
Comfort Systems USA (FIX) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
2.2B
Gross Profit
509.9M
23.46%
Operating Income
299.4M
13.78%
Net Income
230.8M
10.62%
EPS (Diluted)
$6.53
Balance Sheet Metrics
Total Assets
4.6B
Total Liabilities
2.8B
Shareholders Equity
1.8B
Debt to Equity
1.57
Cash Flow Metrics
Operating Cash Flow
-86.7M
Free Cash Flow
-110.2M
Revenue & Profitability Trend
Comfort Systems USA Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 7.0B | 5.2B | 4.1B | 3.1B | 2.9B |
Cost of Goods Sold | 5.6B | 4.2B | 3.4B | 2.5B | 2.3B |
Gross Profit | 1.5B | 990.5M | 741.6M | 563.2M | 547.0M |
Gross Margin % | 21.0% | 19.0% | 17.9% | 18.3% | 19.1% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 730.1M | 574.4M | 489.3M | 376.3M | 357.8M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 730.1M | 574.4M | 489.3M | 376.3M | 357.8M |
Operating Income | 746.3M | 416.1M | 252.3M | 186.9M | 189.2M |
Operating Margin % | 10.6% | 8.0% | 6.1% | 6.1% | 6.6% |
Non-Operating Items | |||||
Interest Income | 11.6M | 3.5M | 378.0K | 24.0K | 103.0K |
Interest Expense | 5.0M | 8.9M | 12.1M | 5.0M | 7.0M |
Other Non-Operating Income | -84.7M | -21.1M | -3.1M | 9.5M | 10.6M |
Pre-tax Income | 666.6M | 388.2M | 235.9M | 190.3M | 191.5M |
Income Tax | 144.1M | 64.8M | -10.1M | 46.9M | 41.4M |
Effective Tax Rate % | 21.6% | 16.7% | -4.3% | 24.7% | 21.6% |
Net Income | 522.4M | 323.4M | 245.9M | 143.3M | 150.1M |
Net Margin % | 7.4% | 6.2% | 5.9% | 4.7% | 5.3% |
Key Metrics | |||||
EBITDA | 902.2M | 499.9M | 332.5M | 254.8M | 248.6M |
EPS (Basic) | $14.64 | $9.03 | $6.84 | $3.95 | $4.11 |
EPS (Diluted) | $14.60 | $9.01 | $6.82 | $3.93 | $4.09 |
Basic Shares Outstanding | 35689000 | 35802000 | 35932000 | 36285000 | 36542000 |
Diluted Shares Outstanding | 35689000 | 35802000 | 35932000 | 36285000 | 36542000 |
Income Statement Trend
Comfort Systems USA Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 549.9M | 205.2M | 57.2M | 58.8M | 54.9M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 1.9B | 1.3B | 1.0B | 773.7M | 619.5M |
Inventory | 59.2M | 65.5M | 35.3M | 21.9M | 13.5M |
Other Current Assets | 46.2M | 54.3M | 48.5M | 23.7M | - |
Total Current Assets | 2.8B | 1.9B | 1.3B | 1.0B | 811.9M |
Non-Current Assets | |||||
Property, Plant & Equipment | 229.1M | 205.7M | 130.7M | 124.8M | 94.7M |
Goodwill | 2.2B | 1.6B | 1.5B | 1.5B | 1.2B |
Intangible Assets | 434.4M | 280.4M | 273.9M | 304.8M | 231.8M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 104.9M | 33.0M | 129.5M | 31.6M | 37.4M |
Total Non-Current Assets | 1.9B | 1.4B | 1.3B | 1.2B | 945.5M |
Total Assets | 4.7B | 3.3B | 2.6B | 2.2B | 1.8B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 654.9M | 420.0M | 337.4M | 254.8M | 204.1M |
Short-term Debt | 34.2M | 29.3M | 30.2M | 21.8M | 16.6M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 180.1M | 141.8M | 81.2M | 64.8M | 55.6M |
Total Current Liabilities | 2.6B | 1.7B | 1.2B | 836.6M | 692.9M |
