UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)

( X ) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2005

( ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ............ to ..................

Commission file number 0-3922

PATRICK INDUSTRIES, INC.

(Exact name of registrant as specified in its charter)

INDIANA			35-1057796
(State or other jurisdiction of incorporation or organization)			(I.R.S.Employer Identification No.)

107 West Franklin Street, Elkhart, Indiana 46516

(Address of principal executive offices)

(ZIP Code)

(574) 294-7511

(Registrant's telephone number, including area code)

Formerly Located at 1800 South 14^th Street, Elkhart, Indiana 46516

(Former name, former address, and former fiscal year, if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes No X

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No X

Shares of Common Stock Outstanding as of November 4, 2005: 4,805,698

PATRICK INDUSTRIES, INC.

INDEX

Page No.

PART 1: FINANCIAL INFORMATION

ITEM 1: FINANCIAL STATEMENTS

Unaudited Condensed Balance Sheets

September 30, 2005 & December 31, 2004

Unaudited Condensed Statements of Operations

	Three Months Ended September 30, 2005 & 2004, and
	Nine Months Ended September 30, 2005 & 2004		4

Unaudited Condensed Statements of Cash Flows

Nine Months Ended September 30, 2005 & 2004

Notes to Unaudited Condensed Financial Statements

ITEM 2: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL

Condition and Results of OperationS

ITEM 3: Quantitative and Qualitative Disclosures About Market Risk

ITEM 4: Controls and Procedures

PART II: Other Information

ITEM 6: EXHIBITS

Signatures

PART I: FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

PATRICK INDUSTRIES, INC.

UNAUDITED CONDENSED BALANCE SHEETS


		SEPTEMBER 30		DECEMBER 31
		2005		2004
	ASSETS

CURRENT ASSETS
	Cash and cash equivalents	$ 208,958		$ 82,787
	Trade receivables	24,426,010		16,720,245
	Inventories	36,176,387		34,343,558
	Prepaid expenses	980,600		951,192
	Deferred tax assets	1,658,000		1,658,000

	Total current assets	63,449,955		53,755,782


PROPERTY AND EQUIPMENT, at cost		96,359,755		94,161,533
	Less accumulated depreciation	57,229,441		58,518,666
		39,130,314		35,642,867


OTHER ASSETS		2,884,771		2,976,026

	Total assets	$105,465,040		$ 92,374,675


	LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES
	Current maturities of long-term debt		$ 2,072,223	$ 3,671,430
	Short-term borrowings		- - -	7,300,000
	Accounts payable		18,190,065	11,389,966
	Accrued liabilities		3,694,170	2,624,489

	Total current liabilities		23,956,458	24,985,885


LONG-TERM DEBT, less current maturities			17,727,777	4,100,000


OTHER LIABILITIES			2,622,056	2,548,606


	Total liabilities		$ 44,306,291	$ 31,634,491


SHAREHOLDERS' EQUITY
	Common stock		19,505,488	19,128,021
	Accumulated other comprehensive loss		(81,060)	- -
	Unearned compensation		(123,602)	- - -
	Retained earnings		41,857,923	41,612,163

	Total shareholders’ equity		61,158,749	60,740,184


	Total liabilities and shareholders' equity		$105,465,040	$ 92,374,675

See accompanying Notes to Unaudited Condensed Financial Statements.

PATRICK INDUSTRIES, INC.

UNAUDITED CONDENSED STATEMENTS OF OPERATIONS

	THREE MONTHS ENDED		NINE MONTHS ENDED
	SEPTEMBER 30		SEPTEMBER 30

	2005	2005	2005	2004

Net Sales	$ 81,132,200	$ 80,260,900	$239,507,130	$224,593,455

Cost of goods sold	71,905,515	69,848,245	211,914,120	197,049,715


Gross Profit	9,226,685	10,412,655	27,593,010	27,543,740


Operating expenses:
Warehouse and delivery expenses	3,351,355	3,543,915	10,333,465	10,217,890
Selling, general, and administrative expenses	5,208,800	5,536,910	15,755,290	15,663,010


Total operating expenses	8,560,155	9,080,825	26,088,755	25,880,900


Operating income	666,530	1,331,830	1,504,255	1,662,840

Interest expense, net	435,185	210,695	1,094,495	486,890


Income before income taxes	231,345	1,121,135	409,760	1,175,950

Federal and state income taxes	92,700	454,100	164,000	476,300


Net income	$ 138,645	$ 667,035	$ 245,760	$ 699,650


Basic and diluted earnings
per common share	$ .03	$ .14	$ .05	$ .15


WEIGHTED AVERAGE COMMON
SHARES OUTSTANDING	4,779,562	4,731,127	4,762,740	4,689,827

See accompanying Notes to Unaudited Condensed Financial Statements.

PATRICK INDUSTRIES, INC.

