Stock Scorer

Patrick Industries, Inc. (PATK)

Every figure this model derived for PATK, 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 2026-06-28.

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 81,033,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-28
cash 29,160,000 CashAndCashEquivalentsAtCarryingValue 2026-06-28
current assets 1,022,458,000 AssetsCurrent 2026-06-28
current liabilities 383,252,000 LiabilitiesCurrent 2026-06-28
equity 1,131,076,000 StockholdersEquity 2026-06-28
interest expense 33,300,000 InterestPaidNet 2026-06-28
ocf 208,854,000 NetCashProvidedByUsedInOperatingActivities 2026-06-28
revenue 3,938,675,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-28
sbc 19,752,000 ShareBasedCompensation 2026-06-28

The ratios

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

RatioValue
cash operating margin11.58
current ratio2.67
current ratio reported2.67
dilution pct2.79
ebit cagr-16.4
ebit yoy-0.32
ev ebit12.61
ev owner earnings30.97
ev sales0.85
fcf margin3.25
growth cv2.19
interest cover7.97
net debt ebitda2.93
operating margin6.74
owner earnings margin2.74
revenue growth3.2
revenue growth per share0.4
roic8.7
rule of 409.94
sbc pct revenue0.5

Everything else this filing tags

400 more elements from PATK'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
Assets3,211,286,0002026-06-28 129USD
LiabilitiesAndStockholdersEquity3,211,286,0002026-06-28 122USD
Liabilities2,080,210,0002026-06-28 122USD
BusinessAcquisitionsProFormaRevenue2,041,175,0002026-06-28 169USD
SalesRevenueNet1,635,653,0002017-12-31 11USD
CostOfGoodsAndServicesSold1,564,441,0002026-06-28 108USD
DebtInstrumentCarryingAmount1,429,326,0002026-06-28 80USD
LongTermDebtNoncurrent1,412,496,0002026-06-28 118USD
IntangibleAssetsGrossExcludingGoodwill1,307,181,0002026-06-28 90USD
LongTermDebt1,300,889,0002025-12-31 30USD
RetainedEarningsAccumulatedDeficit930,140,0002026-06-28 122USD
Goodwill839,716,0002026-06-28 136USD
PropertyPlantAndEquipmentGross825,331,0002025-12-31 52USD
IntangibleAssetsNetExcludingGoodwill699,337,0002026-06-28 136USD
InventoryNet653,255,0002026-06-28 122USD
ProceedsFromLinesOfCredit560,724,0002026-06-28 97USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest559,441,0002020-12-31 56USD
SalesRevenueGoodsNet551,832,0002018-04-01 132USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour523,438,0002025-12-31 9USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive500,000,0002025-12-31 7USD
GrossProfit474,435,0002026-06-28 279USD
SegmentReportingInformationRevenue455,204,0002012-12-31 3USD
CostOfGoodsSold454,078,0002018-04-01 91USD
FiniteLivedIntangibleAssetsAccumulatedAmortization438,045,0002024-09-29 106USD
RepaymentsOfLinesOfCredit430,724,0002026-06-28 97USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment416,829,0002025-12-31 52USD
PropertyPlantAndEquipmentNet410,230,0002026-06-28 122USD
InventoryRawMaterials364,909,0002026-06-28 114USD
OperatingExpenses332,678,0002026-06-28 199USD
SeniorNotes300,000,0002019-12-31 4USD
AccountsReceivableNetCurrent276,863,0002026-06-28 122USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree264,951,0002025-12-31 9USD
LesseeOperatingLeaseLiabilityPaymentsDue238,966,0002025-12-31 22USD
OperatingLeaseRightOfUseAsset227,533,0002026-06-28 60USD
AccountsPayableCurrent224,474,0002026-06-28 122USD
OperatingLeaseLiability203,845,0002025-12-31 38USD
CommonStockValueOutstanding201,986,0002026-06-28 122USD
DeferredIncomeTaxLiabilities189,690,0002025-12-31 16USD
SellingGeneralAndAdministrativeExpense189,284,0002026-06-28 199USD
