================================================================================
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-K
                                    ---------

       FOR ANNUAL AND TRANSITION REPORTS PURSUANT TO SECTIONS 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

(Mark One)
|X|  ANNUAL REPORT  PURSUANT TO SECTION 13 OR 15(d) OF THE  SECURITIES  EXCHANGE
     ACT OF 1934 FOR THE FISCAL YEAR ENDED DECEMBER 31, 2004

| |  TRANSITION  REPORT  PURSUANT  TO  SECTION  13 OR  15(d)  OF THE  SECURITIES
     EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM _______ TO _______

                          COMMISSION FILE NUMBER 0-2315

                                EMCOR GROUP, INC.
              EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

                DELAWARE                                    11-2125338
     (State or Other Jurisdiction of                     (I.R.S. Employer
     Incorporation or Organization)                     Identification No.)

    301 MERRITT SEVEN CORPORATE PARK                         06851-1060
          Norwalk, Connecticut                               (Zip Code)
(Address of Principal Executive Offices)

       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (203) 849-7800

           SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

   TITLE OF EACH CLASS                NAME OF EACH EXCHANGE ON WHICH REGISTERED
   -------------------                -----------------------------------------
      COMMON STOCK                             NEW YORK STOCK EXCHANGE

        SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT: NONE

     Indicate by check mark  whether the  registrant:  (1) has filed all reports
required to be filed by Section 13 or 15 (d) of the  Securities  Exchange Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant  was required to file such  reports) and (2) has been subject to such
filing requirements for the past 90 days. Yes |X| No | |

     Indicate by check mark if disclosure of delinquent filings pursuant to Item
405 Regulation S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated  by  reference in Part III of this Form 10-K or any as an amendment
to this Form 10-K. |X|

     Indicate by check mark whether the registrant is an  accelerated  filer (as
defined in Exchange Act Rule 12b-2). Yes |X| No | |

     The aggregate market value of the registrant's voting common equity held by
non-affiliates  of the registrant on June 30, 2004, the last business day of the
registrant's  most recently  completed second fiscal quarter,  was approximately
$670,000,000 based on that day's closing price.

     Number of shares of the  registrant's  common stock  outstanding  as of the
close of business on March 4, 2005: 15,294,118 shares.

                       DOCUMENTS INCORPORATED BY REFERENCE

     Part III.  Portions of the definitive  proxy  statement for the 2005 Annual
Meeting of  Stockholders,  which  document will be filed with the Securities and
Exchange Commission pursuant to Regulation 14A not later than 120 days after the
end of the fiscal  year to which this Form 10-K  relates,  are  incorporated  by
reference into Items 10 through 14 of Part III.

================================================================================



                                TABLE OF CONTENTS



                                                                                                                              PAGE
                                                                                                                              ----

                                     PART I

                                                                                                                           
Item 1.    Business

             General .........................................................................................................   1

             Operations ......................................................................................................   2

             Competition .....................................................................................................   4

             Employees .......................................................................................................   4

             Backlog .........................................................................................................   4

Item 2.    Properties ........................................................................................................   5

Item 3.    Legal Proceedings. ................................................................................................   9

Item 4.    Submission of Matters to a Vote of Security Holders ...............................................................  10

           Executive Officers of the Registrant ..............................................................................  11

                                     PART II

Item 5.    Market for the Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities ..  12

Item 6.    Selected Financial Data ...........................................................................................  14

Item 7.    Management's Discussion and Analysis of Results of Operations and Financial Condition .............................  14

Item 7A.   Quantitative and Qualitative Disclosures about Market Risk ........................................................  25

Item 8.    Financial Statements and Supplementary Data .......................................................................  26

Item 9.    Changes in and Disagreements with Accountants on Accounting and Financial Disclosure ..............................  54

Item 9A.   Controls and Procedures ...........................................................................................  54

Item 9B.   Other Information .................................................................................................  54

                                    PART III

Item 10.   Directors and Executive Officers of the Registrant ................................................................  55

Item 11.   Executive Compensation ............................................................................................  55

Item 12.   Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters ....................  55

Item 13.   Certain Relationships and Related Transactions ....................................................................  55

Item 14.   Principal Accounting Fees and Services ............................................................................  55

                                     PART IV

Item 15.   Exhibits and Financial Statement Schedules ........................................................................  56




                                     PART I

ITEM 1. BUSINESS

   The Internet website address of EMCOR Group,  Inc. ("EMCOR" or the "Company")
is  http://www.emcorgroup.com.   The  Company's  annual  report  on  Form  10-K,
quarterly  reports  on Forms  10-Q and  current  reports  on Forms  8-K (and any
amendments  to those  reports)  are  available  free of charge on or through its
Internet  website  as soon as  reasonably  practicable  after such  material  is
electronically   filed  with  or  furnished  to  the   Securities  and  Exchange
Commission.

GENERAL

   EMCOR  is one of the  largest  mechanical  and  electrical  construction  and
facilities  services firms in the United States,  Canada, the United Kingdom and
in the world. In 2004,  EMCOR had revenues of approximately  $4.75 billion.  The
Company provides services to a broad range of commercial,  industrial,  utility,
and  institutional   customers  through  approximately  70  principal  operating
subsidiaries and joint venture entities.  EMCOR has offices in 42 states and the
District of  Columbia in the United  States,  eight  provinces  in Canada and 12
primary  locations  in the United  Kingdom.  In the United  Arab  Emirates,  the
Company carries on business  through two joint ventures.  Its executive  offices
are  located  at  301  Merritt  Seven  Corporate  Park,   Norwalk,   Connecticut
06851-1060, and its telephone number at those offices is (203) 849-7800.

   EMCOR specializes in providing  construction  services relating to mechanical
and electrical systems in facilities of all types and in providing comprehensive
services for the  operation,  maintenance  and management of  substantially  all
aspects of such facilities, commonly referred to as "facilities services."

   EMCOR  designs,  integrates,  installs,  starts up,  operates  and  maintains
various mechanical and electrical systems, including:

   o  Heating,  ventilation,  air  conditioning,  refrigeration  and  clean-room
      process ventilation systems;

   o  Plumbing, process and high-purity piping systems;

   o  Systems for generation and distribution of electrical power;

   o  Lighting systems;

   o  Low-voltage  systems,  such as fire alarm,  security,  communications  and
      process control systems; and

   o  Voice and data communications systems.

   EMCOR's  facilities  services  businesses,  which  support the operation of a
customer's facilities, include:

   o  Site-based operations and maintenance;

   o  Mobile maintenance and services;

   o  Facilities management;

   o  Remote monitoring;

   o  Installation and support for building systems;

   o  Technical consulting and diagnostic services;

   o  Small modification and retrofit projects; and

   o  Program development and management for energy systems.

   These  facilities  services  are  provided  to a wide  range  of  commercial,
industrial, utility and institutional facilities, including those at which EMCOR
provided  construction  services and others at which  services  were provided by
others.  EMCOR's varied facilities  services are frequently  combined to provide
integrated  service packages which include  operations and  maintenance,  mobile
services and facility improvement programs.

   EMCOR  provides  construction  services and facilities  services  directly to
corporations,  municipalities and other governmental entities, owners/developers
and tenants of buildings.  It also provides these services  indirectly by acting
as  a  subcontractor  to  general  contractors,   systems  suppliers  and  other
subcontractors. Worldwide, EMCOR has approximately 26,000 employees.

   EMCOR's  revenues  are  derived  from many  different  customers  in numerous
industries  which have operations in several  different  geographical  areas. Of
EMCOR's 2004 revenues, approximately 80% were generated in the United States and
approximately 20% were generated internationally.  In 2004, approximately 49% of
revenues  were derived  from new  construction  projects,  21% were derived from
renovation and retrofit of customer's  existing  facilities and 30% were derived
from facilities services operations.

                                       1


   The broad scope of EMCOR's operations are more particularly  described below.
For  information  regarding the revenues,  operating  income and total assets of
each of EMCOR's  segments  with respect to each of the last three fiscal  years,
and EMCOR's revenues and assets  attributable to the United States,  Canada, the
United Kingdom and all other foreign countries,  see Note M to EMCOR's financial
statements included herein.

OPERATIONS

   The  mechanical and electrical  construction  services  industry has a higher
growth  rate  than  the  overall  non-residential   construction  industry,  due
principally  to the ever  increasing  content and  complexity of mechanical  and
electrical  systems  in all  types of  projects.  This  increasing  content  and
complexity  is, in part,  a result of the  expanded  use of  computers  and more
technologically   advanced   voice  and  data   communications,   lighting   and
environmental  control  systems in all types of  facilities.  For these reasons,
buildings of all types consume more electricity per square foot than in the past
and thus need more  extensive  electrical  distribution  systems.  In  addition,
advanced voice and data communication  systems require more sophisticated  power
supplies  and  extensive  low voltage and  fiber-optic  communications  cabling.
Moreover, the need for greater environmental controls within a building, such as
the heightened need for climate control to maintain  extensive  computer systems
at optimal  temperatures,  and the growing demand for  environmental  control in
individual  spaces have created  expanded  opportunities  for the mechanical and
electrical construction services and facilities services businesses.

   Mechanical and electrical construction services primarily involve the design,
integration,  installation  and  start-up  of:  (a)  heating,  ventilation,  air
conditioning,  refrigeration and clean-room  process  ventilation  systems;  (b)
plumbing, process and high-purity piping systems; (c) systems for the generation
and  distribution  of  electrical  power,  including  power  cables,   conduits,
distribution  panels,  transformers,  generators,  uninterruptible  power supply
systems and related switch gear and controls;  (d) lighting  systems,  including
fixtures and controls;  (e) low-voltage systems,  including fire alarm, security
and process  control  systems;  and (f) voice and data  communications  systems,
including fiber-optic and low-voltage copper cabling.

   Mechanical and electrical  construction  services  generally fall into one of
two  categories:  (a) large  installation  projects with contracts  often in the
multi-million   dollar  range  that  involve   construction  of  industrial  and
commercial  buildings  and  institutional  and public  works  facilities  or the
fit-out of large blocks of space  within  commercial  buildings  and (b) smaller
installation projects typically involving fit-out, renovation and retrofit work.

   EMCOR's  United  States  mechanical  and  electrical   construction  services
operations  accounted  for about  60% of its 2004  revenues,  of which  revenues
approximately  72% were related to new construction and  approximately  28% were
related to renovation and retrofit  projects.  EMCOR's United Kingdom and Canada
mechanical  and  electrical   construction  services  operations  accounted  for
approximately 10% of its 2004 revenues, of which revenues approximately 56% were
related to new construction and approximately 44% were related to renovation and
retrofit  projects.   EMCOR  provides  mechanical  and  electrical  construction
services for both large and small  installation  and  renovation  projects.  Its
largest  projects  include  those (a) for  institutional  use (such as water and
wastewater treatment facilities, hospitals, correctional facilities, schools and
research  laboratories);  (b) for industrial use (such as pharmaceutical plants,
steel,   pulp  and  paper  mills,   chemical,   automotive   and   semiconductor
manufacturing  facilities and oil refineries);  (c) for transportation  projects
(such as highways,  airports and transit systems);  (d) for commercial use (such
as office buildings,  data centers, hotels, casinos,  convention centers, sports
stadiums,  shopping malls and resorts);  and (e) for power generation and energy
management  projects.  EMCOR's largest  projects,  which typically range in size
from $10.0  million  up to and  occasionally  exceeding  $50.0  million  and are
usually  multi-year  projects,  represented  about 33% of  EMCOR's  construction
services revenues in 2004.

   EMCOR's projects of less than $10.0 million  accounted for  approximately 67%
of 2004 mechanical and electrical construction services revenues. These projects
are typically  completed in less than one year. They usually involve  mechanical
and  electrical  construction  services  when an  end-user  or owner  undertakes
construction  or modification of a facility to accommodate a specific use. These
projects  frequently  require  mechanical and electrical systems to meet special
needs such as critical systems power supply,  special environmental controls and
high-purity  air systems,  sophisticated  mechanical and electrical  systems for
data centers,  including those  associated with internet  service  providers and
electronic  commerce,  trading  floors in  financial  services  businesses,  new
production  lines in  manufacturing  plants and office  arrangements in existing
office  buildings.  They are not  usually  dependent  upon the new  construction
market. Demand for these projects and types of services is often prompted by the
expiration of leases,  changes in technology or changes in the customer's  plant
or office layout in the normal course of a customer's business.

   EMCOR  performs its  services  pursuant to  contracts  with  owners,  such as
corporations,   municipalities   and  other   governmental   entities,   general
contractors,   systems  suppliers,   construction  managers,  developers,  other
subcontractors  and tenants of commercial  properties.  Institutional and public
works  projects  are  frequently   long-term   complex   projects  that  require
significant technical and management skills and the financial strength to obtain
bid and  performance  bonds,  which are often a  condition  to  bidding  for and
winning these projects.

                                       2


   EMCOR also installs and maintains lighting for streets, highways, bridges and
tunnels,  traffic signals,  computerized traffic control systems, and signal and
communication systems for mass transit systems in several metropolitan areas. In
addition,  in the United States, EMCOR manufactures and installs sheet metal air
handling  systems for both its own  mechanical  construction  operations and for
unrelated  mechanical  contractors.   EMCOR  also  maintains  welding  and  pipe
fabrication shops in support of some of its own mechanical operations.

   Facilities  services are provided to a wide range of  commercial,  industrial
and  institutional  facilities,  including  both those for which EMCOR  provided
construction services and those for which construction services were provided by
others. Facilities services are frequently bundled to provide integrated service
packages  and are  provided on a mobile  basis or by customer  site-based  EMCOR
employees.

   These  facilities  services,   which  generated  approximately  30%  of  2004
revenues, are provided to owners,  operators,  tenants and managers of all types
of facilities both on a contract basis for a specified  period of time and on an
individual task-order basis.

   In 1997,  EMCOR  established a subsidiary to expand its  facilities  services
operations  in North  America.  This  division has built on EMCOR's  traditional
mechanical and electrical construction services operations,  facilities services
activities  at its  mechanical  and  electrical  contracting  subsidiaries,  and
EMCOR's client  relationships,  as well as acquisitions,  to expand the scope of
services  currently offered and to develop packages of services for customers on
a regional, national and global basis.

   As a consequence, EMCOR's United States facilities services division offers a
broad  range of  facilities  services,  including  maintenance  and  service  of
mechanical  and electrical  systems,  which EMCOR has  historically  provided to
customers  following  completion  of  construction   projects,   and  site-based
operations  and  maintenance,   mobile   maintenance  and  service,   facilities
management,  remote  monitoring,  installation and support for building systems,
technical  consulting and diagnostic  services,  small modification and retrofit
projects, and program development and management for energy systems.

   EMCOR has experienced an expansion in the demand for its facilities  services
which it believes is driven by  customers'  decisions to focus on their own core
competencies,  the increasing technical complexity of their facilities and their
mechanical,  electrical,  voice  and data and  other  systems,  and the need for
increased  reliability,  especially in mechanical and electrical systems.  These
trends have led to outsourcing and  privatization  programs whereby customers in
both the private and public sectors seek to contract out those  activities  that
support,  but are not directly  associated  with, the customer's  core business.
EMCOR  clients  requiring   facilities  services  include  utilities  and  major
corporations    engaged   in   information    technology,    telecommunications,
pharmaceuticals, financial services, publishing and manufacturing.

   Illustrative  of  the  outsourcing  of  companies'  facilities  services  are
multi-year  agreements  with (a) Bank One under which EMCOR provides  facilities
services for  approximately  2,200 Bank One locations  encompassing 32.0 million
square feet of space in 30 states;  (b) LAM Research  under which EMCOR provides
such  services to  approximately  1.0  million  square  feet of  production  and
research and development facilities and office space; (c) Fifth Third Bank under
which EMCOR  provides  facilities  services to over 1,200 Fifth Third  locations
with over 9.5 million square feet in seven states;  (d) Exelon Corp. under which
EMCOR  provides   comprehensive   facilities  services  to  substations,   power
generation  facilities and offices  encompassing over 5.7 million square feet of
space in four states;  (e) Mattson  Technology,  Inc. under which EMCOR provides
integrated  services to  approximately  800,000  square feet of  production  and
research and development  facilities and office space; (f) Fidelity  Investments
under which EMCOR  provides  integrated  services to  approximately  2.5 million
square feet of office and data center  space;  and (g)  Hewlett-Packard  Company
under which EMCOR provides  integrated  services to  approximately  20.0 million
square  feet of  production,  distribution  and  office  space in seven  states.
Through a limited  liability Company owned by EMCOR and CB Richard Ellis Inc., a
nationwide real estate management company,  operations and maintenance  services
are provided to over 3,000 commercial facilities comprising  approximately 135.0
million square feet of space.

   In December 2002,  EMCOR acquired  Consolidated  Engineering  Services,  Inc.
("CES"), a facilities  services business.  In Washington D.C., CES is the second
largest  facilities  services  provider  to the  federal  government  behind the
General  Services   Administration  and  currently  provides  services  to  such
preeminent  buildings as the Ronald Reagan Building,  the second largest federal
government facility after the Pentagon. It currently provides its services in 28
states throughout the Northeast, Midwest, Mid-Atlantic and Southeast. As part of
its  operations,  CES is  responsible  for (a) the oversight of all or most of a
business' facilities  operations,  including operation and maintenance;  (b) the
oversight of  logistical  processes;  (c) tenant  services and  management;  (d)
servicing  upgrade and retrofit of HVAC,  electrical,  plumbing,  and industrial
piping and sheet metal systems in existing  facilities;  and (e)  diagnostic and
solution  engineering  for building  systems and their  components.  In November
2003,  EMCOR  acquired  the  Facility  Management  Services  division of Siemens
Building Technologies,  Inc., including contracts to provide facilities services
to several  operating  units of Siemens  Corporation  encompassing  5.0  million
square feet of corporate, manufacturing and research space.