UNAUDITED CONDENSED STATEMENTS OF

CASH FLOWS

	NINE MONTHS ENDED
	SEPTEMBER 30
	2005	2004
CASH FLOWS FROM OPERATING ACTIVITIES
Net income	$ 245,760	$ 699,650
Adjustments to reconcile net income to net cash
provided by operating activities:
Depreciation and amortization	3,485,470	4,071,975
(Gain) on sale of fixed assets	(143,213)	(246,075)
Gain on insurance proceeds	- - -	352,800
Deferred income taxes	(62,087)	(45,220)
Other	283,543	211,500

Change in assets and liabilities:
Decrease (increase) in:
Trade receivables	(7,705,765)	(10,225,956)
Inventories	(1,832,829)	(14,492,826)
Prepaid expenses	(29,408)	(84,195)
Increase (decrease) in:
Accounts payable and accrued liabilities	7,710,190	15,035,918
Income taxes payable	159,590	475,482

Net cash provided by (used in) operating activities	2,111,251	(4,246,947)


CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures	(6,813,461)	(7,133,651)
Proceeds from sale of property and equipment	274,374	1,101,167
Other	(33,437)	(96,310)

Net cash (used in) investing activities	(6,572,524)	(6,128,794)


CASH FLOWS FROM FINANCING ACTIVITIES
Borrowings under long-term debt	15,000,000	- - -
Short-term borrowings (payments)	(7,300,000)	5,900,000
Payments on long-term debt	(2,971,430)	(2,971,429)
Payments on deferred compensation obligations	(229,066)	(176,436)
Proceeds from exercise of common stock options	166,075	647,780
Other	(78,135)	(61,399)

Net cash provided by financing activities	4,587,444	3,338,516


Increase (decrease) in cash and cash equivalents	126,171	(7,037,225)

Cash and cash equivalents, beginning	82,787	7,077,390


Cash and cash equivalents, ending	$ 208,958	$ 40,165


Cash Payments for:
Interest	$ 1,124,395	$ 611,643
Income taxes	65,477	55,818

See accompanying notes to Unaudited Condensed Financial Statements.

PATRICK INDUSTRIES, INC.

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

In the opinion of Patrick Indsutries, Inc. (the ”Company”), the accompanying unaudited condensed financial statements contain all adjustments (consisting of only normal recurring adjustments) necessary to present fairly the financial position as of September 30, 2005 and December 31, 2004, the results of operations for the three months and the nine months ended September 30, 2005 and 2004, and cash flows for the nine months ended September 30, 2005 and 2004.

Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted. It is suggested that these condensed financial statements be read in conjunction with the financial statements and notes thereto included in the Company’s December 31, 2004 audited financial statements. The results of operations for the three month and nine month periods ended September 30, 2005 and 2004 are not necessarily indicative of the results to be expected for the full year.

3.	The inventories on September 30, 2005 and December 31, 2004 consist of the following classes:

		September 30				December 31
					2005				2004
Raw materials		$21,325,422				$20,466,965
Work in process				3,111,669				1,955,284
Finished goods				4,903,555				5,336,306
	Total manufacturing inventories		29,340,646				27,758,555
Distribution products				6,835,741				6,585,003

	TOTAL INVENTORIES	$36,176,387	$34,343,558

The inventories are stated at the lower of cost, First-In First-Out (FIFO) method, or market.

The Company accounts for grants of stock options under its stock option plan based on the recognition and measurement principles of APB Opinion No. 25 and related interpretations. The following table illustrates the effect on net income and earnings per share if the Company had applied the fair value recognition provision of FASB No. 123 to stock based employee compensation:

		Three Months			Nine Months
	Ended September 30			Ended September 30
2005			2004			2005	2004

Net income:

As reported

$138,645

$667,035

$245,760

$699,650

Deduct total stock-based employee

compensation expense determined

under fair value based method for

all rewards net of related tax effects

(11,632)

(19,202)

(34,896)

(57,604)

	Pro forma	$127,013	$647,833	$ 210,864	$642,046

Basic and diluted earnings per share:

	As reported	$	.03	$	.14	$	.05	$	.15
	Pro forma		.03		.14		.05		.14

Effective March 8, 2005, the Company entered into an interest rate swap agreement with a notional amount of $15.0 million to hedge against increases in variable interest rates. The terms of the agreement effectively fix the interest rate at 4.78% plus the Company’s credit spread with its financial institutions. Based on its terms and conditions, under SFAS No. 133, and SFAS No. 138, Accounting for Derivative Financial Instruments and Hedging Activities, the Company records the hedge at fair value as of the end of each fiscal quarter with the effective offsetting portion of the hedge being recorded as a component of accumulated other comprehensive income and the ineffective portion, if any, of the hedge being recorded in the Company’s statement of operations. Accordingly at September 30, 2005, the Company recorded unrealized losses of $81,060, net of tax, related to the change in fair value of the interest rate swap.

