven by vehicles that are outside of a manufacturer warranty.  These out-of-warranty, older vehicles generate strong demand for automotive aftermarket products as they go through more routine maintenance cycles, have more frequent mechanical failures, and generally require more maintenance than newer vehicles.  We believe consumers will continue to invest in these reliable, higher-quality, higher-mileage vehicles, and these investments, along with an increasing total light vehicle fleet, will support continued demand for automotive aftermarket products.

    Inflationary cost pressures impact our business; however, historically we have been successful, in many cases, in reducing the effects of merchandise cost increases, principally by taking advantage of supplier incentive programs and economies of scale resulting from increased volume of purchases, and selective forward buying.  To the extent our acquisition costs increase due to base commodity price increases or other input cost increases affecting the entire industry, we have typically been able to pass along these cost increases through higher selling prices for the affected products.  As a result, we do not believe inflation has had a material adverse effect on our operating results.

    To some extent, our business is seasonal, primarily as a result of the impact of weather conditions on customer buying patterns.  While we have historically realized operating profits in each quarter of the year, our store sales and profits have historically been higher in the second and third quarters (April through September) than in the first and fourth quarters (October through March) of the year.

    16

    We remain confident in our ability to gain market share in our existing markets and grow our business in new markets by focusing on our dual market strategy and the core O’Reilly values of hard work and excellent customer service.    

    RESULTS OF OPERATIONS

    Sales:

    Sales for the three months ended March 31, 2026, increased $424 million, or 10%, to $4.56 billion from $4.14 billion for the same period one year ago.  Comparable store sales increased 8.1% and 3.6% for the three months ended March 31, 2026 and 2025, respectively.  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.  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. We opened 59 and 38 net, new stores during the three months ended March 31, 2026 and 2025, respectively.  We anticipate total new store growth to be 225 to 235 net, new store openings in 2026.

    The increase in sales for the three months ended March 31, 2026, was primarily the result of the 8.1% increase in domestic comparable store sales and a $91 million increase in sales from new stores opened in 2025 and 2026 that are not considered comparable stores.  Our comparable store sales increase for the three months ended March 31, 2026, was driven by an increase in average ticket values for both professional service provider and DIY customers and an increase in transaction counts for professional service provider customers, partially offset by a slight decrease in transaction counts for DIY customers.  Average ticket values benefited from increases in average selling prices on a same-SKU basis, as compared to the same period in 2025.  Average ticket values continue to be positively impacted by the increasing complexity and cost of replacement parts necessary to maintain the current population of better-engineered and more technically advanced vehicles.  These better-engineered, more technically advanced vehicles require less frequent repairs, as the component parts are more durable and last for longer periods of time.  The resulting decrease in repair frequency creates pressure on customer transaction counts; however, when repairs are needed, the cost of replacement parts is, on average, greater, which is a benefit to average ticket values.

    See Note 11 “Revenue” to the Condensed Consolidated Financial Statements for further information concerning the Company’s sales.  

    Gross Profit:

    Gross profit for the three months ended March 31, 2026, increased 11% to $2.35 billion (or 51.5% of sales) from $2.12 billion (or 51.3% of sales) for the same period one year ago.  The increase in gross profit dollars for the three months ended March 31, 2026, was primarily the result of the increase in comparable store sales at existing stores and sales from new stores.  The increase in gross profit as a percentage of sales for the three months ended March 31, 2026, was primarily due to improved acquisition costs and distribution operating efficiencies, partially offset by a greater percentage of our total sales mix being generated from professional service provider customers, which carry a lower gross margin percentage than DIY sales.  

    Selling, General and Administrative Expenses:

    Selling, general and administrative expenses (“SG&A”) for the three months ended March 31, 2026, increased 9% to $1.51 billion (or 33.0% of sales) from $1.38 billion (or 33.4% of sales) for the same period one year ago.  The increase in total SG&A dollars for the three months ended March 31, 2026, was primarily the result of additional Team Members and operating expenses to support our increased sales and store count.  The decrease in SG&A as a percentage of sales for the three months ended March 31, 2026, was principally due to leverage of store operating costs on strong comparable store sales, partially offset by higher costs relating to medical and casualty insurance programs.

    Operating Income:

    As a result of the impacts discussed above, operating income for the three months ended March 31, 2026, increased 14% to $842 million (or 18.5% of sales) from $741 million (or 17.9% of sales) for the same period one year ago.