   EMCOR's United Kingdom subsidiary also has a division dedicated to facilities
services.  This division currently provides a full range of facilities  services
to public and private sector  customers under multi-year  agreements,  including
the maintenance of British Airways' facilities at Heathrow and Gatwick Airports,
GlaxoSmithKline   Research  Laboratories,   and  the  Tubelines,  a  maintenance
operating company of the London Underground.  In the United Kingdom,  EMCOR also
provides facilities services at several manufacturing facilities,  including BAE
Systems manufacturing plants. In addition, the United Kingdom operations provide
on-call and mobile  service  support on a task-order  or contract  basis,  small
renovation  and  alteration  project  work,  and  installation  and  maintenance
services for data communications and security systems.

                                       3


   EMCOR's Energy &  Technologies  business  designs and  constructs  customers'
energy-related  projects and for certain of these  projects also provides  plant
staffing.  This business' recent projects include the design and construction of
a $15.6 million 14 megawatt  control utility plant and a combined heat and power
facility to supply all HVAC and hot water and  electrical  requirements  for the
Morongo  Native  American  Hotel/Casino  complex in Cabazon,  California and the
design and  construction  of a $27.0 million  cogeneration  facility and chiller
plant to provide cooling, heat and power at the University of New Hampshire main
campus in Durham, New Hampshire. EMCOR will also provide plant staffing to these
projects  under  long-term  contracts.  Over  the past  five  years,  EMCOR  has
completed more than 80  energy-related  projects  ranging from basic life safety
standby systems to complete utility grade power plants and  cogeneration/central
utility plants supplying  thermal and power  requirements  completely  separated
from utilities'  electrical  grids.  This business is reported within the United
States facilities services segment.

   EMCOR believes mechanical and electrical construction services and facilities
services  activities  are  complementary,  permitting  it to offer  customers  a
comprehensive  package of services.  The ability to offer both  construction and
facilities  services  enhances  EMCOR's  competitive  position  with  customers.
Furthermore,  EMCOR's  facilities  services  operations tend to be less cyclical
than its construction operations because facilities services are more responsive
to  the  needs  of  an  industry's  operational  requirements  rather  than  its
construction requirements.

COMPETITION

   EMCOR  believes that the  mechanical  and  electrical  construction  services
business is highly  fragmented and competitive  consisting of thousands of small
companies  across the United  States and around the world.  EMCOR  competes with
national,  regional and local companies, many of which are small, owner-operated
entities that operate in a limited  geographic  area.  However,  there are a few
public  companies  focused on providing  mechanical and electrical  construction
services,  such as Integrated Electrical Services, Inc. and Comfort Systems USA,
Inc.  A  majority  of EMCOR's  revenues  are  derived  from  projects  requiring
competitive bids;  however, an invitation to bid is often conditioned upon prior
experience, technical capability and financial strength. Because EMCOR has total
assets,  annual revenues,  net worth,  access to bank credit and surety bonding,
and expertise significantly greater than most of its competitors, EMCOR believes
it has a significant  competitive  advantage over its  competitors.  Competitive
factors in the mechanical and electrical construction services business include:
(a) the availability of qualified and/or licensed personnel;  (b) reputation for
integrity and quality; (c) safety record; (d) cost structure;  (e) relationships
with  customers;  (f) geographic  diversity;  (g) the ability to control project
costs; (h) experience in specialized  markets;  (i) the ability to obtain surety
bonding; (j) adequate working capital; and (k) access to bank credit.

   While the facilities services business is also highly fragmented, a number of
large corporations such as Johnson Controls,  Inc., Fluor Corp.,  Unicco Service
Company, Trammel Crow and Jones Lang LaSalle are engaged in this field.

EMPLOYEES

   EMCOR presently  employs  approximately  26,000 people,  approximately 71% of
whom are  represented  by various  unions  pursuant to more than 460  collective
bargaining agreements between EMCOR's individual  subsidiaries and local unions.
EMCOR  believes that its employee  relations are generally  good.  None of these
collective bargaining agreements are national or regional in scope.

BACKLOG

   EMCOR had  contract  backlog as of December  31, 2004 of  approximately  $2.8
billion,  compared with backlog of approximately $3.0 billion as of December 31,
2003.  Backlog is not a term recognized  under accounting  principles  generally
accepted  in the United  States;  however,  it is a common  measurement  used in
EMCOR's  industry.  Backlog includes  unrecognized  revenues to be realized from
uncompleted  construction  contracts plus  unrecognized  revenues expected to be
realized over the remaining term of the facilities services contracts, except if
the remaining  term of a facilities  services  contract  exceeds 12 months,  the
unrecognized  revenues  attributable  to such  contract  included in backlog are
limited to only 12 months of revenues.  Backlog  increased by $0.1 billion as of
December 31, 2003 compared to December 31, 2002. For the year ended December 31,
2004,   EMCOR  had   approximately   $4.75  billion  in  revenues   compared  to
approximately $4.53 billion in revenues for the year ended December 31, 2003.

                                       4


ITEM 2. PROPERTIES

   The  operations of EMCOR are conducted  primarily in leased  properties.  The
following table lists major  facilities,  both leased and owned,  and identifies
the business segment that is the principal user of each such facility.



                                                                                                              LEASE EXPIRATION
                                                                                            APPROXIMATE         DATE, UNLESS
                                                                                            SQUARE FEET             OWNED
                                                                                         -----------------    ----------------
                                                                                                            
            CORPORATE HEADQUARTERS
            301 Merritt Seven Corporate Park
            Norwalk, Connecticut ...............................................              32,500              10/31/09

            OPERATING FACILITIES
            4050 Cotton Center Boulevard
            Phoenix, Arizona (a) ...............................................              30,603               3/31/08

            1200 North Sickles Drive
            Tempe, Arizona (b) .................................................              29,000                Owned

            1000 N. Kraemer Place
            Anaheim, California (b) ............................................              24,384               8/14/12

            4540 Easton Drive
            Bakersfield, California (c) ........................................              11,368               3/31/09

            3208 Landco Drive
            Bakersfield, California (c) ........................................              49,875               6/30/07

            555 Anton Boulevard
            Costa Mesa, California (a) .........................................              17,058               5/31/08

            1168 Fesler Street
            El Cajun, California (b) ...........................................              48,360               8/31/10

            24041 Amador Street
            Hayward, California (b) ............................................              40,000              10/31/11

            25601 Clawiter Road
            Hayward, California (b) ............................................              34,800               6/30/14

            5 Vanderbilt
            Irvine, California (a) .............................................              18,000               7/31/08

            4462 Corporate Center Drive
            Los Alamitos, California (c) .......................................              57,863               7/31/06

            825 Howe Road
            Martinez, California (c) ...........................................             109,800              12/31/07

            8670 Younger Creek Drive
            Sacramento, California (a) .........................................              54,135               1/13/12

            9505 and 9525 Chesapeake Drive
            San Diego, California (c) ..........................................              25,124              12/31/06

            414 Brannan Street
            San Francisco, California (c) ......................................              18,964               3/31/05

            4405 and 4420 Race Street
            Denver, Colorado (b) ...............................................              17,704               9/30/11

            345 Sheridan Boulevard
            Lakewood, Colorado (c) .............................................              63,000                Owned

            367 and 377 Research Parkway
            Meriden, Connecticut (b) ...........................................              23,500               7/31/11

            1781 N.W. North River Drive
            Miami, Florida (b) .................................................              11,285                Owned

            2501 S.W. 160th Street
            Miramar, Florida (c) ...............................................              15,877               7/31/08

            3145 Northwoods Parkway
            Norcross, Georgia (c) ..............................................              25,808               1/31/06


                                       5




                                                                                                              LEASE EXPIRATION
                                                                                            APPROXIMATE         DATE, UNLESS
                                                                                            SQUARE FEET             OWNED
                                                                                         -----------------    ----------------
                                                                                                            
            400 Lake Ridge Drive
            Smyrna, Georgia (a) ................................................              30,000               9/30/12

            2160 North Asland Avenue
            Chicago, Illinois (b) ..............................................              67,000               6/30/05

            2100 South York Road
            Oak Brook, Illinois (c) ............................................              87,700               5/31/08

            3090 Colt Road
            Springfield, Illinois (b) ..........................................              40,000               6/09/05

            1406 Cardinal Court
            Urbana, Illinois (b) ...............................................              33,750              10/01/07

            7614 and 7720 Opportunity Drive
            Fort Wayne, Indiana (b) ............................................             136,695              10/31/08

            2655 Garfield Road
            Highland, Indiana (c) ..............................................              45,816               6/30/06

            5124-5128 W. 79th Street
            Indianapolis, Indiana (b) ..........................................              12,600               9/30/06

            2600 N. Ninth Street Road
            Lafayette, Indiana (b) .............................................              13,798              10/31/08

            3100 Brinkerhoff Road
            Kansas City, Kansas (b) ............................................              42,836              11/30/05

            3125 Brinkerhoff Road
            Kansas City, Kansas (b) ............................................              22,676                Owned

            631 Pecan Circle
            Manhattan, Kansas (b) ..............................................              22,750               8/31/08

            2118 W. Harry
            Wichita, Kansas (b) ................................................              25,600               8/31/07

            300 Walnut Street
            Owensboro, Kentucky (c) ............................................              20,600               1/07/09

            4530 Hollins Ferry Road
            Baltimore, Maryland (b) ............................................              26,792                Owned

            643 Lofstrand Lane
            Rockville, Maryland (a) ............................................              15,000               2/28/10

            306 Northern Avenue
            Boston, Massachusetts (a) ..........................................              15,275               6/30/05

            200 Old Colony Way
            Boston, Massachusetts (b) ..........................................              11,500               3/31/08

            70-70D Hawes Way
            Stoughton, Massachusetts (b) .......................................              24,400              12/31/05

            80 Hawes Way
            Stoughton, Massachusetts (a) (b) ...................................              36,000               6/10/13

            1743 Maplelawn
            Troy, Michigan (c) .................................................              22,000               4/30/06

            6060 Hix Road
            Westland, Michigan (b) .............................................              23,000           Month to Month

            6325 South Valley Boulevard
            Las Vegas, Nevada (b) ..............................................              23,190              12/31/08

            3555 W. Oquendo Road
            Las Vegas, Nevada (c) ..............................................              90,000              11/30/08


                                       6




                                                                                                              LEASE EXPIRATION
                                                                                            APPROXIMATE         DATE, UNLESS
                                                                                            SQUARE FEET             OWNED
                                                                                         -----------------    ----------------
                                                                                                            
            6754 W. Washington Avenue
            Pleasantville, New Jersey (b) ......................................              25,000               1/14/06

            348 New Country Road
            Secaucus, New Jersey (b) ...........................................              37,905              12/31/07

            26 West Street
            Brooklyn, New York (b) .............................................              15,000                Owned

            301 and 305 Suburban Avenue
            Deer Park, New York (b) ............................................              33,535               3/31/05

            24-37 46th Street
            Long Island City, New York (a) .....................................              10,000               1/31/07

            111-01 and 109-15 14th Avenue
            College Point, New York (c) ........................................              82,000               2/28/11

            516 West 34th Street
            New York, New York (c) .............................................              25,000               6/30/12

            253 West 35th Street
            New York, New York (c) .............................................               7,000               8/31/09

            Two Penn Plaza
            New York, New York (c) .............................................              55,891               1/31/16

            704 Clinton Avenue South
            Rochester, New York (a) ............................................              25,000               7/31/06

            8740 Reading Road and
            10-15 West Vorhees Street
            Cincinnati, Ohio (a) ...............................................              25,600               9/27/06

            3976 Southern Avenue
            Cincinnati, Ohio (a) ...............................................              44,815              12/31/08

            2300-2310 International Street
            Columbus, Ohio (c) .................................................              25,500              10/31/07

            2904 S.W. 1st Avenue
            Portland, Oregon (c) ...............................................              12,500               3/31/05

            700 Gracern Road
            Columbia, South Carolina (a) .......................................              11,850               2/28/07

            7520 Bartlett Corp. Avenue, East
            Bartlett, Tennessee (c) ............................................               9,000              12/31/05

            4067 New Getwell Road
            Memphis, Tennessee (b) .............................................              36,000               8/28/07

            6936 Commerce Avenue
            El Paso, Texas (c) .................................................              18,028               1/31/07

            5550 Airline Drive
            Houston, Texas (b) .................................................              78,483              12/31/09

            515 Norwood Road
            Houston, Texas (b) .................................................              25,780              12/31/09

            1574 South West Temple
            Salt Lake City, Utah (c) ...........................................             120,904              12/31/06

            320 23rd Street
            Arlington, Virginia (a) ............................................              43,028               3/05/10

            109-D Executive Drive
            Dulles, Virginia (c) ...............................................              19,000               8/31/09

            22930 Shaw Road
            Dulles, Virginia (c) ...............................................              32,616               2/28/15


                                       7




                                                                                                              LEASE EXPIRATION
                                                                                            APPROXIMATE         DATE, UNLESS
                                                                                            SQUARE FEET             OWNED
                                                                                         -----------------    ----------------
                                                                                                            
            3280 Formex Road
            Richmond, Virginia (b) .............................................              30,640               7/31/08

            8657 South 190th Street
            Kent, Washington (b) ...............................................              46,125               6/30/08

            6950 Gisholt Drive
            Madison, Wisconsin (b) .............................................              32,000               5/30/09

            1 Thameside Centre
            Kew Bridge Road
            Kew Bridge, Middlesex, United Kingdom (d) ..........................              14,000              12/22/12

            86 Talbot Road
            Old Trafford, Manchester, United Kingdom (d) .......................              24,300              12/24/06

            2116 Logan Avenue
            Winnipeg, Manitoba, Canada (e) .....................................              19,800                Owned

            3455 Landmark Boulevard
            Burlington, Ontario, Canada (e) ....................................              16,100                Owned


   EMCOR  believes  that  all of its  property,  plant  and  equipment  are well
maintained,  in good operating condition and suitable for the purposes for which
they are used.

   See Note K --  Commitments  and  Contingencies  of the notes to  consolidated
financial  statements for additional  information  regarding lease costs.  EMCOR
utilizes  substantially all of its leased or owned facilities and believes there
will be no  difficulty  either in  negotiating  the renewal of its real property
leases as they expire or in finding alternative space, if necessary.

- ------------------
(a)  Principally used by a company  engaged  in the  "United  States  facilities
     services" segment.

(b)  Principally used by a company  engaged  in the  "United  States  mechanical
     construction and facilities services" segment.

(c)  Principally used by a company  engaged  in the  "United  States  electrical
     construction and facilities services" segment.

(d)  Principally used by a company engaged in the "United  Kingdom  construction
     and facilities services" segment.

(e)  Principally  used by a  company  engaged  in  the "Canada construction  and
     facilities services" segment.

                                       8


ITEM 3. LEGAL PROCEEDINGS

   In February 1995, as part of an investigation by the New York County District
Attorney's  office into the business  affairs of a general  contractor  that did
business with EMCOR's  subsidiary,  Forest Electric Corp.  ("Forest"),  a search
warrant was executed at Forest's executive offices. On July 12, 2000, Forest was
served with a Subpoena  Duces Tecum to produce  certain  documents  as part of a
broader  investigation  by the New York County District  Attorney's  office into
illegal business  practices in the New York City construction  industry.  Forest
has been informed by the New York County District  Attorney's office that it and
certain of its  officers are targets of the  investigation.  Forest has produced
documents in response to the  subpoena  and intends to cooperate  fully with the
District Attorney's office investigation as it proceeds.

   EMCOR and three of its officers  (Chairman  of the Board and Chief  Executive
Officer Frank T. MacInnis,  Executive Vice President and Chief Financial Officer
Leicle E.  Chesser,  and Senior  Vice  President-Chief  Accounting  Officer  and
Treasurer  Mark  A.  Pompa)  have  been  named  as  defendants  in  a  purported
consolidated  class  action  filed  in  the  United  States  District  Court  of
Connecticut  entitled IN RE EMCOR GROUP,  INC SECURITIES  LITIGATION.  Plaintiff
purports to represent a class composed of all persons who purchased or otherwise
acquired  EMCOR common stock and/or other  securities  between April 9, 2003 and
October 2, 2003, inclusive. The complaint alleges violations of Section 10(b) of
the  Securities  Exchange Act and Rule 10b-5  thereunder and of Section 20(A) of
the Securities Exchange Act, relating to alleged  misstatements and omissions in
certain of the Company's  filings with the Securities  and Exchange  Commission,
press releases and other public statements  between April 9 and October 2, 2003,
and seeks damages on behalf of the purported  class in  unspecified  amounts.  A
motion to dismiss the Complaint filed by EMCOR and the individual  defendants is
currently under submission. As set forth in the motion, EMCOR and the individual
defendants  believe that the  plaintiff's  allegations are without merit and are
vigorously defending against them.

   In July 2003, EMCOR's subsidiary,  Poole & Kent Corporation ("Poole & Kent"),
was served with a Subpoena  Duces Tecum by a grand jury  empaneled by the United
States District Court for the District of Maryland which is investigating, among
other  things,   Poole  &  Kent's  use  of  minority  and  woman-owned  business
enterprises. Poole & Kent has produced documents in response to the subpoena and
to subsequent  subpoenas directed to it requesting certain business records.  On
April 26,  2004,  Poole & Kent was advised that it is a target of the grand jury
investigation. Poole & Kent is cooperating with the investigation.

   On March 14, 2003, John Mowlem Construction plc ("Mowlem")  presented a claim
in arbitration  against EMCOR's United Kingdom  subsidiary,  EMCOR Drake & Scull
Group plc ("D&S"), in connection with a subcontract D&S entered into with Mowlem
with  respect to a project for the United  Kingdom  Ministry of Defence at Abbey
Wood in Bristol, U.K. Mowlem seeks damages arising out of alleged defects in the
D&S  design  and  construction  of the  mechanical  and  electrical  engineering
services for the project.  Mowlem's  claim is for 39.5  million  British  pounds
sterling (approximately $75.8 million),  which includes costs allegedly incurred
by Mowlem in connection with  rectification  of the alleged  defects,  overhead,
legal fees, delay and disruption costs related to such defects,  and interest on
such amounts.  The claim also includes  amounts in respect of  liabilities  that
Mowlem accepted in connection  with a settlement  agreement it entered into with
the  Ministry  of  Defence  and which it claims  are  attributable  to D&S.  D&S
believes  it has good and  meritorious  defenses  to the Mowlem  claim.  D&S has
denied liability and has asserted a counterclaim for approximately  11.6 million
British pounds sterling  (approximately $22.3 million) for certain design, labor
and  delay  and  disruption  costs  incurred  by  D&S  in  connection  with  its
subcontract with Mowlem.

