Stock Scorer

EMCOR Group, Inc. (EME)

Every figure this model derived for EME, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

FigureValueXBRL tagAs at
capex 118,436,000 PaymentsToAcquireProductiveAssets 2026-06-30
cash 924,411,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 6,671,719,000 AssetsCurrent 2026-06-30
current liabilities 5,225,140,000 LiabilitiesCurrent 2026-06-30
equity 4,078,907,000 StockholdersEquity 2026-06-30
interest expense 4,705,000 InterestPaidNet 2026-06-30
ocf 1,289,818,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 18,597,775,000 RevenueFromContractWithCustomerIncludingAssessedTax 2026-06-30
sbc 0 AllocatedShareBasedCompensationExpense 2011-12-31

The ratios

The figures themselves rather than their scores — what somebody looking up EME on one particular measure came for.

RatioValue
cash operating margin10.77
current ratio2.55
current ratio reported1.28
deferred revenue growth22.28
dilution pct-3.55
ebit cagr42.12
ebit yoy29.92
ev ebit16.86
ev owner earnings27.79
ev sales1.75
fcf margin6.3
growth cv0.13
interest cover410.34
operating margin10.38
owner earnings margin6.3
revenue growth18.92
revenue growth per share23.3
roic48.26
rpo growth43.89
rule of 4029.3
sbc pct revenue0.0

Everything else this filing tags

400 more elements from EME's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
RevenueRemainingPerformanceObligation17,143,101,0002026-06-30 34USD
Assets10,157,082,0002026-06-30 144USD
LiabilitiesAndStockholdersEquity10,157,082,0002026-06-30 130USD
Revenues9,783,125,0002026-06-30 173USD
CostOfGoodsAndServicesSold7,896,796,0002026-06-30 212USD
RetainedEarningsAccumulatedDeficit6,679,305,0002026-06-30 130USD
Liabilities6,077,138,0002026-06-30 130USD
AccountsReceivableNetCurrent5,098,309,0002026-06-30 130USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest4,079,944,0002026-06-30 290USD
StockRepurchasedDuringPeriodValue3,230,000,0002026-06-30 148USD
TreasuryStockValueAcquiredCostMethod2,970,000,0002025-12-31 44USD
TreasuryStockValue2,697,204,0002026-06-30 130USD
ContractWithCustomerLiabilityCurrent2,609,243,0002026-06-30 74USD
StockRepurchaseProgramAuthorizedAmount12,150,000,0002024-03-31 11USD
IntangibleAssetsGrossExcludingGoodwill2,042,097,0002025-12-31 30USD
RevenueFromContractWithCustomerExcludingAssessedTax1,900,388,0002018-03-31 1USD
SalesRevenueNet1,900,388,0002018-03-31 160USD
GrossProfit1,886,329,0002026-06-30 292USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments1,721,624,0002025-12-31 146USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic1,695,149,0002025-12-31 45USD
SegmentReportingInformationRevenue1,568,401,0002013-03-31 18USD
Goodwill1,457,924,0002026-06-30 144USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest1,356,428,0002025-12-31 150USD
AccountsPayableCurrent1,250,669,0002026-06-30 130USD
IntangibleAssetsNetExcludingGoodwill1,078,045,0002026-06-30 130USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest961,734,0002026-06-30 81USD
OperatingIncomeLoss951,185,0002026-06-30 212USD
SellingGeneralAndAdministrativeExpense935,144,0002026-06-30 212USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations924,411,0002026-06-30 136USD
FiniteLivedIntangibleAssetsAccumulatedAmortization869,502,0002025-12-31 34USD
EmployeeRelatedLiabilitiesCurrent866,247,0002026-06-30 130USD
GoodwillGross777,407,0002011-12-31 3USD
NetIncomeLoss709,178,0002026-06-30 297USD
ProfitLoss709,178,0002026-06-30 202USD
ComprehensiveIncomeNetOfTax709,170,0002026-06-30 188USD
PropertyPlantAndEquipmentGross707,589,0002025-12-31 30USD
NoncurrentAssets692,306,0002025-12-31 44USD
