Cash flow generation is robust but volatile, with operating cash flow conversion (OCF/NI) swinging from 0.00 to 1.95 over the past ten quarters due to lumpy working capital cycles, though the company maintains a disciplined capital allocation strategy with $181.4M spent on buybacks in Q2 2026.
EMCOR Group, Inc. (EME) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 1.29B | 1.3B | 1.41B | 899.65M | 497.93M | 318.82M | 806.37M | 355.7M | 271.01M | 366.13M | 264.56M | 266.67M | 246.66M | 150.07M | 184.41M | 149.43M | 68.65M | 359.11M | 335.03M | 259.02M | 209.34M | 143.31M | 54.48M | 1.31M | 154.7M | 81.09M | 91.44M | 35.6M | 35.3M | 25.6M | 33.1M |
| Operating CF Margin % | - | 7.66% | 9.67% | 7.15% | 4.5% | 3.22% | 9.17% | 3.88% | 3.33% | 4.76% | 3.5% | 3.97% | 3.84% | 2.34% | 2.91% | 2.66% | 1.34% | 6.47% | 4.94% | 4.37% | 4.17% | 3.04% | 1.15% | 0.03% | 3.9% | 2.37% | 2.64% | 1.23% | 1.6% | 1.31% | 1.98% |
| Operating CF Growth % | -48.07% | -7.52% | 56.49% | 80.68% | 56.18% | -60.46% | 126.7% | 31.25% | -25.98% | 38.39% | -0.79% | 8.11% | 64.36% | -18.62% | 23.41% | 117.66% | -80.88% | 7.19% | 29.34% | 23.73% | 46.08% | 163.03% | 4059.01% | -99.15% | 90.77% | -11.31% | 156.84% | 0.85% | 37.89% | -22.66% | 209.35% |
| Net Income | 1.44B | 1.27B | 1.01B | 633.33M | 406.12M | 383.7M | 132.94M | 325.14M | 283.58M | 227.19M | 182.15M | 172.51M | 173.43M | 127.35M | 148.89M | 133.67M | -82.68M | 163.08M | 182.2M | 126.81M | 86.63M | 60.04M | 33.21M | 20.62M | 62.9M | 50.01M | 40.09M | 27.8M | 17.1M | 8.6M | 9.4M |
| Depreciation & Amortization | 204.66M | 186.42M | 133.68M | 118.97M | 108.61M | 112.44M | 106.67M | 92.09M | 80.92M | 88.51M | 79.79M | 74.19M | 74.49M | 67.34M | 60.97M | 53.78M | 41.91M | 45.74M | 48.52M | 37.67M | 21.31M | 22.63M | 26.31M | 25.95M | 16.76M | 18.2M | 16.1M | 14.1M | 10.6M | 8.2M | 7.9M |
| Stock-Based Compensation | -3.09M | -5.01M | 19.98M | 13.74M | 12.13M | 11.11M | 11.15M | 11.39M | 11.03M | 9.94M | 8.9M | 8.8M | 8.12M | 6.94M | 6.77M | 5.45M | 5.74M | 7.45M | 5.91M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -27.18M | -16.05M | -29.11M | -16.65M | 10.48M | 9.52M | -36.35M | 1.7M | 4.25M | -53.36M | -8.11M | -10.3M | 7.89M | 1.32M | 6.63M | 8.83M | -15.39M | 2.92M | -9.49M | -23.31M | -6.17M | 5M | 13.7M | 7.45M | 7.43M | 3.73M | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -348.72M | -118.36M | 23.48M | 8.42M | -302K | 10.41M | 237.34M | 4.29M | 4.93M | 62.13M | 6.02M | 1.94M | -17.74M | -7.66M | -10.86M | -7.15M | 204.1M | 23.89M | 22.9M | 9.84M | 10.81M | 17.07M | 5.96M | 11.25M | 3.91M | 27.54M | 32.08M | 22.8M | 10.9M | 7.1M | 1.9M |
| Working Capital Changes | 24.99M | -17.75M | 252.72M | 141.85M | -39.11M | -208.36M | 354.62M | -78.9M | -113.69M | 31.73M | -4.19M | 19.53M | 468K | -45.23M | -27.98M | -45.15M | -85.03M | 116.03M | 84.99M | 108.02M | 96.75M | 38.56M | -24.7M | -63.96M | 63.7M | -18.39M | 3.17M | -29.1M | -3.3M | 1.7M | 13.9M |
