Stock Scorer

Kadant Inc (KAI)

Every figure this model derived for KAI, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-07-04.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

FigureValueXBRL tagAs at
capex 23,449,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-07-04
cash 134,533,000 CashAndCashEquivalentsAtCarryingValue 2026-07-04
current assets 580,823,000 AssetsCurrent 2026-07-04
current liabilities 224,163,000 LiabilitiesCurrent 2026-07-04
equity 1,022,954,000 StockholdersEquity 2026-07-04
interest expense 18,209,000 InterestExpenseNonoperating 2026-07-04
ocf 183,437,000 NetCashProvidedByUsedInOperatingActivities 2026-07-04
revenue 1,152,151,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-07-04
sbc 11,217,000 ShareBasedCompensation 2026-07-04

The ratios

The figures themselves rather than their scores — what somebody looking up KAI on one particular measure came for.

RatioValue
cash operating margin20.99
current ratio2.59
current ratio reported2.59
deferred revenue growth12.35
dilution pct0.19
ebit cagr0.34
ebit yoy7.72
ev ebit18.85
ev owner earnings21.96
ev sales2.84
fcf margin13.89
growth cv0.75
interest cover9.52
net debt ebitda1.05
operating margin15.04
owner earnings margin12.91
revenue growth12.5
revenue growth per share12.29
roic10.81
rpo growth-4.06
rule of 4027.54
sbc pct revenue0.97

Everything else this filing tags

400 more elements from KAI's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
Assets1,889,296,0002026-07-04 136USD
LiabilitiesAndStockholdersEquity1,889,296,0002026-07-04 122USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest1,033,749,0002026-07-04 264USD
RetainedEarningsAccumulatedDeficit995,116,0002026-07-04 122USD
GoodwillGross746,445,0002026-07-04 104USD
Goodwill660,907,0002026-07-04 136USD
IntangibleAssetsGrossExcludingGoodwill612,149,0002026-07-04 80USD
FiniteLivedIntangibleAssetsGross583,090,0002026-07-04 88USD
BusinessAcquisitionsProFormaRevenue565,710,0002017-12-30 1USD
LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities510,632,0002026-07-04 78USD
LongTermDebtAndCapitalLeaseObligations507,456,0002026-07-04 78USD
CostsAndExpenses503,391,0002026-07-04 181USD
LongTermDebt372,720,0002026-01-03 35USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetBeforeAccumulatedDepreciationAndAmortization370,242,0002026-01-03 12USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive366,729,0002026-01-03 7USD
IntangibleAssetsNetExcludingGoodwill353,932,0002026-07-04 104USD
EntityWideDisclosureOnGeographicAreasRevenueFromExternalCustomersAttributedToEntitysCountryOfDomicile344,499,0002013-12-28 3USD
EntityWideDisclosureOnGeographicAreasRevenueFromExternalCustomersAttributedToForeignCountries331,751,0002012-12-29 3USD
CostOfGoodsAndServicesSold330,672,0002026-07-04 199USD
FiniteLivedIntangibleAssetsNet325,265,0002026-07-04 88USD
NoncashOrPartNoncashAcquisitionValueOfAssetsAcquired1255,375,0002026-01-03 76USD
FiniteLivedIntangibleAssetsAccumulatedAmortization248,628,0002026-07-04 102USD
PaymentsToAcquireBusinessesGross238,306,0002024-03-30 86USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization228,772,0002026-07-04 42USD
OperatingCostsAndExpenses223,977,0002012-09-29 18USD
InventoryNet216,459,0002026-07-04 122USD
ProceedsFromIssuanceOfDebt190,903,0002026-07-04 129USD
NetCashProvidedByUsedInInvestingActivities-185,093,0002026-07-04 81USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment184,252,0002026-07-04 108USD
PropertyPlantAndEquipmentGross179,639,0002020-03-28 70USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive174,055,0002026-01-03 14USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAccumulatedDepreciationAndAmortization173,586,0002026-01-03 12USD