FiniteLivedIntangibleAssetsNet664,690,0002025-12-31 14USD
LesseeOperatingLeaseLiabilityPaymentsDue563,687,0002025-12-31 10USD
IncreaseDecreaseInOperatingCapital525,938,0002026-06-30 92USD
BillingsInExcessOfCost524,156,0002017-12-31 68USD
LeaseCost515,623,0002025-12-31 21USD
OperatingLeaseRightOfUseAsset509,500,0002026-06-30 60USD
AssetsFairValueDisclosureRecurring499,167,0002012-09-30 8USD
GoodwillImpairedAccumulatedImpairmentLoss493,600,0002023-12-31 15USD
IncomeTaxesPaidNet483,424,0002025-12-31 3USD
CashAndCashEquivalentsFairValueDisclosure474,380,0002012-09-30 8USD
OperatingLeaseLiability468,209,0002025-12-31 10USD
CurrentIncomeTaxExpenseBenefit464,862,0002025-12-31 45USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment454,312,0002025-12-31 30USD
IndefiniteLivedTradeNames444,138,0002025-12-31 32USD
IncreaseDecreaseInAccountsReceivable437,768,0002025-12-31 48USD
OperatingLeaseLiabilityNoncurrent436,259,0002026-06-30 60USD
OtherLiabilitiesNoncurrent415,739,0002026-06-30 126USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount1415,200,0002026-06-30 27USD
ContractWithCustomerAssetNetCurrent400,539,0002026-06-30 74USD
GoodwillPeriodIncreaseDecrease393,999,0002025-12-31 31USD
OtherLiabilitiesCurrent393,312,0002026-06-30 130USD
IncomeTaxPaidFederalAfterRefundReceived358,800,0002025-12-31 3USD
CurrentFederalTaxExpenseBenefit356,795,0002025-12-31 45USD
LiabilitiesOtherThanLongtermDebtNoncurrent334,879,0002019-12-31 4USD
NetCashProvidedByUsedInFinancingActivities-324,713,0002026-06-30 146USD
DeferredIncomeTaxLiabilities313,599,0002025-12-31 28USD
DeferredTaxAssetsGross313,178,0002025-12-31 30USD
DeferredTaxAssetsNet309,030,0002025-12-31 30USD
FiniteLivedIntangibleAssetsFutureAmortizationExpense305,738,0002011-12-31 2USD
ContractReceivableRetainage298,500,0002019-12-31 18USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive294,279,0002025-12-31 14USD
IncomeTaxesPaid290,389,0002026-06-30 140USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate289,250,0002024-12-31 42USD
PropertyPlantAndEquipmentNet278,617,0002026-06-30 130USD
OperatingLeasesFutureMinimumPaymentsDue270,096,0002018-12-31 8USD
PaymentsForRepurchaseOfCommonStock268,519,0002026-06-30 131USD
ProceedsFromDivestitureOfBusinesses256,622,0002025-12-31 29USD
DebtAndCapitalLeaseObligations256,386,0002025-06-30 105USD
BusinessAcquisitionCostOfAcquiredEntityCashPaid255,000,0002011-06-30 2USD
IncomeTaxExpenseBenefit252,556,0002026-06-30 196USD
LongTermLineOfCredit250,000,0002025-06-30 82USD
CommonStockSharesAuthorized200,000,0002026-06-30 130shares
OperatingLeasesRentExpenseNet191,800,0002018-12-31 27USD
IncreaseDecreaseInAccountsPayable189,349,0002025-12-31 48USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect-187,557,0002026-06-30 76USD
FutureAmortizationExpenseAfterYearFive180,790,0002011-12-31 2USD
OtherAssetsNoncurrent161,277,0002026-06-30 130USD
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent161,164,0002025-09-30 4USD
BusinessAcquisitionPurchasePriceAllocationAmortizableIntangibleAssets158,100,0002011-12-31 3USD
IncreaseDecreaseInContractWithCustomerLiability155,596,0002025-12-31 21USD
InventoryWorkInProcessAndRawMaterialsNetOfReserves153,679,0002026-06-30 130USD
NetCashProvidedByUsedInInvestingActivities-152,757,0002026-06-30 146USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive151,835,0002025-12-31 10USD
ShortTermLeaseCost150,500,0002021-12-31 9USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssets147,496,0002025-12-31 30USD
GainLossOnSaleOfBusiness144,876,0002025-12-31 24USD
InventoryRawMaterialsNetOfReserves142,360,0002026-06-30 122USD