Other Comprehensive Income

The difference between net income and total comprehensive income for the three and nine month periods ended September 30, 2005 is as follows:

	Three Months			Nine Months
		Ended			Ended
September 30, 2005			September 30, 2005

Net income	$ 138,645		$ 245,760
Change in fair value of interest rate hedge, net of tax		186,940		(81,060)

	Comprehensive income	$ 325,585	$ 164,700

6.	The Company has determined that its reportable segments are those that are based on the Company’s method of internal reporting, which segregates its business by product category and production/distribution process. The Company’s reportable segments are as follows:

Primary Manufactured Products - Utilizes various materials including gypsum, particleboard, plywood, and fiberboard which are bonded by adhesives or a heating process to a number of products including vinyl, paper, foil, and high pressure laminate. These products are utilized to produce furniture, shelving, wall, counter, and cabinet products with a wide variety of finishes and textures.

Distribution - Distributes pre-finished wall and ceiling panels, particleboard, hardboard and vinyl siding, roofing products, high pressure laminates, passage doors, building hardware, insulation, and other products.

Other Component Manufactured Products - Includes an aluminum extrusion and fabricating division, an adhesive division, a cabinet door division, and a machine manufacturing division.

The table below presents unaudited information about the revenue and operating income of those segments:

Three Months Ended SEPTEMBER 30, 2005

		PRIMARY				OTHER
MANUFACTURED				COMPONENT MFG
	PRODUCTS		DISTRIBUTION		PRODUCTS		SEGMENT TOTAL

Net outside sales		$ 39,845,633			$ 28,448,410			$ 12,838,157			$ 81,132,200
Intersegment sales				1,420,877			131,452			1,717,205			3,269,534
	Total sales		$ 41,266,510			$ 28,579,862			$ 14,555,362			$ 84,401,734		*

Operating income

1,327,305

802,768

496,963

2,627,036

PRIMARY OTHER

MANUFACTURED			COMPONENT MFG
	PRODUCTS	Distribution		PRODUCTS	SEGMENT Total

Three Months Ended SEPTEMBER 30, 2004

Net outside sales		$ 40,918,755			$ 27,943,789			$ 11,398,356			$ 80,260,900
Intersegment sales				1,827,117			318,107			1,770,279			3,915,503
	Total sales		$ 42,745,872			$ 28,261,896			$ 13,168,635			$ 84,176,403		*

Operating income

1,736,140

1,202,133

339,795

3,278,068

NINE Months Ended SEPTEMBER 30, 2005

Net outside sales		$118,729,211			$ 81,382,167			$ 39,395,752			$239,507,130
Intersegment sales				4,326,924			335,087			5,286,734			9,948,745
	Total sales		$123,056,135			$ 81,717,254			$ 44,682,486			$249,455,875		*

Operating income

3,866,690

2,302,644

1,256,665

7,425,999

Total assets

$ 45,155,445

$ 14,651,362

$ 13,688,767

$ 73,495,574

NINE Months Ended SEPTEMBER 30, 2004

Net outside sales		$117,926,566			$ 74,604,777			$ 32,062,112			$224,593,455
Intersegment sales				5,450,047			990,095			6,208,464			12,648,606
	Total sales		$123,376,613			$ 75,594,872			$ 38,270,576			$237,242,061		*

Operating income

4,568,777

3,073,584

664,914

8,307,275

Total assets

$ 45,169,127

$ 15,663,623

$ 11,367,027

$ 72,199,777

Reconciliation of segment operating income to consolidated operating income:

	3 Months Ended				9 Months Ended
		September 30,				September 30,
2005			2004	2005			2004

Operating income for segments	$ 2,627,036					$ 3,278,068				$ 7,425,999					$ 8,307,275
Corporate incentive agreements			551,297					804,570				1,644,562					1,405,858
Consolidation reclassifications					36,784			251,130						193,243					260,898
Gain on sale of assets					19,377			220,700						143,214					246,075
Unallocated corporate expenses		(2,499,214)					(3,161,839)				(7,763,659)					(8,297,773)
Other				(68,750)					(60,799)				(139,104)					(259,493)

Consolidated operating income	$	666,530	$ 1,331,830	$	1,504,255	$	1,662,840

*Does not agree to Financial Statements due to consolidation eliminations.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

GENERAL

The first quarter of 2005 started out on a positive note with increased unit shipments in both the Manufactured Housing and Recreational Vehicle industries, which represent approximately 72% of the Company’s revenue base. Second quarter 2005 shipment levels in these two industries declined from the first quarter trend, however, they were still ahead of the 2004 levels on a year to date basis. Third quarter shipments followed suit with the second quarter and were basically comparable to the third quarter of 2004, with year to date shipments still ahead of 2004 due to the overall strong first quarter. The hurricanes in the Southeast in the late third and early fourth quarters of 2005 have resulted in increased production and order rates related to the FEMA units in both the Manufactured Housing and Recreational Vehicle industries, which should be reflected in the Company’s fourth quarter sales. The increased production for the FEMA units is expected to last through December 2005. Prior to this temporary ramp up in production, the Company was operating at approximate break-even sales levels.