| Change in Receivables | 0 | -480.52M | -324.82M | -620.76M | -340.09M | -297.5M | 147.21M | -146.06M | -146.1M | -80.51M | -98.77M | -115.3M | 27.41M | -3.22M | -12.85M | -75.53M | -8.34M | 354.21M | 57.25M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | -26.95M | 17.98M | -23.44M | -31.54M | -116K | -12.71M | 4.34M | -3.92M | -4.94M | 954K | 9.73M | 5.27M | -865K | -5.6M | -10.55M | 2.12M | 20.14M | -601K | 148.69M | 100.61M | 28.84M | 21.13M | -29.02M | -14.17M | -59.22M | 76.38M | 14.7M | 1.2M | 3M | -11.2M |
| Change in Payables | 0 | 189.35M | -15.36M | 82.19M | 111.49M | 54.85M | -9.02M | -33.97M | 78.55M | 54.91M | 13.14M | 25.44M | -25.12M | -12.9M | 5.42M | 34.73M | 16.99M | -135.11M | -43.74M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -87.52M | -873.59M | -299.28M | -161.29M | -140.8M | -153.08M | -94.86M | -345.34M | -117.72M | -138.09M | -270.67M | -59.81M | -21.67M | -483.42M | -42.55M | -320.52M | -32.72M | -52.57M | -124.13M | -526.35M | -64.42M | -20.1M | -3.96M | -23.26M | -364.8M | -31.22M | -11.12M | -60.5M | -40.2M | -10.7M | 58.4M |
| Capital Expenditures | -118.44M | -112.75M | -74.95M | -78.4M | -49.29M | -36.19M | -47.97M | -48.43M | -43.48M | -34.68M | -39.65M | -35.46M | -38.03M | -35.5M | -37.88M | -29.58M | -19.36M | -24.1M | -37.51M | -21.5M | -19.73M | -12.45M | -16.13M | -17.94M | -15.59M | -17.94M | -16.7M | -66.5M | -39.5M | -9.8M | -7.4M |
| CapEx % of Revenue | 0.64% | 0.66% | 0.51% | 0.62% | 0.45% | 0.37% | 0.55% | 0.53% | 0.53% | 0.45% | 0.53% | 0.53% | 0.59% | 0.55% | 0.6% | 0.53% | 0.38% | 0.43% | 0.55% | 0.36% | 0.39% | 0.26% | 0.34% | 0.4% | 0.39% | 0.52% | 0.48% | 2.3% | 1.79% | 0.5% | 0.44% |
| Acquisitions | -229.82M | -1.02B | -228.17M | -96.49M | -98.66M | -119.83M | -50.36M | -303.23M | -75.56M | -107.9M | -233.05M | -28.2M | -2.76M | -455.47M | -20.61M | -301.31M | -39.9M | -29.69M | -90.16M | -513.06M | -40.73M | -10.69M | -1.57M | -10.94M | -343.36M | -8.75M | -4.23M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 260.74M | 261.27M | 3.84M | 13.6M | 7.14M | 2.95M | 3.46M | 6.33M | 1.32M | 5.16M | 2.12M | 3.85M | 19.12M | 2.93M | 6.14M | 28.04M | 2.06M | 1.22M | 3.84M | 8.21M | -3.95M | 3.03M | 13.74M | 5.62M | -5.86M | -4.53M | 2.77M | 6M | -700K | -900K | 65.8M |
| Cash from Financing | -757.35M | -663.76M | -555.37M | -412.05M | -710.12M | -245.46M | -171.91M | -19.25M | -253.04M | -228.47M | -9.43M | -149.47M | -229.95M | 167.03M | -50.59M | -29.29M | -47.16M | 1.69M | -25M | 243.75M | 16.5M | -78.53M | -58.38M | 7.11M | 113.44M | 2.21M | -1.18M | 400K | 38.6M | -16.3M | -93.8M |
| Debt Issued (Net) | -252.59M | -2.69M | -2.85M | -248.95M | -17.43M | -18.06M | -41.46M | 5.23M | -16.74M | -116.65M | 105.63M | -20.25M | -19.17M | 195.29M | -2.02M | -5.24M | -51.26M | -4.13M | -29.02M | 220.04M | -670K | -80.27M | -59.97M | 5.15M | 110.94M | 143K | -1.61M | -7M | 33.9M | -16.7M | -94.3M |
