EMCOR Group Inc
NYSE:EME
Income Statement
Earnings Waterfall
EMCOR Group Inc
Revenue
|
12.6B
USD
|
Cost of Revenue
|
-10.5B
USD
|
Gross Profit
|
2.1B
USD
|
Operating Expenses
|
-1.2B
USD
|
Operating Income
|
878.1m
USD
|
Other Expenses
|
-245.1m
USD
|
Net Income
|
633m
USD
|
Income Statement
EMCOR Group Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
6 334
N/A
|
6 356
+0%
|
6 398
+1%
|
6 359
-1%
|
6 425
+1%
|
6 424
0%
|
6 523
+2%
|
6 656
+2%
|
6 719
+1%
|
6 875
+2%
|
7 155
+4%
|
7 379
+3%
|
7 552
+2%
|
7 698
+2%
|
7 661
0%
|
7 624
0%
|
7 687
+1%
|
7 696
+0%
|
7 754
+1%
|
7 914
+2%
|
8 131
+3%
|
8 389
+3%
|
8 759
+4%
|
9 000
+3%
|
9 175
+2%
|
9 316
+2%
|
9 005
-3%
|
8 919
-1%
|
8 797
-1%
|
8 801
+0%
|
9 225
+5%
|
9 545
+3%
|
9 904
+4%
|
10 192
+3%
|
10 462
+3%
|
10 766
+3%
|
11 076
+3%
|
11 374
+3%
|
11 712
+3%
|
12 093
+3%
|
12 583
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5 512)
|
(5 509)
|
(5 518)
|
(5 464)
|
(5 518)
|
(5 516)
|
(5 596)
|
(5 715)
|
(5 774)
|
(5 924)
|
(6 170)
|
(6 361)
|
(6 514)
|
(6 617)
|
(6 580)
|
(6 516)
|
(6 540)
|
(6 546)
|
(6 587)
|
(6 734)
|
(6 925)
|
(7 144)
|
(7 459)
|
(7 673)
|
(7 819)
|
(7 936)
|
(7 657)
|
(7 543)
|
(7 402)
|
(7 398)
|
(7 760)
|
(8 062)
|
(8 402)
|
(8 679)
|
(8 942)
|
(9 215)
|
(9 473)
|
(9 687)
|
(9 918)
|
(10 167)
|
(10 494)
|
|
Gross Profit |
822
N/A
|
847
+3%
|
880
+4%
|
896
+2%
|
907
+1%
|
908
+0%
|
927
+2%
|
940
+1%
|
945
+0%
|
951
+1%
|
986
+4%
|
1 018
+3%
|
1 038
+2%
|
1 081
+4%
|
1 081
0%
|
1 108
+3%
|
1 147
+4%
|
1 150
+0%
|
1 166
+1%
|
1 180
+1%
|
1 206
+2%
|
1 245
+3%
|
1 301
+4%
|
1 327
+2%
|
1 356
+2%
|
1 380
+2%
|
1 349
-2%
|
1 376
+2%
|
1 395
+1%
|
1 404
+1%
|
1 464
+4%
|
1 483
+1%
|
1 502
+1%
|
1 513
+1%
|
1 520
+0%
|
1 552
+2%
|
1 604
+3%
|
1 687
+5%
|
1 794
+6%
|
1 926
+7%
|
2 089
+8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(581)
|
(586)
|
(603)
|
(615)
|
(627)
|
(644)
|
(655)
|
(661)
|
(657)
|
(662)
|
(683)
|
(699)
|
(727)
|
(742)
|
(742)
|
(749)
|
(759)
|
(767)
|
(775)
|
(783)
|
(799)
|
(814)
|
(851)
|
(873)
|
(894)
|
(914)
|
(893)
|
(900)
|
(904)
|
(901)
|
(939)
|
(956)
|
(971)
|
(999)
|
(1 002)
|
(1 021)
|
(1 039)
|
(1 067)
|
(1 115)
|
(1 160)
|
(1 211)
|
|
Selling, General & Administrative |
(581)
|
(586)
|
(603)
|
(615)
|
(627)
|
(644)
|
(655)
|
(660)
|
(657)
|
(662)
|
(683)
|
(699)
|
(727)
|
(742)
|
(741)
|
(749)
|
(759)
|
(766)
|
(775)
|
(783)
|
(799)
|
(814)
|
(851)
|
(873)
|
(894)
|
(914)
|
(893)
|
(900)
|
(904)
|
(901)
|
(938)
|
(956)
|
(971)
|
(999)
|
(1 002)
|
(1 021)
|
(1 039)
|
(1 067)
|
(1 115)
|
(1 160)
|
(1 211)
|
|
Operating Income |
241
N/A
|
261
+8%
|
277
+6%
|
280
+1%
|
281
+0%
|
264
-6%
|
272
+3%
|
280
+3%
|
288
+3%
|
288
+0%
|
303
+5%
|
319
+5%
|
311
-3%
|
340
+9%
|
339
0%
|
359
+6%
|
388
+8%
|
383
-1%
|
392
+2%
|
398
+2%
|
406
+2%
|
431
+6%
|
450
+4%
|
454
+1%
|
462
+2%