The Company’s net sales increased approximately 1.1% for the third quarter and 6.6% year to date through September 2005. Overall margins have been reduced in both the third quarter and nine month period due to the competitive climate in the Manufactured Housing and Recreational Vehicle industries, as well as the Company’s initiatives to increase market share which comes primarily through pricing. This margin shift has resulted in approximately 1.6% less gross profit as a percentage of net sales for the quarter and 0.7% for the year to date period. Operating expenses have decreased as a percentage of net sales due to the Company’s strategic cost reduction initiatives, as well as increased revenues with comparable fixed costs from period to period. Operating income was $0.7 million for the third quarter compared to $1.3 million in 2004 and $1.5 million year to date through September 2005 compared to $1.7 million in the prior year. Interest expense increased from period to period and year to year due to increased borrowings to support the Company’s strategic and capital plans. Third quarter net income decreased approximately $0.5 million, or $0.11 per share, and year to date net income was down from 2004 by $0.4 million, or $.10 per share. The Company’s efforts to reduce inventory levels improved cash flows for the quarter and resulted in $1.3 million less inventory than at September 30, 2004 and $3.3 million less inventory than at June 30, 2005. Accounts receivable, inventories, and accounts payable have increased from December 31, 2004 due to the normal cyclicality of the business as the second and third quarters of the year generally produce the largest sales levels.

The Company continued to improve its market position in the Manufactured Housing industry, which represents approximately 43% of 2005 year to date net sales. The Company’s sales to this industry were up more than 14% from the previous year while industry shipment levels were up approximately 1%. Raw material price increases in certain commodity products, as well as increased market penetration, helped to bolster Company sales levels in this market sector. The primary product that the Company supplies to this industry continues to migrate from a custom manufactured product to a more general distributed product and as a result is accompanied by lower margins. The Company is continually conducting market research and introducing new products to this industry to supplement its existing manufacturing and distribution capabilities and increase revenues and product offering.

The Company has picked up some market share in the Recreational Vehicle industry through its manufacturing and extrusion operations. Sales to this sector have decreased approximately 1% from the previous year due to certain of the Company’s customers experiencing decreased sales levels as a result of excess finished goods inventory levels on dealer lots in the first half of the year. The Recreational Vehicle industry represents approximately 29% of the Company’s revenue base at September 30, 2005.

Sales to the Industrial and other markets, which represent approximately 28% of the Company’s revenue base, have increased approximately 6% from year to year through September 2005. This is down from the 10% increase in sales through June 2005 due to declining end-use and substrate markets, increasing import pressure, and customer vertical integration. Additionally, the bankruptcy filing of one of the Company’s larger industrial customers in 2004 continues to negatively impact comparative sales data. While the rate of market penetration improvement has declined, the Company remains focused on its strategic initiative in this market sector. Market information is difficult to determine based on the large number of products and lack of available trade data.

The Company’s manufacturing capabilities and capacity continue to provide a significant opportunity for increased sales to all of the industries that the Company serves. With the availability of raw materials being the only major constraint at this time, the Company is well positioned to supply the needs of all of its customers, not only in the short term for the increased production related to the FEMA orders, but well into 2006 and the foreseeable future. The current capital plan, which is in its third and final year, includes expenditures up to $11.0 million in 2005 for buildings, machinery, and equipment to support the Company’s strategic initiatives. The infrastructure is in place to support these and other initiatives and thus increase contribution without adding a significant amount of additional overhead.

The following table sets forth the percentage relationship to net sales of certain items in the Company's Statements of Operations:

	Three Months				Nine Months
Ended September 30,			Ended September 30,
2005		2004		2005		2004

Net sales	100.0%			100.0%			100.0%			100.0%
Cost of sales		88.6			87.0			88.5			87.7
Gross profit		11.4			13.0			11.5			12.3
Warehouse and delivery			4.1			4.4			4.3			4.6
Selling, general, & administrative			6.4			6.9			6.6			7.0
Operating income			0.9			1.7			0.6			0.7
Income before taxes			0.3			1.4			0.2			0.5
Income taxes			0.1			0.6			0.1			0.2
Net income			0.2			0.8			0.1			0.3

RESULTS OF OPERATIONS

Quarter Ended September 30, 2005 Compared to Quarter Ended September 30, 2004

Net Sales. Net sales increased $0.9 million, or 1.1%, from $80.2 million in the third quarter of 2004 to $81.1 million in the same period in 2005. The increased sales are attributable to increased shipments of approximately 8% in the Recreational Vehicle industry. These two market sectors account for approximately 72% of the Company’s gross sales.