AccountsReceivableFairValueDisclosure185,405,0002025-12-31 8USD
OperatingLeaseLiabilityNoncurrent174,717,0002026-06-28 59USD
AccountsReceivableGross171,736,0002025-12-31 8USD
ConvertibleDebtFairValueDisclosures162,500,0002019-12-31 3USD
OtherInventoryPurchasedGoods157,680,0002026-06-28 114USD
OperatingIncomeLoss141,757,0002026-06-28 200USD
NetIncomeLossAvailableToCommonStockholdersDiluted135,056,0002025-12-31 50USD
InventoryFinishedGoods135,025,0002026-06-28 114USD
ContractWithCustomerAssetNet128,672,0002019-09-30 14USD
ProceedsFromRepaymentsOfLongTermDebtAndCapitalSecurities126,446,0002015-09-27 36USD
PaymentsForRepurchaseOfCommonStock106,133,0002026-06-28 116USD
StockRepurchasedAndRetiredDuringPeriodValue106,133,0002026-06-28 40USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest104,391,0002026-06-28 160USD
LineOfCredit101,100,0002014-12-31 2USD
StockRepurchaseProgramAuthorizedAmount1100,000,0002022-01-31 18USD
DeferredTaxLiabilities96,875,0002025-12-31 37USD
DeferredIncomeTaxLiabilitiesNet96,079,0002026-06-28 76USD
LineOfCreditFacilityRemainingBorrowingCapacity94,400,0002015-12-31 1USD
AccruedLiabilitiesCurrent94,135,0002026-06-28 122USD
RepaymentsOfLongTermDebt93,300,0002017-03-14 5USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths93,206,0002025-12-31 14USD
IncreaseDecreaseInAccountsAndOtherReceivables91,000,0002026-06-28 137USD
OperatingLeasesFutureMinimumPaymentsDue88,696,0002018-12-31 4USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibles88,240,0002022-09-25 16USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo86,523,0002025-12-31 14USD
DepreciationDepletionAndAmortization85,790,0002026-06-28 106USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets84,857,0002025-12-31 25USD
NetIncomeLoss82,901,0002026-06-28 279USD
NetIncomeLossAvailableToCommonStockholdersBasic82,901,0002026-06-28 66USD
BusinessAcquisitionsProFormaNetIncomeLoss82,755,0002026-06-28 169USD
ComprehensiveIncomeNetOfTax82,727,0002026-06-28 136USD
LineOfCreditFacilityMaximumBorrowingCapacity80,000,0002012-10-24 4USD
PropertyPlantAndEquipmentAdditions79,883,0002022-12-31 12USD
OtherFiniteLivedIntangibleAssetsGross75,584,0002015-03-29 10USD
BusinessAcquisitionPurchasePriceAllocationGoodwillExpectedTaxDeductibleAmount74,900,0002023-10-01 3USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree74,018,0002025-12-31 14USD
Depreciation72,900,0002025-12-31 70USD
InterestPaid71,400,0002025-12-31 92USD
LeaseCost70,300,0002025-12-31 3USD
OperatingLeaseCost69,602,0002025-12-31 63USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour69,129,0002025-12-31 14USD
OperatingLeasePayments68,799,0002025-12-31 63USD
PrepaidExpenseAndOtherAssets66,020,0002025-12-31 14USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths65,153,0002025-12-31 18USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive64,680,0002025-12-31 14USD
OtherIntangibleAssetsNet63,856,0002015-03-29 12USD
PrepaidExpenseAndOtherAssetsCurrent63,180,0002026-06-28 122USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount162,900,0002022-09-25 21USD
CommonStockSharesAuthorized60,000,0002026-06-28 48shares
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability59,292,0002025-12-31 63USD
OperatingLeaseLiabilityCurrent57,977,0002026-06-28 60USD
IncreaseDecreaseInInventories56,504,0002026-06-28 137USD
BusinessCombinationConsiderationTransferred153,100,0002019-12-31 2USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments51,136,0002015-09-27 10USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo50,440,0002025-12-31 22USD
