EMCOR Group, Inc. (EME)
NYSE: EME · Real-Time Price · USD
624.67
-2.82 (-0.45%)
At close: Aug 1, 2025, 4:00 PM
624.00
-0.67 (-0.11%)
After-hours: Aug 1, 2025, 7:51 PM EDT

EMCOR Group Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202016 - 2020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2016 - 2020
Net Income
1,1051,007632.99406.12383.53132.94
Upgrade
Depreciation & Amortization
158.45133.68118.97108.61112.44106.67
Upgrade
Other Amortization
0.820.820.960.960.961
Upgrade
Loss (Gain) From Sale of Assets
-1.01-1.01-2.06-6.39-0.78-0.12
Upgrade
Asset Writedown & Restructuring Costs
--2.35--232.75
Upgrade
Loss (Gain) on Equity Investments
1.461.46-1.260.011.21-0.01
Upgrade
Stock-Based Compensation
21.719.9813.7412.1311.1111.15
Upgrade
Provision & Write-off of Bad Debts
14.0817.37.865.178.043.27
Upgrade
Other Operating Activities
-19.43-20.22-14.0312.0911.5-35.71
Upgrade
Change in Accounts Receivable
-324.82-324.82-620.76-384.82-297.5147.21
Upgrade
Change in Inventory
17.9817.98-23.44-31.54-0.12-12.71
Upgrade
Change in Accounts Payable
-15.36-15.3682.19111.4954.85-9.02
Upgrade
Change in Unearned Revenue
426.63426.63489.73299.944.7185.14
Upgrade
Change in Other Net Operating Assets
-83.69148.3214.14-34.13-10.3144
Upgrade
Operating Cash Flow
1,2981,408899.66497.93318.82806.37
Upgrade
Operating Cash Flow Growth
18.37%56.49%80.68%56.18%-60.46%126.70%
Upgrade
Capital Expenditures
-89.6-74.95-78.4-49.29-36.19-47.97
Upgrade
Sale of Property, Plant & Equipment
4.773.8413.67.152.753.46
Upgrade
Cash Acquisitions
-942.15-228.17-96.49-98.66-118.24-50.36
Upgrade
Investment in Securities
-----1.4-
Upgrade
Investing Cash Flow
-1,027-299.28-161.29-140.8-153.08-94.86
Upgrade
Short-Term Debt Issued
--200270--
Upgrade
Long-Term Debt Issued
-----500
Upgrade
Total Debt Issued
525-200270-500
Upgrade
Short-Term Debt Repaid
---200-270--
Upgrade
Long-Term Debt Repaid
--2.86-248.95-17.43-18.06-541.46
Upgrade
Total Debt Repaid
-277.9-2.86-448.95-287.43-18.06-541.46
Upgrade
Net Debt Issued (Repaid)
247.11-2.86-248.95-17.43-18.06-41.46
Upgrade
Issuance of Common Stock
-0.949.198.187.336.56
Upgrade
Repurchase of Common Stock
-790.15-505.22-133.77-668.15-199.76-115.19
Upgrade
Common Dividends Paid
-45.81-43.38-32.68-27.19-28.16-17.67
Upgrade
Other Financing Activities
-16.2-4.85-5.84-5.53-6.8-4.14
Upgrade
Financing Cash Flow
-605.05-555.37-412.05-710.12-245.46-171.91
Upgrade
Foreign Exchange Rate Adjustments
12.89-2.66.37-12.52-1.284.05
Upgrade
Net Cash Flow
-321.04550.65332.68-365.5-80.99543.64
Upgrade
Free Cash Flow
1,2081,333821.25448.64282.63758.4
Upgrade
Free Cash Flow Growth
19.03%62.31%83.05%58.74%-62.73%146.82%
Upgrade
Free Cash Flow Margin
7.73%9.15%6.53%4.05%2.85%8.62%
Upgrade
Free Cash Flow Per Share
26.3428.4817.278.955.2013.68
Upgrade
Cash Interest Paid
9.762.8516.2511.655.268.29
Upgrade
Cash Income Tax Paid
472.62409.36230.5168.73130.81145.39
Upgrade
Levered Free Cash Flow
975.091,156710.86367.07261.94682.77
Upgrade
Unlevered Free Cash Flow
976.631,157720.65374.36264.78687.4
Upgrade
Change in Net Working Capital
48.94-237.3-118.2352.83156.59-308.31
Upgrade
Updated Jul 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q