   EMCOR is involved in other  proceedings in which damages and claims have been
asserted  against it. EMCOR  believes it has a number of valid  defenses to such
proceedings  and claims and  intends to  vigorously  defend  itself and does not
believe that a significant liability will result.

   Inasmuch  as the  various  lawsuits  and  arbitrations  in which EMCOR or its
subsidiaries  are  involved  range  from a few  thousand  dollars  to over $75.0
million, the outcome of which cannot be predicted,  adverse results could have a
material  adverse  effect  on  EMCOR's  financial  position  and/or  results  of
operations.  These proceedings include the following: (a) a civil action brought
against  EMCOR's  subsidiary  Forest  Electric Corp.  ("Forest") and seven other
defendants in the United States District Court for the Southern  District of New
York  under  the  Sherman  Act and New  York  common  law by  competitors  whose
employees are not members of  International  Brotherhood of Electrical  Workers,
Local #3 (the "IBEW"). The action alleges,  among other things, that Forest, six
other electrical  contractors and the IBEW conspired to prevent  competition and
to monopolize the market for communications wiring services in the New York City
area thereby  excluding  plaintiffs from wiring jobs in that market.  Plaintiffs
allege they have lost  profits as a result of this  concerted  activity and seek
damages  in the amount of $50  million  after  trebling  plus  attorney's  fees.
However,  plaintiffs' damages expert has stated in his pre-trial deposition that
he estimates  plaintiffs'  damages at $8.7 million before  trebling.  Forest has
denied the  allegations  of wrongdoing  set forth in the complaint and pre-trail
discovery has been  completed.  No trial date has been set by the Court.  Forest
believes that the suit is without  merit.  (b) A civil action brought by a joint
venture (the "JV") between EMCOR's subsidiary Poole & Kent Corporation ("Poole &
Kent") and an unrelated company in the Fairfax,  Virginia Circuit Court in which
the JV seeks damages from the Upper Occoquan Sewage Authority ("UOSA") resulting
from material breaches of a construction  contract (the "Contract") entered into
between the JV and UOSA for  construction  of a wastewater  treatment  facility.
Poole & Kent incurred  unrecovered  costs in completing this project,  which are
included in the balance sheet account "costs and estimated earnings in excess of
billings on uncompleted  contracts" in EMCOR's consolidated balance sheets as of
December  31, 2004 and 2003.  A jury has  returned a verdict  finding  that UOSA
committed material

                                       9


breaches  of the  Contract  and a jury trial to  establish  the JV's  damages is
currently  in  process.  The JV claims  total  damages,  based upon  alternative
measures of damages, in excess of $75.0 million (exclusive of interest),  and in
a jury trial to be  subsequently  held the JV intends to claim damages in excess
of $18.0 million  (exclusive of interest).  In accordance with the joint venture
agreement  establishing  the JV, Poole & Kent would be entitled to approximately
one-half of any damage award received by the JV.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

   Not applicable.

                                       10


                      EXECUTIVE OFFICERS OF THE REGISTRANT

   FRANK T. MACINNIS,  Age 58; Chairman of the Board and Chief Executive Officer
of the Company  since April 1994.  Mr.  MacInnis  was elected to the  additional
position of President on February 26, 2004 and served as such until  October 25,
2004.  He also served as President of the Company from April 1994 to April 1997.
From  April 1990 to April  1994,  Mr.  MacInnis  served as  President  and Chief
Executive Officer,  and from August 1990 to April 1994 as Chairman of the Board,
of Comstock Group, Inc., a nationwide electrical  contracting company. From 1986
to April 1990,  Mr.  MacInnis  was Senior  Vice  President  and Chief  Financial
Officer of Comstock  Group,  Inc.  In  addition,  from 1986 to April  1994,  Mr.
MacInnis was also President of Spie Group Inc.,  which had interests in Comstock
Group, Inc., Spie Construction Inc., a Canadian pipeline  construction  company,
and Spie  Horizontal  Drilling  Inc.,  a U.S.  company  engaged  in  underground
drilling for the installation of pipelines and communications cable.

   ANTHONY J. GUZZI, Age 40; President and Chief Operating Officer since October
25,  2004.  From August 2001,  until he joined the Company,  Mr. Guzzi served as
President of the North American Distribution and Aftermarket Division of Carrier
Corporation ("Carrier"). Carrier is a manufacturer and distributor of commercial
and residential HVAC and  refrigeration  systems and equipment and a provider of
aftermarket  services  and  components  of its own  products  and those of other
manufacturers in both the HVAC and refrigeration  industries.  From January 2001
to August 2001,  Mr. Guzzi was  President  of Carrier's  Commercial  Systems and
Services  Division,  and from June 1998 to December  2000, he was Vice President
and General Manager of Carrier's Commercial Sales and Services Division.

   SHELDON I. CAMMAKER,  Age 65; Executive Vice President and General Counsel of
the Company  since  September  1987 and Secretary of the Company since May 1997.
Prior to September  1987, Mr. Cammaker was a senior partner of the New York City
law firm of Botein, Hays & Sklar.

   LEICLE E. CHESSER,  Age 58;  Executive  Vice  President  and Chief  Financial
Officer of the Company since May 1994.  From April 1990 to May 1994, Mr. Chesser
served as  Executive  Vice  President  and Chief  Financial  Officer of Comstock
Group,  Inc.,  and from 1986 to May 1994,  Mr.  Chesser was also  Executive Vice
President and Chief Financial Officer of Spie Group, Inc.

   R. KEVIN MATZ, Age 46; Senior Vice President - Shared Services of the Company
since June 2003. From April 1996 to June 2003, Mr. Matz served as Vice President
and  Treasurer of the Company and Staff Vice  President - Financial  Services of
the Company  from March 1993 to April 1996.  From March 1991 to March 1993,  Mr.
Matz was Treasurer of Sprague  Technologies  Inc., a manufacturer  of electronic
components.

   MARK A. POMPA, Age 40; Senior Vice President - Chief  Accounting  Officer and
Treasurer of the Company since June 2003.  From September 1994 to June 2003, Mr.
Pompa was Vice President and Controller of the Company.

                                       11


                                     PART II

ITEM 5. MARKET FOR THE REGISTRANT'S  COMMON EQUITY,  RELATED STOCKHOLDER MATTERS
       AND ISSUER PURCHASES OF EQUITY SECURITIES

   MARKET  INFORMATION.  EMCOR's  common  stock  trades  on the New  York  Stock
Exchange under the symbol "EME".

   The following table sets forth high and low sales prices for the common stock
for the periods indicated as reported by the New York Stock Exchange:

            2004                                               HIGH        LOW
            ----                                               ----        ---
            First Quarter ..........................          $45.12      $34.06
            Second Quarter .........................          $46.01      $35.80
            Third Quarter ..........................          $44.00      $37.52
            Fourth Quarter .........................          $47.38      $37.41

            2003                                               HIGH        LOW
            ----                                               ----        ---
            First Quarter ..........................          $55.20      $43.40
            Second Quarter .........................          $54.30      $45.61
            Third Quarter ..........................          $50.40      $39.79
            Fourth Quarter .........................          $45.14      $33.00

   HOLDERS.  As of March 4, 2005,  there were 127 stockholders of record and, as
of that date, EMCOR estimates there were  approximately  7,600 beneficial owners
holding stock in nominee or "street" name.

   DIVIDENDS.  EMCOR did not pay  dividends  on its common  stock during 2004 or
2003, and it does not anticipate  that it will pay dividends on its common stock
in the  foreseeable  future.  EMCOR's working capital credit facility limits the
payment of dividends on its common stock.

   SECURITIES  AUTHORIZED  FOR ISSUANCE  UNDER EQUITY  COMPENSATION  PLANS.  The
following  table  summarizes  equity  compensation  plans that were  approved by
stockholders   and  equity   compensation   plans  that  were  not  approved  by
stockholders as of December 31, 2004:



                                                                Equity Compensation Plan Information

                                                     A                            B                             C
                                        --------------------------   --------------------------    --------------------------
                                                                                                      NUMBER OF SECURITIES
                                                                                                    REMAINING AVAILABLE FOR
                                        NUMBER OF SECURITIES TO BE        WEIGHTED AVERAGE           FUTURE ISSUANCE UNDER
                                         ISSUED UPON EXERCISE OF         EXERCISE PRICE OF         EQUITY COMPENSATION PLANS
                                           OUTSTANDING OPTIONS,         OUTSTANDING OPTIONS,         (EXCLUDING SECURITIES
PLAN CATEGORY                               WARRANTS AND RIGHTS          WARRANTS AND RIGHTS         REFLECTED IN COLUMN A)
- --------------------------              --------------------------   --------------------------    --------------------------
                                                                                                   
Equity Compensation
  Plans Approved
  by Stockholders                                 624,288                          $16.85                   469,214(2)

Equity Compensation
  Plans Not Approved
  by Security Holders                           1,440,403(1)                       $34.43                   103,463(3)
                                                ---------                                                   -------

Total                                           2,064,691                          $32.56                   572,677
                                                =========                                                   =======


- --------------
(1)  50,468 shares relate to options to purchase shares of Company  common stock
     which are held by employees (other than executive  officers) of the Company
     (the "Employee  Options"),  1,259,398  shares relate to options to purchase
     shares of Company common stock which are held by executive  officers of the
     Company  (the  "Executive  Options"),  14,000  shares  relate to options to
     purchase  shares of Company common stock which are held by Directors of the
     Company (the "Director  Options"),  and 116,537 shares relate to restricted
     common stock units ("RSUs") described below under "Restricted Share Units."

(2)  Includes  89,214 shares of Company common stock reserved for issuance under
     the 1997 Non-Employee  Directors'  Non-Qualified  Stock Option Plan, 60,000
     shares  of  Company  common  stock  reserved  for  issuance  under the 2003
     Non-Employee  Directors'  Stock Option Plan,  and 320,000 shares of Company
     common  stock  reserved  for  issuance  under  the  2003  Management  Stock
     Incentive  Plan.  Subsequent  to  December  31,  2004,  options to purchase
     290,200  shares  of  Company  common  stock  were  granted  under  the 2003
     Management Stock Incentive Plan.

(3)  Represents shares relating to the grant of RSU's.

                                       12


EMPLOYEE OPTIONS

   The Employee  Options  referred to in note (1) to the  immediately  preceding
table under Equity  Compensation  Plan Information (the "Table") vest over three
years in equal annual installments, commencing with the first anniversary of the
date of grant of the  Employee  Options.  The Board of  Directors  granted  such
Employee  Options  to  certain  key  employees  of the  Company  based  upon the
performance of such employees.  Such Employee Options have an exercise price per
share equal to the fair market value of a share of Company common stock on their
respective grant dates and have a term of ten years from the grant date.

EXECUTIVE OPTIONS

   140,000 of the  Executive  Options  referred to in note (1) to the Table were
granted to six executive officers in connection with employment  agreements with
the  Company  as  of  January  1,  1998,   as  amended  (the  "1998   Employment
Agreements"). Pursuant to the terms of the 1998 Employment Agreements, each such
executive  officer  received a fixed  number of  Executive  Options on the first
business  day of 2000 and 2001 with  respective  exercise  prices of $17.56  and
$25.44 per share;  in addition,  Mr.  MacInnis,  Chairman of the Board and Chief
Executive  Officer of the Company,  received an additional  grant under his 1998
Employment  Agreement of an option to purchase  200,000  shares with an exercise
price  of  $19.75  per  share.  Such  Executive  Options  vested  on  the  first
anniversary of the grant date, other than the option granted to Mr. MacInnis for
200,000 shares which vested in four equal  installments based upon the Company's
common stock reaching target stock prices of $25, $30, $35 and $40.

   488,135 of the  Executive  Options  referred to in note (1) to the Table were
granted to six executive officers in connection with employment  agreements with
the Company dated January 1, 2002 (the "2002 Employment  Agreements") and 30,000
of the Executive Options were granted to Mr. Anthony Guzzi,  President and Chief
Operating  Officer of the Company when he joined the Company in October 2004. Of
these Executive  Options,  (a) an aggregate  amount of 171,100 of such Executive
Options were  granted on December 14, 2001 with an exercise  price of $41.70 per
share, (b) an aggregate amount of 145,700 of such Executive Options were granted
on January 2, 2002 with an exercise price of $46.35 per share,  (c) an aggregate
amount of 141,335 of such Executive Options were granted on January 2, 2003 with
an  exercise  price of $54.73  and (d)  30,000 of such  Executive  Options  were
granted on October  25,  2004 with an exercise  price of $38.68.  The  Executive
Options  referred to above in clause (a) were  exercisable  in full on the grant
date.  The  Executive  Options  referred  to above in  clauses  (b) and (c) were
originally  exercisable as follows;  one-fourth on the grant date, one-fourth on
the first anniversary of the grant date, one-fourth on the second anniversary of
the grant date and  one-fourth  on the last  business day of the  calendar  year
immediately  preceding the third anniversary of the grant date. However, on June
10, 2004, the Executive  Options referred to in classes (b) and (c) were amended
so that they became exercisable in full on that date in anticipation of a change
in accounting  rules requiring the expensing of stock options  beginning in July
2005. The options granted to Mr. Guzzi vest in three equal annual  installments,
commencing with the first anniversary of the date of grant.

   On the first  business day of 2005,  the  Company's  executive  officers were
granted options under the Company's  stockholder-approved  2003 Management Stock
Incentive  Plan to purchase an  aggregate  of 262,500  shares of Company  common
stock with an exercise price of $45.08 per share. These options are not included
in the Table.

   Each of the  Executive  Options  granted  have a term of ten years from their
respective  grant dates and an exercise price per share equal to the fair market
value of a share of common stock on their respective grant dates.

DIRECTOR OPTIONS

   During  2002,  each  non-employee  director  of the  Company  received  2,000
Director  Options and in 2003 Mr. Larry J. Bump, upon his election to the Board,
received  2,000  Director  Options.  These options were in addition to the 3,000
options to purchase common stock granted to each non-employee director under the
Company's 1995 Non-Employee  Directors'  Non-Qualified  Stock Option Plan, which
plan has been  approved by the Company's  stockholders.  The price at which such
Director  Options are exercisable is equal to the fair market value per share of
common  stock on the grant date.  The  exercise  price per share of the Director
Options is $55.49 per  share,  except  those  granted  to Mr.  Yonker,  upon his
election  to the Board on October  25,  2002,  which have an  exercise  price of
$51.75 per share,  and those granted to Mr. Bump, upon his election to the Board
on February 27, 2003,  which have an exercise price of $48.15 per share.  All of
these options vested in full on the grant date and have a term of ten years from
the grant date.

RESTRICTED SHARE UNITS

   An  Executive  Stock Bonus Plan (the "Stock  Bonus  Plan") was adopted by the
Board of Directors in October  2000 and amended  December 11, 2003.  Pursuant to
the Stock  Bonus  Plan,  as  amended,  25% of the  annual  bonus  earned by each
executive officer is automatically credited to him in the form of units ("RSUs")
that will subsequently be converted into common stock at a 15% discount from the
fair market value of common stock as of the date the annual bonus is determined.
The units are to be converted  into shares of common stock and  delivered to the
executive  officer on the earliest of (a) the first  business day  following the
day upon which the  Company  releases  to the public  generally  its  results in
respect of the fourth  quarter of the third  calendar year following the year in
respect  of which the RSUs were  granted  ("Release  Date"),  (b) the  executive
officer's termination of employment for any reason or (c) immediately prior to a
"change of control" (as defined in the Stock Bonus Plan). In addition,  pursuant
to the Stock Bonus Plan, each executive  officer is permitted at his election to
cause all or part of his annual bonus not  automatically  credited to him in the
form of RSUs under the Stock Bonus Plan to be

                                       13


credited to him in the form of units ("Voluntary  Units") that will subsequently
be converted  into common stock at a 15% discount  from the fair market value of
common  stock as of the date the annual  bonus is  determined.  An  election  to
accept  Voluntary  Units  under the Stock  Bonus  Plan must be made at least six
months  prior to the end of calendar  year in respect of which the bonus will be
payable.  These  Voluntary Units are to be converted into shares of common stock
and delivered to the  executive  officer on the earliest of (a) the date elected
by the executive officer, but in no event earlier than the Release Date, (b) the
executive  officer's  termination  of employment or (c)  immediately  prior to a
"change of  control."  In  addition,  on October  25,  2004,  when he joined the
Company,  Mr. Guzzi was granted  25,000  restricted  stock units,  and 12,500 of
these units will be converted  into an equal  number of shares of the  Company's
common stock on the first business day immediately  following the day upon which
the Company releases to the public its results for the fourth quarter of each of
2004 and 2005, respectively.

ITEM 6. SELECTED FINANCIAL DATA

   The following selected financial data has been derived from audited financial
statements and should be read in  conjunction  with the  consolidated  financial
statements,  the related notes thereto and the Report of Independent  Registered
Public  Accounting  Firm thereon  included  elsewhere in this and in  previously
filed annual reports on Form 10-K of EMCOR.

