Comfort Systems USA Inc
NYSE:FIX
Income Statement
Earnings Waterfall
Comfort Systems USA Inc
Revenue
|
5.2B
USD
|
Cost of Revenue
|
-4.2B
USD
|
Gross Profit
|
990.5m
USD
|
Operating Expenses
|
-574.4m
USD
|
Operating Income
|
416.1m
USD
|
Other Expenses
|
-92.7m
USD
|
Net Income
|
323.4m
USD
|
Income Statement
Comfort Systems USA 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 |
1 357
N/A
|
1 353
0%
|
1 365
+1%
|
1 385
+1%
|
1 411
+2%
|
1 459
+3%
|
1 513
+4%
|
1 553
+3%
|
1 581
+2%
|
1 597
+1%
|
1 608
+1%
|
1 626
+1%
|
1 634
+1%
|
1 629
0%
|
1 667
+2%
|
1 719
+3%
|
1 788
+4%
|
1 872
+5%
|
1 942
+4%
|
2 056
+6%
|
2 183
+6%
|
2 256
+3%
|
2 372
+5%
|
2 484
+5%
|
2 615
+5%
|
2 777
+6%
|
2 870
+3%
|
2 877
+0%
|
2 857
-1%
|
2 826
-1%
|
2 797
-1%
|
2 917
+4%
|
3 074
+5%
|
3 289
+7%
|
3 593
+9%
|
3 879
+8%
|
4 140
+7%
|
4 430
+7%
|
4 708
+6%
|
4 966
+5%
|
5 207
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 117)
|
(1 112)
|
(1 122)
|
(1 143)
|
(1 161)
|
(1 197)
|
(1 230)
|
(1 250)
|
(1 262)
|
(1 270)
|
(1 274)
|
(1 286)
|
(1 290)
|
(1 282)
|
(1 314)
|
(1 358)
|
(1 422)
|
(1 493)
|
(1 547)
|
(1 634)
|
(1 737)
|
(1 793)
|
(1 899)
|
(1 997)
|
(2 113)
|
(2 265)
|
(2 332)
|
(2 335)
|
(2 310)
|
(2 273)
|
(2 263)
|
(2 370)
|
(2 510)
|
(2 696)
|
(2 952)
|
(3 195)
|
(3 399)
|
(3 636)
|
(3 861)
|
(4 044)
|
(4 216)
|
|
Gross Profit |
240
N/A
|
241
+0%
|
242
+1%
|
242
0%
|
250
+3%
|
262
+5%
|
283
+8%
|
304
+7%
|
318
+5%
|
327
+3%
|
334
+2%
|
340
+2%
|
344
+1%
|
347
+1%
|
353
+2%
|
361
+2%
|
366
+1%
|
379
+4%
|
395
+4%
|
422
+7%
|
446
+6%
|
464
+4%
|
473
+2%
|
488
+3%
|
502
+3%
|
512
+2%
|
538
+5%
|
543
+1%
|
547
+1%
|
553
+1%
|
534
-3%
|
546
+2%
|
563
+3%
|
593
+5%
|
641
+8%
|
684
+7%
|
742
+8%
|
794
+7%
|
847
+7%
|
922
+9%
|
991
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(194)
|
(198)
|
(203)
|
(206)
|
(208)
|
(211)
|
(218)
|
(224)
|
(229)
|
(234)
|
(237)
|
(240)
|
(243)
|
(248)
|
(254)
|
(259)
|
(267)
|
(273)
|
(278)
|
(287)
|
(297)
|
(306)
|
(319)
|
(334)
|
(340)
|
(354)
|
(355)
|
(356)
|
(358)
|
(353)
|
(356)
|
(360)
|
(376)
|
(406)
|
(437)
|
(463)
|
(489)
|
(507)
|
(524)
|
(546)
|
(574)
|
|
Selling, General & Administrative |
(194)
|
(198)
|
(203)
|
(206)
|
(208)
|
(211)
|
(218)
|
(224)
|
(229)
|
(232)
|
(234)
|
(236)
|
(237)
|
(242)
|
(246)
|
(250)
|
(255)
|
(260)
|
(263)
|
(271)
|
(280)
|
(288)
|
(299)
|
(312)
|
(317)
|
(330)
|
(330)
|
(330)
|
(331)
|
(325)
|
(328)
|
(331)
|
(346)
|
(374)
|
(403)
|
(427)
|
(453)
|
(470)
|
(487)
|
(509)
|
(536)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(5)
|
(6)
|
(6)
|
(8)
|
(10)
|
(12)
|
(14)
|
(15)
|
(16)
|
(17)
|
(18)
|
(20)
|
(22)
|
(23)
|
(24)
|
(25)
|
(26)
|
(27)
|
(28)
|
(28)
|
(29)
|
(30)
|
(32)
|
(34)
|
(35)
|
(36)
|
(37)
|
(37)
|
(38)
|
(38)
|
|
Operating Income |
46
N/A
|
43
-7%
|
40
-7%
|
36
-8%
|
42