IncreaseDecreaseInAccruedLiabilities141,191,0002025-12-31 48USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent136,765,0002025-09-30 4USD
BusinessAcquisitionPurchasePriceAllocationGoodwillAmount133,500,0002011-06-30 1USD
IncomeLossFromContinuingOperations132,943,0002020-12-31 98USD
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest132,943,0002020-12-31 98USD
MultiemployerPlanPeriodContributions129,662,0002011-12-31 3USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability127,608,0002026-06-30 61USD
CostsInExcessOfBillingsOnUncompletedContractsOrPrograms122,621,0002017-12-31 68USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount122,500,0002014-03-31 10USD
OperatingLeaseCost121,996,0002025-12-31 21USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths119,602,0002025-12-31 10USD
IncomeTaxPaidStateAndLocalAfterRefundReceived119,404,0002025-12-31 3USD
OperatingLeasePayments118,840,0002025-12-31 21USD
DisposalGroupIncludingDiscontinuedOperationRevenue118,214,0002011-12-31 8USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths113,570,0002025-12-31 14USD
DeferredTaxLiabilitiesLeasingArrangements110,550,0002025-12-31 14USD
AccruedInsuranceNoncurrent106,300,0002014-12-31 8USD
OperatingLeaseLiabilityCurrent105,669,0002026-06-30 60USD
CurrentStateAndLocalTaxExpenseBenefit102,560,0002025-12-31 45USD
StockRepurchaseProgramAuthorizedAmount100,000,0002011-09-30 9USD
AdditionalPaidInCapitalCommonStock98,117,0002026-06-30 130USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo96,345,0002025-12-31 10USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount95,478,0002025-12-31 10USD
IncomeTaxExpenseBenefitContinuingOperations95,362,0002012-12-31 16USD
PaymentsToAcquireBusinessesNetOfCashAcquired94,953,0002026-06-30 142USD
PrepaidExpenseAndOtherAssetsCurrent94,781,0002026-06-30 122USD
AccumulatedOtherComprehensiveIncomeLossDefinedBenefitPensionAndOtherPostretirementPlansNetOfTax85,200,0002022-12-31 39USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeCompensation85,020,0002025-12-31 26USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree79,533,0002025-12-31 10USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo75,612,0002025-12-31 14USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes75,588,0002025-12-31 45USD
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax-73,540,0002025-12-31 3USD
LettersOfCreditOutstandingAmount73,400,0002026-06-30 122USD
OperatingLeasesFutureMinimumPaymentsDueThereafter72,450,0002018-12-31 8USD
IndefinitelivedIntangibleAssetsAcquired70,600,0002021-12-31 17USD
AmortizationOfIntangibleAssets69,083,0002026-06-30 157USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsSelfInsurance69,064,0002025-12-31 30USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree66,541,0002025-12-31 14USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour65,874,0002025-12-31 10USD
LossContingencyDamagesSoughtValue61,800,0002011-03-31 2USD
CommonStockSharesIssued61,304,4462026-06-30 130shares
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour60,660,0002025-12-31 14USD
SegmentExpenditureAdditionToLongLivedAssets59,860,0002026-06-30 4USD
OtherAssetsCurrent56,799,0002011-03-31 8USD
OperatingLeasesFutureMinimumPaymentsDueCurrent55,789,0002018-12-31 8USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive54,028,0002025-12-31 14USD
DepreciationDepletionAndAmortization51,822,0002023-12-31 36USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive50,498,0002025-12-31 10USD
DefinedContributionPlanCostRecognized48,900,0002025-12-31 15USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears46,817,0002018-12-31 8USD