DeferredTaxLiabilitiesLeasingArrangements49,920,0002025-12-31 12USD
DebtLongtermAndShorttermCombinedAmount49,716,0002012-12-31 2USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment49,678,0002025-12-31 28USD
EmployeeRelatedLiabilitiesCurrent49,426,0002025-12-31 28USD
TreasuryStockValueAcquiredCostMethod48,700,0002022-09-25 36USD
AmortizationOfIntangibleAssets47,754,0002026-06-28 200USD
LineOfCreditFacilityAmountOutstanding47,400,0002014-03-30 6USD
NetCashProvidedByUsedInInvestingActivities-44,217,0002026-06-28 137USD
AdjustmentsToAdditionalPaidInCapitalWarrantIssued43,677,0002021-12-31 15USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive41,061,0002025-12-31 11USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree37,924,0002025-12-31 22USD
InterestIncomeExpenseNonoperatingNet-37,366,0002026-06-28 130USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate37,183,0002025-12-31 42USD
SegmentExpenditureAdditionToLongLivedAssets36,558,0002026-06-28 25USD
DeferredIncomeTaxExpenseBenefit35,529,0002025-12-31 42USD
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt35,130,0002021-12-31 11USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount35,121,0002025-12-31 22USD
WeightedAverageNumberOfDilutedSharesOutstanding34,993,0002026-06-28 202shares
OperatingLossCarryforwards34,700,0002025-12-31 15USD
DeferredFederalIncomeTaxExpenseBenefit34,020,0002025-12-31 42USD
ProductWarrantyAccrualWarrantiesIssued33,038,0002025-12-31 15USD
WeightedAverageNumberOfSharesOutstandingBasic32,199,0002026-06-28 199shares
CommonStockSharesIssued32,124,8212026-06-28 42shares
CommonStockSharesOutstanding32,124,8212026-06-28 32shares
ProductWarrantyAccrualPayments31,971,0002025-12-31 15USD
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities31,370,0002026-06-28 137USD
FiniteLivedIntangibleAssetsGross31,251,0002013-09-29 6USD
PaymentsOfDividends31,208,0002026-06-28 59USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized31,200,0002025-12-31 46USD
CashAndCashEquivalentsFairValueDisclosure31,000,0002020-09-27 7USD
Dividends30,531,0002026-06-28 79USD
OperatingLeasesFutureMinimumPaymentsDueCurrent29,345,0002018-12-31 4USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents29,160,0002026-06-28 120USD
LeaseAndRentalExpense29,000,0002018-12-31 15USD
Revenues29,000,0002012-12-31 3USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour26,992,0002025-12-31 22USD
PrepaidExpenseCurrentAndNoncurrent25,932,0002025-12-31 14USD
LitigationSettlementLoss24,400,0002025-06-29 2USD
LitigationSettlementExpense24,400,0002025-12-31 2USD
FiniteLivedCustomerRelationshipsGross23,668,0002013-09-29 4USD
IncomeTaxesPaidNet23,642,0002025-12-31 1USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears23,344,0002018-12-31 4USD
DebtInstrumentUnamortizedDiscountPremiumAndDebtIssuanceCostsNet23,260,0002019-12-31 4USD
NetCashProvidedByUsedInFinancingActivities-21,962,0002026-06-28 137USD
TreasuryStockValue21,550,0002021-06-27 5USD
IncomeTaxExpenseBenefit21,490,0002026-06-28 205USD
InventoryWorkInProcess21,185,0002026-06-28 114USD
AccruedMarketingCostsCurrent21,065,0002025-12-31 28USD
StockRepurchaseProgramAuthorizedAmount20,000,0002014-02-13 6USD
DefinedContributionPlanAdministrativeExpenses19,800,0002019-12-31 10USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest18,324,0002012-07-01 6USD
IncomeTaxPaidFederalAfterRefundReceived18,160,0002025-12-31 1USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive17,396,0002025-12-31 11USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities17,247,0002025-12-31 28USD