PaymentsToAcquireBusinessesNetOfCashAcquired171,768,0002026-07-04 127USD
AccountsReceivableNetCurrent168,698,0002026-07-04 122USD
SellingGeneralAndAdministrativeExpense164,179,0002026-07-04 199USD
UndistributedEarningsOfForeignSubsidiaries150,894,0002026-01-03 14USD
CommonStockSharesAuthorized150,000,0002026-07-04 122shares
SalesRevenueNet149,193,0002018-03-31 139USD
NoncurrentAssets140,504,0002023-12-30 36USD
AdditionalPaidInCapital139,223,0002026-07-04 122USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents137,624,0002026-07-04 136USD
NetCashProvidedByUsedInFinancingActivities127,379,0002026-07-04 81USD
GoodwillAcquiredDuringPeriod111,140,0002026-07-04 41USD
PropertyPlantAndEquipmentNet110,088,0002021-10-02 82USD
GoodwillPeriodIncreaseDecrease105,286,0002026-07-04 59USD
LineOfCreditFacilityMaximumBorrowingCapacity100,000,0002012-09-29 1USD
DeferredIncomeTaxLiabilities97,657,0002026-01-03 28USD
AccountsReceivableGrossCurrent93,850,0002020-03-28 2USD
FinitelivedIntangibleAssetsAcquired192,678,0002026-01-03 17USD
InventoryRawMaterialsAndSuppliesNetOfReserves91,574,0002026-07-04 114USD
AccountsReceivableNet91,138,0002020-03-28 2USD
OperatingIncomeLoss90,989,0002026-07-04 199USD
LineOfCreditFacilityCurrentBorrowingCapacity89,937,0002012-09-29 1USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign88,585,0002026-01-03 42USD
GoodwillImpairedAccumulatedImpairmentLoss85,538,0002026-07-04 104USD
EscrowDeposit84,249,0002021-07-03 1USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest81,992,0002026-07-04 199USD
GrossProfit74,219,0002021-01-02 72USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations-74,155,0002018-12-29 56USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments73,687,0002021-01-02 27USD
TreasuryStockValue72,649,0002022-04-02 88USD
InventoryFinishedGoodsNetOfReserves69,823,0002026-07-04 114USD
TreasuryStockCommonValue68,980,0002026-07-04 34USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssets66,809,0002026-01-03 28USD
OtherAssetsNoncurrent64,862,0002026-07-04 122USD
DeferredIncomeTaxLiabilitiesNet64,052,0002026-07-04 66USD
LongTermDebtNoncurrent63,517,0002016-10-01 36USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations62,985,0002018-12-29 60USD
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest61,046,0002018-12-29 96USD
IncomeLossFromContinuingOperations60,413,0002018-12-29 130USD
ContractWithCustomerLiability59,991,0002026-07-04 68USD
OtherLiabilitiesNoncurrent59,876,0002026-07-04 122USD
DeferredTaxLiabilities59,468,0002026-01-03 28USD
ProfitLoss58,668,0002026-07-04 199USD
NetIncomeLoss57,977,0002026-07-04 271USD
AccountsPayableCurrent56,349,0002026-07-04 122USD
InventoryWorkInProcessNetOfReserves55,062,0002026-07-04 114USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic55,000,0002026-01-03 42USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest51,412,0002026-07-04 191USD
ContractWithCustomerLiabilityRevenueRecognized50,906,0002026-07-04 96USD
ComprehensiveIncomeNetOfTax50,775,0002026-07-04 188USD
LesseeOperatingLeaseLiabilityPaymentsDue49,450,0002026-01-03 10USD
RepaymentsOfDebt49,214,0002026-07-04 137USD
OtherAssetsCurrent49,017,0002026-07-04 122USD
OtherLiabilitiesCurrent48,453,0002026-07-04 122USD
DeferredTaxAssetsGross46,928,0002026-01-03 28USD
EmployeeRelatedLiabilitiesCurrent46,440,0002026-07-04 122USD
BusinessAcquisitionsProFormaNetIncomeLoss44,159,0002017-12-30 1USD
OperatingLeaseRightOfUseAsset43,243,0002026-01-03 16USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-42,551,0002026-07-04 136USD