INCOME STATEMENT DATA
(In thousands, except per share data)



                                                                                  YEARS ENDED DECEMBER 31,
                                                  ----------------------------------------------------------------------------------
                                                    2004              2003              2002              2001               2000
                                                  ----------        ----------        ----------        ----------        ----------
                                                                                                           
Revenues .................................        $4,747,880        $4,534,646        $3,968,051        $3,419,854        $3,460,204
Gross profit .............................           446,902           482,454           482,634           391,823           357,817
Operating income .........................            42,129            47,057           115,539            88,682            78,925
Net income ...............................        $   33,207        $   20,621        $   62,902        $   50,012        $   40,089
                                                  ==========        ==========        ==========        ==========        ==========
Basic earnings per share .................        $     2.18        $     1.38        $     4.23        $     3.86        $     3.84
                                                  ==========        ==========        ==========        ==========        ==========
Diluted earnings per share ...............        $     2.13        $     1.33        $     4.07        $     3.40        $     2.95
                                                  ==========        ==========        ==========        ==========        ==========


BALANCE SHEET DATA
(In thousands)



                                                                                              AS OF DECEMBER 31,
                                                                  ------------------------------------------------------------------
                                                                    2004          2003          2002          2001           2000
                                                                  ----------    ----------    ----------    ----------    ----------
                                                                                                           
Stockholders' equity (a) .....................................    $  562,361    $  521,356    $  489,870    $  421,933    $  233,503
Total assets .................................................    $1,817,969    $1,795,247    $1,758,491    $1,349,664    $1,261,864
Goodwill .....................................................    $  279,432    $  277,994    $  290,412    $   56,011    $   67,625
Notes payable ................................................    $       --    $       --    $   21,815    $      573    $       --
Borrowings under working capital credit lines ................    $   80,000    $  139,400    $  112,000    $       --    $       --
Other long-term debt, including current maturities ...........    $      476    $      589    $    1,015    $      973    $  116,056
Capital lease obligations ....................................    $    1,662    $      339    $      351    $      249    $      573


- ---------------
(a)  No cash  dividends  on EMCOR's  common stock have been paid during the past
     five years.

ITEM 7.  MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF RESULTS OF  OPERATIONS  AND
         FINANCIAL CONDITION

OVERVIEW

   Revenues for the year ended December 31, 2004 were $4.75 billion  compared to
$4.53 billion and $3.97 billion for the years ended  December 31, 2003 and 2002,
respectively.  Net income was $33.2  million for 2004  compared to $20.6 million
for 2003 and $62.9  million for 2002.  Diluted  earnings per share on net income
were $2.13 per share for 2004 compared to $1.33 per share for 2003 and $4.07 per
share for 2002.

   Positively  impacting  2004 net income and  diluted  earnings  per share were
increased  operating income from the United Kingdom  construction and facilities
segment which reported  breakeven results for 2004 compared to an operating loss
of  $22.4  million  for  2003,   increased  gross  profits  from  transportation
infrastructure,  financial  services,  healthcare and  hospitality  work for the
United States  electrical  construction  and facilities  services  segment and a
reduction in the  provision for income taxes of  approximately  $16.3 million in
2004 and 2003.  This was  offset by  decreased  gross  profits  due to: (a) poor
contract  performance  on certain work in the United States  mechanical  and the
Canada  construction and facilities  services segments;  (b) continued decreased
availability of higher margin  discretionary  small project  spending and repair
and maintenance work in certain  geographical  markets in the United States; (c)
continued  heightened  price  competition for commercial,  industrial and public
sector work in the United  States;  and (d)  increased  prices for certain fixed
price construction project materials, particularly in Canada.

                                       14


   The 2004  results  were also  positively  affected by the  implementation  of
significant strategic decisions and management changes initiated by EMCOR Group,
Inc. senior  management in late 2003 and during 2004.  These actions  included a
curtailment in bidding for public sector work,  replacement of senior management
at certain business units and reductions in selling,  general and administrative
expenses  in all  segments.  Related  to these  actions  were  $8.3  million  of
restructuring  expenses in 2004,  principally  employee  severance  obligations.
EMCOR will  continue to focus during 2005 on  controlling  selling,  general and
administrative expenses, increasing revenues from multi-year facilities services
contracts  and  selective  estimating  and bidding of work.  At the same time, a
continued gradual improvement in commercial construction is anticipated.

   Management  believes it has  positioned  EMCOR to benefit from the  strategic
decisions  and  management  changes  initiated  in late  2003 and  during  2004;
however,  there is no assurance that there will be significantly improved future
results  if  economic  conditions,  with  respect  to the  availability  of more
profitable  private sector work affecting  EMCOR and the  construction  industry
generally, do not continue to improve and competitive pressures do not ease.

   Results of operations for 2003 compared to 2002 were  positively  impacted by
the acquisition of the capital stock of Consolidated  Engineering Services, Inc.
("CES") in December  2002 and an increase in revenues  and income  generated  by
United States facilities  services  operations and United States  transportation
infrastructure  work. However, the 2003 results compared to 2002 were negatively
impacted by: (a) poor performance in the United Kingdom construction operations;
(b) increased competition for, and a related decrease in gross profit margin on,
commercial and industrial work in the United States due to a continuing  decline
in  commercial  and  industrial  work in the United  States  resulting  from the
economic   recession;   (c)  reduced   private  sector  spending  on  small  and
discretionary  projects  and repairs and  maintenance  work  resulting  from the
economic recession; (d) an increase in the percentage of work relating to public
sector  construction  that typically has lower gross profit margins than private
sector work;  (e) lower than  historical  gross profit margins on several United
States projects as a result of poor contract performance;  and (f) reduced labor
productivity due to the uncertain job market.  (The foregoing  factors affecting
the United States  subsidiaries  are hereafter  referred to  collectively as the
"2003 Unfavorable United States Market Conditions").

   The consolidated  results of operations for EMCOR for the year ended December
31, 2002  include the results of  operations  of (a) a group of  companies  (the
"Acquired  Comfort  Companies")  acquired from Comfort Systems USA, Inc. and (b)
CES from their  respective  dates of  acquisition  in 2002.  EMCOR  acquired one
additional company during each of 2003 and 2002, and their results of operations
are also  included  from their  respective  dates of  acquisition.  See Note C -
Acquisitions   of  Businesses  and   Disposition  of  Assets  of  the  notes  to
consolidated   financial   statements   for   additional   discussion  of  these
transactions.

OPERATING SEGMENTS

   EMCOR has the following reportable segments which provide services associated
with the design, integration,  installation,  startup, operation and maintenance
of various  systems:  (a) United States  electrical  construction and facilities
services (involving systems for generation and distribution of electrical power,
lighting   systems,   low-voltage   systems   such  as  fire  alarm,   security,
communications  and process  control  systems and voice and data  systems);  (b)
United States mechanical construction and facilities services (involving systems
for  heating,  ventilation,  air  conditioning,  refrigeration,  and  clean-room
ventilation systems, and plumbing,  process and high-purity piping systems); (c)
United  States  facilities  services;  (d) Canada  construction  and  facilities
services; (e) United Kingdom construction and facilities services; and (f) Other
international  construction and facilities services.  The segment "United States
facilities  services"  principally  consists of those operations which provide a
portfolio  of  services  needed to support  the  operation  and  maintenance  of
customers'  facilities  (mobile operation and maintenance  services,  site-based
operation and maintenance  services,  facility planning and consulting services,
energy  management  programs and the design and  construction of  energy-related
projects)  which services are not related to customers'  construction  programs.
The Canada,  United Kingdom and Other international  segments perform electrical
construction,  mechanical  construction  and  facilities  services.  The  "Other
international  construction and facilities  services" segment represents EMCOR's
operations  outside  of  the  United  States,  Canada  and  the  United  Kingdom
(primarily  in South  Africa and the Middle East during the periods  presented).
EMCOR's interest in its South African joint venture was sold in July 2004.

APPLICATION OF CRITICAL ACCOUNTING POLICIES

   The  consolidated  financial  statements  are  based  on the  application  of
significant  accounting  policies,  which require management to make significant
estimates and assumptions. EMCOR's significant accounting policies are described
in  Note  B -  Summary  of  Significant  Accounting  Policies  of the  notes  to
consolidated  financial  statements  included in Item 8 of this Form 10-K. There
was no initial  adoption of any accounting  policies during 2004. EMCOR believes
that some of the more critical  judgment areas in the  application of accounting
policies that affect the financial  condition and results of operations  are the
impact of changes in the  estimates  and  judgments  pertaining  to: (a) revenue
recognition from (i) long-term  construction  contracts for which the percentage
of completion  method of accounting  is used and (ii)  services  contracts;  (b)
collectibility or valuation of accounts receivable;  (c) insurance  liabilities;
(d) income taxes; and (e) intangible assets.

                                       15


REVENUE RECOGNITION FROM LONG-TERM CONSTRUCTION CONTRACTS AND SERVICES CONTRACTS

   EMCOR  believes its most critical  accounting  policy is revenue  recognition
from   long-term    construction    contracts   for   which   EMCOR   uses   the
percentage-of-completion   method   of   accounting.    Percentage-of-completion
accounting is the  prescribed  method of accounting  for long-term  contracts in
accordance with accounting  principles  generally accepted in the United States,
Statement of Position No. 81-1, "Accounting for Performance of Construction-Type
and Certain  Production-Type  Contracts," and  accordingly,  the method used for
revenue recognition within EMCOR's industry.  Percentage-of-completion  for each
contract  is  measured  principally  by the ratio of costs  incurred  to date to
perform each contract to the  estimated  total costs to perform such contract at
completion.  Certain of EMCOR's  electrical  contracting  business units measure
percentage-of-completion  by the  percentage of labor costs  incurred to date to
perform  each  contract  to the  estimated  total  labor  costs to perform  such
contract at  completion.  Provisions  for the  entirety of  estimated  losses on
uncompleted  contracts  are  made  in  the  period  in  which  such  losses  are
determined.  Application of  percentage-of-completion  accounting results in the
recognition of costs and estimated earnings in excess of billings on uncompleted
contracts in EMCOR's  consolidated  balance sheets. Costs and estimated earnings
in excess of billings on  uncompleted  contracts  reflected in the  consolidated
balance  sheets arise when revenues have been  recognized but the amounts cannot
be billed  under the terms of  contracts.  Such  amounts  are  recoverable  from
customers based upon various measures of performance,  including  achievement of
certain  milestones,  completion of specified units or completion of a contract.
Costs and estimated earnings in excess of billings on uncompleted contracts also
include amounts EMCOR seeks or will seek to collect from customers or others for
errors or changes in contract  specifications or design,  contract change orders
in dispute or unapproved as to both scope and price,  or other  customer-related
causes of unanticipated  additional contract costs (unapproved change orders and
claims).  Such amounts are recorded at estimated net  realizable  value and take
into account  factors that may affect the ability to bill unbilled  revenues and
collect amounts after billing. No profit is recognized on the construction costs
incurred in  connection  with claim  amounts.  As of December 31, 2004 and 2003,
costs and  estimated  earnings in excess of billings  on  uncompleted  contracts
included unbilled  revenues for unapproved change orders of approximately  $65.4
million  and $43.0  million,  respectively,  and claims of  approximately  $53.5
million and $51.4 million,  respectively. In addition, accounts receivable as of
December 31, 2004 and 2003 include claims of approximately $5.4 million and $9.4
million,   respectively,  and  contractually  billed  amounts  related  to  such
contracts  of  approximately  $75.5  million  and $53.1  million,  respectively.
Generally,  contractually  billed  amounts  will not be paid by the  customer to
EMCOR until final resolution of related claims. Due to uncertainties inherent in
estimates employed in applying  percentage-of-completion  accounting,  estimates
may   be    revised    as    project    work    progresses.    Application    of
percentage-of-completion   accounting   requires  that  the  impact  of  revised
estimates be reported prospectively in the consolidated financial statements. In
addition to revenue  recognition  for long-term  construction  contracts,  EMCOR
recognizes  revenues from services  contracts as such contracts are performed in
accordance with Staff Accounting Bulletin No. 104, "Revenue Recognition, revised
and updated" ("SAB 104"). There are two basic types of services  contracts:  (a)
fixed price  services  contracts  which are signed in advance  for  maintenance,
repair and retrofit work over periods  typically ranging from one to three years
(pursuant to which there may be EMCOR  employees on a customer's site full time)
and (b) services contracts which may or may not be signed in advance for similar
maintenance, repair and retrofit work on an as needed basis (frequently referred
to as time and material  work).  Fixed price  services  contracts  are generally
performed over the contract period, and accordingly,  revenue is recognized on a
pro-rata  basis  over the life of the  contract.  Revenues  derived  from  other
services  contracts are recognized when the services are performed in accordance
with SAB 104.  Expenses  related to all services  contracts  are  recognized  as
incurred.

ACCOUNTS RECEIVABLE

   EMCOR is required to estimate the  collectibility of accounts  receivable.  A
considerable  amount of judgment is required in  assessing  the  realization  of
receivables.  Relevant  assessment factors include the  creditworthiness  of the
customer,  EMCOR's prior collection  history with the customer and related aging
of past due balances.  The provisions for bad debts during 2004,  2003, and 2002
amounted  to  approximately  $7.0  million,  $11.2  million  and  $3.4  million,
respectively.  The increase of $7.9 million in this  provision for 2003 compared
to 2002 primarily related to the potential  non-payment of an account receivable
of  approximately   $5.8  million  due  to  the  publicly   reported   financial
difficulties  of the  customer  which  owed that  amount.  This  receivable  was
written-off against the allowance for doubtful accounts in 2004. At December 31,
2004 and 2003,  accounts  receivable of $1,073.5  million and $1,009.2  million,
respectively,  included  allowances  for doubtful  accounts of $36.2 million and
$43.7 million,  respectively.  Specific  accounts  receivable are evaluated when
EMCOR believes a customer may not be able to meet its financial  obligations due
to a  deterioration  of its  financial  condition  or its  credit  ratings.  The
allowance   requirements   are  based  on  the  best  facts  available  and  are
re-evaluated  and adjusted on a regular basis and as additional  information  is
received.

INSURANCE LIABILITIES

   EMCOR has  deductibles  for certain  workers'  compensation,  auto liability,
general liability and property claims,  has self-insured  retentions for certain
other  casualty  claims and is  self-insured  for  employee-related  health care
claims.  Losses are recorded  based upon  estimates of the  liability for claims
incurred and an estimate of claims  incurred but not reported.  The  liabilities
are derived from known facts,  historical trends and industry averages utilizing
the   assistance  of  an  actuary  to  determine  the  best  estimate  of  these
obligations.  EMCOR believes its liabilities for these obligations are adequate.
However, such obligations are difficult to assess and estimate due to numerous

                                       16


factors, including severity of injury,  determination of liability in proportion
to other parties,  timely  reporting of occurrences and  effectiveness of safety
and risk management programs.  Therefore,  if actual experience differs from the
assumptions and estimates used for recording the liabilities, adjustments may be
required and would be recorded in the period that the experience becomes known.

INCOME TAXES

   EMCOR  had net  deferred  tax  assets  primarily  resulting  from  deductible
temporary differences of $2.5 million and $18.8 million at December 31, 2004 and
2003,  respectively,  which will  reduce  taxable  income in future  periods.  A
valuation  allowance  is required  when it is more likely than not that all or a
portion of a deferred  tax asset will not be  realized.  As of December 31, 2004
and  2003,  the  total  valuation  allowance  on net  deferred  tax  assets  was
approximately $10.9 million and $2.0 million,  respectively. The increase in the
valuation  allowance  was recorded to reduce net deferred tax assets  related to
net  operating  losses and other  temporary  differences  of the United  Kingdom
construction and facilities services segment inasmuch as there is uncertainty of
sufficient future income to realize the benefit of such deferred tax assets.

INTANGIBLE ASSETS

   As of December 31, 2004, EMCOR had goodwill and net  identifiable  intangible
assets  (primarily the market value of its backlog,  customer  relationships and
trademarks and  tradenames)  of $279.4 million and $18.8 million,  respectively,
arising  out of the  acquisition  of  companies.  The  determination  of related
estimated  useful lives for  identifiable  intangible  assets and whether  those
assets  are  impaired  involves  significant  judgments  based  upon  short  and
long-term projections of future performance. These forecasts reflect assumptions
regarding the ability to successfully integrate acquired companies. Statement of
Financial  Accounting  Standards No. 142, "Goodwill and Other Intangible Assets"
("SFAS  142")  requires  goodwill  to be tested for  impairment,  on at least an
annual  basis,  and be written  down when  impaired,  rather than  amortized  as
previous standards  required.  Furthermore,  SFAS 142 requires that identifiable
intangible  assets  other than  goodwill be  amortized  over their  useful lives
unless these lives are determined to be indefinite.  Changes in strategy  and/or
market  conditions  may  result in  adjustments  to  recorded  intangible  asset
balances.  As of December 31, 2004,  no indicators of impairment of its goodwill
or  identifiable  intangible  assets  resulted  from EMCOR's  annual  impairment
review,  which was performed in accordance  with the  provisions of SFAS 142 and
Statement  of  Financial  Accounting  Standards  No.  144,  "Accounting  for the
Impairment or Disposal of Long-Lived Assets" ("SFAS 144"). The review under SFAS
144 also  included  long-term  assets  related to the United  Kingdom  that were
determined not to be impaired.  See Note B - Summary of  Significant  Accounting
Policies  of the  notes to  consolidated  financial  statements  for  additional
discussion of the provisions of SFAS 142 and SFAS 144.

DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS

   The reportable segments reflect, in all years presented, reclassifications of
certain   expenses  within  the  income   statement  for  the  prior  years  and
reclassifications of certain business units among the segments due to changes in
EMCOR's internal reporting structure.

REVENUES

   As described below in more detail,  revenues for 2004 increased 4.7% to $4.75
billion  compared to $4.53 billion for 2003. This revenue growth was principally
due to:  (a)  increased  work on United  States  transportation  infrastructure,
financial services,  healthcare,  and hospitality construction projects; (b) the
impact of favorable foreign exchange rate changes on revenues amounting to $19.7
million in the Canada  construction  and facilities  services  segment  (despite
reduced  revenues as a consequence  of certain power  generation  and healthcare
projects  having been  completed in 2003) and  amounting to $72.6 million in the
United Kingdom construction and facilities services segment; and (c) an increase
in the number of United States site-based  facilities services  contracts.  This
growth  in  revenues  was  partially  offset  by  reduced  revenues  from  power
generation projects, office and manufacturing  construction projects, and repair
and maintenance work in the United States.

