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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 28, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 25, 2021
Net Income	190.24	204.19	190	129.26	121.55	131.53
Depreciation & Amortization	55.89	55.73	56.7	54.73	44.68	35.19
Stock-Based Compensation	20.11	19.64	15.01	11.48	9.37	8.23
Other Adjustments	6.07	63.19	-10.75	-18.84	-5.91	-14.21
Change in Receivables	52.23	94.41	-47.23	-104.02	48.48	10.92
Changes in Inventories	-167.45	-250.37	-72.09	118.61	-133.79	-153.82
Changes in Accounts Payable	-86.47	-47.75	55.71	-3.14	-5.54	47
Changes in Accrued Expenses	-17.15	-16.51	47.76	10.28	-25.96	43.18
Changes in Other Operating Activities	-4.02	-8.89	-4.07	10.39	-11.18	-7.68
Operating Cash Flow	106.16	113.63	231.05	208.76	41.69	100.34
Operating Cash Flow Growth	-53.91%	-50.82%	10.68%	400.76%	-58.45%	-33.97%
Capital Expenditures	-35.43	-37.97	-39.42	-43.97	-37.88	-19.84
Payments for Business Acquisitions	-	-	0.1	0.07	-488.96	-345.48
Investing Cash Flow	-35.43	-37.97	-39.32	-43.9	-526.84	-365.32
Short-Term Debt Issued	15	-	-	-	10	252.36
Short-Term Debt Repaid	-	-13.96	-78.8	-146.6	-10	-13
Net Short-Term Debt Issued (Repaid)	15	-13.96	-78.8	-146.6	0	239.36
Long-Term Debt Issued	-	-	-	-	500	-
Long-Term Debt Repaid	-21.88	-28.13	-15.63	-12.5	-3.13	-
Net Long-Term Debt Issued (Repaid)	-21.88	-28.13	-15.63	-12.5	496.88	-
Issuance of Common Stock	3.33	3.7	4.71	1.17	1.05	2.46
Repurchase of Common Stock	-79.82	-40.59	-80.81	-15.71	-19.93	-62.65
Net Common Stock Issued (Repurchased)	-76.5	-36.89	-76.1	-14.54	-18.89	-60.19
Other Financing Activities	-5.19	-4.71	-0.45	-0.47	-5.49	-10.93
Financing Cash Flow	-88.57	-83.69	-170.98	-174.11	472.5	168.24
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.29	0.32	-0.42	0.03	-0.09	-0.04
Net Cash Flow	-17.56	-7.7	20.32	-9.22	-12.75	-96.79
Free Cash Flow	70.72	75.67	191.63	164.79	3.81	80.5
Free Cash Flow Growth	-6.53%	-60.51%	16.29%	4230.88%	-95.27%	-41.03%
FCF Margin	3.29%	3.55%	9.54%	8.54%	0.22%	5.98%
Free Cash Flow Per Share	2.31	2.46	6.19	5.23	0.12	2.52
Levered Free Cash Flow	-71.27	-143.65	140.17	117.06	448.75	314.92
Unlevered Free Cash Flow	-49.13	-83.7	261.77	311.65	-36.58	76.94

SEC Filings: 10-K · 10-Q