|
466
+1%
|
456
-2%
|
477
+5%
|
492
+3%
|
503
+2%
|
526
+5%
|
527
+0%
|
531
+1%
|
514
-3%
|
518
+1%
|
531
+2%
|
565
+6%
|
620
+10%
|
679
+10%
|
766
+13%
|
878
+15%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(11)
|
(12)
|
(13)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(11)
|
(10)
|
(9)
|
(8)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(7)
|
(10)
|
(11)
|
(12)
|
(9)
|
(2)
|
|
Non-Reccuring Items |
(1)
|
1
|
(1)
|
11
|
9
|
9
|
9
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(59)
|
(59)
|
(60)
|
(60)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(234)
|
(234)
|
(235)
|
(235)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
1
|
0
|
(1)
|
|
Pre-Tax Income |
233
N/A
|
253
+9%
|
267
+6%
|
283
+6%
|
282
0%
|
265
-6%
|
273
+3%
|
269
-1%
|
279
+3%
|
279
+0%
|
293
+5%
|
308
+5%
|
297
-4%
|
323
+9%
|
324
+0%
|
344
+6%
|
319
-7%
|
315
-1%
|
323
+2%
|
329
+2%
|
395
+20%
|
419
+6%
|
438
+5%
|
442
+1%
|
451
+2%
|
455
+1%
|
214
-53%
|
236
+10%
|
252
+7%
|
265
+5%
|
522
+97%
|
524
+0%
|
529
+1%
|
513
-3%
|
517
+1%
|
527
+2%
|
559
+6%
|
612
+9%
|
668
+9%
|
755
+13%
|
873
+16%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(82)
|
(90)
|
(97)
|
(97)
|
(104)
|
(98)
|
(101)
|
(103)
|
(106)
|
(105)
|
(109)
|
(114)
|
(111)
|
(119)
|
(119)
|
(127)
|
(130)
|
(124)
|
(117)
|
(108)
|
(109)
|
(116)
|
(123)
|
(125)
|
(126)
|
(127)
|
(53)
|
(96)
|
(119)
|
(122)
|
(198)
|
(162)
|
(146)
|
(140)
|
(141)
|
(146)
|
(153)
|
(168)
|
(184)
|
(207)
|
(240)
|
|
Income from Continuing Operations |
150
|
164
|
170
|
185
|
178
|
167
|
172
|
167
|
173
|
174
|
184
|
193
|
185
|
204
|
204
|
217
|
189
|
191
|
206
|
221
|
286
|
303
|
316
|
317
|
325
|
328
|
161
|
140
|
133
|
142
|
323
|
362
|
384
|
372
|
375
|
381
|
406
|
444
|
484
|
548
|
633
|
|
Income to Minority Interest |
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
(2)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
Net Income (Common) |
124
N/A
|
135
+9%
|
154
+14%
|
172
+12%
|
169
-2%
|
160
-5%
|
167
+4%
|
164
-2%
|
172
+5%
|
174
+1%
|
182
+5%
|
192
+5%
|
182
-5%
|
200
+10%
|
202
+1%
|
215
+6%
|
227
+6%
|
230
+1%
|
244
+6%
|
259
+6%
|
284
+10%
|
301
+6%
|
314
+4%
|
316
+1%
|
325
+3%
|
328
+1%
|
161
-51%
|
140
-13%
|
133
-5%
|
142
+7%
|
323
+127%
|
362
+12%
|
384
+6%
|
372
-3%
|
375
+1%
|
381
+2%
|
406
+6%
|
444
+9%
|
484
+9%
|
548
+13%
|
633
+16%
|
|
EPS (Diluted) |
1.79
N/A
|
1.98
+11%
|
2.26
+14%
|
2.55
+13%
|
2.51
-2%
|
2.51
N/A
|
2.63
+5%
|
2.58
-2%
|
2.72
+5%
|
2.82
+4%
|
2.97
+5%
|
3.13
+5%
|
2.97
-5%
|
3.35
+13%
|
3.38
+1%
|
3.62
+7%
|
3.81
+5%
|
3.89
+2%
|
4.15
+7%
|
4.42
+7%
|
4.85
+10%
|
5.32
+10%
|
5.55
+4%
|
5.6
+1%
|
5.75
+3%
|
5.83
+1%
|
2.92
-50%
|
2.53
-13%
|
2.4
-5%
|
2.58
+8%
|
5.91
+129%
|
6.69
+13%
|
7.06
+6%
|
7.03
0%
|
7.4
+5%
|
7.77
+5%
|
8.1
+4%
|
9.29
+15%
|
10.17
+9%
|
11.55
+14%
|
13.31
+15%
|