ShippingHandlingAndTransportationCosts17,028,0002018-04-01 91USD
OtherReceivables16,509,0002025-12-31 8USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears16,165,0002018-12-31 4USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance-15,570,0002012-12-31 6USD
DepositAssets15,080,0002025-12-31 14USD
BusinessCombinationContingentConsiderationArrangementsRangeOfOutcomesValueHigh14,500,0002021-03-28 12USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear14,289,0002023-10-01 15USD
PrepaidTaxes14,189,0002025-12-31 10USD
OtherLiabilitiesNoncurrent13,666,0002026-06-28 70USD
OtherAssetsNoncurrent12,012,0002026-06-28 110USD
AllocatedShareBasedCompensationExpense12,000,0002026-06-28 186USD
StockGrantedDuringPeriodValueSharebasedCompensation11,986,0002026-06-28 98USD
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation11,270,0002026-06-28 63USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation11,270,0002026-06-28 88USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic11,212,0002014-03-30 39USD
StockIssuedDuringPeriodValueAcquisitions10,211,0002021-12-31 12USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears9,602,0002018-12-31 4USD
DeferredTaxAssetsNet9,583,0002015-12-31 8USD
AdditionalPaidInCapitalCommonStock9,456,0002016-06-26 42USD
AssetAcquisitionConsiderationTransferredContingentConsideration9,228,0002026-06-28 30USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsReserves9,089,0002025-12-31 28USD
TaxesPayableCurrentAndNoncurrent8,800,0002012-12-31 2USD
FinitelivedIntangibleAssetsAcquired18,763,0002013-09-29 1USD
LettersOfCreditOutstandingAmount8,500,0002025-12-31 15USD
DeferredFinanceCostsGross8,473,0002025-12-31 12USD
IncomeLossFromContinuingOperations8,470,0002011-12-31 3USD
InterestPayableCurrent8,251,0002025-12-31 14USD
ProductWarrantyAccrual7,556,0002025-12-31 20USD
ProductWarrantyAccrualClassifiedCurrent7,556,0002025-12-31 10USD
ProceedsFromBankDebt7,500,0002019-09-30 4USD
ProceedsFromIssuanceOfLongTermDebt7,500,0002019-12-31 22USD
PaymentsToAcquireBusinessesNetOfCashAcquired7,297,0002026-06-28 133USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost7,286,0002025-12-31 28USD
IncomeTaxExpenseBenefitContinuingOperations-6,823,0002012-12-31 3USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue6,748,0002025-12-31 39USD
GoodwillOtherIncreaseDecrease-6,687,0002020-12-31 16USD
CurrentIncomeTaxExpenseBenefit6,477,0002025-12-31 42USD
LongTermDebtCurrent6,250,0002026-06-28 104USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths6,250,0002025-12-31 9USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo6,250,0002025-12-31 9USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes6,200,0002025-12-31 42USD
OperatingLeaseExpense6,000,0002018-04-01 1USD
CurrentStateAndLocalTaxExpenseBenefit5,921,0002025-12-31 42USD
RevenuesFromTransactionsWithOtherOperatingSegmentsOfSameEntity5,800,0002013-03-31 13USD
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount5,700,0002026-06-28 75USD
OtherAccruedLiabilitiesCurrent5,613,0002025-12-31 28USD
IncomeTaxPaidStateAndLocalAfterRefundReceived5,482,0002025-12-31 1USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears5,357,0002018-12-31 4USD
DeferredTaxLiabilitiesPrepaidExpenses5,235,0002025-12-31 28USD
OperatingLeasesRentExpenseMinimumRentals5,206,0002013-12-31 6USD
DeferredTaxLiabilitiesNoncurrent4,988,0002016-12-31 19USD
OperatingLeasesFutureMinimumPaymentsDueThereafter4,883,0002018-12-31 4USD
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense4,700,0002025-12-31 18USD