    Other Income and Expense:

    Total other expense for the three months ended March 31, 2026, increased 8% to $62 million (or 1.3% of sales) from $57 million (or 1.4% of sales) for the same period one year ago.  The increase in total other expense for the three months ended March 31, 2026, was the result of increased interest expense on higher average outstanding borrowings.

    Income Taxes:

    Our provision for income taxes for the three months ended March 31, 2026, increased 21% to $176 million (22.5% effective tax rate) from $146 million (21.3% effective tax rate) for the same period one year ago.  The increase in our provision for income taxes for the three months ended March 31, 2026, was the result of the higher taxable income and lower excess tax benefits from share-based compensation.  The increase in our effective tax rate for the three months ended March 31, 2026, was primarily the result of lower excess tax benefits from share-based compensation.

    17

    Net Income:

    As a result of the impacts discussed above, net income for the three months ended March 31, 2026, increased 12% to $604 million (or 13.2% of sales) from $538 million (or 13.0% of sales) for the same period one year ago.

    Earnings Per Share:

    Our diluted earnings per common share for the three months ended March 31, 2026, increased 16% to $0.72 on 843 million shares from $0.62 on 864 million shares for the same period one year ago.

    LIQUIDITY AND CAPITAL RESOURCES

    Our long-term business strategy requires capital to maintain and enhance our existing stores, invest to open new stores, fund strategic acquisitions, expand distribution infrastructure, and develop enhanced information technology systems and tools and may include the opportunistic repurchase of shares of our common stock through our Board-approved share repurchase program.  Our material cash requirements necessary to maintain the current operations of our long-term business strategy include, but are not limited to, inventory purchases; human capital obligations, including payroll and benefits; contractual obligations, including debt and interest obligations; capital expenditures; payment of income taxes; and other operational priorities.  We expect to fund our short- and long-term cash and capital requirements with our primary sources of liquidity, which include funds generated from the normal course of our business operations, borrowings under our unsecured revolving credit facility and our commercial paper program, and senior note offerings.  However, there can be no assurance that we will continue to generate cash flows or maintain liquidity at or above recent levels, as we are unable to predict decreased demand for our products or changes in customer buying patterns.  Additionally, these factors could also impact our ability to meet the debt covenants of our credit agreement and, therefore, negatively impact the funds available under our unsecured revolving credit facility.

    There have been no material changes to the contractual obligations, to which we are committed, since those discussed in our annual report on Form 10-K for the year ended December 31, 2025.

    The following table identifies cash provided by/(used in) our operating, investing and financing activities for the three months ended March 31, 2026 and 2025 (in thousands):

    For the Three Months Ended

    March 31, 

    Liquidity:

      ​ ​ ​

    2026

      ​ ​ ​

    2025

    Total cash provided by/(used in):

     

      ​

     

      ​

    Operating activities

    $

    1,032,913

    $

    755,120

    Investing activities

     

    (244,656)

     

    (285,003)

    Financing activities

     

    (729,039)

     

    (409,452)

    Effect of exchange rate changes on cash

    (379)

    338

    Net increase in cash and cash equivalents

    $

    58,839

    $

    61,003

    Capital expenditures

    $

    244,447

    $

    286,951

    Free cash flow (1)

    785,114

    455,244

    (1)Calculated as net cash provided by operating activities, less capital expenditures, excess tax benefit from share-based compensation payments, and investment in tax credit equity investments for the period, if applicable.  See page 20 for the reconciliation of the calculation of free cash flow.

    Operating Activities:

    The increase in net cash provided by operating activities during the three months ended March 31, 2026, compared to the same period in 2025, was primarily due to a decrease in net inventory investment, versus an increase in net inventory investment during the same period in 2025, and an increase in operating income.

    Investing Activities:

    The decrease in net cash used in investing activities during the three months ended March 31, 2026, compared to the same period in 2025, was the result of a decrease in capital expenditures, which was primarily attributable to the timing of store and distribution expansion and enhancement projects in the current period compared to the same period in 2025.

    Financing Activities:

    The increase in net cash used in financing activities during the three months ended March 31, 2026, compared to the same period in 2025, was attributable to the redemption of $500 million aggregate principal amount of senior notes, an increase in repurchases of our common stock, and a net paydown on the Company’s commercial paper program in the current period, versus net borrowings on commercial paper during the same period in 2025, partially offset by the issuance of $850 million aggregate principal amount of senior notes in the current period.