| Equity Issued (Net) | 9.55M | -586.26M | -489.82M | -127.71M | -668.15M | -195.55M | -112.55M | 0 | -216.24M | -93.17M | -98.45M | -104.33M | -201.99M | -26.07M | -12.58M | -27.52M | 0 | 2.17M | 379K | 10.31M | 10.4M | 1.74M | 1.59M | 1.96M | 2.51M | 2.06M | 426K | 7.3M | 9M | 400K | 500K |
| Dividends Paid | -57.97M | -45.02M | -43.38M | -32.68M | -27.19M | -28.16M | -17.67M | -17.95M | -18.64M | -18.97M | -19.45M | -20.09M | -21.29M | -12.08M | -34.07M | -3.34M | -2.5M | -1.35M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 9.55M | -586.26M | -489.82M | -127.71M | -660.61M | -195.55M | -112.55M | 0 | -216.24M | -93.17M | -94.22M | -104.33M | -201.99M | -26.07M | -23.91M | -27.52M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.9M | -14M | 0 | 0 |
| Other Financing | -456.35M | -29.79M | -19.31M | -2.71M | 2.64M | -3.68M | -223K | -77K | -1.42M | 314K | 2.85M | -4.8M | 12.51M | 9.89M | -1.92M | 6.81M | 3.22M | 5M | 3.64M | 13.39M | 6.77M | 0 | 0 | 0 | 0 | 0 | 0 | 100K | -4.3M | 0 | 0 |
| Net Change in Cash | 437.25M | -228.43M | 550.64M | 332.68M | -365.5M | -80.99M | 543.64M | -6.29M | -103.17M | 2.81M | -22.21M | 54.77M | -7.76M | -165.49M | 93.98M | -199.51M | -16.14M | 321.11M | 154.23M | -22.1M | 169.95M | 44.68M | -7.86M | -14.84M | -96.66M | 52.08M | 79.13M | -24.5M | 33.7M | -1.4M | -2.3M |
| Free Cash Flow | 1.17B | 1.19B | 1.33B | 821.25M | 448.64M | 282.63M | 758.4M | 307.27M | 227.53M | 331.45M | 224.91M | 231.21M | 208.62M | 114.57M | 146.53M | 119.84M | 49.29M | 335.01M | 297.51M | 237.52M | 189.61M | 130.86M | 38.35M | -16.63M | 139.11M | 63.15M | 74.74M | -30.9M | -4.2M | 15.8M | 25.7M |
| FCF Margin % | 6.3% | 7% | 9.15% | 6.53% | 4.05% | 2.85% | 8.62% | 3.35% | 2.8% | 4.31% | 2.98% | 3.44% | 3.25% | 1.79% | 2.31% | 2.13% | 0.96% | 6.04% | 4.38% | 4.01% | 3.78% | 2.78% | 0.81% | -0.37% | 3.51% | 1.85% | 2.16% | -1.07% | -0.19% | 0.81% | 1.54% |
| FCF Growth % | -3.07% | -10.78% | 62.31% | 83.05% | 58.74% | -62.73% | 146.82% | 35.04% | -31.35% | 47.37% | -2.72% | 10.83% | 82.09% | -21.81% | 22.27% | 143.13% | -85.29% | 12.6% | 25.26% | 25.27% | 44.89% | 241.24% | 330.6% | -111.95% | 120.28% | -15.5% | 341.87% | -635.71% | -126.58% | -38.52% | 314.52% |
| FCF per Share | 26.00 | 26.40 | 28.48 | 17.27 | 8.95 | 5.20 | 13.68 | 5.44 | 3.89 | 5.56 | 3.67 | 3.65 | 3.11 | 1.68 | 2.16 | 1.75 | 0.74 | 4.97 | 4.43 | 3.56 | 2.89 | 2.06 | 0.62 | -0.27 | 2.26 | 1.07 | 1.37 | -0.61 | -0.09 | 0.38 | 0.65 |
| FCF Conversion (FCF/Net Income) | 0.82x | 1.03x | 1.40x | 1.42x | 1.23x | 0.83x | 6.07x | 1.09x | 0.96x | 1.61x | 1.45x | 1.55x | 1.46x | 1.21x | 1.26x | 1.14x | -0.79x | 2.23x | 1.84x | 2.04x | 2.42x | 2.39x | 1.64x | 0.06x | 2.46x | 1.62x | 2.28x | 1.28x | 2.87x | 3.37x | 3.52x |
| Interest Paid | 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 |
| Taxes Paid | 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 |
Quick answers to the most common questions about buying EME stock.
