# EDGAR Filing Document

**Accession Number:** 0000868780
**File Stem:** 0001628280-23-005359
**Filing Date:** 2023-2
**Character Count:** 36080
**Document Hash:** 6504c1bfb457afa2c30780b03e8787df
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001628280-23-005359.hdr.sgml**: 20230228

**ACCESSION NUMBER**: 0001628280-23-005359

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 15

**CONFORMED PERIOD OF REPORT**: 20230228

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20230228

**DATE AS OF CHANGE**: 20230228

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Dorman Products, Inc.
- **CENTRAL INDEX KEY:** 0000868780
- **STANDARD INDUSTRIAL CLASSIFICATION:** MOTOR VEHICLE PARTS & ACCESSORIES [3714]
- **IRS NUMBER:** 232078856
- **STATE OF INCORPORATION:** PA
- **FISCAL YEAR END:** 1228

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 000-18914
- **FILM NUMBER:** 23678318

**BUSINESS ADDRESS:**
- **STREET 1:** 3400 E WALNUT ST
- **CITY:** COLMAR
- **STATE:** PA
- **ZIP:** 18915
- **BUSINESS PHONE:** 2159971800

**MAIL ADDRESS:**
- **STREET 1:** 3400 E WALNUT ST
- **CITY:** COLMAR
- **STATE:** PA
- **ZIP:** 18915

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** R & B INC
- **DATE OF NAME CHANGE:** 19930328

?xml version="1.0" ? dorm-20230228

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

**FORM 8-K**

**CURRENT REPORT**

**Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934** 

**Date of Report (Date of Earliest Event Reported): February 28, 2023**

![dorm-20230228_g1.jpg](dorm-20230228_g1.jpg)

**DORMAN PRODUCTS, INC.**

(Exact name of registrant as specified in its charter)

---

| | | |
|:---|:---|:---|
| **Pennsylvania** | **000-18914** | **23-2078856** |
| (State or other jurisdiction<br>of incorporation) | (Commission File Number) | (IRS Employer<br>Identification No.) |

---

**<u>3400 East Walnut Street, Colmar, Pennsylvania 18915</u>**

(Address of principal executive offices) (Zip Code)

Registrant's telephone number, including area code: **<u>(215) 997-1800</u>**

---

| | |
|:---|:---|
| | **Not Applicable** |
| (Former name or former address, if changed since last report) | (Former name or former address, if changed since last report) |

---

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

□ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

□ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

□ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

□ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| **Title of each class** | **Trading**<br>**Symbol(s)** | **Name of each exchange on which registered** |
| Common Stock, $0.01 Par Value | DORM | The Nasdaq Global Select Market |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company □

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. □

------

**Item 2.02&nbsp;&nbsp;&nbsp;&nbsp;<u>Results of Operation and Financial Condition.</u>**

On February 28, 2023, Dorman Products, Inc. (the "Company") issued a press release announcing its operating results for the fourth fiscal quarter and fiscal year ended December 31, 2022. A copy of the press release is attached hereto as Exhibit 99.1 and incorporated by reference herein.

The information in this Item 2.02 and Exhibit 99.1 attached hereto are furnished and shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that section, nor shall such information be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such filing.

**Item 9.01&nbsp;&nbsp;&nbsp;&nbsp;<u>Financial Statements and Exhibits.</u>** 

(d)&nbsp;&nbsp;&nbsp;&nbsp;Exhibits

---

| | |
|:---|:---|
| Exhibit Number | Description |
| 99.1 | <u>[Press Release dated February 2](dorm-20221231xexx9911.htm)[8](dorm-20221231xexx9911.htm)[, 2023.](dorm-20221231xexx9911.htm)</u> |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |

---

------

**SIGNATURES**

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

---

| | | | | |
|:---|:---|:---|:---|:---|
| | | **DORMAN PRODUCTS, INC.** | **DORMAN PRODUCTS, INC.** | **DORMAN PRODUCTS, INC.** |
| Date: | February 28, 2023 | By: | /s/ David M. Hession | /s/ David M. Hession |
|  |  |  | Name: | David M. Hession |
|  |  |  | Title: | Senior Vice President,<br>Chief Financial Officer and Treasurer |