StockRepurchasedDuringPeriodValue4,661,0002024-12-31 63USD
IncomeTaxReconciliationNondeductibleExpense4,603,0002024-12-31 12USD
DeferredTaxAssetsOperatingLossCarryforwardsSubjectToExpiration4,500,0002013-12-31 1USD
InterestExpenseDebt4,300,0002015-12-31 12USD
ReclassificationFromAociCurrentPeriodNetOfTaxAttributableToParent-4,214,0002021-12-31 14USD
IndefiniteLivedTrademarks4,166,0002013-09-29 4USD
CashAndCashEquivalentsPeriodIncreaseDecrease4,128,0002018-12-31 70USD
DeferredTaxAssetsInventory4,021,0002025-12-31 28USD
DeferredTaxAssetsLiabilitiesNetCurrent3,907,0002016-06-26 30USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount3,900,0002014-02-13 1USD
StockIssuedDuringPeriodValueNewIssues-3,815,0002019-12-31 4USD
ValuationAllowancesAndReservesBalance3,508,0002015-12-31 13USD
GoodwillPurchaseAccountingAdjustments-3,440,0002026-06-28 36USD
FiniteLivedNoncompeteAgreementsGross3,417,0002013-09-29 4USD
ValuationAllowancesAndReservesChargedToCostAndExpense3,402,0002015-12-31 9USD
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability13,400,0002021-12-31 4USD
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets-3,378,0002026-06-28 137USD
UnamortizedDebtIssuanceExpense3,100,0002017-03-26 9USD
GoodwillAcquiredDuringPeriod3,055,0002026-06-28 65USD
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax-2,985,0002019-06-30 10USD
PaymentsToAcquireIntangibleAssets2,970,0002023-10-01 2USD
DebtInstrumentUnamortizedDiscount2,915,0002025-12-31 56USD
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities2,900,0002015-12-31 4USD
IncomeTaxesPaid2,900,0002026-06-28 153USD
AllowanceForDoubtfulAccountsReceivable2,840,0002025-12-31 37USD
LoansInsurancePolicy2,800,0002014-09-28 17USD
OtherComprehensiveIncomeDefinedBenefitPlansNetUnamortizedGainLossArisingDuringPeriodNetOfTax-2,746,0002018-12-31 25USD
ProceedsFromLifeInsurancePolicies2,736,0002011-09-25 4USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect2,728,0002026-06-28 67USD
FreightCosts2,700,0002017-12-31 12USD
ContractWithCustomerLiability2,692,0002019-09-30 14USD
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability2,672,0002025-12-31 3USD
AccrualForTaxesOtherThanIncomeTaxesCurrent2,483,0002025-12-31 28USD
FinanceLeaseLiabilityPaymentsDue2,378,0002025-12-31 1USD
IncomeTaxReconciliationDeductionsQualifiedProductionActivities2,361,0002016-12-31 3USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue12,275,0002025-12-31 39USD
DeferredFinanceCostsNoncurrentNet2,248,0002016-06-26 42USD
DebtIssuanceCostsLineOfCreditArrangementsNet2,220,0002021-03-28 38USD
IncomeTaxReconciliationTaxCredits2,200,0002020-09-27 4USD
FinanceLeaseLiability2,050,0002025-12-31 2USD
StockIssuedDuringPeriodSharesNewIssues2,025,0002017-12-31 5shares
PaymentsForProceedsFromOtherInvestingActivities2,007,0002026-06-28 110USD
FinanceLeaseRightOfUseAsset2,000,0002025-12-31 2USD
ImpairmentOfIntangibleAssetsExcludingGoodwill1,950,0002020-12-31 6USD
AccumulatedAmortizationOfNoncurrentDeferredFinanceCosts1,871,0002015-03-29 24USD
IncomeTaxReconciliationTaxCreditsResearch1,817,0002025-12-31 15USD
BusinessCombinationContingentConsiderationLiability1,761,0002026-06-28 51USD
PaymentForContingentConsiderationLiabilityFinancingActivities1,750,0002026-06-28 68USD
ValuationAllowancesAndReservesDeductions1,710,0002015-12-31 9USD
DeferredTaxAssetsLiabilitiesNet1,700,0002025-12-31 23USD
AmortizationOfFinancingCosts1,660,0002026-06-28 81USD
IncomeTaxReconciliationChangeInEnactedTaxRate-1,647,0002020-12-31 12USD
ProceedsFromSaleOfPropertyPlantAndEquipment1,645,0002026-06-28 130USD