   Contract backlog as of December 31, 2004 was  approximately  $2.8 billion,  a
$0.2 billion decrease compared with backlog of approximately  $3.0 billion as of
December 31, 2003. Backlog is not a term recognized under accounting  principles
generally  accepted in the United States;  however,  it is a common  measurement
used in EMCOR's industry.  Backlog includes unrecognized revenues to be realized
from uncompleted  construction  contracts plus unrecognized revenues expected to
be realized over the remaining term of the facilities services contracts, except
if the remaining term of a facilities  services contract exceeds 12 months,  the
unrecognized  revenues  attributable  to such  contract  included in backlog are
limited to only 12 months of revenues.  The decrease  was  primarily  related to
completion of the prior year's backlog, combined with the curtailment in bidding
for public sector and other  long-term  contracts.  The 2004 decrease in backlog
can be expected to result in lower  revenues in 2005 than in 2004.  Factors such
as availability  of additional  work and the timing  thereof,  in 2005, may also
impact  total  2005  revenues.  The  impact of these  factors,  however,  is not
possible to predict with certainty.

                                       17


   The $566.6  million  increase in revenues for 2003 when  compared to 2002 was
primarily due to revenues of $508.4 million from companies  acquired in 2003 and
2002 and to increased revenues in the United States electrical  construction and
facilities  services and United States facilities  services segments  (excluding
companies  acquired  in 2003 and  2002)  of $85.1  million  and  $19.7  million,
respectively.  Excluding  companies acquired in 2003 and 2002,  revenues for the
United States mechanical construction and facilities services segment were lower
for 2003 than for 2002.

   The following table presents  EMCOR's  revenues by operating  segment and the
approximate  percentages that each segment's  revenues was of total revenues for
the years  ended  December  31,  2004,  2003 and 2002 (in  millions,  except for
percentages):



                                                                                         % OF                % OF              % OF
                                                                               2004      TOTAL     2003      TOTAL    2002     TOTAL
                                                                            ----------   -----  ----------   -----  ---------- -----
                                                                                                               
Revenues from unrelated entities:
  United States electrical construction and facilities services ........    $  1,235.3    26%   $  1,239.5    27%   $  1,152.4   29%
  United States mechanical construction and facilities services ........       1,825.7    38%      1,715.8    38%      1,715.4   43%
  United States facilities services ....................................         727.6    15%        661.2    15%        250.0    6%
                                                                            ----------          ----------          ----------
  Total United States operations .......................................       3,788.6    80%      3,616.5    80%      3,117.8   79%
  Canada construction and facilities services ..........................         280.8     6%        346.8     8%        316.3    8%
  United Kingdom construction and facilities services ..................         678.5    14%        571.3    13%        533.9   13%
  Other international construction and facilities services .............            --    --            --    --            --   --
                                                                            ----------          ----------          ----------
Total worldwide operations .............................................    $  4,747.9   100%   $  4,534.6   100%   $  3,968.0  100%
                                                                            ==========          ==========          ==========


   Revenues of the United States electrical construction and facilities services
segment  for 2004  decreased  $4.2  million  compared to 2003.  The  decrease in
revenues  was  primarily  due  to  fewer  power  generation  and   manufacturing
construction  projects  available,  partially  offset  by  an  increase  in  the
availability   of   transportation   infrastructure,   financial   services  and
hospitality work. Revenues for 2003 increased by $87.1 million compared to 2002.
This  increase in revenues was  primarily  due to an increase in  transportation
infrastructure  and power  generation  work,  partially  offset by a significant
decline in private sector commercial work, which includes offices, manufacturing
facilities and hotels.  Of all of the major urban centers  served by EMCOR,  the
New York City area market in 2003 experienced the largest  reduction in revenues
from  private  sector  commercial  work  compared to 2002.  This 2003 decline in
revenues from private sector  commercial work (when compared to 2002) was offset
by increased  public sector work in the Washington  D.C. area market,  increased
transportation  infrastructure  work in the  Denver  area  and  increased  power
generation and transportation infrastructure work in California.

   Revenues of the United States mechanical construction and facilities services
segment for 2004  increased  $109.9  million  compared to 2003.  The increase in
revenues was primarily attributable to increased work on healthcare, hospitality
and financial  services  construction  projects,  partially  offset by decreased
power  generation  work  and  commercial  work,  including  discretionary  small
projects  and repair and  maintenance  work.  Revenues for 2003  increased  $0.4
million  compared to 2002  principally  due to  increases in the  education  and
institutional  sectors related to increased  public sector  spending,  partially
offset by significantly  decreased  commercial  office,  manufacturing and power
generation work due to a fall off in availability of such work. In 2003, EMCOR's
mid-western  markets  were  particularly  negatively  impacted  by a fall off in
available outage upgrade and replacement work at  manufacturing  facilities.  In
addition,  revenues  in 2003 were  negatively  impacted by declines in small and
discretionary  projects and repairs and  maintenance  work caused largely by the
cooler than normal summer weather conditions in parts of the United States.

   United States  facilities  services segment revenues  increased $66.4 million
for 2004 compared to 2003.  The increase in revenues was primarily  attributable
to increased  site-based  facilities services contracts as a result of increased
sales efforts.  Revenues  increased by $411.2 million for 2003 compared to 2002.
The  increase  in  revenues  for 2003 was  primarily  due to  revenues of $387.5
million attributable to the CES acquisition and increased site-based  facilities
services  contracts,  partially  offset  by  a  decline  in  certain  small  and
discretionary  projects due to increased competition resulting in fewer projects
awarded to EMCOR. Additionally, a reduction in demand for mobile services, which
services had been  adversely  affected by cooler than normal 2003 summer weather
conditions  in parts of the United  States,  contributed  to a decrease  in 2003
revenues.

   Revenues of Canada  construction and facilities  services  decreased by $66.0
million for 2004  compared  to 2003.  This  decrease  was  primarily  due to the
completion in 2003 of certain long-term power generation and healthcare projects
active in 2003,  partially offset by increased  revenues from power transmission
projects.  The decrease was also partially  offset by $19.7 million of increased
revenues  resulting  from the  impact of changes  in the rates of  exchange  for
Canadian  dollars  to United  States  dollars  due to the  strengthening  of the
Canadian  dollar.  Revenues  increased by $30.5  million for 2003 as compared to
2002.  The  increase  in  revenues  for 2003 was  primarily  attributable  to an
increase of $36.7 million  resulting  from the impact of changes in the rates of
exchange for Canadian  dollars to United States dollars due to  strengthening of
the Canadian  dollar.  But for the exchange  rates,  Canada's  construction  and
facilities services revenues for 2003 when compared to 2002 would have decreased
due to a temporary  scale-back  in work on certain  long-term  power  generation
projects attributable to a customer's project scheduling.

                                       18


   United Kingdom construction and facilities services revenues increased $107.2
million for the year ended December 31, 2004 compared to the year ended December
31, 2003.  This increase in revenues was principally due to an increase of $72.6
million  resulting  from the  impact of  changes  in the rates of  exchange  for
British pounds to United States dollars because of  strengthening of the British
pound and to increases in transportation infrastructure work. Revenues increased
$37.4  million for 2003  compared to 2002,  due to an increase of $47.5  million
related to changes in the rates of exchange for British  pounds to United States
dollars because of  strengthening  of the British pound. But for exchange rates,
revenues for 2003 would have  declined  because of  implementation  of a planned
reduction in bidding for certain types of institutional and government-sponsored
construction projects.

   Other  international  construction and facilities services activities consist
of operations primarily in South Africa (until the sale of EMCOR's interest in a
South African  joint venture in July 2004) and in the Middle East.  During 2004,
2003 and 2002,  all of the  projects in these  markets  were  performed by joint
ventures,  and accordingly,  the results of these joint venture  operations were
accounted  for under the equity method of  accounting  because  either EMCOR had
less than  majority  ownership  or was not  subject to a majority of the risk of
loss  from the  joint  venture  activities  and was not  entitled  to  receive a
majority  of  the  joint  venture's  residual  returns.  Accordingly,   revenues
attributable  to such joint  ventures  were not  reflected  as  revenues  in the
consolidated  financial  statements.  EMCOR  continues  to pursue  new  business
selectively  in  the  Middle  Eastern  and  European   markets;   however,   the
availability of opportunities  there has been significantly  reduced as a result
of local economic factors, particularly in the Middle East.

COST OF SALES AND GROSS PROFIT

   The following table presents EMCOR's cost of sales,  gross profit,  and gross
profit as a percentage of revenues for the years ended  December 31, 2004,  2003
and 2002 (in millions, except for percentages):



                                                                                  2004                  2003               2002
                                                                               ----------            ----------         ----------
                                                                                                               
Cost of sales ....................................................             $  4,301.0            $  4,052.2         $  3,485.4
Gross profit .....................................................             $    446.9            $    482.5         $    482.6
Gross profit as a percentage of revenues .........................                    9.4%                 10.6%              12.2%


   2004 gross profit  (revenues less cost of sales)  decreased $35.6 million for
2004  compared to 2003.  Gross profit as a  percentage  of revenues was 9.4% for
2004  compared  to 10.6% for 2003.  Gross  profit for 2004 was lower than in the
prior year, despite greater revenues than in 2003, primarily due to: (a) greater
than  originally  estimated  labor  requirements  to  perform  work  as  well as
continued  reduced  labor  productivity  due to the uncertain  construction  job
market; (b) reduced  availability of higher margin  discretionary  small project
spending and repair and maintenance  work; (c) increased  competition for, and a
related  decrease in gross profit margin on,  commercial,  industrial and public
sector work in the United States; and (d) increased prices for material required
for certain construction projects, which price increases particularly negatively
impacted the Canada  construction and facilities  services segment gross profit.
Positively  impacting 2004 gross profit was improved United Kingdom construction
and facilities  services segment project  performance and increased gross profit
from United States transportation infrastructure, financial services, healthcare
and  hospitality  projects  due to the  increased  availability  and  successful
performance  of these  types  of  projects.  Additionally,  total  gross  profit
increased  $5.7 million in 2004 compared to 2003,  primarily  resulting from the
impact of changes in the rates of exchange for British  pounds to United  States
dollars  amounting to $5.8 million,  partially offset by a $0.1 million decrease
resulting  from the  impact of  changes in the rates of  exchange  for  Canadian
dollars to United States dollars.

   Gross profit  decreased $0.1 million for 2003 compared to 2002.  Gross profit
as a  percentage  of revenues was 10.6% for 2003  compared  with 12.2% for 2002.
Gross profit as a percentage  of revenues  for 2003  compared to 2002  decreased
primarily  due to  poor  performance  in the  United  Kingdom  construction  and
facilities  services  segment  and the 2003  Unfavorable  United  States  Market
Conditions (previously discussed in the Overview above); this decline was offset
in part by $93.7 million of gross profit  attributable to the companies acquired
in 2003 and 2002.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

   The following  table presents  EMCOR's  selling,  general and  administrative
expenses,  and selling,  general and administrative  expenses as a percentage of
revenues,  for the years ended  December 31, 2004,  2003 and 2002 (in  millions,
except for percentages):



                                                                                                 2004           2003         2002
                                                                                               --------       --------     --------
                                                                                                                  
Selling, general and administrative expenses ..........................................        $  399.3       $  435.4     $  367.1
Selling, general and administrative expenses as a percentage of revenues ..............             8.4%           9.6%         9.3%


   Selling, general and administrative expenses for 2004 decreased $36.1 million
compared to 2003. Selling,  general and administrative  expenses as a percentage
of  revenues  were 8.4% for 2004  compared  to 9.6% for 2003.  This  decline  in
selling, general and administrative expenses both in dollars and as a percentage
of revenues was primarily  attributable to lower salary costs and other variable
costs  associated  with  reductions in personnel.  The decrease was offset by an
increase of $6.8 million for 2004 compared to 2003  resulting from the impact of
changes in the rates of exchange for United  Kingdom and Canadian  currencies to
United  States  dollars,  and an  increase  of $0.6  million in expense  for the
amortization of identifiable intangible assets.

                                       19


   Selling, general and administrative expenses for 2003 increased $68.3 million
compared to 2002.  As a  percentage  of  revenues,  total  selling,  general and
administrative  expenses  increased from 9.3% in 2002 to 9.6% in 2003. For 2003,
selling,  general and administrative  expenses included  amortization expense of
$2.8 million  attributable to  identifiable  intangible  assets  associated with
acquisitions   compared  to  $0.8  million  for  2002.   Selling,   general  and
administrative  expenses  (excluding  companies  acquired  in 2003  and 2002 and
related  amortization  expense) for 2003 were approximately $302.8 million (8.4%
of  revenues)  compared to $307.5  million  (8.9% of  revenues)  for 2002.  This
decrease in selling,  general and administrative  expenses was attributable to a
managed  reduction  of  both  variable  expenses  (including  reduced  incentive
compensation  related to less favorable  financial  performance and reduction in
personnel) and fixed expenses (such as building occupancy costs).

RESTRUCTURING EXPENSES

   Restructuring expenses, primarily relating to employee severance obligations,
were $8.3  million for 2004.  Approximately  $7.0  million of the  restructuring
obligations  were paid prior to December  31,  2004.  EMCOR  anticipates  paying
substantially  all  of  the  remaining   obligations  in  2005.  There  were  no
restructuring expenses for the year ended December 31, 2003 or 2002.

GAIN ON SALE OF ASSETS AND EQUITY INVESTMENT

   The gain on sale of assets of $2.8  million for the year ended  December  31,
2004 was related to the September  2004 sale of assets of EMCOR's United Kingdom
Delcommerce equipment rental services division. Contemporaneously with the sale,
EMCOR  entered  into a  long-term  agreement  to utilize  the  equipment  rental
services of the purchaser,  a publicly traded United Kingdom  company.  The $1.8
million gain on sale of an equity  investment  of 2004 was  attributable  to the
August  2004 sale of EMCOR's  interest in a South  African  joint  venture,  the
operating   results  of  which  had  been  reported   previously  in  the  Other
international  segment.  There were no sales of assets or equity  investments in
either 2003 or 2002 other than the disposal of property,  plant and equipment in
the normal course of business.

OPERATING INCOME

   The following table presents EMCOR's  operating  income by segment,  and each
segment's  operating income as a percentage of its segment's  revenues,  for the
years  ended  December  31,  2004,  2003  and  2002  (in  millions,  except  for
percentages):



                                                                                       % OF                % OF               % OF
                                                                                      SEGMENT             SEGMENT            SEGMENT
                                                                              2004    REVENUES    2003    REVENUES   2002   REVENUES
                                                                             ------   --------   ------   --------  ------  --------
                                                                                                            
Operating income (loss):
   United States electrical construction and facilities services ......      $ 81.2     6.6%     $ 57.8     4.7%    $ 79.3    6.9%
   United States mechanical construction and facilities services ......        (1.4)     --        25.6     1.5%      59.9    3.5%
   United States facilities services ..................................        14.2     2.0%       18.4     2.8%       4.4    1.8%
                                                                             ------              ------             ------
   Total United States operations .....................................        94.0     2.5%      101.8     2.8%     143.6    4.6%
   Canada construction and facilities services ........................       (11.9)     --         2.0     0.6%       3.3    1.0%
   United Kingdom construction and facilities services ................         0.0      --       (22.4)     --        0.0     --
   Other international construction and facilities services ...........         0.5      --         0.3      --       (0.1)    --
   Corporate administration ...........................................       (35.0)     --       (34.7)     --      (31.3)    --
   Restructuring expense ..............................................        (8.3)     --          --      --         --     --
   Gain on sale of assets .............................................         2.8      --          --      --         --     --
                                                                             ------              ------             ------
   Total worldwide operations .........................................        42.1     0.9%       47.0     1.0%     115.5    2.9%
Other corporate items:
   Interest expense ...................................................        (8.9)               (8.9)              (4.1)
   Interest income ....................................................         1.9                 0.7                2.0
   Gain on sale of equity investment ..................................         1.8                  --                 --
   Minority interest ..................................................        (3.8)               (1.9)              (1.1)
   Income before taxes ................................................      $ 33.2              $ 36.9             $112.3

   As described in more detail  below,  operating  income was $42.1  million for
2004,  $47.0 million for 2003 and $115.5 million for 2002. 2004 operating income
decreased $4.9 million compared to 2003, primarily due to restructuring expenses
of $8.3 million.  Excluding  2004  restructuring  expenses of $8.3 million and a
gain on the sale of assets of $2.8  million,  operating  income  increased  $0.5
million  compared to 2003.  Operating income for 2004 was also impacted by other
factors  previously  discussed  in the  Overview  above.  The  decrease  in 2003
operating income compared to 2002 operating income was primarily attributable to
the 2003 Unfavorable  United States Market Conditions  (previously  discussed in
the Overview above),  and operating losses from the United Kingdom  construction
and facilities services segment. Operating income was favorably impacted by $9.8
million,  $4.5 million and $2.3  million in  reduction of insurance  liabilities
previously  established  for insurance  exposures as a consequence  of effective
risk management and safety programs for 2004, 2003 and 2002, respectively.

                                       20


   United States  electrical  construction  and  facilities  services  operating
income  for 2004  increased  $23.4  million  compared  to 2003.  This  segment's
increased  operating  income in 2004 was  attributable  principally to increased
gross  profit  on  transportation   infrastructure,   financial  services,   and
hospitality   construction  projects  due  to  the  increased  availability  and
successful  performance  of  these  types  of  projects.  Selling,  general  and
administrative  expenses  decreased  in 2004 due to lower salary costs and other
variable  costs  associated  with  reductions  in  personnel.  The  decrease  in
operating  income for 2003 of $21.5 million as compared to 2002, and the related
decrease  in  operating  income  as a  percentage  of  revenues,  was  primarily
attributable to the 2003 Unfavorable United States Market Conditions (previously
discussed in the  Overview  above).  In 2003,  the New York City area market was
particularly  adversely impacted by a significant decline in commercial work and
by unprofitable  performance of power generation work. The overall 2003 decrease
was partially offset by profitable performance of transportation infrastructure,
certain power generation work and project close-outs. In addition, 2003 selling,
general and  administrative  expenses  (excluding that attributable to companies
acquired in 2002)  compared to 2002  decreased by  approximately  $19.1 million.
This decrease was mostly related to a reduction in incentive compensation, which
was  attributable  to less  favorable  financial  performance,  a  reduction  in
personnel and a reduction in other variable expenses.