---

## Exhibit 99.1

**Exhibit 99.1**

![gpe304xr1jov000001.jpg](gpe304xr1jov000001.jpg)

**Dorman Products, Inc. Reports Fourth Quarter and Fiscal 2022 Results and Issues 2023 Guidance**

**Highlights *(All comparisons are to the prior year period unless otherwise noted)*:**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*• Record net sales of $501.3 million for the quarter, up 25.9% year-over-year*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*• Diluted earnings per share ("EPS") of $0.57, compared to $1.07 in Q4 2021*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*• Adjusted diluted EPS\* of $1.01, compared to $1.33 in Q4 2021*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• *For fiscal 2022, achieved record net sales of $1.73 billion and diluted EPS of $3.85 and adjusted diluted EPS\* of $4.76*

**COLMAR, PA** (February 28, 2023) – Dorman Products, Inc. (the "Company" or "Dorman") (NASDAQ:DORM), a leading supplier in the motor vehicle aftermarket industry, today announced its financial results for the fourth quarter and full year ended December 31, 2022. Financial results include the impact of an additional week in the fourth quarter.

**<u>Fourth Quarter Financial Results</u>**

The Company reported fourth quarter 2022 net sales of $501.3 million, up 25.9% compared to net sales of $398.2 million in the fourth quarter of 2021. The sales results reflect a continuation of favorable underlying industry dynamics across all customer channels, successful new product development and penetration, the addition of SuperATV, and price increases to offset inflationary costs. The Company also benefited from having an extra week in the fourth quarter compared to last year, which it estimates impacted net sales by approximately $19 million. Net sales growth excluding SuperATV, acquired October 4, 2022, was 13.4% compared to the fourth quarter of 2021.

Gross profit was $157.8 million in the fourth quarter of 2022, or 31.5% of net sales compared to $131.4 million, or 33.0% of net sales, for the same quarter last year. Adjusted gross margin\* was 32.8% in the fourth quarter of 2022 compared to 34.6% in the same quarter of last year. The decline in gross margin as a percentage of net sales is primarily due to continued broad-based inflationary cost pressures, partially offset by the favorable gross margin percentage impact of the addition of SuperATV. The Company has implemented many actions over the course of 2022, and has additional actions planned for 2023, including price increases and cost-savings initiatives to offset these costs.

Selling, general and administrative ("SG&A") expenses were $125.0 million, or 24.9% of net sales, in the fourth quarter of 2022 compared to $86.3 million, or 21.7% of net sales, for the same quarter last year. Adjusted SG&A expenses\* were $113.4 million, or 22.6% of net sales, in the fourth quarter of 2022 compared to $82.3 million, or 20.7% of net sales, in the same quarter last year. The increases in SG&A expenses and adjusted SG&A expenses\* as a percentage of net sales were due primarily to the impact of higher interest rates on our customer accounts receivable factoring programs and the addition of SuperATV in the fourth quarter of 2022 which has higher SG&A costs than the rest of the Company's business.

Income tax expense was $5.1 million, or 22.2% of income before income taxes compared to $9.8 million, or 22.4% of income before income taxes, in the same quarter last year. The decrease in the effective tax rate was due to favorable discrete items in the quarter, partially offset by an increase in state tax expense.

------

Net income for the fourth quarter of 2022 was $17.8 million, or $0.57 per diluted share, compared to $34.1 million, or $1.07 per diluted share, in the prior year quarter. The Company estimates that the additional week in fiscal 2022 added approximately $2.5 million in net income, or $0.08 per diluted share, during the fourth quarter of 2022. Adjusted net income\* in the fourth quarter of 2022 was $31.8 million, or $1.01 per diluted share, compared to $42.1 million, or $1.33 per diluted share, in the prior year quarter. In addition to the factors described above, net income for the fourth quarter of 2022 was also impacted by an additional $9.2 million of net interest expense primarily from a term loan used to complete the acquisition of SuperATV in October 2022 and from higher interest rates during the quarter.