FinanceLeaseLiabilityNoncurrent1,626,0002025-12-31 2USD
InterestIncomeExpenseNet-1,615,0002013-09-29 8USD
IncrementalCommonSharesAttributableToConversionOfDebtSecurities1,575,0002026-06-28 56shares
RepaymentsOfDebt1,563,0002026-06-28 85USD
DeferredStateAndLocalIncomeTaxExpenseBenefit1,519,0002025-12-31 41USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant1,400,0002025-12-31 6shares
CapitalExpendituresIncurredButNotYetPaid1,300,0002025-12-31 18USD
NewAccountingPronouncementOrChangeInAccountingPrincipleEffectOfChangeOnNetIncome1,300,0002016-09-25 1USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriodTotalFairValue1,300,0002013-12-31 2USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableAggregateIntrinsicValue1,265,0002012-12-31 3USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue1,265,0002012-12-31 3USD
IncomeTaxReconciliationOtherAdjustments1,260,0002025-12-31 42USD
BusinessCombinationProvisionalInformationInitialAccountingIncompleteAdjustmentIntangibles1,238,0002025-12-31 33USD
BusinessCombinationContingentConsiderationLiabilityCurrent1,161,0002026-06-28 30USD
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation1,147,0002015-12-31 9USD
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal1,144,0002025-12-31 24USD
DerivativeCashReceivedOnHedge1,100,0002011-03-25 1USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-1,050,0002026-06-28 126USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAllowanceForDoubtfulAccounts1,013,0002025-12-31 28USD
IncrementalCommonSharesAttributableToCallOptionsAndWarrants1,012,0002026-06-28 26shares
ContractWithCustomerLiabilityRevenueRecognized1,006,0002019-09-30 7USD
PreferredStockSharesAuthorized1,000,0002026-06-28 42shares
ProceedsFromRepaymentsOfShortTermDebt-1,000,0002012-12-31 15USD
DeferredTaxAssetsOther911,0002025-12-31 12USD
InventoryValuationReserves908,0002013-03-31 8USD
EmployeeServiceShareBasedCompensationTaxBenefitFromExerciseOfStockOptions900,0002018-12-31 7USD
AllowanceForDoubtfulAccountsReceivableChargeOffs-892,0002012-12-31 2USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsOther838,0002025-12-31 28USD
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost-833,0002019-12-31 12USD
AmortizationOfDebtDiscountPremium823,0002023-10-01 57USD
TreasuryStockSharesAcquired808,6422022-09-25 46shares
IncreaseDecreaseInDeferredIncomeTaxes796,0002026-06-28 109USD
CapitalLeasedAssetsGross795,0002012-12-31 1USD
IndefiniteLivedIntangibleAssetsAcquiredDuringPeriod787,0002014-03-30 3USD
CapitalLeasesBalanceSheetAssetsByMajorClassNet764,0002012-12-31 1USD
TreasuryStockCommonShares714,6002018-07-01 1shares
OtherNoncashIncomeExpense-706,0002026-06-28 88USD
InterestRateCashFlowHedgeGainLossReclassifiedToEarningsNet700,0002011-12-31 4USD
ProductWarrantyAccrualAdditionsFromBusinessAcquisition651,0002025-12-31 15USD
GainLossOnDiscontinuationOfInterestRateCashFlowHedgeDueToForecastedTransactionProbableOfNotOccurringNet600,0002011-12-31 3USD
BusinessCombinationContingentConsiderationLiabilityNoncurrent600,0002026-06-28 30USD
GainLossOnSaleOfPropertyPlantEquipment584,0002026-06-28 64USD
DeferredTaxAssetsOperatingLossCarryforwardsDomestic565,0002025-12-31 16USD
ProvisionForDoubtfulAccounts563,0002018-12-31 20USD
CurrentFederalTaxExpenseBenefit556,0002025-12-31 42USD
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths536,0002025-12-31 1USD
OtherAssetsCurrent528,0002016-09-25 12USD
FinanceLeasePrincipalPayments516,0002025-12-31 3USD
CapitalLeaseObligations500,0002012-12-31 1USD
CapitalLeasesFutureMinimumPaymentsDue497,0002012-12-31 1USD