WeightedAverageNumberOfDilutedSharesOutstanding44,619,4422026-06-30 199shares
WeightedAverageNumberOfSharesOutstandingBasic44,492,5432026-06-30 199shares
CommonStockSharesOutstanding44,240,0472026-06-30 122shares
IncreaseDecreaseInContractWithCustomerAsset42,752,0002025-12-31 21USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment42,532,0002025-12-31 20USD
DeferredTaxAssetsTaxDeferredExpenseOther41,197,0002025-12-31 30USD
RetentionPayable41,000,0002017-12-31 12USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears39,094,0002018-12-31 8USD
LossContingencyDamagesSoughtValue38,500,0002011-03-31 2GBP
GoodwillAcquiredDuringPeriod38,300,0002021-12-31 18USD
Depreciation37,753,0002026-06-30 153USD
DividendsCommonStock35,586,0002026-06-30 156USD
PaymentsOfDividendsCommonStock35,586,0002026-06-30 133USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears30,975,0002018-12-31 8USD
FutureAmortizationExpenseYearOne29,544,0002011-12-31 2USD
DeferredTaxAssetsLiabilitiesNet-29,009,0002011-12-31 2USD
AccruedInsuranceCurrent28,800,0002014-12-31 8USD
StockRepurchasedDuringPeriodShares28,800,0002026-06-30 61shares
TreasuryStockSharesAcquired28,500,0002025-12-31 12shares
IncreaseDecreaseInInventories26,951,0002025-12-31 48USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign26,475,0002025-12-31 45USD
FiniteLivedIntangibleAssetsAmortizationExpense26,400,0002011-12-31 3USD
FutureAmortizationExpenseYearTwo25,029,0002011-12-31 2USD
AllowanceForDoubtfulAccountsReceivable25,008,0002026-06-30 42USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears24,971,0002018-12-31 8USD
FutureAmortizationExpenseYearThree23,738,0002011-12-31 2USD
FutureAmortizationExpenseYearFour23,652,0002011-12-31 2USD
FutureAmortizationExpenseYearFive22,985,0002011-12-31 2USD
AllowanceForDoubtfulAccountsReceivableCurrent22,757,0002025-12-31 56USD
EffectiveIncomeTaxRateReconciliationGiltiAmount22,088,0002025-12-31 3USD
IncreaseDecreaseInBillingInExcessOfCostOfEarnings20,726,0002018-12-31 27USD
RevenuesFromTransactionsWithOtherOperatingSegmentsOfSameEntity-20,609,0002013-03-31 26USD
InvestmentIncomeInterest20,015,0002025-12-31 136USD
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation18,285,0002026-06-30 128USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation18,285,0002026-06-30 135USD
InvestmentsFairValueDisclosure17,779,0002012-09-30 7USD
EquityMethodInvestmentNetSalesProceeds17,700,0002010-09-30 6USD
IncomeTaxReconciliationNondeductibleExpenseOther17,122,0002025-12-31 42USD
TreasuryStockCommonShares17,064,3992026-06-30 28shares
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized16,800,0002025-12-31 15USD
ValuationAllowancesAndReservesBalance16,685,0002011-12-31 4USD
DefinedContributionPlanEmployerDiscretionaryContributionAmount16,000,0002025-12-31 12USD
DisposalGroupIncludingDiscontinuedOperationForeignCurrencyTranslationGainsLosses15,500,0002011-12-31 6USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue15,007,0002026-06-30 176USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet13,300,0002011-06-30 1USD
TreasuryStockShares13,281,2222022-12-31 102shares
DeferredTaxLiabilitiesOther12,819,0002025-12-31 30USD
InterestExpense12,020,0002025-12-31 136USD
DeferredFederalIncomeTaxExpenseBenefit-11,596,0002025-12-31 3USD
InventoryWorkInProcessNetOfReserves11,319,0002026-06-30 122USD
DeferredIncomeTaxExpenseBenefit-11,129,0002026-06-30 122USD
InterestRevenueExpenseNet10,549,0002026-06-30 76USD
ContractWithCustomerPerformanceObligationSatisfiedInPreviousPeriod9,000,0002024-03-31 76USD
VariableLeaseCost8,163,0002025-12-31 21USD
