Dorman Products, Inc. (DORM)
NASDAQ: DORM · Real-Time Price · USD
131.11
+0.71 (0.54%)
May 20, 2025, 1:29 PM - Market open
Dorman Products Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 29, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 25, 2021 | Dec '20 Dec 26, 2020 | 2015 - 2019 |
| Net Income | 214.68 | 190 | 129.26 | 121.55 | 131.53 | 106.87 | Upgrade
|
| Depreciation & Amortization | 56.69 | 56.7 | 54.73 | 44.68 | 35.19 | 32.31 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | - | - | -2.5 | Upgrade
|
| Stock-Based Compensation | 15.69 | 15.01 | 11.48 | 9.37 | 8.23 | 7.59 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.39 | 0.09 | 4.59 | 0.09 | 0.18 | 0.32 | Upgrade
|
| Other Operating Activities | -11.36 | -10.84 | -23.43 | -6 | -14.39 | -9.6 | Upgrade
|
| Change in Accounts Receivable | -69.28 | -47.23 | -104.02 | 48.48 | 10.92 | -67.37 | Upgrade
|
| Change in Inventory | -115.86 | -72.09 | 118.61 | -133.79 | -153.82 | -12.33 | Upgrade
|
| Change in Accounts Payable | 89.53 | 55.71 | -3.14 | -5.54 | 47 | 25.25 | Upgrade
|
| Change in Other Net Operating Assets | 49.81 | 43.69 | 20.67 | -37.14 | 35.5 | 71.44 | Upgrade
|
| Operating Cash Flow | 230.3 | 231.05 | 208.76 | 41.69 | 100.34 | 151.97 | Upgrade
|
| Operating Cash Flow Growth | -1.80% | 10.68% | 400.76% | -58.45% | -33.97% | 59.45% | Upgrade
|
| Capital Expenditures | -39.65 | -39.42 | -43.97 | -37.88 | -19.84 | -15.45 | Upgrade
|
| Cash Acquisitions | 0.1 | 0.1 | 0.07 | -488.96 | -345.48 | -14.81 | Upgrade
|
| Investing Cash Flow | -39.55 | -39.32 | -43.9 | -526.84 | -365.32 | -30.26 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 10 | 252.36 | 99 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 500 | - | - | Upgrade
|
| Total Debt Issued | - | - | - | 510 | 252.36 | 99 | Upgrade
|
| Short-Term Debt Repaid | - | -78.8 | -146.6 | -10 | -13 | -99 | Upgrade
|
| Long-Term Debt Repaid | - | -15.63 | -12.5 | -3.13 | - | - | Upgrade
|
| Total Debt Repaid | -99.91 | -94.43 | -159.1 | -13.13 | -13 | -99 | Upgrade
|
| Net Debt Issued (Repaid) | -99.91 | -94.43 | -159.1 | 496.88 | 239.36 | - | Upgrade
|
| Issuance of Common Stock | 4.74 | 4.71 | 1.17 | 1.18 | 3.72 | 4.19 | Upgrade
|
| Repurchase of Common Stock | -68.86 | -81.07 | -16.18 | -19.93 | -62.65 | -38.68 | Upgrade
|
| Other Financing Activities | -0.2 | -0.2 | - | -5.62 | -12.2 | - | Upgrade
|
| Financing Cash Flow | -164.22 | -170.98 | -174.11 | 472.5 | 168.24 | -34.49 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.35 | -0.42 | 0.03 | -0.09 | -0.04 | - | Upgrade
|
| Net Cash Flow | 26.18 | 20.32 | -9.22 | -12.75 | -96.79 | 87.22 | Upgrade
|
| Free Cash Flow | 190.65 | 191.63 | 164.79 | 3.81 | 80.5 | 136.52 | Upgrade
|
| Free Cash Flow Growth | 0.16% | 16.29% | 4230.88% | -95.27% | -41.03% | 107.64% | Upgrade
|
| Free Cash Flow Margin | 9.31% | 9.54% | 8.54% | 0.22% | 5.98% | 12.49% | Upgrade
|
| Free Cash Flow Per Share | 6.18 | 6.19 | 5.23 | 0.12 | 2.52 | 4.22 | Upgrade
|
| Cash Interest Paid | 32.9 | 38.71 | 49.51 | 11.65 | 1.78 | 0.75 | Upgrade
|
| Cash Income Tax Paid | 56.39 | 56.71 | 35.47 | 62.86 | 46.23 | 28.34 | Upgrade
|
| Levered Free Cash Flow | 154.98 | 154.95 | 151.16 | -95.93 | -13.13 | 128.33 | Upgrade
|
| Unlevered Free Cash Flow | 177.78 | 179.78 | 181.2 | -86.2 | -11.78 | 128.7 | Upgrade
|
| Change in Net Working Capital | 54.66 | 35.58 | -37.52 | 210.39 | 152 | -20.9 | Upgrade
|
Updated May 5, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.