During the fourth quarter of 2022, Dorman completed the acquisition of SuperATV, a leading supplier to the specialty vehicle aftermarket, with a family of highly respected brands spanning replacement parts, functional accessories and upgrades.

***<u>Fiscal Year Financ</u><u>ial Results</u>***

Fiscal 2022 net sales were $1,733.7 million, up 28.9% compared to net sales of $1,345.2 million in fiscal 2021. Year-over-year net sales growth, excluding the impact of acquisitions, was 13.8% compared to fiscal 2021.

Net income for fiscal 2022 was $121.5 million, or $3.85 per diluted share, compared to $131.5 million, or $4.12 per diluted share, for the prior year. Adjusted net income\* in fiscal 2022 was $150.1 million, or $4.76 per diluted share, compared to $148.4 million, or $4.64 per diluted share, for the prior year.

Kevin Olsen, Dorman's President and Chief Executive Officer, stated, "In 2022, we delivered record net sales and adjusted earnings per share, having successfully managed through the unprecedented challenges of global supply chain disruptions, continued COVID-related closures experienced by many of our global suppliers, several quarters of extraordinary inflationary pressures, and the rise in interest rates. We also successfully completed the acquisition of SuperATV which performed in line with our expectations in the fourth quarter. It is important to recognize that the hard work and dedication of our contributors made these results possible. We continue to be encouraged by the strength in the underlying markets we serve and the strong fundamentals across the vehicle aftermarket. We have been seeing an easing of global supply chain constraints and reductions in ocean freight and commodity costs that we expect will drive significant sequential quarterly margin expansion in the back half of 2023.

"Innovation and new products continue to be a strategic focus for the Company, as our expertise and market reach in advanced technology automotive components continued to grow last year with the introduction of all-new construction climate control modules, electronic throttle bodies featuring Hall effect sensors and Dorman's Sensor Shield™ shaft seals, and pre-programmed fuel pump driver modules. The Company's product teams have consistently focused on repair solutions engineered to reduce the time technicians and vehicle owners typically spend on repairs. We continue to deliver products that not only drive sales and profits for our customers, but also provide the solutions that professional technicians and do-it-yourselfers want.

"In 2022, we continued to focus on enhancing our supply chain and operations. Our new distribution center in Whiteland, Indiana began shipping products in the fourth quarter of 2022 and continues to ramp up to full capacity, supporting our growth plans. The roll out of state-of-the-art automation technology in our existing warehouses is also going well, and we anticipate realizing productivity savings, greater flexibility, and an enhanced customer experience from these investments. Finally, we are making progress on a strategic initiative to further diversify our supply chain geographically."

------

**<u>2023 Guidance</u>**

The Company is issuing full-year 2023 guidance, detailed in the table below, which includes the impact of the SuperATV acquisition but excludes any potential impacts from future acquisitions, additional supply chain disruptions, or share repurchases.

---

| | |
|:---|:---|
| | <u>2023 Fiscal Year</u> |
| Net Sales | $1.95B - $2.00B |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*Growth vs. 2022* | *12.5% - 15.4%* |
| Diluted EPS | $4.35 - $4.55 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*Growth vs. 2022* | *13.0% - 18.2%* |
| Adjusted Diluted EPS\* | $5.15 - $5.35 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*Growth vs. 2022* | *8.2% - 12.4%* |
| Tax Rate Estimate | 24% |

---

Mr. Olsen continued, "Demand remains robust for our products driven by strong macro fundamentals across the vehicle aftermarket. Vehicle miles driven continue to increase, the average age of vehicles continue to rise, the number of cars in our 8 to 13-year-old sweet spot for the aftermarket continues to grow, and a shortage of new vehicles benefit the aftermarket.

