Dorman Products Inc
NASDAQ:DORM
Income Statement
Earnings Waterfall
Dorman Products Inc
Revenue
|
1.9B
USD
|
Cost of Revenue
|
-1.2B
USD
|
Gross Profit
|
685.4m
USD
|
Operating Expenses
|
-455.3m
USD
|
Operating Income
|
230.2m
USD
|
Other Expenses
|
-100.9m
USD
|
Net Income
|
129.3m
USD
|
Income Statement
Dorman Products Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Apr-2017 | Jul-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
665
N/A
|
694
+4%
|
728
+5%
|
747
+3%
|
752
+1%
|
757
+1%
|
759
+0%
|
772
+2%
|
803
+4%
|
823
+2%
|
833
+1%
|
835
+0%
|
860
+3%
|
873
+2%
|
893
+2%
|
905
+1%
|
903
0%
|
909
+1%
|
918
+1%
|
941
+3%
|
974
+3%
|
990
+2%
|
1 006
+2%
|
1 012
+1%
|
991
-2%
|
1 005
+1%
|
984
-2%
|
1 031
+5%
|
1 093
+6%
|
1 123
+3%
|
1 200
+7%
|
1 248
+4%
|
1 345
+8%
|
1 459
+8%
|
1 566
+7%
|
1 631
+4%
|
1 734
+6%
|
1 799
+4%
|
1 862
+4%
|
1 937
+4%
|
1 930
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(403)
|
(422)
|
(447)
|
(461)
|
(464)
|
(468)
|
(467)
|
(475)
|
(495)
|
(507)
|
(512)
|
(512)
|
(522)
|
(527)
|
(538)
|
(545)
|
(545)
|
(550)
|
(557)
|
(574)
|
(600)
|
(618)
|
(640)
|
(654)
|
(652)
|
(668)
|
(655)
|
(681)
|
(710)
|
(720)
|
(767)
|
(805)
|
(882)
|
(967)
|
(1 043)
|
(1 093)
|
(1 169)
|
(1 223)
|
(1 265)
|
(1 288)
|
(1 244)
|
|
Gross Profit |
261
N/A
|
272
+4%
|
280
+3%
|
287
+2%
|
287
+0%
|
289
+0%
|
292
+1%
|
297
+2%
|
308
+4%
|
316
+2%
|
321
+2%
|
324
+1%
|
338
+4%
|
346
+2%
|
355
+3%
|
360
+1%
|
359
0%
|
359
0%
|
360
+1%
|
367
+2%
|
373
+2%
|
372
0%
|
367
-2%
|
358
-2%
|
340
-5%
|
337
-1%
|
329
-2%
|
350
+6%
|
383
+9%
|
403
+5%
|
434
+8%
|
443
+2%
|
463
+5%
|
492
+6%
|
523
+6%
|
538
+3%
|
565
+5%
|
576
+2%
|
598
+4%
|
649
+9%
|
685
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(133)
|
(137)
|
(140)
|
(143)
|
(146)
|
(151)
|
(154)
|
(157)
|
(162)
|
(164)
|
(166)
|
(168)
|
(170)
|
(172)
|
(176)
|
(180)
|
(182)
|
(187)
|
(192)
|
(197)
|
(202)
|
(211)
|
(221)
|
(230)
|
(234)
|
(236)
|
(238)
|
(241)
|
(250)
|
(253)
|
(261)
|
(271)
|
(291)
|
(315)
|
(338)
|
(355)
|
(393)
|
(433)
|
(449)
|
(479)
|
(455)
|
|
Selling, General & Administrative |
(133)
|
(137)
|
(140)
|
(143)
|
(131)
|
(151)
|
(154)
|
(157)
|
(145)
|
(164)
|
(166)
|
(168)
|
(151)
|
(172)
|
(176)
|
(180)
|
(162)
|
(187)
|
(191)
|
(197)
|
(182)
|
(211)
|
(221)
|
(230)
|
(213)
|
(236)
|
(238)
|
(241)
|
(229)
|
(253)
|
(261)
|
(271)
|
(268)
|
(315)
|
(338)
|
(355)
|
(369)
|
(433)
|
(450)
|
(479)
|
(438)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(32)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
|
Operating Income |