+16%
|
51
+22%
|
65
+26%
|
80
+24%
|
89
+11%
|
94
+5%
|
97
+4%
|
100
+2%
|
101
+1%
|
98
-2%
|
99
+1%
|
101
+2%
|
100
-2%
|
106
+6%
|
117
+10%
|
135
+16%
|
149
+10%
|
158
+6%
|
154
-3%
|
154
+0%
|
162
+5%
|
158
-2%
|
184
+16%
|
187
+2%
|
189
+1%
|
200
+6%
|
179
-11%
|
186
+4%
|
187
+0%
|
187
+0%
|
204
+9%
|
221
+8%
|
252
+14%
|
287
+14%
|
322
+12%
|
376
+17%
|
416
+11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
1
|
1
|
1
|
(1)
|
(6)
|
(6)
|
(10)
|
(14)
|
(12)
|
(11)
|
(13)
|
(6)
|
2
|
1
|
10
|
6
|
2
|
4
|
(2)
|
(7)
|
(17)
|
(25)
|
(29)
|
(32)
|
(30)
|
|
Non-Reccuring Items |
1
|
1
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
5
|
5
|
4
|
4
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
|
Pre-Tax Income |
47
N/A
|
44
-6%
|
40
-9%
|
36
-11%
|
40
+13%
|
49
+22%
|
64
+30%
|
79
+24%
|
89
+12%
|
93
+5%
|
96
+3%
|
99
+3%
|
101
+2%
|
97
-4%
|
97
+0%
|
101
+4%
|
101
0%
|
108
+7%
|
124
+14%
|
140
+13%
|
149
+6%
|
157
+5%
|
145
-8%
|
141
-2%
|
152
+8%
|
149
-2%
|
173
+16%
|
183
+6%
|
192
+5%
|
202
+6%
|
190
-6%
|
193
+2%
|
190
-2%
|
193
+1%
|
203
+6%
|
217
+6%
|
236
+9%
|
264
+12%
|
296
+12%
|
347
+17%
|
388
+12%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(18)
|
(17)
|
(15)
|
(13)
|
(12)
|
(15)
|
(20)
|
(25)
|
(31)
|
(33)
|
(34)
|
(36)
|
(36)
|
(35)
|
(35)
|
(36)
|
(55)
|
(53)
|
(55)
|
(55)
|
(36)
|
(41)
|
(37)
|
(36)
|
(37)
|
(37)
|
(46)
|
(41)
|
(41)
|
(43)
|
(38)
|
(45)
|
(47)
|
11
|
9
|
11
|
10
|
(48)
|
(52)
|
(59)
|
(65)
|
|
Income from Continuing Operations |
29
|
27
|
25
|
23
|
29
|
34
|
44
|
54
|
57
|
60
|
62
|
63
|
65
|
63
|
63
|
65
|
46
|
55
|
70
|
86
|
113
|
116
|
108
|
106
|
114
|
112
|
128
|
141
|
150
|
159
|
152
|
149
|
143
|
204
|
213
|
228
|
246
|
216
|
244
|
287
|
323
|
|
Income to Minority Interest |
(1)
|
(2)
|
(3)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
0
|
(4)
|
(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
|
|
Net Income (Common) |
27
N/A
|
25
-8%
|
22
-13%
|
18
-17%
|
23
+28%
|
28
+20%
|
37
+32%
|
47
+27%
|
49
+5%
|
54
+10%
|
58
+8%
|
61
+5%
|
65
+6%
|
63
-4%
|
63
+0%
|
65
+3%
|
55
-15%
|
65
+17%
|
79
+22%
|
95
+21%
|
113
+19%
|
116
+3%
|
108
-7%
|
106
-2%
|
114
+8%
|
112
-2%
|
128
+14%
|
141
+11%
|
150
+6%
|
159
+6%
|
152
-4%
|
149
-2%
|
143
-4%
|
204
+42%
|
213
+5%
|
228
+7%
|
246
+8%
|
216
-12%
|
244
+13%
|
287
+18%
|
323
+13%
|
|
EPS (Diluted) |
0.73
N/A
|
0.67
-8%
|
0.58
-13%
|
0.48
-17%
|
0.61
+27%
|
0.74
+21%
|
0.97
+31%
|
1.23
+27%
|
1.3
+6%
|
1.42
+9%
|
1.54
+8%
|
1.62
+5%
|
1.72
+6%
|
1.66
-3%
|
1.67
+1%
|
1.72
+3%
|
1.46
-15%
|
1.71
+17%
|
2.1
+23%
|
2.52
+20%
|
3
+19%
|
3.12
+4%
|
2.89
-7%
|
2.83
-2%
|
3.08
+9%
|
3.03
-2%
|
3.46
+14%
|
3.84
+11%
|
4.09
+7%
|
4.34
+6%
|
4.16
-4%
|
4.07
-2%
|
3.93
-3%
|
5.62
+43%
|
5.9
+5%
|
6.34
+7%
|
6.82
+8%
|
6.02
-12%
|
6.78
+13%
|
8
+18%
|
9.01
+13%
|