EMCOR Group, Inc. (EME) generated $1.30B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
EMCOR Group, Inc. (EME) generated $1.19B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
EMCOR Group, Inc. (EME) spent $112.8M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, EMCOR Group, Inc. (EME) returned $45.0M to shareholders via cash dividends and spent $586.3M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Working capital volatility masking cash generation
Metrics are mathematically derived from official filings.
Earnings Quality Volatile Amid Growth
The conversion of net income to operating cash flow is highly erratic, with the OCF/NI ratio swinging from 0.00 in Q1 2026 to 1.95 in Q3 2024, suggesting significant working capital timing effects are obscuring underlying cash generation quality.
The wide dispersion in the OCF/NI ratio, particularly the near-zero conversion in Q1 2026 despite strong net income, indicates that reported earnings are not a reliable predictor of near-term cash generation. This volatility appears driven by large, offsetting swings in working capital, which is typical for a project-based business but complicates the assessment of true earnings quality. Investors should focus on the longer-term trend, where operating cash flow has generally exceeded net income, but the quarterly noise warrants caution.
FCF Margin Compressed by Working Capital
Despite strong revenue growth, free cash flow margin has been volatile, ranging from -0.6% to 13.8% over the past ten quarters, with recent quarters showing compression as working capital absorbs cash generated from operations.
The FCF margin trajectory does not neatly follow the reported revenue acceleration, indicating that growth is currently consuming cash rather than generating it. The negative FCF in Q1 2026 and the low 5.0% margin in Q2 2026, despite record net income, suggest that the company is investing heavily in working capital to support its expanding backlog. This pattern implies that the current growth cycle is in a cash-intensive phase, and investors should monitor whether FCF margins normalize as projects convert to cash.
Working Capital Swings Dominate Cash Flow
Working capital changes have been the primary driver of operating cash flow volatility, with a massive $354.8M cash outflow in Q1 2026 followed by a $204.0M inflow in Q4 2025, indicating lumpy project billing and collection cycles.
The magnitude of the working capital swings, particularly the $354.8M use of cash in Q1 2026, suggests that the company's cash flow is highly sensitive to the timing of project milestones and client payments. This is consistent with the percentage-of-completion revenue recognition method, where cash receipts can lag reported revenue. The pattern indicates that while the business is operationally strong, its cash flow profile is inherently lumpy and may not smooth out until the growth cycle matures.
Disciplined Deployment to Buybacks and M&A
Capital deployment has been consistent and shareholder-friendly, with $181.4M spent on buybacks in Q2 2026 and a steady acquisition pace, funded by a growing cash balance that reached $1.1B.
The company is actively returning capital through share repurchases, which have accelerated alongside earnings growth, suggesting management views the stock as attractively valued. The consistent, moderate acquisition spend indicates a focus on bolt-on deals that enhance capabilities rather than transformative mergers. The growing cash pile, however, raises a question about optimal capital allocation; if the company cannot deploy this cash into high-return organic or inorganic opportunities, it may eventually need to consider more aggressive shareholder returns.
Cash Flow Obscured by Project Accounting
The cash flow statement may obscure the true economic reality due to the use of percentage-of-completion accounting, where changes in project cost estimates can significantly impact reported net income without a corresponding cash effect.
For a company like EMCOR, which recognizes revenue over time, the gap between net income and operating cash flow can be influenced by management's estimates of total project costs. A favorable revision in cost estimates would boost net income but not cash flow, potentially inflating the quality of earnings. Conversely, the large working capital swings could mask underlying trends in project profitability. Analysts should scrutinize the 'Costs and Estimated Earnings in Excess of Billings' balance sheet item for signs of aggressive recognition or project distress.