    18

    Debt Instruments:

    See Note 7 “Financing” to the Condensed Consolidated Financial Statements for information concerning the Company’s credit agreement, unsecured revolving credit facility, outstanding letters of credit, commercial paper program, and unsecured senior notes.

    Debt Covenants:

    The indentures governing our senior notes contain covenants that limit our ability and the ability of certain of our subsidiaries to, among other things, create certain liens on assets to secure certain debt and enter into certain sale and leaseback transactions, and limit our ability to merge or consolidate with another company or transfer all or substantially all of our property, in each case as set forth in the indentures.  These covenants are, however, subject to a number of important limitations and exceptions.  As of March 31, 2026, we were in compliance with the covenants applicable to our senior notes.

    The Credit Agreement contains certain covenants, including limitations on indebtedness, a minimum consolidated fixed charge coverage ratio of 2.50:1.00 and a maximum consolidated leverage ratio of 3.50:1.00.  The consolidated fixed charge coverage ratio includes a calculation of earnings before interest, taxes, depreciation, amortization, rent, and non-cash share-based compensation expense to fixed charges.  Fixed charges include interest expense, capitalized interest, and rent expense.  The consolidated leverage ratio includes a calculation of adjusted debt to earnings before interest, taxes, depreciation, amortization, rent, and non-cash share-based compensation expense.  Adjusted debt includes outstanding debt, outstanding stand-by letters of credit, and similar instruments, five-times rent expense and excludes any premium or discount recorded in conjunction with the issuance of long-term debt.  In the event that we should default on any covenant contained within the Credit Agreement, certain actions may be taken, including, but not limited to, possible termination of commitments, immediate payment of outstanding principal amounts plus accrued interest and other amounts payable under the Credit Agreement, and litigation from our lenders.

    We had a consolidated fixed charge coverage ratio of 6.14 times and 6.03 times as of March 31, 2026 and 2025, respectively, and a consolidated leverage ratio of 1.92 times and 1.92 times as of March 31, 2026 and 2025, respectively, remaining in compliance with all covenants related to the borrowing arrangements.

    19

    The table below outlines the calculations of the consolidated fixed charge coverage ratio and consolidated leverage ratio covenants, as defined in the Credit Agreement governing the Revolving Credit Facility, for the twelve months ended March 31, 2026 and 2025 (dollars in thousands):

    For the Twelve Months Ended

    March 31, 

      ​ ​ ​

    2026

      ​ ​ ​

    2025

    GAAP net income

    $

    2,603,905

    $

    2,377,927

    Add:

    Interest expense

     

    240,245

     

    222,964

    Rent expense (1)

     

    497,749

     

    461,940

    Provision for income taxes

     

    732,004

     

    651,098

    Depreciation expense

     

    520,311

     

    469,496

    Amortization expense

     

    4,056

     

    4,972

    Non-cash share-based compensation

     

    35,487

     

    30,353

    Non-GAAP EBITDAR

    $

    4,633,757

    $

    4,218,750

    Interest expense

    $

    240,245

    $

    222,964

    Capitalized interest

     

    16,589

     

    14,987

    Rent expense (1)

     

    497,749

     

    461,940

    Total fixed charges

    $

    754,583

    $

    699,891

    Consolidated fixed charge coverage ratio

     

    6.14

     

    6.03

    GAAP debt

    $

    6,195,311

    $

    5,651,821

    Add:

    Stand-by letters of credit

     

    197,892

     

    127,264

    Unamortized discount and debt issuance costs

     

    29,689

     

    27,679

    Five-times rent expense

     

    2,488,745

     

    2,309,700

    Non-GAAP adjusted debt

    $

    8,911,637

    $

    8,116,464

    Consolidated leverage ratio

     

    1.92

     

    1.92

    (1)The table below outlines the calculation of Rent expense and reconciles Rent expense to Total lease cost, per Accounting Standard Codification 842 (“ASC 842”) the most directly comparable GAAP financial measure, for the twelve months ended March 31, 2026 and 2025 (in thousands):

    For the Twelve Months Ended

    March 31, 

    2026

    2025

    Total lease cost, per ASC 842

      ​ ​ ​

    $

    598,987

    $

    558,415

    Less:

    Variable non-contract operating lease components, related to property taxes and insurance

     

    101,238

     

    96,475

    Rent expense

    $

    497,749

    $

    461,940

    The table below outlines the calculation of Free cash flow and reconciles Free cash flow to Net cash provided by operating activities, the most directly comparable GAAP financial measure, for the three months ended March 31, 2026 and 2025 (in thousands):

    For the Three Months Ended

    March 31, 

      ​ ​ ​

    2026

      ​ ​ ​

    2025

    Cash provided by operating activities

    $

    1,032,913

    $

    755,120

    Less:

    Capital expenditures

     

    244,447

     

    286,951

    Excess tax benefit from share-based compensation payments

     

    3,352

     

    12,925

    Free cash flow

    $

    785,114

    $

    455,244

    Free cash flow, the consolidated fixed charge coverage ratio, and the consolidated leverage ratio discussed and presented in the tables above are not derived in accordance with United States generally accepted accounting principles (“GAAP”).  We do not, nor do we suggest investors should, consider such non-GAAP financial measures in isolation from, or as a substitute for, GAAP financial information.  We believe that the presentation of our free cash flow, consolidated fixed charge coverage ratio, and consolidated leverage ratio provides meaningful supplemental information to both management and investors and reflects the required covenants under the Credit Agreement.  We include these items in judging our performance and believe this non-GAAP information is useful to investors as well.  Material limitations of these non-GAAP measures are that such measures do not reflect actual GAAP amounts.  We compensate for such limitations by presenting, in the tables above, a reconciliation to the most directly comparable GAAP measures.

    20

    Loading holders...

    Held by

    holders ( registered funds via N-PORT, institutional investors via 13F). Showing top by dollar value.

    Holder Type ETF MF Position ($) % of holder Δ % of holder Holder AUM

    Recent insider activity

    Last 90 days. Open-market trades (purchases & sales) by directors, officers, and 10%+ owners. 5 transactions across 5 insiders. Net: -105,730 shares, -$9,815,211.

    Date Insider Role Action Shares Price Value
    2026-05-29 HENDRICKSON THOMAS Director Sell -1,200 $88.32 -$105,984
    2026-05-20 DUMAS ROBERT ALLEN SVP OF EASTERN STORE OPS/SALES Sell -84,600 $92.60 -$7,833,765
    2026-05-18 MURPHY JOHN RAYMOND Director Sell -2,595 $88.67 -$230,099
    2026-05-08 BECKHAM BRAD W CEO Sell -13,635 $95.00 -$1,295,325
    2026-05-07 HOPPER PHILIP M SVP OF REAL ESTATE & EXPANSION Sell -3,700 $94.60 -$350,038

    Source: SEC Form 4 filings.

    Next expected filings

    • ~2026-08-08 10-Q expected by 2026-08-09 (in 54 days)
    • ~2026-11-07 10-Q expected by 2026-11-08 (in 145 days)
    • ~2027-02-27 10-K expected by 2027-02-28 (in 257 days)
    • ~2027-05-08 10-Q expected by 2027-05-09 (in 327 days)

    Predicted from historical filing cadence; not an SEC commitment.

    Recent SEC filings

    • 2026-06-01 8-K Other Events
    • 2026-05-18 8-K Officer/Director Change; Shareholder Vote Results
    • 2026-05-08 10-Q Quarterly Report
    • 2026-04-29 8-K Earnings Release; Financial Statements and Exhibits
    • 2026-03-12 8-K Material Agreement Entered; Financial Statements and Exhibits
    • 2026-03-06 8-K Material Agreement Entered; Financial Statements and Exhibits
    • 2026-02-27 10-K Annual Report
    • 2026-02-04 8-K Earnings Release; Financial Statements and Exhibits
    • 2025-12-01 8-K Other Events
    • 2025-11-18 8-K Other Events
    • 2025-11-07 10-Q Quarterly Report
    • 2025-10-22 8-K Earnings Release; Financial Statements and Exhibits
    • 2025-08-08 10-Q Quarterly Report
    • 2025-07-23 8-K Earnings Release; Financial Statements and Exhibits
    • 2025-05-19 8-K Officer/Director Change; Bylaws/Articles Amended; Shareholder Vote Results; Financial Statements and Exhibits