OperatingLeaseLiability41,274,0002026-01-03 16USD
DeferredTaxAssetsNet38,189,0002026-01-03 28USD
CurrentIncomeTaxExpenseBenefit37,456,0002026-01-03 42USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths33,396,0002026-01-03 14USD
IncreaseDecreaseInOtherCurrentLiabilities33,332,0002021-10-02 88USD
OperatingLeaseLiabilityNoncurrent33,072,0002026-01-03 16USD
RevenueRemainingPerformanceObligation32,673,0002026-07-04 26USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo32,110,0002026-01-03 14USD
DebtLongtermAndShorttermCombinedAmount31,250,0002016-01-02 6USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree30,930,0002026-01-03 14USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect-30,729,0002018-12-29 3USD
DepreciationDepletionAndAmortization30,191,0002026-07-04 137USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate30,153,0002026-01-03 42USD
AmortizationOfIntangibleAssets28,295,0002026-01-03 43USD
ForeignEarningsRepatriated27,658,0002024-12-28 6USD
CustomerDepositsCurrent26,987,0002018-12-29 58USD
CurrentForeignTaxExpenseBenefit26,770,0002026-01-03 42USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour26,105,0002026-01-03 14USD
LiabilitiesNoncurrent26,000,0002016-01-02 32USD
IncomeTaxesPaidNet25,079,0002026-07-04 94USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive24,808,0002026-01-03 14USD
IncomeTaxExpenseBenefit23,324,0002026-07-04 199USD
ValuationAllowanceAmount21,014,0002011-12-31 2USD
CashAndCashEquivalentsFairValueDisclosure20,740,0002026-07-04 6USD
CashAndCashEquivalentsPeriodIncreaseDecrease19,135,0002017-09-30 14USD
IndefiniteLivedIntangibleAssetsExcludingGoodwill16,871,0002017-09-30 27USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment16,645,0002026-01-03 28USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-16,364,0002018-12-29 56USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive16,351,0002026-01-03 10USD
UnbilledReceivablesCurrent15,741,0002018-12-29 50USD
DeferredTaxLiabilitiesNoncurrent15,526,0002017-04-01 18USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect14,943,0002026-07-04 73USD
CommonStockSharesIssued14,624,1592026-07-04 122shares
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized14,556,0002026-07-04 43USD
OperatingLeasesFutureMinimumPaymentsDue14,291,0002018-12-29 11USD
SegmentExpenditureAdditionToLongLivedAssets14,205,0002026-07-04 17USD
UnrecognizedTaxBenefits14,147,0002026-01-03 42USD
InterestIncomeExpenseNet-14,000,0002024-09-28 164USD
Depreciation13,180,0002026-07-04 24USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability13,171,0002026-01-03 21USD
LeaseCost12,460,0002026-01-03 23USD
BankAcceptancesExecuted11,974,0002026-07-04 105USD
WeightedAverageNumberOfDilutedSharesOutstanding11,811,0002026-07-04 199shares
WeightedAverageNumberOfSharesOutstandingBasic11,801,0002026-07-04 199shares
ProductWarrantyAccrualClassifiedCurrent11,724,0002026-07-04 20USD
IncreaseDecreaseInUnbilledReceivables11,350,0002018-12-29 66USD
DeferredTaxAssetsOperatingLossCarryforwards11,148,0002026-01-03 28USD
MinorityInterest10,795,0002026-07-04 122USD
StandardProductWarrantyAccrual10,491,0002026-04-04 208USD
OperatingLeaseCost10,333,0002026-01-03 23USD
TaxCutsAndJobsActOf2017IncompleteAccountingTransitionTaxForAccumulatedForeignEarningsProvisionalIncomeTaxExpense10,303,0002017-12-30 1USD
TreasuryStockValueAcquiredCostMethod9,906,0002016-01-02 37USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths9,802,0002026-01-03 7USD
InterestPaidNet9,459,0002026-07-04 73USD
CostOfGoodsAndServicesSoldDepreciationAndAmortization9,386,0002018-12-29 21USD