Gross Profit. Gross profit decreased $1.2 million, or 11.4%, from $10.4 million in the third quarter of 2004 to $9.2 million in the third quarter of 2005. As a percentage of net sales, gross profit decreased 1.6%, from 13.0% in the third quarter of 2004 to 11.4% in the third quarter of 2005. The decreased gross profits in dollars and percentage of net sales is due to margin erosion as a result of competitive pricing situations and increased direct shipments which traditionally command lower margins than warehouse sales in our distribution branches.

Warehouse and Delivery Expenses. Warehouse and delivery expenses decreased $0.2 million, or 5.4%, from $3.5 million in the third quarter of 2004 to $3.3 million in the same period in 2005. As a percentage of net sales, warehouse and delivery expenses decreased 0.3%, from 4.4% in the third quarter of 2004 to 4.1% in the same period in 2005. The decrease in dollars and percentage of net sales is attributable to decreased common carrier freight costs as a result of more items being shipped on Company trucks and increased direct shipments to customers.

Selling, General, and Administrative Expenses. Exclusive of the $0.5 million charge related to the write-off of certain receivables pertaining to a customer’s bankruptcy filing and the gain on sale of building of $0.2 million in the third quarter of 2004, selling, general, and administrative expenses decreased $0.1 million, or 1.3%, from $5.3 million in the three month period ended September 30, 2004 to $5.2 million in the same period in 2005. As a percentage of net sales, selling, general, and administrative expenses decreased 0.2%, from 6.6% in 2004 to 6.4% in 2005. The decrease is attributable to decreased wages, rent, and other corporate expenses as a result of the Company’s continued cost reduction efforts.

Operating Income. Operating income decreased $0.6 million, or 50.0%, from $1.3 million in the third quarter of 2004 to $0.7 million in the third quarter of 2004. The decrease in operating income is primarily attributable to the factors described above.

Interest Expense, net. Interest expense, net increased $0.2 million, from $0.2 million in the third quarter of 2004 to $0.4 million in the third quarter of 2005. The increase is attributable to increased long-term debt as a result of the Company borrowing $15.0 million of fixed term debt in March 2005 and increased interest on the variable rate industrial revenue bonds from period to period. The term debt borrowing was done in conjunction with the Company’s capital expenditure plan for 2004 and 2005.

Net Income. Net income decreased $0.6 million, from $0.7 million in the third quarter of 2004 to $0.1 million in the third quarter of 2005 due primarily to the factors described above.

Nine Months Ended September 30, 2005 Compared to Nine Months Ended September 30, 2004

Net Sales. Net sales increased $14.9 million, or 6.6%, from $224.6 million in 2004 to $239.5 million in 2005, primarily due to strong shipment levels in both the Manufactured Housing and Recreational Vehicle industries in the first quarter of 2005. Shipments declined in the second and third quarters from the levels experienced in the first quarter.

Gross Profit. Gross profit increased $0.1 million, from $27.5 million in 2004 to $27.6 million in 2005. As a percentage of net sales, gross profit decreased 0.8%, from 12.3% in 2004 to 11.5% in 2005. The slight increase in dollars is due to increased sales with the corresponding decrease in percent of net sales being attributable to competitive pricing pressures resulting in lower margins.

Warehouse and Delivery Expenses. Warehouse and delivery expenses increased $0.1 million, from $10.2 million in 2004 to $10.3 million in 2005, and decreased as a percentage of net sales from 4.6% in 2004 to 4.3% in 2005. The increase in dollars is due to increased sales and the decrease in percent of net sales is due to comparable fixed costs from period to period.

Selling, General, and Administrative Expenses. Exclusive of a $0.5 million charge related to a certain customer filing for bankruptcy protection, a $0.2 million gain on sale of a building, and a $0.4 million gain on life insurance proceeds in 2004, selling, general, and administrative expenses remained consistent at $15.8 million for both nine month periods ended September 30, 2005 and 2004. As a percentage of net sales, selling, general, and administrative expenses decreased 0.4%, from 7.0% in 2004 to 6.6% in 2005. Decreases in wages, rent, and other fixed administrative expenses helped to offset some of the increased variable expenses as a result of the increased sales. The decrease in percentage of net sales is attributable to increased sales and lower fixed costs from period to period.

Operating Income. Operating income decreased $0.2 million, from $1.7 million in 2004 to $1.5 million in 2005. The decrease in operating income is due to the factors described above.

Interest Expense, net. Interest expense, net increased $0.6 million, from $0.5 million in 2004 to $1.1 million in 2005, due to increased variable rates on the industrial revenue bonds, increased borrowings on the Company’s line of credit in the first quarter of 2005, and the Company obtaining an additional $15.0 million in fixed term debt financing in March 2005.

Net Income. Net income decreased from $0.7 million in 2004 to $0.2 million in 2005 due primarily to the factors described above.

BUSINESS SEGMENTS

Quarter Ended September 30, 2005 Compared to Quarter Ended September 30, 2004

PRIMARY MANUFACTURED PRODUCTS SEGMENT DISCUSSION

Net sales decreased $1.5 million, or 3.5%, from $42.7 million in the third quarter of 2004 to $41.2 million in the third quarter of 2005. The decrease is attributable to a 1% decrease in shipments in the Manufactured Housing industry as well as a decrease in sales to certain customers who have reduced production levels due to soft market conditions in the Recreational Vehicle industry in the third quarter of 2005.