FinanceLeaseLiabilityPaymentsDueYearTwo472,0002025-12-31 1USD
FinanceLeaseRightOfUseAssetAmortization454,0002025-12-31 3USD
CapitalLeasesFutureMinimumPaymentsPresentValueOfNetMinimumPayments449,0002012-12-31 1USD
FinanceLeaseLiabilityPaymentsDueYearThree449,0002025-12-31 1USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber435,0002015-12-31 11shares
FinanceLeaseLiabilityPaymentsDueYearFour433,0002025-12-31 1USD
DeferredFinanceCostsNet430,0002025-12-31 50USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardSharesIssuedInPeriod428,8522019-12-31 21shares
FinanceLeaseLiabilityCurrent424,0002025-12-31 2USD
OtherLiabilitiesCurrent416,0002026-06-28 6USD
DeferredTaxAssetsValuationAllowance408,0002025-12-31 28USD
AccruedInsuranceCurrent401,0002012-12-31 2USD
OperatingLeasesIncomeStatementMinimumLeaseRevenue400,0002013-12-31 6USD
SaleLeasebackTransactionCurrentPeriodGainRecognized400,0002011-12-31 3USD
UnrecordedUnconditionalPurchaseObligationBalanceSheetAmount400,0002025-12-31 1USD
PaymentsForMergerRelatedCosts400,0002026-06-28 2USD
OciBeforeReclassificationsNetOfTaxAttributableToParent-390,0002021-12-31 14USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized356,0172019-03-31 13shares
AllowanceForLoanAndLeaseLossesProvisionForLossGross-340,0002012-12-31 6USD
WeightedAverageNumberDilutedSharesOutstandingAdjustment340,0002023-12-31 136shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross330,0002025-12-31 46shares
FinanceLeaseLiabilityUndiscountedExcessAmount328,0002025-12-31 1USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber313,0002025-12-31 56shares
EmployeeServiceShareBasedCompensationTaxBenefitRealizedFromExerciseOfStockOptions300,0002016-12-31 25USD
OtherNoncashExpense296,0002016-09-25 11USD
FinanceLeaseLiabilityPaymentsDueYearFive292,0002025-12-31 1USD
AllowanceForDoubtfulAccountsReceivableWriteOffs245,0002018-12-31 18USD
FinanceLeaseInterestExpense244,0002025-12-31 3USD
AccruedProfessionalFeesCurrent233,0002012-12-31 2USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriod221,0002015-12-31 8shares
OtherComprehensiveIncomeDefinedBenefitPlansAdjustmentNetOfTaxPortionAttributableToParent216,0002026-06-28 48USD
FinanceLeaseInterestPaymentOnLiability214,0002025-12-31 3USD
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements207,0002026-06-28 50shares
DeferredTaxAssetsOperatingLossCarryforwards201,0002013-12-31 4USD
AccretionExpense200,0002020-12-31 3USD
BusinessCombinationBargainPurchaseGainRecognizedAmount200,0002012-12-31 2USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedInPeriodFairValue200,0002012-12-31 3USD
FinanceLeaseLiabilityPaymentsDueAfterYearFive196,0002025-12-31 1USD
ContractWithCustomerLiabilityIncreaseDecreaseForContractAcquiredInBusinessCombination188,0002018-12-31 3USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod183,6432026-06-28 98shares
AllowanceForDoubtfulAccountsReceivableCurrent175,0002014-12-31 4USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent-174,0002026-06-28 87USD
CapitalLeasesFutureMinimumPaymentsDueCurrent163,0002012-12-31 1USD
CapitalLeasesFutureMinimumPaymentsDueInTwoYears163,0002012-12-31 1USD
OtherOperatingActivitiesCashFlowStatement143,0002012-07-01 5USD
GoodwillOtherChanges-122,0002014-12-31 1USD
CapitalLeasesFutureMinimumPaymentsDueInThreeYears117,0002012-12-31 1USD
ChangeInUnrealizedGainLossOnFairValueHedgingInstruments1106,0002011-12-31 1USD
UnrealizedGainLossOnDerivatives-106,0002011-09-25 4USD
BusinessAcquisitionEquityInterestsIssuedOrIssuableNumberOfSharesIssued100,0002012-12-31 1shares