NoncontrollingInterestIncreaseFromBusinessCombination9,319,0002024-12-28 15USD
IncomeTaxExpenseBenefitContinuingOperations9,316,0002013-12-28 6USD
EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations9,300,0002017-12-30 51USD
FairValueOfAssetsAcquired9,295,0002020-09-26 12USD
OperatingLeasePayments9,096,0002026-01-03 21USD
ContractWithCustomerAssetNet9,025,0002026-07-04 68USD
GoodwillTranslationAdjustments-8,831,0002016-01-02 8USD
IncomeTaxPaidFederalAfterRefundReceived8,805,0002026-01-03 1USD
DeferredTaxAssetsValuationAllowance8,739,0002026-01-03 28USD
IncreaseDecreaseInAccruedLiabilities-8,736,0002012-03-31 6USD
ResearchAndDevelopmentExpense8,540,0002026-07-04 199USD
Dividends8,502,0002026-07-04 149USD
IndefinitelivedIntangibleAssetsAcquired8,500,0002017-09-30 2USD
IncreaseDecreaseInOtherOperatingLiabilities-8,382,0002026-07-04 43USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo8,292,0002026-01-03 10USD
PaymentsOfDividendsCommonStock8,259,0002026-07-04 119USD
OperatingLeaseLiabilityCurrent8,202,0002026-01-03 16USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount8,176,0002026-01-03 10USD
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax8,124,0002012-12-29 2USD
IncreaseDecreaseInOtherCurrentAssets8,110,0002021-10-02 88USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableAggregateIntrinsicValue7,841,0002013-12-28 1USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential7,697,0002024-12-28 41USD
CurrentFederalTaxExpenseBenefit7,572,0002026-01-03 42USD
InterestPaid7,550,0002018-12-29 21USD
TaxCutsAndJobsActOf2017IncompleteAccountingProvisionalIncomeTaxExpenseBenefit7,487,0002017-12-30 1USD
DefinedContributionPlanCostRecognized7,437,0002026-01-03 42USD
IncreaseDecreaseInAccountsReceivable7,362,0002026-07-04 137USD
OtherComprehensiveIncomeLossNetOfTax-7,256,0002026-07-04 186USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax-7,248,0002026-07-04 191USD
GoodwillForeignCurrencyTranslationGainLoss-7,182,0002026-07-04 51USD
UnbilledContractsReceivable6,937,0002012-09-29 4USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate6,547,0002026-01-03 14USD
DueFromCustomerAcceptances6,347,0002026-07-04 110USD
FiniteLivedIntangibleAssetsTranslationAdjustments-6,212,0002016-01-02 16USD
FiniteLivedIntangibleAssetsForeignCurrencyTranslationGainLoss-6,141,0002022-01-01 48USD
DeferredTaxAssetsInventory6,107,0002026-01-03 28USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree6,006,0002026-01-03 10USD
LiabilitiesAssumed5,959,0002011-10-01 4USD
DefinedBenefitPlanRecognizedNetGainLossDueToSettlements1-5,887,0002019-12-28 3USD
StockIssued15,834,0002026-07-04 128USD
AllocatedShareBasedCompensationExpense5,795,0002026-07-04 147USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefits5,737,0002026-01-03 28USD
OperatingLeasesRentExpenseNet5,575,0002018-12-29 24USD
BillingsInExcessOfCostCurrent5,534,0002018-12-29 8USD
OtherNoncashIncomeExpense-5,333,0002026-07-04 63USD
AllowanceForDoubtfulAccountsReceivable5,149,0002026-01-03 52USD
AllowanceForDoubtfulAccountsReceivableCurrent5,143,0002026-07-04 122USD
LongTermDebtCurrent5,125,0002016-04-02 32USD
PreferredStockSharesAuthorized5,000,0002026-07-04 122shares
ProceedsFromIssuanceOfLongTermDebt5,000,0002011-10-01 2USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue14,992,0002013-12-28 1USD
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax-4,971,0002019-12-28 16USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation4,924,0002026-07-04 94USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour4,685,0002026-01-03 10USD
InterestExpense4,669,0002024-03-30 169USD
