Dorman Products, Inc. (DORM)
NASDAQ: DORM · Real-Time Price · USD
137.02
+1.87 (1.38%)
Nov 21, 2024, 4:00 PM EST - Market closed

Dorman Products Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
185.78129.26121.55131.53106.8783.76
Upgrade
Depreciation & Amortization
56.9654.7344.6835.1932.3125.92
Upgrade
Loss (Gain) From Sale of Investments
-----2.5-
Upgrade
Stock-Based Compensation
13.6211.489.378.237.593.08
Upgrade
Provision & Write-off of Bad Debts
1.954.590.090.180.320.04
Upgrade
Other Operating Activities
-12.65-23.43-6-14.39-9.61.06
Upgrade
Change in Accounts Receivable
-88.54-104.0248.4810.92-67.378.81
Upgrade
Change in Inventory
-39.51118.61-133.79-153.82-12.33-10.96
Upgrade
Change in Accounts Payable
47.54-3.14-5.544725.25-19.08
Upgrade
Change in Other Net Operating Assets
54.1320.67-37.1435.571.442.68
Upgrade
Operating Cash Flow
219.27208.7641.69100.34151.9795.31
Upgrade
Operating Cash Flow Growth
35.81%400.76%-58.45%-33.97%59.45%22.01%
Upgrade
Capital Expenditures
-42.28-43.97-37.88-19.84-15.45-29.56
Upgrade
Cash Acquisitions
-0.07-488.96-345.48-14.81-
Upgrade
Investing Cash Flow
-42.28-43.9-526.84-365.32-30.26-29.56
Upgrade
Short-Term Debt Issued
--10252.3699-
Upgrade
Long-Term Debt Issued
--500---
Upgrade
Total Debt Issued
--510252.3699-
Upgrade
Short-Term Debt Repaid
--146.6-10-13-99-
Upgrade
Long-Term Debt Repaid
--12.5-3.13---
Upgrade
Total Debt Repaid
-70.4-159.1-13.13-13-99-
Upgrade
Net Debt Issued (Repaid)
-70.4-159.1496.88239.36--
Upgrade
Issuance of Common Stock
1.771.171.183.724.190.49
Upgrade
Repurchase of Common Stock
-95-16.18-19.93-62.65-38.68-41.34
Upgrade
Other Financing Activities
-0.2--5.62-12.2--
Upgrade
Financing Cash Flow
-163.84-174.11472.5168.24-34.49-40.85
Upgrade
Foreign Exchange Rate Adjustments
0.020.03-0.09-0.04--
Upgrade
Net Cash Flow
13.17-9.22-12.75-96.7987.2224.9
Upgrade
Free Cash Flow
176.99164.793.8180.5136.5265.75
Upgrade
Free Cash Flow Growth
54.69%4230.88%-95.27%-41.03%107.64%26.42%
Upgrade
Free Cash Flow Margin
8.99%8.54%0.22%5.98%12.49%6.63%
Upgrade
Free Cash Flow Per Share
5.685.230.122.524.222.01
Upgrade
Cash Interest Paid
37.7649.5111.651.780.750.34
Upgrade
Cash Income Tax Paid
47.9835.4762.8646.2328.3428.92
Upgrade
Levered Free Cash Flow
188.6192.24-59.6-13.13128.3339.03
Upgrade
Unlevered Free Cash Flow
214.79222.28-49.86-11.78128.739.17
Upgrade
Change in Net Working Capital
27.62-37.52210.39152-20.926.4
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.