DeferredCompensationArrangementWithIndividualCompensationExpense100,0002016-12-31 42USD
GainLossOnInterestRateDerivativeInstrumentsNotDesignatedAsHedgingInstruments100,0002011-12-31 2USD
IncreaseDecreaseInDerivativeLiabilities100,0002011-12-31 2USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedNumberOfShares100,0002015-12-31 6shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableNumber90,0002012-12-31 3shares
DeferredTaxAssetsGoodwillAndIntangibleAssets89,0002013-12-31 5USD
StockRepurchasedAndRetiredDuringPeriodShares83,5122019-12-31 19shares
UnrealizedGainLossOnInterestRateCashFlowHedgesPretaxAccumulatedOtherComprehensiveIncomeLoss79,0002011-12-31 3USD
LifeInsuranceCorporateOrBankOwnedChangeInValue-68,0002013-09-29 4USD
EmployeeServiceShareBasedCompensationCashReceivedFromExerciseOfStockOptions64,0002013-12-31 5USD
AccumulatedOtherComprehensiveIncomeLossDefinedBenefitPensionAndOtherPostretirementPlansNetOfTax54,0002014-03-30 12USD
CapitalLeasesFutureMinimumPaymentsDueInFourYears54,0002012-12-31 1USD
RepaymentsOfLongTermCapitalLeaseObligations52,0002015-06-28 14USD
CapitalLeasesFutureMinimumPaymentsInterestIncludedInPayments48,0002012-12-31 1USD
GainLossOnDispositionOfAssets1-47,0002016-09-25 9USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod45,0002025-12-31 34shares
PaymentsToAcquireLifeInsurancePolicies42,0002012-09-30 8USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent42,0002026-06-28 43USD
ProceedsFromPaymentsForOtherFinancingActivities-38,0002026-06-28 97USD
CapitalLeasesLesseeBalanceSheetAssetsByMajorClassAccumulatedDeprecation31,0002012-12-31 1USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber28,0002025-12-31 39shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfAdditionalSharesAuthorized24,5002012-05-24 6shares
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansTax24,0002013-12-31 1USD
StockIssuedDuringPeriodValueStockOptionsExercisedNetOfTaxBenefitExpense-21,0002011-09-25 4USD
AccruedIncomeTaxesCurrent18,0002025-12-31 16USD
StockRepurchasedDuringPeriodShares14,4842014-12-31 7shares
DeferredForeignIncomeTaxExpenseBenefit-10,0002025-12-31 12USD
DeferredTaxAssetsTaxCreditCarryforwards9,0002013-12-31 5USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax-9,0002023-04-02 31USD
OtherComprehensiveIncomeLossNetOfTax-9,0002023-04-02 63USD
OtherComprehensiveIncomeOtherNetOfTax8,0002020-09-27 8USD
StockIssuedDuringPeriodValueShareBasedCompensation3,0002019-03-31 25USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsPensions2,0002017-12-31 12USD
ProceedsFromWarrantExercises2,0002011-09-25 4USD
AllowanceForDoubtfulAccountsReceivableRecoveries1,0002018-12-31 20USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriodWeightedAverageGrantDateFairValue1272026-06-28 28USD/shares
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice932025-12-31 34USD/shares
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice932025-12-31 38USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice872025-12-31 56USD/shares
SharePrice682020-12-31 23USD/shares
TreasuryStockAcquiredAverageCostPerShare602022-09-25 43USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice282025-12-31 39USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue272025-12-31 13USD/shares
NumberOfStatesInWhichEntityOperates252025-12-31 10state
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedWeightedAverageGrantDateFairValue222015-12-31 11USD/shares
DebtInstrumentConvertibleThresholdTradingDays202018-01-31 1day

What to be careful about

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