Gross profit decreased $0.5 million, or 13.1%, from $4.4 million in the third quarter of 2004 to $3.9 million in the third quarter of 2005. As a percentage of net sales, gross profit decreased 1.0%, from 10.3% in the third quarter of 2004 to 9.3% in the third quarter of 2005. The decrease in dollars and percent of net sales is attributable to the Company pursuing increased market penetration through more competitive pricing.

Operating income decreased $0.4 million, from $1.7 million in the third quarter of 2004 to $1.3 million in the same period in 2005 due primarily to decreased gross margins as operating expenses remained consistent from period to period.

DISTRIBUTION SEGMENT DISCUSSION

Net sales increased $0.3 million, or 1.1%, from $28.2 million in the third quarter of 2004 to $28.6 million in the third quarter of 2005. The increase in sales is attributable to increased market penetration to certain customers in the Manufactured Housing industry, which is the primary industry this segment serves.

Gross profit decreased $0.4 million, or 12.4%, from $3.4 million in the third quarter of 2004 to $3.0 million in the third quarter of 2005. As a percentage of net sales, gross profit decreased 1.6%, from 12.0% in 2004 to 10.4% in 2005. The decrease in dollars and percentage of net sales is due to an approximate 10% increase in direct shipments to customers which traditionally results in lower margins than on warehouse shipments.

Operating income decreased 33.2%, from $1.2 million in the third quarter of 2004 to $0.8 million in the third quarter of 2005 due primarily to the factors described above.

OTHER COMPONENT MANUFACTURED PRODUCTS DISCUSSION

Net sales increased $1.4 million, or 10.5%, from $13.2 million in the third quarter of 2004 to $14.6 million in the same period in 2005. The increase is attributable to increased sales in the Company’s aluminum extrusion division as a result of increased raw aluminum prices and increased market penetration into the Recreational Vehicle industry.

Gross profit increased $0.1 million, or 9.4%, from $1.4 million in the third quarter of 2004 to $1.5 million in the third quarter of 2005. As a percentage of net sales, gross profit decreased 0.1%, from 10.4% in 2004 to 10.3% in 2005. The increase in dollars is attributable to increased sales, while the decrease in percent of net sales is due to competitive pricing situations affecting margins.

Operating income increased $0.2 million, from $0.3 million in the third quarter of 2004 to $0.5 million in the same period in 2005 due primarily to increased sales and slightly lower operating expenses from period to period.

Nine Months Ended September 30, 2005 Compared to Nine Months Ended September 30, 2004

PRIMARY MANUFACTURED PRODUCTS SEGMENT DISCUSSION

Net sales decreased $0.3 million, or 0.3%, from $123.4 million in 2004 to $123.1 million in 2005. The decreased sales are attributable to shipments levels falling off from the strong first quarter of 2005 as well as certain customers having excess finished goods inventory on hand and decreasing production levels in the second and third quarters of 2005.

Gross profit decreased $0.6 million, or 4.8%, from $12.2 million in 2004 to $11.6 million in 2005. As a percentage of net sales, gross profit decreased 0.4%, from 9.9% in 2004 to 9.5% in 2005. The decrease in sales and percent of net sales is due to competitive pricing situations in markets that this segment serves.

Operating income decreased $0.7 million, or 15.4%, from $4.6 million in 2004 to $3.9 million in 2005 due primarily to decreased sales levels, competitive pricing situations affecting margins, and excess capacity at certain operating units due to production slowdowns at certain of the Company’s customers in the second and third quarters.

DISTRIBUTION SEGMENT DISCUSSION

Net sales increased $6.1 million, or 8.1%, from $75.6 million in the nine months ended September 30, 2004 to $81.7 million in the same period in 2005. The increase in net sales is due to increased market penetration and raw material price increases which were passed on to customers the Manufacturing Housing industry, which is the primary market this segment serves.

Gross profit decreased $0.6 million, or 6.7%, from $9.5 million in 2004 to $8.9 million in 2005. As a percentage of net sales, gross profit decreased 1.7%, from 12.5% in 2004 to 10.8% in 2005. The decrease in dollars and percent of net sales is due to a 19% increase in direct shipments to customers which traditionally result in lower margins than warehouse sales.

Operating income decreased $0.8 million, or 25%, from $3.1 million in 2004 to $2.3 million in 2005 due primarily to the factors described above.

OTHER COMPONENT MANUFACTURED PRODUCTS DISCUSSION

Net sales increased $6.4 million, or 16.8%, from $38.3 million in the nine months ended September 30, 2004 to $44.7 million in the same period in 2005. The increase is due to increased market penetration and increased aluminum prices in the Company’s aluminum extrusion division from period to period.