OperatingLeasesFutureMinimumPaymentsDueCurrent4,507,0002018-12-29 11USD
DeferredRevenueCurrent4,402,0002013-12-28 10USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive4,314,0002026-01-03 10USD
DividendsPayableCurrentAndNoncurrent4,251,0002026-07-04 121USD
FinanceLeaseRightOfUseAssetBeforeAccumulatedAmortization4,197,0002026-01-03 12USD
CapitalLeaseObligations4,144,0002018-12-29 18USD
NetCashProvidedByUsedInContinuingOperations3,938,0002017-12-30 47USD
DeferredTaxAssetsLiabilitiesNetNoncurrent3,838,0002016-01-02 2USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsReserves3,515,0002026-01-03 28USD
ContractWithCustomerAssetReclassifiedToReceivable3,476,0002018-03-31 1USD
IncomeTaxPaidStateAndLocalAfterRefundReceived3,337,0002026-01-03 1USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears3,275,0002018-12-29 11USD
PaymentsToAcquireProductiveAssets3,258,0002026-04-04 18USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes3,244,0002026-01-03 42USD
DeferredFederalIncomeTaxExpenseBenefit3,194,0002026-01-03 42USD
DebtCurrent3,176,0002026-07-04 68USD
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations3,136,0002026-01-03 28USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued3,130,0002026-01-03 28USD
CurrentStateAndLocalTaxExpenseBenefit3,114,0002026-01-03 42USD
RestrictedCashAndCashEquivalents3,091,0002026-07-04 170USD
ShortTermBorrowings3,057,0002013-06-29 1BRL
TreasuryStockShares2,964,7862022-04-02 88shares
CustomerAdvancesAndProgressPaymentsForLongTermContractsOrPrograms2,945,0002017-12-30 7USD
TaxCutsAndJobsActOf2017IncompleteAccountingChangeInTaxRateDeferredTaxLiabilityProvisionalIncomeTaxBenefit2,816,0002017-12-30 1USD
TreasuryStockCommonShares2,815,0572026-07-04 34shares
CapitalLeasesFutureMinimumPaymentsDue2,790,0002018-12-29 3USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents-2,769,0002026-07-04 76USD
AccruedIncomeTaxesCurrent2,739,0002016-12-31 10USD
LongTermDebtAndCapitalLeaseObligationsRepaymentsOfPrincipalInNextTwelveMonths2,687,0002020-03-28 26USD
ProceedsFromPaymentsForOtherFinancingActivities-2,641,0002026-01-03 86USD
CapitalLeasesFutureMinimumPaymentsPresentValueOfNetMinimumPayments2,620,0002018-12-29 3USD
ProceedsFromSaleOfOtherRealEstate2,583,0002011-01-01 1USD
DeferredTaxLiabilitiesOther2,530,0002026-01-03 28USD
DeferredIncomeTaxExpenseBenefit2,448,0002026-01-03 45USD
FinanceLeaseRightOfUseAssetAccumulatedAmortization2,448,0002026-01-03 12USD
DefinedBenefitPlanBenefitObligationPaymentForSettlement2,427,0002020-03-28 5USD
FinanceLeaseLiability2,393,0002026-07-04 56USD
IncreaseDecreaseInContractWithCustomerAsset2,384,0002026-07-04 71USD
IncomeTaxReconciliationTaxCreditsForeign2,352,0002026-01-03 1USD
GainsLossesOnSalesOfOtherRealEstate2,282,0002011-12-31 2USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears2,230,0002018-12-29 11USD
DeferredTaxAssetInterestCarryforward2,151,0002019-12-28 1USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths2,146,0002026-01-03 10USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo2,041,0002026-01-03 9USD
BusinessCombinationContingentConsiderationLiability2,012,0002026-07-04 6USD
StandardProductWarrantyAccrualAdditionsFromBusinessAcquisition1,918,0002026-01-03 74USD
FinanceLeaseLiabilityPaymentsDue1,869,0002026-01-03 10USD
ImpairmentOfIntangibleAssetsFinitelived1,861,0002021-01-02 2USD
StandardProductWarrantyAccrualPayments1,854,0002026-04-04 111USD
PaymentsForRestructuring1,840,0002018-12-29 4USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree1,770,0002026-01-03 11USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent1,756,0002019-12-28 21USD