"We anticipate first quarter adjusted gross margin percentage and adjusted SG&A dollars will be in line sequentially with fourth quarter 2022. However, operating margins and adjusted earnings per share are expected to be significantly lower than the fourth quarter of 2022, driven by seasonally lower sales levels. We remain encouraged by the easing of inflationary costs we have seen over the past several months and anticipate meaningful improvements in our gross margins throughout 2023 and expect to exit the year at a rate approaching pre-COVID levels.

"Finally, as we reduce lead times and safety stocks as a result of improvements in global supply chains, combined with the impact of lower material and freight costs, we anticipate inventory values to meaningfully decline throughout 2023. While our overall capital allocation strategy over the long term will not change, based on current conditions we plan in the short term to utilize excess cash from lower inventory requirements to reduce our debt."

**<u>About Dorman Products</u>**

Dorman gives professionals, enthusiasts and owners greater freedom to fix motor vehicles. For over 100 years, we have been driving new solutions, releasing tens of thousands of aftermarket replacement products engineered to save time and money and increase convenience and reliability.

Founded and headquartered in the United States, we are a pioneering global organization offering an always-evolving catalog of products, covering cars, trucks and specialty vehicles, from chassis to body, from underhood to undercarriage, and from hardware to complex electronics.

**<u>\*Non-GAAP Measures</u>**

In addition to the financial measures prepared in accordance with generally accepted accounting principles (GAAP), this earnings release also contains Non-GAAP financial measures. The reasons why we believe these measures provide useful information to investors and a reconciliation of these measures to the most directly comparable GAAP measures and other information relating to these Non-GAAP measures are included in the supplemental schedules attached.

------

**<u>Forward-Looking Statements</u>**

This press release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, including statements related to net sales, diluted and adjusted diluted earnings per share, gross profit, gross margin, adjusted gross margin, SG&A, adjusted SG&A, income tax expense, income before income taxes, net income, cash and cash equivalents, indebtedness, liquidity, the Company's share repurchase program, the Company's outlook and distribution facility costs and productivity initiatives. Words such as "believe," "demonstrate," "expect," "estimate," "forecast," "anticipate," "plan," "should," "will" and "likely" and similar expressions identify forward-looking statements. However, the absence of these words does not mean the statements are not forward-looking. In addition, statements that are not historical should also be considered forward-looking statements. Readers are cautioned not to place undue reliance on those forward-looking statements, which speak only as of the date such statements were made. Such forward-looking statements are based on current expectations that involve a number of known and unknown risks, uncertainties and other factors (many of which are outside of our control). Such risks, uncertainties and other factors relate to, among other things: competition in and the evolution of the motor vehicle aftermarket industry; changes in our relationships with, or the loss of, any customers or suppliers; customer consolidation; our ability to grow in the specialty vehicle category; the impacts of public health pandemics, such as COVID-19; our ability to anticipate and meet customer demand or adequately manage our inventory; our ability to purchase necessary materials from our suppliers and the impacts of any related logistics constraints; financial and economic factors, such as our level of indebtedness, the availability and effectiveness of customer accounts receivable financing programs, fluctuations in interest rates and inflation; political and regulatory matters, such as changes in trade policy, the imposition of tariffs and climate regulation; our ability to develop, market and sell new and existing products; our ability to protect our intellectual property and defend against any claims of infringement; and our ability to protect our information security systems and defend against cyberattacks. Please refer to "Statement Regarding Forward-Looking Statements" and "Item 1A. Risk Factors" located in Part I of our in the Company's Annual Report on Form 10-K for the fiscal year ended December 25, 2021 filed with the Securities and Exchange Commission ("SEC"), as updated by our subsequent filings with the SEC, including the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2022 that the Company expects to file later today, for a description of these and other risks and uncertainties that could cause actual results to differ materially from those projected or implied by the forward-looking statements. The Company is under no obligation to, and expressly disclaims any such obligation to, update any of the information in this document, including but not limited to any situation where any forward-looking statement later turns out to be inaccurate whether as a result of new information, future events or otherwise.