Gross profit increased $0.7 million, or 18.7%, from $3.5 million in 2004 to $4.2 million in 2005. As a percent of net sales, gross profit increased 0.1%, from 9.3% in 2004 to 9.4% in 2005. The increase in dollars and percent of net sales is attributable to increased sales and consistent fixed expenses at certain divisions in this segment, resulting in improved contribution rates from period to period.

Operating income increased $0.6 million, from $0.7 million in 2004 to $1.3 million in 2005 due primarily to the factors described above.

LIQUIDITY AND CAPITAL RESOURCES

The Company's primary capital requirements are to meet working capital needs, support its capital expenditure plans, and meet debt service requirements.

The Company, in September, 1995, issued to an insurance company in a private placement $18,000,000 of senior unsecured notes. The ten year notes bear interest at 6.82%, with semi-annual interest payments that began in 1996 and seven annual principal repayments of $2,571,429 which began in September, 1999. The final payment was made in September 2005. These funds were used to reduce existing bank debt and for working capital needs.

The Company has a secured bank Revolving Credit Agreement that provides loan availability of $10,000,000 with maturity in the year 2006. In March 2005, the Company secured a term debt financing package for $15,000,000. This package provides for a five year maturity in January, 2010, and a ten year amortization schedule with interest only payments due in 2005 and principal payments to begin in the first quarter of 2006. In order to reduce its vulnerability to variable interest rates, this financing includes an interest rate swap agreement with interest fixed at 4.78%. In conjunction with this agreement and the Company’s projected cash flow needs, the Company reduced its available line of credit from $15,000,000 to $10,000,000 through August 31, 2005. At that date, availability increased to $15,000,000 and will subsequently decrease back to $10,000,000 on February 1, 2006.

Pursuant to the Credit Agreement and the term debt which was obtained in March, 2005, the Company is required to maintain certain financial ratios, all of which are currently complied with or have been waived.

In conjunction with the strategic and capital plan, the Company increased its capital expenditures for property and equipment in 2004 to approximately $10.6 million. Capital expenditures over the three previous years were approximately $5.3 million, $4.2 million, and $1.8 million for 2003, 2002, and 2001, respectively. The Company expects to spend up to $11.0 million in 2005 on capital expenditures, including buildings and equipment. The Company expects 2006 capital expenditures to decline to a level that is more consistent with prior years. The Company believes that cash generated from operating and borrowings under its credit agreements will be sufficient to fund its working capital requirements, remaining capital expenditures, and the common stock repurchase program as currently contemplated. The changes in inventory and accounts receivable balances, which affect the Company’s cash flows, are part of the normal business cycles that cause them to change periodically.

A summary of the Company’s contractual cash obligations remaining at September 30, 2005 and for the twelve month periods ending 2006 through 2009 is as follows:

	Payments due by period

Contractual Obligations	Total	2005	2006	2007	2008	2009



Long-term debt, including interest at variable rates**	$4,973,125	$1,127,917	$1,196,250	$870,000	$850,000	$928,958

Long-term debt, including interest at fixed rates**	$9,013,328	$183,233	$2,223,701	$2,282,388	$2,203,164	$2,120,842

Operating Leases	$2,827,316	$378,012	$1,314,239	$760,092	$282,840	$92,133

Total contractual cash obligations	$16,813,769	$1,689,162	$4,734,190	$3,912,480	$3,336,004	$3,141,933

**Interest payments have been calculated using the average 2004 annual interest rate of 2.50% for the Industrial Revenue Bonds. The debt obligations related to the interest rate swap agreement have been included with the fixed rate loan commitments.

We also have a commercial commitment as described below:

Other Commercial	Total Amount	Outstanding	Date of
Commitment	Committed	at 09/30/05	Expiration

Line of Credit	$15,000,000	$0	May 31, 2006

Borrowings outstanding on the line of credit at October 31, 2005 were $1.5 million.

We believe that our cash balance, availability under our line of credit, if needed, and anticipated cash flows from operations will be adequate to fund our cash requirements for the remainder 2005.

CRITICAL ACCOUNTING POLICIES

The Company’s significant accounting policies are summarized in the footnotes to our financial statements. Some of the most critical policies are also discussed below.

Our major operating assets are accounts receivable, inventory, and property and equipment. Exclusive of the write-off of certain assets related to the Oakwood Homes Corporation bankruptcy filing in November, 2002, and the write-off of certain receivables in the fourth quarter of 2004 related to one customer, we have not experienced significant bad debts losses and our reserve for doubtful accounts of $200,000 should be adequate for any exposure to loss in our September 30, 2005 accounts receivable. We have also established reserves for slow moving and obsolete inventories and believe them to be adequate. We depreciate our property and equipment over their estimated useful lives and we have not identified any items that are impaired for the quarter ended September 30, 2005. The Company ships product based on specific orders from customers and revenue is recognized upon delivery.