FinanceLeaseRightOfUseAsset1,749,0002026-01-03 16USD
ForeignCurrencyTransactionGainLossRealized-1,746,0002024-12-28 5USD
DeferredForeignIncomeTaxExpenseBenefit-1,738,0002026-01-03 42USD
IncomeTaxReconciliationNondeductibleExpense1,731,0002024-12-28 41USD
OperatingLeasesFutureMinimumPaymentsDueThereafter1,713,0002018-12-29 11USD
StockIssued1,690,0002012-03-31 6USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears1,579,0002018-12-29 11USD
DeferredTaxLiabilitiesUndistributedForeignEarnings1,555,0002026-01-03 18USD
OtherInventoryInventoryAtOffSitePremises1,526,0002026-07-04 44USD
CapitalExpendituresIncurredButNotYetPaid1,525,0002026-07-04 79USD
IncreaseDecreaseInRestrictedCash-1,523,0002017-09-30 26USD
NotesReceivableNet1,435,0002022-04-02 1USD
FinancingReceivableExcludingAccruedInterestAfterAllowanceForCreditLoss1,414,0002022-07-02 1USD
LoansAndLeasesReceivableNetReportedAmount1,408,0002022-01-01 21USD
ShortTermBorrowings1,400,0002013-06-29 2USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear1,387,0002019-09-28 3USD
LongTermDebtAndCapitalLeaseObligationsCurrent1,355,0002021-07-03 12USD
DefinedBenefitPlanInterestCost1,334,0002019-12-28 1USD
GoodwillPurchaseAccountingAdjustments1,328,0002026-07-04 21USD
BusinessCombinationAcquisitionRelatedCosts1,278,0002026-07-04 41USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions1,248,0002026-01-03 28USD
FinanceLeasePrincipalPayments1,216,0002026-01-03 21USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityIssues1,205,0002015-01-03 2USD
FinanceLeaseRightOfUseAssetAmortization1,198,0002026-01-03 23USD
TaxCutsAndJobsActOf2017IncomeTaxExpenseBenefit-1,186,0002019-12-28 1USD
ValuationAllowanceDeferredTaxAssetChangeInAmount1,169,0002026-01-03 14USD
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability1,156,0002026-01-03 21USD
IncreaseDecreaseInInventories-1,153,0002026-07-04 137USD
DecreaseInUnrecognizedTaxBenefitsIsReasonablyPossible1,135,0002024-12-28 9USD
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions1,101,0002026-01-03 26USD
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders1,100,0002026-07-04 58USD
PaymentsOfDividendsMinorityInterest1,100,0002026-07-04 55USD
CapitalLeasesFutureMinimumPaymentsDueInFourYears1,099,0002018-12-29 3USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilitySettlements1,091,0002016-12-31 5USD
AccumulatedOtherComprehensiveIncomeLossCumulativeChangesInNetGainLossFromCashFlowHedgesEffectNetOfTax-1,046,0002012-12-29 2USD
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths1,045,0002026-01-03 7USD
NoncashOrPartNoncashAcquisitionValueOfLiabilitiesAssumed11,045,0002022-04-02 74USD
IncomeTaxReconciliationOtherAdjustments-1,018,0002024-12-28 41USD
DefinedBenefitPlanExpectedReturnOnPlanAssets995,0002019-12-28 1USD
DeferredStateAndLocalIncomeTaxExpenseBenefit992,0002026-01-03 42USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears987,0002018-12-29 11USD
FinanceLeaseLiabilityCurrent983,0002026-01-03 16USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAllowanceForDoubtfulAccounts953,0002026-01-03 28USD
CapitalLeasesFutureMinimumPaymentsDueInFiveYears915,0002017-12-30 2USD
VariableLeaseCost904,0002026-01-03 9USD
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation881,0002016-01-02 39USD
StockIssuedDuringPeriodValueShareBasedCompensation872,0002026-07-04 154USD
InvestmentIncomeInterest846,0002026-07-04 199USD
OtherIncome841,0002023-12-30 4USD
ShortTermLeaseCost833,0002026-01-03 23USD
DefinedBenefitPlanContributionsByEmployer810,0002017-09-30 17USD
DefinedBenefitPlanEstimatedFutureEmployerContributionsInCurrentFiscalYear810,0002014-03-29 6USD