**<u>Investor Relations Contact</u>**

Michael P. Dickerson

Vice President, Investor Relations and Risk Management

mdickerson@dormanproducts.com

(517) 667-4003

Visit our website at www.dormanproducts.com. The Investor Relations section of the website contains a significant amount of information about Dorman, including financial and other information for investors. Dorman encourages investors to visit its website periodically to view new and updated information.

------

**DORMAN PRODUCTS, INC. AND SUBSIDIARIES**

Consolidated Statements of Operations

(in thousands, except per-share amounts)

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** |
| **(unaudited)** | 12/31/22 | Pct.\* | 12/25/21 | Pct. \* |
| **Net sales** | $501281 | 100.0 | $398176 | 100.0 |
| Cost of goods sold | 343507 | 68.5 | 266759 | 67.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Gross profit** | 157774 | 31.5 | 131417 | 33.0 |
| Selling, general and administrative expenses | 125002 | 24.9 | 86316 | 21.7 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income from operations | 32772 | 6.5 | 45101 | 11.3 |
| Interest expense, net | 10442 | 2.1 | 1244 | 0.3 |
| Other income, net | (605) | (0.1) | (43) | 0.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income before income taxes | 22935 | 4.6 | 43900 | 11.0 |
| Provision for income taxes | 5099 | 1.0 | 9820 | 2.5 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Net income** | $17836 | 3.6 | $34080 | 8.6 |
| Diluted earnings per share | $0.57 |  | $1.07 |  |
| Weighted average diluted shares outstanding | 31494 |  | 31726 |  |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Twelve Months Ended** | **Twelve Months Ended** | **Twelve Months Ended** | **Twelve Months Ended** |
| **(unaudited)** | 12/31/22 | Pct.\* | 12/25/21 | Pct. \* |
| **Net sales** | $1733749 | 100.0 | $1345249 | 100.0 |
| Cost of goods sold | 1169299 | 67.4 | 882333 | 65.6 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Gross profit** | 564450 | 32.6 | 462916 | 34.4 |
| Selling, general and administrative expenses | 393402 | 22.7 | 291365 | 21.7 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income from operations | 171048 | 9.9 | 171551 | 12.8 |
| Interest expense, net | 15582 | 0.9 | 2162 | 0.2 |
| Other income, net | (735) | 0.0 | (377) | 0.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income before income taxes | 156201 | 9.0 | 169766 | 12.6 |
| Provision for income taxes | 34652 | 2.0 | 38234 | 2.8 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Net income** | $121549 | 7.0 | $131532 | 9.8 |
| Diluted earnings per share | $3.85 |  | $4.12 |  |
| Weighted average diluted shares outstanding | 31543 |  | 31961 |  |

---

\* Percentage of sales. Data may not add due to rounding.

------

**DORMAN PRODUCTS, INC. AND SUBSIDIARIES**

Consolidated Balance Sheets

(in thousands, except share data)

---

| | | |
|:---|:---|:---|
| **(unaudited)** | 12/31/22 | 12/25/21 |
| **Assets** |  |  |
| Current assets: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents | $46034 | $58782 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable, less allowance for doubtful accounts of $1,363 and $1,326 | 427385 | 472764 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventories | 755901 | 531988 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prepaids and other current assets | 39800 | 13048 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 1269120 | 1076582 |
| Property, plant and equipment, net | 148477 | 114864 |
| Operating lease right-of-use assets | 109977 | 59029 |
| Goodwill | 443035 | 197332 |
| Intangible assets, net | 322409 | 178809 |
| Other assets | 48768 | 46503 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total assets** | $2341786 | $1673119 |
| **Liabilities and shareholders' equity** |  |  |
| Current liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | $179819 | $177389 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued compensation | 19490 | 26636 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued customer rebates and returns | 192116 | 188080 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Revolving credit facility | 239363 | 239360 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current portion of long-term debt | 12500 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other accrued liabilities | 35007 | 33583 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 678295 | 665048 |
| Long-term debt | 482464 |  |
| Long-term operating lease liabilities | 98221 | 52443 |
| Other long-term liabilities | 28349 | 4916 |
| Deferred tax liabilities, net | 11826 | 17976 |
| Commitments and contingencies |  |  |
| **Shareholders' equity:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Common stock, par value $0.01; authorized 50,000,000 shares; issued and outstanding 31,430,632 and 31,607,509 shares in 2022 and 2021, respectively | 314 | 316 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Additional paid-in capital | 88750 | 77451 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Retained earnings | 956870 | 856409 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accumulated other comprehensive loss | (3303) | (1440) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total shareholders' equity | 1042631 | 932736 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total liabilities and shareholders' equity** | $2341786 | $1673119 |