FutureAmortizationExpenseRemainderOfFiscalYear7,668,0002011-09-30 1USD
FinanceLeaseLiabilityPaymentsDue6,851,0002025-12-31 10USD
InterestPaid6,432,0002019-06-30 67USD
EmployeeServiceShareBasedCompensationTaxBenefitRealizedFromExerciseOfStockOptions6,200,0002016-12-31 18USD
FinanceLeaseRightOfUseAsset6,111,0002025-12-31 16USD
BusinessCombinationAcquisitionRelatedCosts6,100,0002013-09-30 2USD
FinanceLeaseLiability6,100,0002026-06-30 58USD
DefinedBenefitPlanBenefitObligation6,100,0002024-12-31 6USD
UnrecognizedTaxBenefitsPeriodIncreaseDecrease-5,641,0002017-12-31 15USD
DeferredStateAndLocalIncomeTaxExpenseBenefit-5,604,0002025-12-31 3USD
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions5,543,0002017-12-31 15USD
CurrentForeignTaxExpenseBenefit5,507,0002025-12-31 45USD
InterestIncomeExpenseNet5,387,0002025-03-31 62USD
IncomeTaxPaidForeignAfterRefundReceived5,220,0002025-12-31 3USD
DefinedBenefitPlanFairValueOfPlanAssets5,200,0002024-12-31 6USD
ContractWithCustomerLiabilityIncreaseDecreaseForContractAcquiredInBusinessCombination5,000,0002023-09-30 1USD
ProvisionForDoubtfulAccounts4,602,0002026-06-30 104USD
DeferredTaxLiabilities4,569,0002025-12-31 30USD
BusinessAcquisitionCostOfAcquiredEntityTransactionCosts4,500,0002011-06-30 1USD
CapitalLeasesFutureMinimumPaymentsDue4,401,0002018-12-31 8USD
CapitalLeaseObligations4,213,0002018-12-31 58USD
CapitalLeasesFutureMinimumPaymentsPresentValueOfNetMinimumPayments4,213,0002018-12-31 8USD
DeferredTaxAssetsValuationAllowance4,148,0002025-12-31 30USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationNoncurrent4,108,0002010-12-31 2USD
AssetsOfDisposalGroupIncludingDiscontinuedOperationNoncurrent3,827,0002010-12-31 2USD
FinanceLeaseLiabilityNoncurrent3,600,0002026-06-30 32USD
IncreaseDecreaseInOtherOperatingCapitalNet-3,584,0002025-12-31 48USD
ValuationAllowancesAndReservesDeductions-3,583,0002011-12-31 3USD
DividendsCommonStockCash3,351,0002011-09-30 1USD
DividendsPayableAmount3,351,0002011-09-30 2USD
UnrecognizedTaxBenefitsDecreasesResultingFromSettlementsWithTaxingAuthorities3,300,0002017-03-31 8USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized3,250,0002025-12-31 15shares
EffectOfExchangeRateOnCashAndCashEquivalents3,242,0002017-12-31 70USD
EffectiveIncomeTaxRateReconciliationCrossBorderOtherAmount3,054,0002025-12-31 3USD
FinanceLeaseRightOfUseAssetAmortization2,855,0002025-12-31 21USD
LongTermDebtAndCapitalLeaseObligations2,838,0002023-12-31 102USD
CashAndCashEquivalentsPeriodIncreaseDecrease2,813,0002017-12-31 70USD
DiscontinuedOperationTaxEffectOfIncomeLossFromDisposalOfDiscontinuedOperation2,800,0002011-12-31 3USD
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths2,654,0002025-12-31 10USD
InsuranceRecoveries2,600,0002013-12-31 8USD
FinanceLeaseLiabilityCurrent2,500,0002026-06-30 32USD
LongTermDebtAndCapitalLeaseObligationsCurrent2,465,0002023-12-31 22USD
AllowanceForDoubtfulAccountsReceivableWriteOffs2,351,0002026-06-30 26USD
CumulativeEffectOnRetainedEarningsNetOfTax12,307,0002020-03-31 9USD
GainLossOnSaleOfPropertyPlantEquipment2,229,0002025-12-31 48USD
RepaymentsOfLongTermCapitalLeaseObligations2,228,0002021-06-30 101USD
CapitalLeasesFutureMinimumPaymentsDueCurrent2,075,0002018-12-31 8USD
ProceedsFromSaleOfPropertyPlantAndEquipment2,056,0002026-06-30 146USD
FinanceLeaseLiabilityPaymentsDueYearTwo2,051,0002025-12-31 10USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-1,924,0002026-06-30 130USD
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax-1,900,0002025-12-31 48USD
AdjustmentsNoncashItemsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivitiesOther1,826,0002011-03-31 6USD