Non-Current Liabilities | |||||
Long-term Debt | 274.4M | 227.5M | 359.0M | 492.9M | 316.3M |
Deferred Tax Liabilities | 2.2M | 1.1M | 0 | 1.7M | 1.3M |
Other Non-Current Liabilities | 147.0M | 77.9M | 67.8M | 72.2M | 50.4M |
Total Non-Current Liabilities | 423.6M | 306.5M | 426.8M | 566.9M | 368.0M |
Total Liabilities | 3.0B | 2.0B | 1.6B | 1.4B | 1.1B |
Equity | |||||
Common Stock | 411.0K | 411.0K | 411.0K | 411.0K | 411.0K |
Retained Earnings | 1.6B | 1.1B | 854.6M | 628.8M | 502.8M |
Treasury Stock | 273.8M | 209.8M | 187.2M | 150.6M | 129.2M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.7B | 1.3B | 999.9M | 805.7M | 696.4M |
Key Metrics | |||||
Total Debt | 308.6M | 256.8M | 389.1M | 514.8M | 332.9M |
Working Capital | 207.5M | 189.9M | 136.9M | 190.8M | 118.9M |
Balance Sheet Composition
Comfort Systems USA Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 522.4M | 323.4M | 245.9M | 143.3M | 150.1M |
Depreciation & Amortization | 145.5M | 81.6M | 81.3M | 68.9M | 60.6M |
Stock-Based Compensation | 16.6M | 12.9M | 10.5M | 10.6M | 6.9M |
Working Capital Changes | 115.3M | -51.9M | -36.9M | -43.2M | 58.6M |
Operating Cash Flow | 853.0M | 511.6M | 233.6M | 196.9M | 276.5M |
Investing Activities | |||||
Capital Expenditures | -105.5M | -88.9M | -45.5M | -19.2M | -21.9M |
Acquisitions | -235.5M | -102.3M | -49.2M | -227.5M | -185.9M |
Investment Purchases | -2.5M | -1.9M | -2.5M | 0 | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -343.5M | -193.0M | -97.2M | -246.7M | -207.8M |
Financing Activities | |||||
Share Repurchases | -57.9M | -21.2M | -38.2M | -27.1M | -30.1M |
Dividends Paid | -42.8M | -30.4M | -20.1M | -17.4M | -15.5M |
Debt Issuance | 182.6M | 285.0M | 555.0M | 275.0M | 268.0M |
Debt Repayment | -208.6M | -512.0M | -693.2M | -159.5M | -287.5M |
Financing Cash Flow | -160.9M | -298.6M | -207.0M | 214.8M | -34.7M |
Free Cash Flow | 738.0M | 544.7M | 253.2M | 157.8M | 262.4M |
Net Change in Cash | 348.6M | 19.9M | -70.6M | 165.0M | 33.9M |
Cash Flow Trend
Comfort Systems USA Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
35.58
Forward P/E
40.72
Price to Book
12.35
Price to Sales
3.18
PEG Ratio
40.72
Profitability Ratios
Profit Margin
9.01%
Operating Margin
13.78%
Return on Equity
40.09%
Return on Assets
12.61%
Financial Health
Current Ratio
1.13
Debt to Equity
15.80
Beta
1.49
Per Share Data
EPS (TTM)
$19.44
Book Value per Share
$56.00
Revenue per Share
$216.32
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
fix | 24.4B | 35.58 | 12.35 | 40.09% | 9.01% | 15.80 |
Quanta Services | 57.5B | 59.87 | 7.30 | 13.73% | 3.73% | 64.91 |
Ferrovial S.A | 38.0B | 10.12 | 6.28 | 49.66% | 35.41% | 142.78 |
Emcor | 27.7B | 25.71 | 9.07 | 38.12% | 7.07% | 22.16 |
Jacobs Solutions | 17.7B | 37.99 | 4.64 | 8.42% | 4.16% | 63.39 |
Aecom | 15.7B | 23.45 | 6.29 | 28.68% | 3.82% | 118.08 |
Financial data is updated regularly. All figures are in the company's reporting currency.