Purchasing costs are included in selling, general, and administrative expenses and receiving costs are included in cost of goods sold. Cost of goods sold includes material costs, direct and indirect labor, and overhead expenses. Cost of goods sold further includes inbound freight charges, inspection costs, internal transfer costs, and other costs of the distribution network. Warehouse and delivery costs include costs such as salaries and wages, building rent and insurance, and other overhead costs related to our distribution operations and delivery costs related to the shipment of finished and distributed products to our customers. Due to the Company including certain costs in cost of goods sold that may be different from that of other companies, our gross margins may not be comparable to those other companies.

SEASONALITY

Manufacturing operations in the Manufactured Housing and Recreational Vehicle Industries historically have been seasonal and are generally at the highest levels when the climate is moderate. Accordingly, the Company’s sales and profits are generally highest in the second and third quarters.

INFLATION

The Company does not believe that inflation had a material effect on results of operations for the periods presented.

SAFE HARBOR STATEMENT

The Company makes forward-looking statements from time to time and desires to take advantage of the “safe harbor” which is afforded such statements under the Private Securities Litigation Reform Act of 1995 when they are accompanied by meaningful cautionary statements identifying important factors that could cause actual results to differ materially from those in the forward-looking statements.

The statements contained in the foregoing “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” as well as other statements contained in the quarterly report and statements contained in future filings with the Securities and Exchange Commission and publicly disseminated press releases, and statements which may be made from time to time in the future by management of the Company in presentations to shareholders, prospective investors, and others interested in the business and financial affairs of the Company, which are not historical facts, are forward-looking statements that involve risks and uncertainties that could cause actual results to differ materially from those set forth in the forward-looking statements. Any projections of financial performance or statements concerning expectations as to future developments should not be construed in any manner as a guarantee that such results or developments will, in fact, occur. There can be no assurance that any forward-looking statement will be realized or that actual results will not be significantly different from that set forth in such forward-looking statement. In addition to the risks and uncertainties of ordinary business operations, the forward-looking statements of the Company referred to above are also subject to the following risks and uncertainties:

•

The Company operates in highly competitive business environment, and its sales could be negatively affected by its inability to maintain or increase prices, changes in geographic or product mix, or the decision of its customers to purchase competitive products instead of the Company’s products. Sales could also be affected by pricing, purchasing, financing, operational, advertising, or promotional decisions made by purchasers of the Company’s products.

•

On an annual basis, the Company negotiates renewals for property, casualty, workers compensation, general liability, and health insurance coverage. Due to conditions within these insurance markets and other factors beyond the Company’s control, future coverage’s and the amount of the related premiums could have a negative effect on the Company’s results.

•

The primary markets to which the Company sells include the Manufactured Housing and Recreational Vehicle Industries, which are cyclical and dependent on various factors including interest rates, access to financing, inventory and production levels, and other economic and demographic factors. The Company’s sales levels could be negatively impacted by changes in any one of the above items.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

In March 2005, the Company entered into an interest rate swap agreement. This swap agreement effectively converts a portion of the Company’s variable-rate borrowings to a fixed-rate basis, thus reducing the impact of changes in interest rates on future interest expense.

ITEM 4. CONTROLS AND PROCEDURES

Under the supervision and with the participation of our senior management, including our Chief Executive Officer and Chief Financial Officer, we conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), as of the end of the period covered by this quarterly report (the “Evaluation Date”). Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded as of the Evaluation Date that our disclosure controls and procedures were effective such that the information relating to the Company, including consolidated subsidiaries, required to be disclosed in our Securities and Exchange Commission (“SEC”) reports (i) is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms, and (ii) is accumulated and communicated to the Company’s management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING

There have been no changes in our internal control over financial reporting that occurred during the period ended September 30, 2005 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1. LEGAL PROCEEDINGS

None

Item 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None

Item 3. DEFAULTS UPON SENIOR SECURITIES

None

Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None

Item 5. OTHER INFORMATION

None

Item 6. EXHIBITS

(a) Exhibits:

10(z)

Amendment, dated September 13, 2005, to the Shareholder Rights Agreement between the Company and Harris Bank, N.A., as rights agent (filed as Exhibit 10.1 to the Company’s Form 8-K dated September 13, 2005 and incorporated herein by reference)

10(aa)

Registration Rights Agreement, dated September 13, 2005, between the Company and Tontine Capital Partners, L.P. (filed as Exhibit 10.2 to the Company’s Form 8-K dated September 13, 2005 and incorporated herein by reference)

31.1

Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by Chief Executive Officer

31.2

Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by Chief Financial Officer

32.1

Certification pursuant to 18 U.S.C. Section 350

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 thereunto duly authorized.

	PATRICK INDUSTRIES, INC.
	(Company)

Date	November 11, 2005		/S/Robert C. Timmins
		Robert C. Timmins
		(Lead Director)

November 11, 2005

/S/Paul E. Hassler

Paul E. Hassler

(President)

(Chief Executive Officer)