ContractWithCustomerAssetIncreaseDecreaseForContractAcquiredInBusinessCombination1,800,0002023-09-30 1USD
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation1,600,0002015-12-31 58USD
IncomeTaxReconciliationNondeductibleExpense-1,580,0002011-12-31 3USD
LongTermInvestmentsAndReceivablesNet1,478,0002019-09-30 76USD
CapitalLeasesFutureMinimumPaymentsDueInTwoYears1,365,0002018-12-31 8USD
DeferredFinanceCostsNet1,360,0002023-09-30 61USD
FinanceLeasePrincipalPayments1,327,0002026-06-30 51USD
IncomeTaxReconciliationOtherAdjustments-1,254,0002025-12-31 45USD
FinanceLeaseLiabilityPaymentsDueYearThree1,221,0002025-12-31 10USD
DerivativeFairValueOfDerivativeNet1,200,0002009-12-31 1USD
RestrictedCashAndCashEquivalentsAtCarryingValue1,200,0002025-09-30 126USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue1,200,0002020-12-31 33USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue11,200,0002019-12-31 30USD
SignificantChangeInUnrecognizedTaxBenefitsIsReasonablyPossibleAmountOfUnrecordedBenefit1,200,0002017-06-30 25USD
DeferredForeignIncomeTaxExpenseBenefit1,145,0002025-12-31 3USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential1,092,0002025-12-31 45USD
FutureMinimumSubleaseRentalsSaleLeasebackTransactions1,087,0002018-12-31 8USD
PaymentsForRestructuring1,075,0002020-12-31 58USD
CapitalLeaseObligationsIncurred1,063,0002018-12-31 74USD
IncomeTaxReconciliationTaxContingencies-1,056,0002011-12-31 3USD
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability1,046,0002026-06-30 61USD
MinorityInterest1,037,0002026-06-30 130USD
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations1,025,0002018-12-31 17USD
MultiemployerPlanWithdrawalObligation1,000,0002009-12-31 1USD
PreferredStockSharesAuthorized1,000,0002026-06-30 130shares
RestructuringReserve1,000,0002021-09-30 116USD
SubleaseIncome1,000,0002025-12-31 15USD
StockIssuedDuringPeriodValueEmployeeStockPurchasePlan943,0002024-12-31 160USD
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders934,0002025-12-31 101USD
PaymentsOfDividendsMinorityInterest934,0002025-12-31 115USD
NoncontrollingInterestIncreaseFromBusinessCombination934,0002025-12-31 6USD
IncomeTaxEffectsAllocatedDirectlyToEquityCumulativeEffectOfChangeInAccountingPrinciple900,0002020-01-01 1USD
OtherNoncashIncomeExpense834,0002026-06-30 92USD
AmortizationOfFinancingCosts822,0002025-12-31 48USD
RestructuringAndRelatedCostExpectedCostRemaining800,0002014-03-31 4USD
ContractWithCustomerLiabilityNoncurrent798,0002026-06-30 68USD
ValuationAllowancesAndReservesChargedToOtherAccounts743,0002011-12-31 3USD
EmployeeServiceShareBasedCompensationCashReceivedFromExerciseOfStockOptions700,0002016-12-31 18USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansTax-700,0002025-12-31 183USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate700,0002017-09-30 53USD
CapitalLeasesFutureMinimumPaymentsDueInThreeYears664,0002018-12-31 8USD
FinanceLeaseLiabilityPaymentsDueYearFour633,0002025-12-31 10USD
CommonStockValue613,0002026-06-30 130USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPeriodIncreaseDecrease591,0002010-12-31 11USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant555,1422025-12-31 15shares
OtherComprehensiveIncomeLossNetOfTaxPeriodIncreaseDecrease528,0002012-03-31 2USD
OtherComprehensiveIncomeDefinedBenefitPlansAdjustmentNetOfTaxPeriodIncreaseDecrease516,0002012-03-31 18USD
FinanceLeaseLiabilityUndiscountedExcessAmount503,0002025-12-31 10USD
AcquiredIndefiniteLivedIntangibleAssetAmount500,0002012-12-31 1USD
OperatingLeasesRentExpenseSubleaseRentals1500,0002020-12-31 30USD