128
N/A
|
135
+5%
|
141
+4%
|
144
+2%
|
141
-2%
|
138
-2%
|
138
+0%
|
140
+2%
|
146
+4%
|
151
+4%
|
156
+3%
|
156
+0%
|
169
+8%
|
175
+4%
|
179
+2%
|
180
+1%
|
176
-2%
|
171
-3%
|
169
-1%
|
170
+1%
|
171
+1%
|
161
-6%
|
145
-10%
|
129
-12%
|
106
-18%
|
101
-4%
|
92
-9%
|
109
+19%
|
133
+22%
|
150
+12%
|
173
+15%
|
172
0%
|
172
0%
|
177
+3%
|
186
+5%
|
183
-1%
|
171
-7%
|
143
-17%
|
148
+4%
|
170
+15%
|
230
+35%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(5)
|
(6)
|
(16)
|
(26)
|
(37)
|
(47)
|
(48)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
3
|
2
|
2
|
2
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
|
Pre-Tax Income |
128
N/A
|
135
+5%
|
141
+4%
|
144
+2%
|
141
-2%
|
137
-2%
|
137
+0%
|
140
+2%
|
146
+4%
|
151
+4%
|
155
+3%
|
156
+0%
|
168
+8%
|
175
+4%
|
179
+2%
|
180
+1%
|
177
-2%
|
172
-3%
|
169
-1%
|
170
+0%
|
171
+1%
|
161
-6%
|
145
-10%
|
128
-12%
|
106
-18%
|
104
-2%
|
94
-10%
|
112
+19%
|
136
+22%
|
150
+10%
|
173
+16%
|
172
-1%
|
170
-1%
|
174
+2%
|
181
+4%
|
177
-2%
|
156
-12%
|
117
-25%
|
112
-4%
|
125
+12%
|
169
+35%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(46)
|
(48)
|
(50)
|
(52)
|
(51)
|
(50)
|
(50)
|
(51)
|
(54)
|
(56)
|
(57)
|
(57)
|
(62)
|
(64)
|
(66)
|
(67)
|
(66)
|
(59)
|
(51)
|
(45)
|
(38)
|
(34)
|
(32)
|
(28)
|
(22)
|
(21)
|
(18)
|
(23)
|
(29)
|
(33)
|
(39)
|
(38)
|
(38)
|
(40)
|
(41)
|
(39)
|
(35)
|
(25)
|
(25)
|
(28)
|
(39)
|
|
Income from Continuing Operations |
82
|
86
|
90
|
92
|
90
|
88
|
88
|
89
|
92
|
96
|
99
|
99
|
106
|
111
|
113
|
113
|
111
|
112
|
118
|
125
|
134
|
126
|
114
|
101
|
84
|
83
|
76
|
89
|
107
|
117
|
135
|
133
|
132
|
134
|
140
|
138
|
122
|
92
|
87
|
97
|
129
|
|
Net Income (Common) |
82
N/A
|
86
+5%
|
90
+5%
|
92
+2%
|
90
-2%
|
88
-3%
|
88
0%
|
89
+2%
|
92
+3%
|
96
+4%
|
99
+3%
|
99
+1%
|
106
+7%
|
111
+4%
|
113
+2%
|
113
+0%
|
107
-6%
|
108
+1%
|
114
+5%
|
121
+6%
|
134
+11%
|
126
-5%
|
114
-10%
|
101
-11%
|
84
-17%
|
83
-1%
|
76
-9%
|
89
+17%
|
107
+21%
|
117
+9%
|
135
+15%
|
133
-1%
|
132
-1%
|
134
+2%
|
140
+5%
|
138
-2%
|
122
-12%
|
92
-24%
|
87
-6%
|
97
+11%
|
129
+34%
|
|
EPS (Diluted) |
2.23
N/A
|
2.35
+5%
|
2.46
+5%
|
2.55
+4%
|
2.49
-2%
|
2.46
-1%
|
2.45
0%
|
2.5
+2%
|
2.6
+4%
|
2.75
+6%
|
2.84
+3%
|
2.85
+0%
|
3.07
+8%
|
3.2
+4%
|
3.3
+3%
|
3.34
+1%
|
3.12
-7%
|
3.27
+5%
|
3.43
+5%
|
3.65
+6%
|
4.02
+10%
|
3.82
-5%
|
3.47
-9%
|
3.09
-11%
|
2.56
-17%
|
2.55
0%
|
2.32
-9%
|
2.73
+18%
|
3.3
+21%
|
3.62
+10%
|
4.18
+15%
|
4.19
+0%
|
4.12
-2%
|
4.24
+3%
|
4.45
+5%
|
4.37
-2%
|
3.85
-12%
|
2.92
-24%
|
2.76
-5%
|
3.07
+11%
|
4.1
+34%
|