---

**Selected Cash Flow Information (unaudited):**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended** | **Three Months Ended** | **Twelve Months Ended** | **Twelve Months Ended** |
| (in thousands) | 12/31/22 | 12/25/21 | 12/31/22 | 12/25/21 |
| Cash provided by operating activities | $12344 | $22737 | $41688 | $100338 |
| Depreciation, amortization and accretion | $13546 | $10262 | $44677 | $35193 |
| Capital expenditures | $14103 | $4566 | $37883 | $19840 |

---

------

**DORMAN PRODUCTS, INC. AND SUBSIDIARIES** 

Non-GAAP Financial Measures

(in thousands, except per-share amounts)

Our financial results include certain financial measures not derived in accordance with generally accepted accounting principles (GAAP). Non-GAAP financial measures should not be used as a substitute for GAAP measures, or considered in isolation, for the purpose of analyzing our operating performance, financial position or cash flows. Additionally, these non-GAAP measures may not be comparable to similarly titled measures reported by other companies. However, we have presented these non-GAAP financial measures because we believe this presentation, when reconciled to the corresponding GAAP measure, provides useful information to investors by offering additional ways of viewing our results, profitability trends, and underlying growth relative to prior and future periods and to our peers. Management uses these non-GAAP financial measures in making financial, operating, and planning decisions and in evaluating our performance. Non-GAAP financial measures may reflect adjustments for charges such as fair value adjustments, amortization, transaction costs, severance, accelerated depreciation, and other similar expenses related to acquisitions as well as other items that we believe are not related to our ongoing performance.

**Adjusted Net Income:**

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | | **Twelve Months Ended** | **Twelve Months Ended** | **Twelve Months Ended** |
| **(unaudited)** | 12/31/22 | **\*** | 12/25/21 | **\*** | 12/31/22 | **\*** | 12/25/21 |
| Net income (GAAP) | $17836 |  | $34080 |  | $121549 |  | $131532 |
| Pretax acquisition-related intangible assets amortization [1] | 5082 |  | 3525 |  | 14070 |  | 6340 |
| Pretax acquisition-related transaction and other costs [2] | 13199 |  | 6897 |  | 22736 |  | 15072 |
| Capitalized debt issuance fee write-off [3] | 151 |  |  |  | 151 |  |  |
| Tax adjustment (related to above items) [4] | (4450) |  | (2402) |  | (8375) |  | (4589) |
| Adjusted net income (Non-GAAP) | $31818 |  | $42100 |  | $150131 |  | $148355 |
| Diluted earnings per share (GAAP) | $0.57 |  | $1.07 |  | $3.85 |  | $4.12 |
| Pretax acquisition-related intangible assets amortization [1] | 0.16 |  | 0.11 |  | 0.45 |  | 0.20 |
| Pretax acquisition-related transaction and other costs [2] | 0.42 |  | 0.22 |  | 0.72 |  | 0.47 |
| Capitalized debt issuance fee write-off [3] | 0.00 |  |  |  | 0.00 |  |  |
| Tax adjustment (related to above items) [4] | (0.14) |  | (0.08) |  | (0.27) |  | (0.14) |
| Adjusted diluted earnings per share (Non-GAAP) | $1.01 |  | $1.33 |  | $4.76 |  | $4.64 |
| Weighted average diluted shares outstanding | 31494 |  | 31726 |  | 31543 |  | 31961 |

---

\* Amounts may not add due to rounding.