   The United States mechanical  construction and facilities  services operating
loss for 2004 was $1.4 million compared to operating income of $25.6 million for
2003.  The segment's  2004  operating  loss was primarily  attributable  to: (a)
decreases in the expected recovery of estimated costs upon completion of certain
projects,   principally  in  the  Western  United  States;   (b)  poor  contract
performance on certain  construction work related to greater labor  requirements
than  originally  estimated  to perform  the work and  continued  reduced  labor
productivity  due to the  uncertain  construction  job  market;  (c) a continued
decrease in the  availability of generally more profitable  discretionary  small
projects  and repair and  maintenance  work due to general  economic  conditions
negatively  impacting  commercial   construction  spending;  and  (d)  increased
competition for, and a related  decrease in gross profit margin on,  commercial,
industrial and public sector work.  Partially offsetting these operating results
were decreased  selling,  general and  administrative  expenses  attributable to
lower  salary costs and other  variable  costs  associated  with  reductions  in
personnel and to reduced incentive  compensation due to less favorable financial
performance. This segment's operating income decreased by $34.3 million for 2003
compared to 2002. This decrease in operating income and decrease as a percentage
of revenues for 2003 was  primarily  due to the 2003  Unfavorable  United States
Market Conditions  (previously discussed in the Overview above). The mid-western
markets were negatively impacted by a significant reduction in available work on
manufacturing  projects, the western markets were negatively impacted by reduced
income  from  power  generation  work,  and other  United  States  markets  were
negatively  impacted by reduced repairs and  maintenance  work caused largely by
the cooler than normal  summer  weather  conditions.  This decrease in operating
income was  partially  offset by  increased  income  from  additional  water and
wastewater treatment facilities projects for 2003 compared to 2002. In addition,
selling,  general and administrative  expenses decreased by approximately  $11.5
million in this  segment for 2003  compared to 2002.  This  decrease  was mostly
related to a  reduction  in  incentive  compensation  related to less  favorable
financial  performance,  reduction in personnel and reduction in other  variable
expenses.

   United States  facilities  services  operating income for 2004 decreased $4.2
million compared to 2003. The reduced  operating income was primarily related to
a decrease in revenues from, and profits earned on, discretionary small projects
and repair and maintenance  work due to general economic  conditions  negatively
impacting  commercial  construction  spending  and an increase  in expenses  for
site-based  facilities services business development.  In addition,  during 2004
this  segment  also  incurred  approximately  $2.3  million of losses on certain
construction  projects,  outside of the normal facilities services operations of
this segment,  that were contracted for by a subsidiary in this segment prior to
its  acquisition  by  EMCOR.  The  decrease  in  operating  income  for 2004 was
partially offset by a reduction in selling,  general and administrative expenses
related  to  lower  salary  costs  and  other  variable  costs  associated  with
reductions in personnel.  United States  facilities  services  operating  income
increased by $14.0 million for 2003 compared to 2002.  The increase in operating
income was  primarily  attributable  to income of $13.5  million from CES and an
increase in the number of site-based  facilities  services  contracts  resulting
from  business  development  activities.  The increase was  partially  offset by
reduced  income from certain small and  discretionary  projects due to increased
competition and from mobile services,  which services were adversely affected by
cooler than normal summer weather conditions in parts of the United States.

   Canada construction and facilities services operating loss for 2004 was $11.9
million  compared to operating  income of $2.0 million for 2003. The 2004 losses
were primarily due to greater labor  requirements  than originally  estimated to
perform  certain  projects,  increased  material  prices and the  completion  of
certain  long-term  power  generation  projects in 2003 not present in 2004. The
impact of exchange rate movements increased operating losses by $1.5 million for
2004 compared to 2003.  Canada  construction and facilities  services  operating
income  decreased by $1.3 million for 2003  compared to 2002.  This decrease was
principally due to: (a) increased hospital and school construction  projects and
less  manufacturing  outage work in 2003  compared to 2002,  since  hospital and
school  construction  projects  generally  have  lower  gross  profits  than the
manufacturing  outage work and (b)  decreased  profit from  several  longer-term
power generation projects.  The decline was offset in part by $0.2 million of an
increase in operating income resulting from the impact of the change in exchange
rates due to strengthening of the Canadian dollar.

   United Kingdom  construction  and facilities  services  operating  income was
breakeven for 2004 compared to an operating loss of $22.4 million for 2003. This
improvement  was  primarily  attributable  to an  improvement  in the 2004 gross
profit  as there  was  profitable  performance  of work in 2004 in  contrast  to
contracts causing large losses in 2003, which 2003 contracts were  substantially
completed by December 31, 2003. The  improvement  in 2004  operating  income was
also attributable to reductions in selling,  general and administrative expenses
related to a  reorganization  of the  United  Kingdom  operations  in late 2003.
United Kingdom  construction  and facilities  services  reported a $22.4 million
operating  loss in 2003  compared  to  breakeven  results  for  2002.  The  2003
operating loss was primarily attributable to: (a) net unfa-

                                       21


vorable  settlements and closeouts of certain  construction  projects  completed
during  that  year;  (b)  increased  bad debt  expense  of $5.8  million in 2003
primarily  related to the  potential  non-payment  of a large  customer  account
receivable (which account  receivable was written-off  against the allowance for
doubtful accounts in 2004); (c)  reorganization  expenses of approximately  $2.0
million  related  to  employee  severance  expenses  and the  closing of several
offices;  and (d) $1.5  million  resulting  from the  impact  of the  change  in
exchange rates due to strengthening of the British pound.

   Other international construction and facilities services operating income was
$0.5 million for 2004 compared to operating  income of $0.3 million for 2003 and
$0.1 million of operating loss for 2002.  EMCOR continues to pursue new business
selectively  in  the  Middle  Eastern  and  European   markets;   however,   the
availability  of  opportunities  has been  significantly  reduced as a result of
local economic factors, particularly in the Middle East.

      General corporate  expenses for 2004 increased by $0.3 million compared to
2003 and increased by $3.4 million for 2003 compared to 2002.  General corporate
expenses for 2004 compared to 2003 have been negatively impacted by higher audit
fees and other costs of complying  with the  provisions  of the Sarbanes - Oxley
Act of 2002.  However,  these  increased costs have been largely offset by other
expense reductions. The increase in general corporate expenses for 2003 compared
to 2002 was  primarily  related to an increase in personnel  required to support
the business growth related to  acquisitions  and increased  marketing  expenses
associated with EMCOR's brand awareness campaign, which promotes the EMCOR brand
in the United States on the national and local level.

   Interest  expense was $8.9  million for both 2004 and 2003.  The  decrease in
borrowings  under EMCOR's  revolving  credit facility for 2004 was offset by the
impact  of  increases  in  interest  rates  during  the year.  Interest  expense
increased by $4.8 million in 2003 compared to 2002  principally due to increased
borrowing  under  EMCOR's  revolving  credit  facility  as a result  of the 2002
acquisition of CES.

      Interest income increased by $1.2 million for 2004 compared to 2003 due to
interest  earned  on  cash  provided  by the  United  Kingdom  construction  and
facilities  services segment, as such cash was invested in the United Kingdom at
interest  rates greater than the net cost of borrowing  under EMCOR's  revolving
credit facility.  Interest income decreased by $1.3 million for 2003 compared to
2002 due to repayment of increased  borrowings for working capital under EMCOR's
revolving credit facility.

   The income tax benefit of less than $0.05  million for 2004 was  comprised of
(a) $13.9 million of income tax provision on pre-tax  earnings of $33.2 million,
(b) $8.2  million  of income tax  provision  related  to a  valuation  allowance
recorded to reduce net deferred tax assets  related to net operating  losses and
other temporary  differences of the United Kingdom  construction  and facilities
services segment inasmuch as there is uncertainty of sufficient future income to
realize the benefit of such  deferred  tax assets and (c) the partial  offset of
such income tax  provisions  by $22.1  million of income tax benefits for income
tax reserves no longer required based on current analysis of probable exposures.
The provision on income before income taxes for 2004, 2003 and 2002 was recorded
at an effective income tax rate of approximately 42%.

LIQUIDITY AND CAPITAL RESOURCES

   The following table presents EMCOR's net cash provided by (used in) operating
activities,  investing  activities and financing  activities for the years ended
December 31, 2004 and 2003 (in millions):

                                                              2004       2003
                                                             -------    -------
Net cash provided by operating activities ..............     $  54.5    $   1.6
Net cash used in investing activities ..................     $  (4.0)   $ (23.6)
Net cash (used in) provided by financing activities ....     $ (58.4)   $   7.1

   The Company's  consolidated cash balance decreased by $7.9 million from $78.3
million at December 31, 2003 to $70.4  million at December  31,  2004.  Net cash
provided by  operating  activities  for 2004 was $54.5  million,  an increase of
$52.9 million from net cash provided by operating activities of $1.6 million for
2003. The increase in cash provided by operating  activities in 2004 compared to
2003 was primarily due to an increase in net income of $12.6 million, a decrease
in net  operating  assets and  liabilities  of $41.2  million and a $0.9 million
decrease  related  to other  items.  This  increase  in 2004  cash  provided  by
operating  activities  was  in  contrast  to  the  cash  provided  by  operating
activities  of $1.6  million in 2003,  as 2003 was  impacted by the shift toward
increased public sector work, which work typically  involves larger projects and
significant working capital requirements until initial billing milestones can be
reached. Net cash used in investing activities in 2004 of $4.0 million consisted
primarily  of  earn-out  payments  of $1.6  million  for  acquisitions  in prior
periods,  net  disbursements  for other  investments  of $1.3  million and $16.1
million for purchases of property, plant and equipment,  offset by $10.1 million
of proceeds from the sale of assets and an equity investment and $5.0 million of
proceeds from the sale of property, plant and equipment.  This activity compares
to net cash  used in  investing  activities  for 2003 of  $23.6  million,  which
consisted  primarily of aggregate  payments of $8.9 million for  acquisitions in
2003 and earn-out  payments of $2.0 million for  acquisitions  in prior periods,
net  disbursements  for other  investments of $1.8 million and $17.9 million for
purchases of property,  plant and equipment,  offset by $5.2 million of payments
received  pursuant to indemnity  provisions of  acquisition  agreements and $1.9
million of proceeds  from the sale of property,  plant and  equipment.  Net cash
used  in  financing   activities   for  2004  of  $58.4  million  was  primarily
attributable  to net  payments  under  working  capital  credit  lines  of $59.4
million,  offset by proceeds from the exercise of stock options of $1.6 million.

                                       22


Net cash provided by financing activities for 2003 of $7.1 million was primarily
attributable  to net  borrowings  under  working  capital  credit lines of $27.4
million and proceeds from the exercise of stock options of $2.0 million,  offset
by repayments of long-term debt of $22.2 million.

   The following is a summary of EMCOR's  material  contractual  obligations and
other commercial commitments (in millions):



                                                                                            PAYMENTS DUE BY PERIOD
                                                                        ------------------------------------------------------------
                                                                                        LESS
                CONTRACTUAL                                                             THAN          1-3           4-5       AFTER
                OBLIGATIONS                                               TOTAL        1 YEAR        YEARS         YEARS     5 YEARS
             ------------------                                         --------      --------      --------      -------    -------
                                                                                                              
Other long-term debt ...........................................        $    0.5      $    0.1      $    0.2      $   0.2    $    --
Capital lease obligations ......................................             1.9           0.7           0.8          0.4         --
Operating leases ...............................................           165.6          39.6          57.4         32.8       35.8
Minimum funding requirement for pension plan ...................            10.7          10.7            --           --         --
Open purchase obligations (1) ..................................           661.2         514.1         142.1          5.0         --
Other long-term obligations (2) ................................            88.5          17.6          70.9           --         --
                                                                        --------      --------      --------      -------    -------
Total Contractual Obligations ..................................        $  928.4      $  582.8      $  271.4      $  38.4    $  35.8
                                                                        ========      ========      ========      =======    =======



                                                                                  AMOUNT OF COMMITMENT EXPIRATION BY PERIOD
                                                                        ------------------------------------------------------------
                                                                          TOTAL         LESS
             OTHER COMMERCIAL                                            AMOUNTS        THAN          1-3           4-5       AFTER
                COMMITMENTS                                             COMMITTED      1 YEAR        YEARS         YEARS     5 YEARS
             ------------------                                         ---------     --------      --------      -------    -------
                                                                                                              
Revolving Credit Facility (3) ......................                    $   80.0      $     --      $   80.0      $    --    $    --
Letters of credit ..................................                        54.3            --          54.3           --         --
Guarantees .........................................                        25.0            --            --           --       25.0
                                                                        --------      --------      --------      -------    -------
Total Commercial Commitments .......................                    $  159.3      $     --      $  134.3      $    --    $  25.0
                                                                        ========      ========      ========      =======    =======

- -------------
(1)  Represents  open  purchase  orders for  material and  subcontracting  costs
     related to EMCOR's  construction  and  service  contracts.  These  purchase
     orders are not reflected in EMCOR's  consolidated  balance sheet and should
     not impact future cash flows as amounts will be recovered  through customer
     billings.

(2)  Represents  primarily insurance related  liabilities,  the timing for which
     payments beyond one year is not practical to estimate.

(3)  EMCOR classifies these borrowings as short-term on its consolidated balance
     sheet  because of  EMCOR's  intent  and  ability to repay the  amounts on a
     short-term basis.

   On  September  26,  2002,  EMCOR  entered  into a $275.0  million  five  year
revolving credit agreement (the "Revolving Credit Facility").  Effective July 9,
2003, EMCOR increased its borrowing capacity under the Revolving Credit Facility
to $350.0  million.  The  Revolving  Credit  Facility,  which  replaced a credit
facility  entered into on December 22, 1998, is guaranteed by certain direct and
indirect subsidiaries of EMCOR, is secured by substantially all of the assets of
EMCOR and most of its  subsidiaries  and provides for  borrowings in the form of
revolving loans and letters of credit.  The Revolving  Credit Facility  contains
various  covenants  requiring,   among  other  things,  maintenance  of  certain
financial ratios and certain  restrictions with respect to payment of dividends,
common stock repurchases,  investments,  acquisitions,  indebtedness and capital
expenditures.  A commitment fee is payable on the average daily unused amount of
the Revolving  Credit  Facility.  The fee ranges from 0.3% to 0.5% of the unused
amount, based on certain financial tests.  Borrowings under the Revolving Credit
Facility bear interest at (a) a rate which is the prime commercial  lending rate
announced by Harris  Nesbitt from time to time (5.25% at December 31, 2004) plus
0% to 1.0%,  based on certain  financial tests or (b) United States dollar LIBOR
(at  December  31, 2004 the rate was 2.42%) plus 1.5% to 2.5%,  based on certain
financial  tests.  The interest  rates in effect at December 31, 2004 were 5.50%
and 4.17% for the prime  commercial  lending rate and the United  States  dollar
LIBOR, respectively. Letter of credit fees issued under this facility range from
0.75% to 2.5% of the respective face amounts of the letters of credit issued and
are charged based on the type of letter of credit  issued and certain  financial
tests. As of December 31, 2004 and 2003, EMCOR had  approximately  $54.3 million
and $49.2  million  of letters of credit  outstanding,  respectively.  EMCOR had
borrowings of $80.0 million and $139.4 million  outstanding  under the Revolving
Credit Facility at December 31, 2004 and 2003, respectively.

   In August 2001,  the Company's  Canadian  subsidiary,  Comstock  Canada Ltd.,
renewed a credit agreement with a bank providing for an overdraft facility of up
to Cdn. $0.5 million.  The facility is secured by a standby letter of credit and
provides for  interest at the bank's  prime rate (4.25% at December  31,  2004).
There were no borrowings outstanding under this credit agreement at December 31,
2004 or 2003.

   A subsidiary of EMCOR has  guaranteed  indebtedness  of a venture in which it
has a 40% interest; the other venture partner, Baltimore Gas and Electric, has a
60%  interest.  The venture  designs,  constructs,  owns,  operates,  leases and
maintains  facilities to produce  chilled water for sale to customers for use in
air  conditioning  private  and  public  properties.  These  guarantees  are not
expected to have a material effect on EMCOR's  financial  position or results of
operations.  Each of the venturers is jointly and severally liable, in the event
of default,  for the venture's $25.0 million borrowing due December 2031. During
September 2002, each venture partner contributed equity to the venture, of which
EMCOR's contribution was $14.0 million.

                                       23


   EMCOR is  contingently  liable to  sureties  in  respect of  performance  and
payment  bonds  issued by  sureties,  usually  at the  request of  customers  in
connection with construction projects which secure EMCOR payment and performance
obligations  under contracts for such projects.  In addition,  at the request of
labor unions representing certain EMCOR employees,  bonds are sometimes provided
to secure  obligations for wages and benefits  payable to or for such employees.
EMCOR  bonding  requirements  typically  increase as the amount of public sector
work  increases.  As of December  31,  2004,  sureties  had issued bonds for the
account of EMCOR in the aggregate  amount of  approximately  $1.6  billion.  The
bonds are  issued by  EMCOR's  sureties  in return  for a premium  which  varies
depending  on the size and type of the bonds.  The  largest  individual  bond is
approximately $170.0 million. EMCOR has agreed to indemnify the sureties for any
payments made by them in respect of bonds issued on EMCOR's behalf.

   EMCOR does not have any other  material  financial  guarantees or off-balance
sheet arrangements other than those disclosed herein.

   The  primary  source of  liquidity  for EMCOR has been,  and is  expected  to
continue to be, cash generated by operating activities. EMCOR also maintains the
Revolving  Credit  Facility that may be utilized,  among other  things,  to meet
short-term  liquidity needs in the event cash generated by operating  activities
is  insufficient  or to enable EMCOR to seize  opportunities  to  participate in
joint ventures or to make  acquisitions that may require access to cash on short
notice or for any other  reason.  EMCOR may also increase  liquidity  through an
equity offering or other debt instruments.  Short-term  changes in macroeconomic
trends may have an effect,  positively or negatively,  on liquidity. In addition
to managing  borrowings,  EMCOR's  focus on the  facilities  services  market is
intended to provide an  additional  buffer  against  economic  downturns  as the
facilities  services market is characterized by annual and multi-year  contracts
that  provide a more  predictable  stream  of cash  flow  than the  construction
market.  The acquisition in December 2002 of CES, which is primarily  focused on
the facilities  services market,  is part of EMCOR's plan to grow its facilities
services business.  Short-term liquidity is also impacted by the type and length
of construction contracts in place. During economic downturns,  such as the 2001
through  2004  period  for  the  commercial  construction  industry,  there  are
typically fewer small and  discretionary  projects from the private sector,  and
companies   such  as  EMCOR  more   aggressively   bid  more   large   long-term
infrastructure  and  public  sector  contracts.  Performance  of  long  duration
contracts  typically  requires working capital until initial billing  milestones
are achieved.  While EMCOR strives to maintain a net  over-billed  position with
its customers,  there can be no assurance that a net over-billed position can be
maintained.  EMCOR's net  over-billings,  defined as the balance sheet  accounts
billings in excess of costs and estimated earnings on uncompleted contracts less
cost and estimated earnings in excess of billings on uncompleted contracts,  was
$119.0 million and $95.8 million as of December 31, 2004 and 2003, respectively.