RestructuringAndRelatedCostExpectedCostRemaining1500,0002014-06-30 1USD
RestructuringReserveSettledWithoutCash1483,0002014-03-31 4USD
FutureMinimumSubleaseRentalsSaleLeasebackTransactionsWithinOneYear471,0002018-12-31 8USD
DefinedBenefitPlanAmountsThatWillBeAmortizedFromAccumulatedOtherComprehensiveIncomeLossInNextFiscalYear400,0002011-12-31 1USD
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesTax400,0002010-12-31 1USD
FutureMinimumSubleaseRentalsSaleLeasebackTransactionsWithinTwoYears321,0002018-12-31 8USD
FinanceLeaseInterestExpense320,0002025-12-31 21USD
FinanceLeaseInterestPaymentOnLiability320,0002025-12-31 21USD
DiscontinuedOperationTaxEffectOfIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriod-300,0002011-09-30 4USD
CapitalLeasesFutureMinimumPaymentsDueInFourYears297,0002018-12-31 8USD
DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodNetOfTax-279,0002011-09-30 4USD
FinanceLeaseLiabilityPaymentsDueYearFive255,0002025-12-31 10USD
EquityMethodInvestmentDividendsOrDistributions251,0002025-12-31 106USD
GainLossOnInterestRateCashFlowHedgeIneffectiveness-200,0002010-12-31 6USD
OtherComprehensiveIncomeDefinedBenefitPlansTax200,0002012-03-31 18USD
SupplementalUnemploymentBenefitsSeveranceBenefits200,0002011-12-31 3USD
FutureMinimumSubleaseRentalsSaleLeasebackTransactionsWithinThreeYears193,0002018-12-31 8USD
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities192,0002020-09-30 82USD
CapitalLeasesFutureMinimumPaymentsInterestIncludedInPayments188,0002018-12-31 8USD
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements126,8992026-06-30 196shares
InterestRateCashFlowHedgeLiabilityAtFairValue100,0002010-09-30 3USD
FutureMinimumSubleaseRentalsSaleLeasebackTransactionsWithinFourYears97,0002018-12-31 8USD
IncomeTaxReconciliationMinorityInterestIncomeExpense76,0002016-12-31 18USD
IncomeLossFromEquityMethodInvestments62,0002025-12-31 106USD
StockIssuedDuringPeriodSharesShareBasedCompensationGross51,8472026-06-30 154shares
FinanceLeaseLiabilityPaymentsDueAfterYearFive37,0002025-12-31 10USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease12,0002012-03-31 18USD
OtherComprehensiveIncomeLossNetOfTax-8,0002026-06-30 186USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax8,0002026-06-30 186USD
FutureMinimumSubleaseRentalsSaleLeasebackTransactionsWithinFiveYears5,0002018-12-31 8USD
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount3,4272026-06-30 157shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice242019-12-31 27USD/shares
EarningsPerShareBasic162026-06-30 276USD/shares
EarningsPerShareDiluted162026-06-30 276USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue102012-12-31 9USD/shares
NumberOfBusinessesAcquired42026-06-30 231Company
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedTerm42011-12-31 3years
IncomeLossFromContinuingOperationsPerBasicShare22020-12-31 178USD/shares
IncomeLossFromContinuingOperationsPerDilutedShare22020-12-31 178USD/shares
BusinessAcquisitionPercentageOfVotingInterestsAcquired12011-06-30 1pure
NumberOfBusinessesAcquired12012-01-04 11pure
RevenueRemainingPerformanceObligationPercentage12026-06-30 31pure
CommonStockDividendsPerShareDeclared12026-06-30 198USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate12012-12-31 9pure
EquityMethodInvestmentOwnershipPercentage02010-09-30 3pure
EffectiveIncomeTaxRateContinuingOperations02026-06-30 199pure
DividendsPayableAmountPerShare02012-12-07 3USD/shares
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate02026-06-30 30pure
CommonStockDividendsPerShareCashPaid02023-09-30 26USD/shares
PreferredStockParOrStatedValuePerShare02026-06-30 130USD/shares