RestructuringAndRelatedCostCostIncurredToDate1805,0002015-01-03 3USD
FinanceLeaseLiabilityNoncurrent798,0002026-01-03 16USD
BusinessExitCosts1798,0002023-12-30 9USD
EffectOfExchangeRateOnCashAndCashEquivalents752,0002012-09-29 10USD
DefinedBenefitPlanAccumulatedOtherComprehensiveIncomeNetPriorServiceCostCreditAfterTax748,0002012-12-29 2USD
IncreaseDecreaseInPensionPlanObligations-720,0002012-09-29 10USD
NoncashOrPartNoncashAcquisitionNetNonmonetaryAssetsAcquiredLiabilitiesAssumed1-719,0002026-07-04 34USD
IncomeTaxReconciliationNondeductibleExpenseOther708,0002026-01-03 1USD
NetIncomeLossAttributableToNoncontrollingInterest691,0002026-07-04 199USD
DeferredTaxAssetsTaxCreditCarryforwardsForeign668,0002026-01-03 8USD
GainLossOnSalesOfAssetsAndAssetImpairmentCharges-658,0002024-12-28 29USD
GainLossOnSaleOfBusiness-658,0002024-12-28 3USD
OtherNonoperatingIncomeExpense-658,0002024-12-28 3USD
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest637,0002026-07-04 188USD
CapitalLeasesFutureMinimumPaymentsDueThereafter624,0002016-12-31 1USD
PurchaseObligationDueInNextTwelveMonths600,0002013-12-28 2USD
PurchaseObligationDueInSecondYear600,0002013-12-28 2USD
FinanceLeaseLiabilityPaymentsDueYearTwo595,0002026-01-03 10USD
OtherComprehensiveIncomeLossReclassificationAdjustmentOnDerivativesIncludedInNetIncomeNetOfTax592,0002012-12-29 3USD
CapitalLeasesFutureMinimumPaymentsDueInTwoYears578,0002018-12-29 3USD
CapitalLeasesFutureMinimumPaymentsDueCurrent571,0002018-12-29 3USD
PaymentsToMinorityShareholders560,0002021-10-02 4USD
CapitalLeasesFutureMinimumPaymentsDueInThreeYears542,0002018-12-29 3USD
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount-523,0002024-12-28 21USD
MinorityInterestDecreaseFromRedemptions523,0002024-12-28 15USD
StandardProductWarrantyAccrualWarrantiesIssued522,0002026-04-04 111USD
IncomeTaxReconciliationTaxCreditsResearch503,0002024-12-28 41USD
OtherComprehensiveIncomeReclassificationOfDefinedBenefitPlansNetGainLossRecognizedInNetPeriodicBenefitCostNetOfTax494,0002012-12-29 3USD
IncomeTaxReconciliationTaxCreditsOther445,0002026-01-03 1USD
RestructuringSettlementAndImpairmentProvisions442,0002026-01-03 9USD
PaymentsForProceedsFromOtherInvestingActivities-441,0002026-07-04 84USD
ProceedsFromSaleOfPropertyPlantAndEquipment439,0002026-07-04 137USD
ProceedsFromRepaymentsOfRestrictedCashFinancingActivities-437,0002014-09-27 4USD
IncomeTaxReconciliationRepatriationOfForeignEarnings426,0002018-06-30 1USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense412,0002026-01-03 28USD
UnrecognizedTaxBenefitsIncreasesResultingFromForeignCurrencyTranslation396,0002026-01-03 9USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue395,0002011-12-31 3USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber393,0002013-12-28 1shares
GainLossOnSaleOfPropertyPlantEquipment375,0002022-01-01 97USD
CommonStockCapitalSharesReservedForFutureIssuance366,2812026-01-03 10shares
SignificantChangeInUnrecognizedTaxBenefitsIsReasonablyPossibleEstimatedRangeOfChangeUpperBound364,0002016-01-02 4USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansPlanAmendmentsTaxEffect-351,0002018-12-29 5USD
UnrecognizedTaxBenefitsDecreasesResultingFromForeignCurrencyTranslation351,0002024-12-28 19USD
EffectiveIncomeTaxRateReconciliationCrossBorderOtherAmount345,0002026-01-03 1USD
FinanceLeaseLiabilityPaymentsRemainderOfFiscalYear320,0002019-09-28 3USD
OtherOperatingIncome-307,0002012-09-29 8USD
StandardProductWarrantyAccrualCurrencyTranslationIncreaseDecrease-306,0002016-01-02 29USD
IncomeTaxReconciliationTaxContingencies-293,0002026-01-03 1USD