See accompanying notes at the end of this supplemental schedule.

------

**DORMAN PRODUCTS, INC. AND SUBSIDIARIES** 

Non-GAAP Financial Measures

(in thousands, except per-share amounts)

**Adjusted Gross Profit:**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** |
| **(unaudited)** | 12/31/22 | Pct.\*\* | 12/25/21 | Pct.\*\* |
| Gross profit (GAAP) | $157774 | 31.5 | $131417 | 33.0 |
| Pretax acquisition-related transaction and other costs [2] | 6719 | 1.3 | 6372 | 1.6 |
| Adjusted gross profit (Non-GAAP) | $164493 | 32.8 | $137789 | 34.6 |
| Net sales | $501281 |  | $398176 |  |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Twelve Months Ended** | **Twelve Months Ended** | **Twelve Months Ended** | **Twelve Months Ended** |
| **(unaudited)** | 12/31/22 | Pct.\*\* | 12/25/21 | Pct.\*\* |
| Gross profit (GAAP) | $564450 | 32.6 | $462916 | 34.4 |
| Pretax acquisition-related transaction and other costs [2] | 11070 | 0.6 | 9438 | 0.7 |
| Adjusted gross profit (Non-GAAP) | $575520 | 33.2 | $472354 | 35.1 |
| Net sales | $1733749 |  | $1345249 |  |

---

**Adjusted SG&A Expenses:**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** |
| **(unaudited)** | 12/31/22 | Pct.\*\* | 12/25/21 | Pct.\*\* |
| SG&A expenses (GAAP) | $125002 | 24.9 | $86316 | 21.7 |
| Pretax acquisition-related intangible assets amortization [1] | (5082) | (1.0) | (3525) | (0.9) |
| Pretax acquisition-related transaction and other costs [2] | (6480) | (1.3) | (525) | (0.1) |
| Adjusted SG&A expenses (Non-GAAP) | $113440 | 22.6 | $82266 | 20.7 |
| Net sales | $501281 |  | $398176 |  |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Twelve Months Ended** | **Twelve Months Ended** | **Twelve Months Ended** | **Twelve Months Ended** |
| **(unaudited)** | 12/31/22 | Pct.\*\* | 12/25/21 | Pct.\*\* |
| SG&A expenses (GAAP) | $393402 | 22.7 | $291365 | 21.7 |
| Pretax acquisition-related intangible assets amortization [1] | (14070) | (0.8) | (6340) | (0.5) |
| Pretax acquisition-related transaction and other costs [2] | (11666) | (0.7) | (5634) | (0.4) |
| Adjusted SG&A expenses (Non-GAAP) | $367666 | 21.2 | $279391 | 20.8 |
| Net sales | $1733749 |  | $1345249 |  |

---

------

**DORMAN PRODUCTS, INC. AND SUBSIDIARIES** 

Non-GAAP Financial Measures

(in thousands, except per-share amounts)

**Adjusted Other Income, Net:**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** |
| **(unaudited)** | 12/31/22 | Pct.\*\* | 12/25/21 | Pct.\*\* |
| Other income, net (GAAP) | $605 | 0.1 | $43 | 0.0 |
| Capitalized debt issuance fee write-off [3] | 151 | 0.0 |  |  |
| Adjusted other income, net (Non-GAAP) | $756 | 0.2 | $43 | 0.0 |
| Net sales | $501281 |  | $398176 |  |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Twelve Months Ended** | **Twelve Months Ended** | **Twelve Months Ended** | **Twelve Months Ended** |
| **(unaudited)** | 12/31/22 | Pct.\*\* | 12/25/21 | Pct.\*\* |
| Other income, net (GAAP) | $735 | 0.0 | $377 | 0.0 |
| Capitalized debt issuance fee write-off [3] | 151 | 0.0 |  |  |
| Adjusted other income, net (Non-GAAP) | $886 | 0.1 | $377 | 0.0 |
| Net sales | $1733749 |  | $1345249 |  |

---

\* \*Percentage of sales. Data may not add due to rounding.