   Long-term  liquidity  requirements  can be expected  to be met  through  cash
generated from operating activities, the Revolving Credit Facility, and the sale
of various  secured or unsecured debt and/or equity  interests in the public and
private  markets.  Based upon  EMCOR's  current  credit  ratings  and  financial
position,  EMCOR  can  reasonably  expect  to be able to  issue  long-term  debt
instruments  and/or equity.  Over the long term,  EMCOR's  primary  revenue risk
factor  continues  to be the level of demand  for  non-residential  construction
services, which is in turn influenced by macroeconomic trends including interest
rates and governmental  economic policy. In addition to the primary revenue risk
factor,  EMCOR's  ability to perform  work at  profitable  levels is critical to
meeting long-term liquidity requirements.

   EMCOR  believes that current cash balances and borrowing  capacity  available
under the  Revolving  Credit  Facility  or other  forms of  financing  available
through debt or equity  offerings,  combined  with cash expected to be generated
from  operations,  will be  sufficient  to provide  short-term  and  foreseeable
long-term liquidity and meet expected capital expenditure requirements. However,
EMCOR is a party to lawsuits and other  proceedings  in which other parties seek
to recover from it amounts  ranging  from a few  thousand  dollars to over $70.0
million.  If EMCOR was required to pay damages in one or more such  proceedings,
such payments could have a material  adverse  effect on its financial  position,
results of operations and/or cash flows.

CERTAIN INSURANCE MATTERS

   As of December  31,  2004,  EMCOR  utilized  approximately  $43.7  million of
letters of credit issued pursuant to its Revolving Credit Facility as collateral
for its insurance obligations.

NEW ACCOUNTING PRONOUNCEMENT

   On December 16, 2004, the Financial  Accounting Standards Board (FASB) issued
FASB Statement No. 123 (revised 2004), Share-Based Payment ("123(R)"),  which is
a revision of FASB Statement No. 123,  Accounting for Stock-Based  Compensation.
Statement 123(R)  supersedes APB Opinion No. 25,  Accounting for Stock Issued to
Employees, and amends FASB Statement No. 95, Statement of Cash Flows. Generally,
the  approach  in  Statement  123(R) is similar  to the  approach  described  in
Statement 123.  However,  Statement 123(R) requires all share-based  payments to
employees,  including grants of employee stock options,  to be recognized in the
income statement based on their fair values. Pro forma disclosure will no longer
be an alternative.  Statement 123(R) must be adopted no later than July 1, 2005.
EMCOR will adopt Statement 123(R) on July 1, 2005.

   As permitted by  Statement  123,  EMCOR  currently  accounts for  share-based
payments to employees  using Opinion 25's  intrinsic  value method and, as such,
generally   recognizes  no   compensation   cost  for  employee  stock  options.
Accordingly,  the adoption of Statement  123(R)'s  fair value method will have a
significant impact on our result of operations,  although it will have no impact
on our overall financial posi-


                                       24


tion. EMCOR is currently evaluating the impact that adoption of Statement 123(R)
will have on the results of  operations  in 2005.  The impact of the standard on
future operating results cannot be predicted at this time because it will depend
on levels of  share-based  payments  granted  in the  future.  Statement  123(R)
requires the benefits of tax  deductions  in excess of  recognized  compensation
cost to be reported as a financing  cash flow,  rather than as an operating cash
flow as required  under current  literature.  This  requirement  will reduce net
operating  cash flows and increase  net  financing  cash flows in periods  after
adoption.  While EMCOR cannot  estimate what those amounts will be in the future
(because  they depend on, among other  things,  when  employees  exercise  stock
options),  the amount of operating  cash flows  recognized  in prior periods for
such excess tax deductions were not material. On the first business day of 2005,
options to purchase an  aggregate  of 290,200  shares of EMCOR common stock were
granted  pursuant to the 2003  Management  Stock  Incentive Plan, and options to
purchase  an  aggregate  of 31,752  shares of EMCOR  common  stock were  granted
pursuant to the 1997 Stock Option Plan for directors.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

   EMCOR has not used  derivative  financial  instruments for any purpose during
the years ended December 31, 2004 and 2003,  including trading or speculating on
changes in interest rates or commodity prices of materials used in its business.

   EMCOR is exposed to market risk for changes in interest  rates for borrowings
under the  Revolving  Credit  Facility.  Borrowings  under  that  facility  bear
interest  at  variable  rates,  and the  fair  value  of this  borrowing  is not
significantly  affected by changes in market  interest rates. As of December 31,
2004, there was $80.0 million of borrowings  outstanding under the facility, and
these  borrowings  bear  interest  at (a) a rate  which is the prime  commercial
lending rate  announced  by Harris  Nesbitt from time to time (5.25% at December
31, 2004) plus 0% to 1.0%, based on certain financial tests or (b) United States
dollar LIBOR (at December 31, 2004, the rate was 2.42%) plus 1.5% to 2.5%, based
on  certain  financial  tests.  Based  on the  borrowings  outstanding  of $80.0
million,  if the overall interest rates were to increase by 1.0%, the net of tax
interest  expense would increase  approximately  $0.5 million in the next twelve
months.  Conversely,  if the  overall  interest  rates were to decrease by 1.0%,
interest expense would decrease by approximately $0.5 million in the next twelve
months.  The Revolving  Credit Facility  expires in September 2007.  There is no
guarantee that EMCOR will be able to renew the facility at its expiration.

   EMCOR is also  exposed  to market  risk and the  market's  potential  related
impact on  accounts  receivable  or costs and  estimated  earnings  in excess of
billings  on  uncompleted  contracts.  The  amounts  recorded  may be at risk if
customers'  ability to pay these obligations is negatively  impacted by economic
conditions.  EMCOR  continually  monitors the credit worthiness of its customers
and maintains on-going discussions with customers regarding contract status with
respect to change orders and billing terms.  Therefore,  EMCOR believes it takes
appropriate  action to manage market and other risks,  but there is no assurance
that  it will  be  able  to  reasonably  identify  all  risks  with  respect  to
collectibility  of these  assets.  See also the previous  discussion of Accounts
Receivable under the heading  "Application of Critical  Accounting  Policies" in
the Management's  Discussion and Analysis of Results of Operations and Financial
Condition.

   Amounts  invested in EMCOR's  foreign  operations are  translated  into U. S.
dollars at the exchange  rates in effect at year end. The resulting  translation
adjustments are recorded as accumulated other comprehensive  income, a component
of stockholders'  equity, in its consolidated balance sheets. EMCOR believes the
exposure to the effects  that  fluctuating  foreign  currencies  may have on its
consolidated  results of  operations is limited  because the foreign  operations
primarily  invoice  customers and collect  obligations in their respective local
currencies.  Additionally,  expenses  associated  with  these  transactions  are
generally contracted and paid for in their same local currencies.

   THIS ANNUAL REPORT ON FORM 10-K CONTAINS CERTAIN  FORWARD-LOOKING  STATEMENTS
WITHIN  THE  MEANING  OF  THE  PRIVATE   SECURITIES  REFORM  ACT  OF  1995.  ALL
FORWARD-LOOKING  STATEMENTS  INCLUDED  IN THIS  ANNUAL  REPORT  ARE  BASED  UPON
INFORMATION  AVAILABLE TO EMCOR, AND MANAGEMENT'S  PERCEPTION THEREOF, AS OF THE
DATE OF THIS  ANNUAL  REPORT.  EMCOR  ASSUMES NO  OBLIGATION  TO UPDATE ANY SUCH
FORWARD-LOOKING STATEMENTS.  THESE FORWARD-LOOKING STATEMENTS INCLUDE STATEMENTS
REGARDING MARKET SHARE GROWTH, GROSS PROFIT,  PROJECT MIX, PROJECTS WITH VARYING
PROFIT  MARGINS,  AND  SELLING,   GENERAL  AND  ADMINISTRATIVE  EXPENSES.  THESE
FORWARD-LOOKING  STATEMENTS  INVOLVE  RISKS AND  UNCERTAINTIES  THAT COULD CAUSE
ACTUAL  RESULTS  TO  DIFFER  MATERIALLY  FROM  THE  FORWARD-LOOKING  STATEMENTS.
ACCORDINGLY,  THESE STATEMENTS ARE NO GUARANTEE OF FUTURE PERFORMANCE. SUCH RISK
AND  UNCERTAINTIES  INCLUDE,  BUT ARE NOT LIMITED TO, ADVERSE EFFECTS OF GENERAL
ECONOMIC  CONDITIONS,  CHANGES  IN THE  POLITICAL  ENVIRONMENT,  CHANGES  IN THE
SPECIFIC MARKETS FOR EMCOR'S SERVICES,  ADVERSE BUSINESS  CONDITIONS,  INCREASED
COMPETITION,   UNFAVORABLE  LABOR  PRODUCTIVITY,  MIX  OF  BUSINESS,  AND  RISKS
ASSOCIATED WITH FOREIGN OPERATIONS.  CERTAIN OF THE RISKS AND FACTORS ASSOCIATED
WITH EMCOR'S  BUSINESS ARE ALSO  DISCUSSED IN OTHER  REPORTS FILED BY EMCOR FROM
TIME TO TIME WITH THE  SECURITIES AND EXCHANGE  COMMISSION.  READERS SHOULD TAKE
THE   AFOREMENTIONED   RISKS  AND  FACTORS  INTO  ACCOUNT  IN   EVALUATING   ANY
FORWARD-LOOKING STATEMENTS.

                                       25


ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                 (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)



                                                                                                                DECEMBER 31,
                                                                                                        ---------------------------
                                                                                                           2004            2003
                                                                                                        -----------     -----------
                                                                                                                  
                                     ASSETS
Current assets:
  Cash and cash equivalents ........................................................................    $    70,404     $    78,260
  Accounts receivable, less allowance for doubtful accounts of $36,185
    and $43,706, respectively ......................................................................      1,073,454       1,009,170
  Costs and estimated earnings in excess of billings on uncompleted contracts ......................        240,716         249,393
  Inventories ......................................................................................         10,580           9,863
  Prepaid expenses and other .......................................................................         30,417          42,470
                                                                                                        -----------     -----------
    Total current assets ...........................................................................      1,425,571       1,389,156
Investments, notes and other long-term receivables .................................................         26,472          26,452
Property, plant and equipment, net .................................................................         56,468          66,156
Goodwill ...........................................................................................        279,432         277,994
Identifiable intangible assets, less accumulated amortization of $7,017 and $3,573, respectively ...         18,782          22,226
Other assets .......................................................................................         11,244          13,263
                                                                                                        -----------     -----------
Total assets .......................................................................................    $ 1,817,969     $ 1,795,247
                                                                                                        ===========     ===========

                      LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Borrowings under working capital credit line .....................................................    $    80,000     $   139,400
  Current maturities of long-term debt and capital lease obligations ...............................            806             367
  Accounts payable .................................................................................        467,415         451,713
  Billings in excess of costs and estimated earnings on uncompleted contracts ......................        359,667         345,207
  Accrued payroll and benefits .....................................................................        138,771         131,623
  Other accrued expenses and liabilities ...........................................................        115,714         110,147
                                                                                                        -----------     -----------
    Total current liabilities ......................................................................      1,162,373       1,178,457
Long-term debt and capital lease obligations .......................................................          1,332             561
Other long-term obligations ........................................................................         91,903          94,873
                                                                                                        -----------     -----------
Total liabilities ..................................................................................      1,255,608       1,273,891
                                                                                                        -----------     -----------
Stockholders' equity:
Preferred stock, $0.10 par value, 1,000,000 shares authorized, zero issued and outstanding .........             --              --
Common stock, $0.01 par value, 30,000,000 shares authorized, 16,324,335 and
  16,155,844 shares issued, respectively ...........................................................            163             162
Capital surplus ....................................................................................        318,122         316,729
Accumulated other comprehensive income .............................................................          7,699           1,257
Retained earnings ..................................................................................        253,128         219,921
Treasury stock, at cost, 1,088,286 and 1,123,651 shares, respectively ..............................        (16,751)        (16,713)
                                                                                                        -----------     -----------
Total stockholders' equity .........................................................................        562,361         521,356
                                                                                                        -----------     -----------
Total liabilities and stockholders' equity .........................................................    $ 1,817,969     $ 1,795,247
                                                                                                        ===========     ===========


       The accompanying notes to consolidated financial statements are an
                       integral part of these statements.

                                       26


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                        FOR THE YEARS ENDED DECEMBER 31,
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)



                                                                               2004                  2003                  2002
                                                                            -----------           -----------           -----------
                                                                                                               
Revenues .........................................................          $ 4,747,880           $ 4,534,646           $ 3,968,051
Cost of sales ....................................................            4,300,978             4,052,192             3,485,417
                                                                            -----------           -----------           -----------
Gross profit .....................................................              446,902               482,454               482,634
Selling, general and administrative expenses .....................              399,338               435,397               367,095
Restructuring expenses ...........................................                8,274                    --                    --
Gain on sale of assets ...........................................                2,839                    --                    --
                                                                            -----------           -----------           -----------
Operating income .................................................               42,129                47,057               115,539
Interest expense .................................................               (8,883)               (8,939)               (4,096)
Interest income ..................................................                1,886                   703                 1,997
Gain on sale of equity investment ................................                1,844                    --                    --
Minority interest ................................................               (3,814)               (1,905)               (1,114)
                                                                            -----------           -----------           -----------
Income before income taxes .......................................               33,162                36,916               112,326
Income tax (benefit) provision ...................................                  (45)               16,295                49,424
                                                                            -----------           -----------           -----------
Net income .......................................................          $    33,207           $    20,621           $    62,902
                                                                            ===========           ===========           ===========
Basic earnings per share .........................................          $      2.18           $      1.38           $      4.23
                                                                            ===========           ===========           ===========
Diluted earnings per share .......................................          $      2.13           $      1.33           $      4.07
                                                                            ===========           ===========           ===========


       The accompanying notes to consolidated financial statements are an
                       integral part of these statements.

                                       27


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                        FOR THE YEARS ENDED DECEMBER 31,
                                 (IN THOUSANDS)



                                                                                             2004           2003           2002
                                                                                          -----------    -----------    -----------
                                                                                                               
Cash flows from operating activities:
Net income ............................................................................   $    33,207    $    20,621    $    62,902
Adjustments to reconcile net income to net cash provided by operating activities:
  Depreciation and amortization .......................................................        20,939         21,717         15,371
  Amortization of identifiable intangible assets ......................................         3,444          2,818            755
  Provision for doubtful accounts .....................................................         7,026         11,249          3,354
  Minority interest ...................................................................         3,814          1,905          1,114
  Deferred income taxes ...............................................................        13,704          7,451          7,432
  Gain on sale of assets and equity investment ........................................        (4,683)            --             --
  (Gain) loss on sale of property, plant and equipment ................................          (196)           314           (190)
  Non-cash expense for amortization of debt issuance costs ............................         1,925          1,416            630
  Non-cash expense for Restricted Stock Units .........................................            --             --            557
                                                                                          -----------    -----------    -----------
                                                                                               79,180         67,491         91,925
Change in operating assets and liabilities excluding effect of businesses acquired:
  (Increase) decrease in accounts receivable ..........................................       (55,244)       (49,171)        28,464
  Decrease (increase) in inventories and contracts in progress, net ...................        21,130        (29,018)       (14,174)
  Increase in accounts payable ........................................................         6,912         40,931         32,653
  Increase (decrease) in accrued payroll and benefits and other accrued
    expenses and liabilities ..........................................................        10,459        (27,351)        14,860
  Changes in other assets and liabilities, net ........................................        (7,954)        (1,258)           779
                                                                                          -----------    -----------    -----------
Net cash provided by operating activities .............................................        54,483          1,624        154,507
                                                                                          -----------    -----------    -----------
Cash flows from investing activities:
  Proceeds from sale of assets and equity investment ..................................        10,061             --             --
  Proceeds from sale of property, plant and equipment .................................         4,964          1,872          2,009
  Purchase of property, plant and equipment ...........................................       (16,134)       (17,940)       (15,585)
  Payments for acquisitions of businesses and related earn-out agreements .............        (1,568)       (10,943)      (343,358)
  Net disbursements for other investments .............................................        (1,281)        (1,810)        (7,679)
  Payments received pursuant to indemnity provisions of acquisition agreements ........            --          5,244             --
                                                                                          -----------    -----------    -----------
Net cash used in investing activities .................................................        (3,958)       (23,577)      (364,613)
                                                                                          -----------    -----------    -----------
Cash flows from financing activities:
  Proceeds from working capital credit lines ..........................................     1,365,950      1,445,904        248,000
  Repayments of working capital credit lines ..........................................    (1,425,350)    (1,418,504)      (136,000)
  Borrowings for long-term debt .......................................................            31             --             70
  Repayments for long-term debt .......................................................          (144)       (22,241)        (1,100)
  Repayments for capital lease obligations ............................................          (458)           (12)           (34)
  Net proceeds from exercise of stock options .........................................         1,590          1,963          2,507
                                                                                          -----------    -----------    -----------
Net cash (used in) provided by financing activities ...................................       (58,381)         7,110        113,443
                                                                                          -----------    -----------    -----------
Decrease in cash and cash equivalents .................................................        (7,856)       (14,843)       (96,663)
Cash and cash equivalents at beginning of year ........................................        78,260         93,103        189,766
                                                                                          -----------    -----------    -----------
Cash and cash equivalents at end of year ..............................................   $    70,404    $    78,260    $    93,103
                                                                                          ===========    ===========    ===========


       The accompanying notes to consolidated financial statements are an
                       integral part of these statements.