ImpairmentOfIntangibleAssetsExcludingGoodwill287,0002026-01-03 32USD
ImpairmentOfLongLivedAssetsHeldForUse287,0002025-09-27 11USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax-276,0002018-12-29 89USD
IndefiniteLivedIntangibleAssetsForeignCurrencyTranslationGainLoss271,0002017-09-30 2USD
DefinedBenefitPlansEstimatedFutureEmployerContributionsInCurrentFiscalYear270,0002017-09-30 11USD
AllowanceForDoubtfulAccountsReceivableWriteOffs265,0002026-01-03 36USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant252,3502026-01-03 14shares
FinanceLeaseLiabilityPaymentsDueYearThree227,0002026-01-03 10USD
DefinedBenefitPlanRecognizedNetGainLossDueToCurtailments219,0002011-01-01 1USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber217,0002013-12-28 1shares
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance-203,0002024-12-28 41USD
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets-197,0002012-03-31 6USD
CapitalLeasesFutureMinimumPaymentsInterestIncludedInPayments170,0002018-12-29 3USD
PaymentsForPreviousAcquisition165,0002017-07-01 4USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPeriodIncreaseDecrease164,0002012-03-31 5USD
IncreaseDecreaseInOtherOperatingAssets159,0002026-07-04 117USD
CommonStockValue146,0002026-07-04 122USD
TaxCutsAndJobsActOf2017MeasurementPeriodAdjustmentIncomeTaxExpenseBenefit-138,0002018-12-29 1USD
OtherComprehensiveIncomeDefinedBenefitPlansAdjustmentNetOfTaxPeriodIncreaseDecrease105,0002012-03-31 5USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent100,0002015-10-03 36USD
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent96,0002015-10-03 36USD
FinanceLeaseInterestExpense96,0002026-01-03 23USD
FinanceLeaseInterestPaymentOnLiability96,0002026-01-03 21USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodTax-93,0002018-12-29 41USD
ProvisionForDoubtfulAccounts92,0002026-07-04 131USD
FinanceLeaseLiabilityUndiscountedExcessAmount88,0002026-01-03 10USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesTaxEffectPeriodIncreaseDecrease86,0002012-03-31 5USD
UnrecognizedTaxBenefitsIncreasesResultingFromAcquisition77,0002026-01-03 4USD
OtherComprehensiveIncomeDefinedBenefitPlansTax68,0002012-03-31 5USD
DeferredTaxAssetsOther67,0002026-01-03 28USD
RestrictedCashAndCashEquivalentsAtCarryingValue67,0002012-09-29 4USD
RestrictedCashAndCashEquivalentsNoncurrent66,0002011-07-02 2USD
DeferredTaxAssetsInProcessResearchAndDevelopment65,0002019-12-28 12USD
IncomeTaxReconciliationTaxContingenciesOther-65,0002024-12-28 41USD
RestructuringReserve63,0002018-12-29 8USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax-59,0002019-09-28 99USD
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions49,0002026-01-03 28USD
OtherNonoperatingExpense45,0002026-07-04 110USD
ForeignCurrencyContractsLiabilityFairValueDisclosure39,0002024-12-28 1USD
CashFlowHedgeGainLossToBeReclassifiedWithinTwelveMonths-38,0002023-12-30 41USD
IncreaseDecreaseInAccountsPayable-37,0002026-07-04 137USD
AssetImpairmentCharges36,0002023-12-30 7USD
PaymentsOfDebtIssuanceCosts27,0002026-07-04 45USD
StandardProductWarrantyAccrualForeignCurrencyTranslationGainLoss-25,0002026-04-04 82USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour23,0002026-01-03 10USD
StockIssuedDuringPeriodSharesEmployeeStockPurchasePlans17,4902012-12-29 3shares
RestructuringReserveTranslationAdjustment-17,0002018-12-29 4USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansTax-14,0002020-09-26 109USD

What to be careful about

What this model itself distrusts about KAI's figures. Written by the derivation as it ran, not added afterwards.