[1] – Pretax acquisition-related intangible asset amortization results from allocating the purchase price of acquisitions to the acquired tangible and intangible assets of the acquired business and recognizing the cost of the intangible asset over the period of benefit. Such costs were $5.1 million pretax (or $3.8 million after tax) during the three months ended December 31, 2022 and $14.1 million pretax (or $10.7 million after tax) during the twelve months ended December 31, 2022 and were included in selling, general and administrative expenses. Such costs were $3.5 million pretax (or $2.7 million after tax) during the three months ended December 25, 2021 and $6.3 million pretax (or $4.8 million after tax) during the twelve months ended December 25, 2021 and were included in selling, general and administrative expenses.

[2] – Pretax acquisition-related transaction and other costs include costs incurred to complete and integrate acquisitions, adjustments to contingent consideration obligations, inventory fair value adjustments and facility consolidation and start-up expenses. During the three and twelve months ended December 31, 2022, we incurred charges included in cost of goods sold for integration costs, other facility consolidation expenses and inventory fair value adjustments of $6.7 million pretax (or $5.1 million after tax) and $11.1 million pretax (or $8.4 million after tax), respectively. During the three and twelve months ended December 31, 2022, we incurred charges included in selling, general and administrative expenses to complete and integrate acquisitions, adjustments to contingent consideration obligations, and facility consolidation and start-up expenses of $6.5 million pretax (or $4.9 million after tax) and $11.7 million pretax (or $9.4 million after tax), respectively.

During the three and twelve months ended December 25, 2021, we incurred charges included in cost of goods sold for integration costs, other facility consolidation expenses and inventory fair value adjustments of $6.4 million pretax (or $4.9 million after tax) and $9.4 million pretax (or $7.3 million after tax), respectively. During the three and twelve months ended December 25, 2021, we incurred charges included in selling, general and administrative expenses to complete and integrate acquisitions as well as accretion expenses related to contingent consideration obligations of $0.5 million pretax (or $0.4 million after tax) and $5.6 million pretax (or $4.8 million after tax), respectively.

[3] – Capitalized debt issuance fee write-off totaled $0.2 million (or $0.1 million after tax) during the three and twelve months ended December 31, 2022.

[4] – Tax adjustments represent the aggregate tax effect of all non-GAAP adjustments reflected in the table above, and totaled $(4.5) million and $(8.4) million during the three and twelve months ended December 31, 2022, respectively, and $(2.4) million and $(4.6) million during the three and twelve months ended December 25, 2021, respectively. Such items are estimated by applying our statutory tax rate to the pretax amount, or an actual tax amount for discrete items.

------

**DORMAN PRODUCTS, INC. AND SUBSIDIARIES** 

Non-GAAP Financial Measures

(in thousands, except per-share amounts)

**2023 Guidance:** 

The Company provided the following guidance ranges related to their fiscal 2023 outlook:

---

| | | |
|:---|:---|:---|
| | **Year Ending 12/31/2023** | **Year Ending 12/31/2023** |
| **(unaudited)** | Low End\* | High End\* |
| Diluted earnings per share (GAAP) | $4.35 | $4.55 |
| Pretax acquisition-related intangible assets amortization | 0.69 | 0.69 |
| Pretax acquisition transaction and other costs | 0.38 | 0.38 |
| Tax adjustment (related to above items) | (0.27) | (0.27) |
| Adjusted diluted earnings per share (Non-GAAP) | $5.15 | $5.35 |
| Weighted average diluted shares outstanding | 31500 | 31500 |

---

\*Data may not add due to rounding.

<br>