DefinedBenefitPlanAssumptionsUsedCalculatingNetPeriodicBenefitCostExpectedLongTermReturnOnAssets02024-12-31 6pure
FinanceLeaseWeightedAverageDiscountRatePercent02025-12-31 16pure
OperatingLeaseWeightedAverageDiscountRatePercent02025-12-31 16pure
DefinedBenefitPlanAssumptionsUsedCalculatingBenefitObligationDiscountRate02024-12-31 3pure
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes02025-12-31 3pure
DerivativeFixedInterestRate02010-12-31 3pure
LineOfCreditFacilityInterestRateAtPeriodEnd02012-03-31 4pure
EffectiveIncomeTaxRateReconciliationGiltiPercent02025-12-31 3pure
CommonStockParOrStatedValuePerShare02026-06-30 130USD/shares
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseOther02025-12-31 3pure
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate02012-12-31 9pure
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate02012-12-31 9pure
EffectiveIncomeTaxRateReconciliationCrossBorderOtherPercent02025-12-31 3pure
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential02025-12-31 3pure
EffectiveIncomeTaxRateReconciliationOtherAdjustments-02025-12-31 3pure
AccountsReceivableUnapprovedContractClaims02017-12-31 14USD
AccumulatedOtherComprehensiveIncomeLossCumulativeChangesInNetGainLossFromCashFlowHedgesEffectNetOfTax02010-12-31 4USD
AssetImpairmentCharges02025-12-31 53USD
BusinessAcquisitionContingentConsiderationPotentialCashPayment02012-12-31 9USD
CapitalLeasesFutureMinimumPaymentsDueInFiveYears02018-12-31 7USD
CapitalLeasesFutureMinimumPaymentsDueThereafter02018-12-31 7USD
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest02025-12-31 150USD
ContractsReceivableClaimsAndUncertainAmounts02017-12-31 14USD
ContractWithCustomerAssetCreditLossExpense02026-06-30 61USD
ContractWithCustomerAssetCumulativeCatchUpAdjustmentToRevenueChangeInEstimateOfTransactionPrice02022-09-30 60USD
ContractWithCustomerAssetNetNoncurrent02026-06-30 68USD
DeferredRevenue02018-12-31 8USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsPensions02021-12-31 22USD
DiscontinuedOperationGainLossOnDisposalOfDiscontinuedOperationNetOfTax02013-12-31 12USD
DividendsPayableCurrentAndNoncurrent02013-06-30 6USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations02026-06-30 76USD
EquityMethodInvestmentOtherThanTemporaryImpairment02010-12-31 3USD
EquityMethodInvestmentRealizedGainLossOnDisposal02012-12-31 24USD
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities02016-09-30 58USD
FutureMinimumSubleaseRentalsSaleLeasebackTransactionsThereafter02018-12-31 7USD
GainLossOnSaleOfEquityInvestments02012-12-31 3USD
GainLossOnSaleOfEquityMethodInvestments02011-03-31 9USD
GoodwillAndIntangibleAssetImpairment02022-12-31 57USD
GoodwillImpairmentLoss02025-12-31 47USD
GoodwillTransfers02023-12-31 14USD
ImpairmentOfIntangibleAssetsFinitelived02019-12-31 27USD
ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill02019-12-31 73USD
IncomeLossFromDiscontinuedOperationsNetOfTax02020-12-31 98USD
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare02020-12-31 162USD/shares
IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare02020-12-31 162USD/shares
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance02013-12-31 9USD
IncomeTaxReconciliationDeductionsQualifiedProductionActivities02019-12-31 24USD
IncomeTaxReconciliationNondeductibleExpenseImpairmentLosses02022-12-31 22USD
IncomeTaxReconciliationTaxContingenciesDomestic02019-12-31 24USD
IncomeTaxReconciliationTaxContingenciesStateAndLocal02019-12-31 21USD

What to be careful about

What this model itself distrusts about EME's figures. Written by the derivation as it ran, not added afterwards.