                                       28


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

               CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY AND
                              COMPREHENSIVE INCOME
                                 (IN THOUSANDS)



                                                                                   ACCUMULATED
                                                TOTAL                                 OTHER
                                                STOCK-                            COMPREHENSIVE
                                               HOLDERS'      COMMON     CAPITAL       INCOME     RETAINED    TREASURY  COMPREHENSIVE
                                                EQUITY       STOCK      SURPLUS      (LOSS)(1)   EARNINGS     STOCK        INCOME
                                             ----------    ---------   ---------  -------------  ---------   --------- -------------
                                                                                                     
Balance, December 31, 2001 ................   $ 421,933    $     159   $ 307,636    $  (5,424)   $ 136,398   $ (16,836)
  Net income ..............................      62,902           --          --           --       62,902          --    $  62,902
  Foreign currency translation
    adjustments ...........................       3,725           --          --        3,725           --          --        3,725
  Pension plan additional
    minimum liability, net of
    tax benefit of $1.9 million ...........      (3,449)          --          --       (3,449)          --          --       (3,449)
                                                                                                                          ---------
  Comprehensive income ....................                                                                               $  63,178
                                                                                                                          =========
  Common stock issued under
    stock option plans, net ...............       2,507            2       2,505           --           --          --
  Value of Restricted Stock
    Units (4) .............................       2,252           --       2,252           --           --          --
                                              ---------    ---------   ---------    ---------    ---------   ---------
Balance, December 31, 2002 ................     489,870          161     312,393       (5,148)     199,300     (16,836)
  Net income ..............................      20,621           --          --           --       20,621          --    $  20,621
  Foreign currency translation
    adjustments ...........................      12,440           --          --       12,440           --          --       12,440
  Pension plan additional
    minimum liability, net of
    tax benefit of $2.6 million ...........      (6,035)          --          --       (6,035)          --          --       (6,035)
                                                                                                                          ---------
  Comprehensive income ....................                                                                               $  27,026
                                                                                                                          =========
  Common stock issued under
    stock option plans, net ...............       3,026            1       2,902           --           --         123
  Value of Restricted Stock
    Units (4) .............................       1,434           --       1,434           --           --          --
                                              ---------    ---------   ---------    ---------    ---------   ---------
Balance, December 31, 2003 ................     521,356          162     316,729        1,257      219,921     (16,713)
  Net income ..............................      33,207           --          --           --       33,207          --    $  33,207
  Foreign currency translation
    adjustments ...........................       5,409           --          --        5,409           --          --        5,409
  Pension plan reduction
    of minimum liability, net of tax
    provision of $2.6 million .............       1,033           --          --        1,033           --          --        1,033
                                                                                                                          ---------
  Comprehensive income ....................                                                                               $  39,649
                                                                                                                          =========
  Issuance of treasury stock for
    restricted stock units (2) ............          --           --        (836)          --           --         836
  Treasury stock, at cost (3) .............        (902)          --          --           --           --        (902)
  Common stock issued under stock
    option plans, net .....................       1,590            1       1,561           --           --          28
  Value of Restricted Stock
    Units (4) .............................         668           --         668           --           --          --
                                              ---------    ---------   ---------    ---------    ---------   ---------
Balance, December 31, 2004 ................   $ 562,361    $     163   $ 318,122    $   7,699    $ 253,128   $ (16,751)
                                              =========    =========   =========    =========    =========   =========


- -------------
(1)  Represents  cumulative foreign currency  translation and net of tax minimum
     pension  liability   adjustments  of  $12.7  million  and  $(5.0)  million,
     respectively,  as of  December  31,  2004.  Represents  cumulative  foreign
     currency  translation and net of tax minimum pension liability  adjustments
     of $7.3 million and $(6.0) million, respectively, as of December 31, 2003.

(2)  Represents  common stock  transferred  at cost from treasury stock upon the
     vesting of restricted stock units.

(3)  Represents value of shares of common stock withheld by EMCOR for income tax
     withholding requirements upon the vesting of restricted stock units.

(4)  Shares of common stock will be issued in respect of restricted stock units.
     This amount  represents the value of restricted  stock units at the date of
     grant plus the related  compensation  expense in the current year due to an
     increase in market  value of the  underlying  common  stock.  As of October
     2002, the terms of the restricted stock unit plan were changed resulting in
     fixed plan accounting after the grant date from the date of this change for
     both existing and new grants.

     The accompanying notes to the consolidated financial statements are an
                       integral part of these statements.

                                       29


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE A -- NATURE OF OPERATIONS

   EMCOR Group,  Inc., a Delaware  corporation,  and subsidiaries  (collectively
"EMCOR"),  is one of the largest  mechanical  and  electrical  construction  and
facilities  services firms in the United States,  Canada, the United Kingdom and
in the world. EMCOR specializes in providing services relating to mechanical and
electrical  systems in  facilities  of all types and in providing  comprehensive
services for the  operation,  maintenance  and management of  substantially  all
aspects of such facilities, commonly referred to as "facilities services." EMCOR
designs,  integrates,  installs,  starts  up,  operates  and  maintains  various
mechanical and electrical  systems,  including:  (a) heating,  ventilation,  air
conditioning,  refrigeration and clean-room  process  ventilation  systems;  (b)
plumbing, process and high-purity piping systems; (c) systems for the generation
and  distribution of electrical  power;  (d) lighting  systems;  (e) low-voltage
systems such as fire alarm, security, communication and process control systems;
and (f) voice and data  communications  systems.  EMCOR provides  mechanical and
electrical   construction   services  and   facilities   services   directly  to
corporations,  municipalities and other governmental entities, owners/developers
and tenants of buildings.  It also provides these services  indirectly by acting
as  a  subcontractor  to  general  contractors,   systems  suppliers  and  other
subcontractors.  Mechanical and electrical  construction services generally fall
into one of two categories: (a) large installation projects with contracts often
in the  multi-million  dollar range that involve  construction of industrial and
commercial  buildings  and  institutional  and public  works  facilities  or the
fit-out of large blocks of space  within  commercial  buildings  and (b) smaller
installation projects typically involving fit-out, renovation and retrofit work.
EMCOR's  facilities  services,  which are needed to support the  operation  of a
customer's  facilities,  include site-based  operations and maintenance,  mobile
maintenance  and  service,  facilities  management,   remote  monitoring,  small
modification  and  retrofit  projects,   technical   consulting  and  diagnostic
services,   installation   and  support  for  building   systems,   and  program
development,  energy  management  programs  and the design and  construction  of
energy-related  projects.  These  services  are  provided  to a  wide  range  of
commercial,  industrial, utility and institutional facilities including those at
which EMCOR provided construction services.

NOTE B -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

PRINCIPLES OF CONSOLIDATION

   The consolidated  financial  statements include the accounts of EMCOR and its
majority-owned subsidiaries.  Significant intercompany accounts and transactions
have been  eliminated.  All investments  over which EMCOR exercises  significant
influence, but does not control (a 20% to 50% ownership interest), are accounted
for using the equity method of accounting.

   The results of operations for the year ended December 31, 2002 include,  from
the respective  dates of  acquisition,  the results of a group of companies (the
"Acquired   Comfort   Companies")   acquired  from  Comfort  Systems  USA,  Inc.
("Comfort")  on  March 1,  2002  and the  results  of  Consolidated  Engineering
Services,  Inc. ("CES") acquired on December 19, 2002. The results of operations
of other acquisitions, which are not material, have been included in the results
of operations from the date of the respective acquisition by EMCOR.

PRINCIPLES OF PREPARATION

   The preparation of the consolidated financial statements,  in conformity with
accounting principles generally accepted in the United States, requires EMCOR to
make estimates and  assumptions  that affect the reported  amounts of assets and
liabilities at the date of the financial  statements and the reported amounts of
revenues and expenses during the reporting  period.  Actual results could differ
from those estimates.

   Reclassifications  of the prior years  presentations of minority  interest in
the  consolidated  statements of operations  have been made in the  accompanying
consolidated  financial  statements where  appropriate to conform to the current
year presentation.

REVENUE RECOGNITION

   Revenues  from  long-term   construction  contracts  are  recognized  on  the
percentage-of-completion    method.    Percentage-of-completion    is   measured
principally by the percentage of costs incurred to date for each contract to the
estimated  total  costs for such  contract  at  completion.  Certain  of EMCOR's
electrical  contracting business units measure  percentage-of-completion  by the
percentage  of labor costs  incurred to date for each  contract to the estimated
total  labor costs for such  contract.  Revenues  from  services  contracts  are
recognized  as  services  are  provided.  There are two basic  types of services
contracts:  (a) fixed price  facilities  services  contracts which are signed in
advance for maintenance, repair and retrofit work over periods typically ranging
from  one to  three  years  (for  which  there  may be  EMCOR  employees  at the
customer's  site full time) and (b) services  contracts  which may or may not be
signed in advance for similar  maintenance,  repair and  retrofit  work on an as
needed basis  (frequently  referred to as time and material  work).  Fixed price
services  contracts  are  generally  performed  over the  contract  period,  and
accordingly,  revenue is  recognized  on a  pro-rata  basis over the life of the
contract. Revenues derived from other services contracts are recognized when the
services are performed in accordance with Staff Accounting Bulletin

                                       30


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


NOTE B -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -- (CONTINUED)

No. 104,  "Revenue  Recognition,  revised and updated."  Expenses related to all
services  contracts are recognized as incurred.  Provisions for estimated losses
on uncompleted  long-term  contracts are made in the period in which such losses
are determined.  In the case of customer change orders for uncompleted long-term
construction contracts,  estimated recoveries are included for work performed in
forecasting  ultimate  profitability on certain contracts.  Due to uncertainties
inherent in the estimation  process,  it is reasonably  possible that completion
costs,  including  those  arising from  contract  penalty  provisions  and final
contract settlements,  will be revised in the near-term. Such revisions to costs
and income are recognized in the period in which the revisions are determined.

COSTS AND ESTIMATED EARNINGS ON UNCOMPLETED CONTRACTS

   Costs and estimated  earnings in excess of billings on uncompleted  contracts
arise when revenues  have been  recorded but the amounts  cannot be billed under
the terms of the  contracts.  Such amounts are  recoverable  from customers upon
various measures of performance,  including  achievement of certain  milestones,
completion of specified  units or  completion of the contract.  Also included in
costs and estimated earnings on uncompleted contracts are amounts EMCOR seeks or
will seek to collect from  customers or others for errors or changes in contract
specifications or design,  contract change orders in dispute or unapproved as to
both  scope  and  price,  or  other  customer-related  causes  of  unanticipated
additional  contract costs (unapproved change orders and claims).  These amounts
are  recorded  at their  estimated  net  realizable  value when  realization  is
probable  and can be  reasonably  estimated.  No  profit  is  recognized  on the
construction  costs incurred in connection  with claim  amounts.  Claims made by
EMCOR  involve  negotiation  and,  in certain  cases,  litigation.  In the event
litigation  costs  are  incurred  by  EMCOR  in  connection  with  claims,  such
litigation  costs are  expensed as incurred  although  EMCOR may seek to recover
these costs.  EMCOR  believes that it has  established  legal bases for pursuing
recovery of its recorded claims, and it is management's  intention to pursue and
litigate such claims,  if necessary,  until a decision or settlement is reached.
Unapproved change orders and claims also involve the use of estimates, and it is
reasonably  possible  that  revisions to the  estimated  recoverable  amounts of
recorded  unapproved  change orders and claims may be made in the near-term.  If
EMCOR does not successfully  resolve these matters, a net expense (recorded as a
reduction in revenues),  may be required,  in addition to amounts that have been
previously  provided for.  Claims  against EMCOR are  recognized  when a loss is
considered probable and amounts are reasonably determinable.

   Costs and estimated  earnings on  uncompleted  contracts and related  amounts
billed as of December 31, 2004 and 2003 were as follows (in thousands):

                                                        2004           2003
                                                     -----------    -----------
Costs incurred on uncompleted contracts .........    $ 8,390,950    $ 7,942,997
Estimated earnings ..............................        450,481        499,556
                                                     -----------    -----------
                                                       8,841,431      8,442,553
Less: billings to date ..........................      8,960,382      8,538,367
                                                     -----------    -----------
                                                     $  (118,951)   $   (95,814)
                                                     ===========    ===========

   Such amounts were included in the accompanying Consolidated Balance Sheets at
December 31, 2004 and 2003 under the following captions (in thousands):



                                                                                                         2004               2003
                                                                                                       ---------          ---------
                                                                                                                    
Costs and estimated earnings in excess of billings on uncompleted contracts ..................         $ 240,716          $ 249,393
Billings in excess of costs and estimated earnings on uncompleted contracts ..................          (359,667)          (345,207)
                                                                                                       ---------          ---------
                                                                                                       $(118,951)         $ (95,814)
                                                                                                       =========          =========


   As of December 31, 2004 and 2003,  costs and estimated  earnings in excess of
billings on  uncompleted  contracts  included  unbilled  revenues for unapproved
change orders of  approximately  $65.4 million and $43.0 million,  respectively,
and for claims of approximately  $53.5 million and $51.4 million,  respectively.
In  addition,  accounts  receivable  as of December  31, 2004 and 2003  includes
claims  of  approximately  $5.4  million  and $9.4  million,  respectively,  and
contractually  billed  amounts  related to such  contracts of $75.5  million and
$53.1 million, respectively. Generally, contractually billed amounts will not be
paid by the customer to EMCOR until final resolution of related claims. Included
in the claims  amount is  approximately  $28.6  million and $31.2  million as of
December 31, 2004 and 2003, respectively, related to projects of EMCOR's Poole &
Kent  subsidiary,  which projects had commenced prior to EMCOR's  acquisition of
Poole & Kent in 1999.  The Poole & Kent claims amount  principally  relates to a
civil  action  in  which  Poole & Kent is a  participant,  see  Note O --  Legal
Proceedings.

                                       31


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


NOTE B -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -- (CONTINUED)

CLASSIFICATION OF CONTRACT AMOUNTS

   In accordance with industry practice,  EMCOR classifies as current all assets
and  liabilities  related  to  the  performance  of  long-term  contracts.   The
contracting  cycle for certain  long-term  contracts may extend beyond one year,
and accordingly, collection or payment of amounts related to these contracts may
extend  beyond one year.  Accounts  receivable  at  December  31,  2004 and 2003
included $212.3 million and $189.5 million,  respectively,  of retainage  billed
under  terms of the  contracts.  EMCOR  estimates  that  approximately  86.2% of
retainage recorded at December 31, 2004 will be collected during 2005.

CASH AND CASH EQUIVALENTS

   For purposes of the consolidated  financial  statements,  EMCOR considers all
highly liquid instruments with original maturities of three months or less to be
cash equivalents.  EMCOR maintains a centralized cash management program whereby
its excess cash balances are invested in high quality,  short-term  money market
instruments,  which are considered cash equivalents.  At times, cash balances in
EMCOR's bank accounts may exceed federally insured limits.

INVENTORIES

   Inventories, which consist primarily of construction materials, are stated at
the lower of cost or market.  Cost is determined  principally  using the average
cost method.  Inventories increased by $0.7 million to $10.6 million at December
31, 2004 compared to $9.9 million at December 31, 2003.

INVESTMENTS, NOTES AND OTHER LONG-TERM RECEIVABLES

   Investments,  notes and other  long-term  receivables  was $26.5  million  at
December  31,  2004 and 2003 and  primarily  consists  of  investments  in joint
ventures  accounted  for using the  equity  method of  accounting.  Included  as
investments,  notes and other long-term  receivables  were  investments of $18.7
million  and $18.9  million  as of  December  31,  2004 and 2003,  respectively,
relating to a venture with Baltimore Gas & Electric. This joint venture designs,
constructs,  owns, operates,  leases and maintains facilities to produce chilled
water for use in air conditioning commercial properties.

PROPERTY, PLANT AND EQUIPMENT

   Property,  plant and  equipment  is stated at cost.  Depreciation,  including
amortization of assets under capital leases,  is recorded  principally using the
straight-line  method over estimated useful lives ranging from 2 to 40 years. As
events  and  circumstances  indicate,  EMCOR  reviews  the  carrying  amount  of
property,  plant and equipment  for  impairment.  In performing  this review for
recoverability,  long-lived  assets are  assessed  for  possible  impairment  by
comparing  their carrying  values to their  undiscounted  net pre-tax cash flows
expected to result from the use of the asset.  Impaired  assets are written down
to their fair  values,  generally  determined  based on their  estimated  future
discounted  cash  flows.  Through  December  31,  2004,  no  adjustment  for the
impairment of property, plant and equipment carrying value has been required.

   Property, plant and equipment in the accompanying Consolidated Balance Sheets
consisted  of the  following  amounts  as of  December  31,  2004  and  2003 (in
thousands):

                                                          2004           2003
                                                        ---------     ---------
Machinery and equipment ...........................     $  69,902     $  78,609
Furniture and fixtures ............................        45,540        40,425
Land, buildings and leasehold improvements ........        45,375        41,586
                                                        ---------     ---------
                                                          160,817       160,620
Accumulated depreciation and amortization .........      (104,349)      (94,464)
                                                        ---------     ---------
                                                        $  56,468     $  66,156
                                                        =========     =========

GOODWILL AND IDENTIFIABLE INTANGIBLE ASSETS

   Goodwill at December 31, 2004 and 2003 was  approximately  $279.4 million and
$278.0 million,  respectively,  and reflects the excess of cost over fair market
value of net identifiable  assets of companies  acquired.  EMCOR has adopted the
following  accounting  standards  issued by the Financial  Accounting  Standards
Board ("FASB"):  Statement of Financial  Accounting Standards No. 141, "Business
Combinations" ("SFAS 141") and Statement of Financial Accounting Standards No.
142, "Goodwill and Other Intangible Assets"

                                       32


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


NOTE B -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -- (CONTINUED)

("SFAS 142"). SFAS 141 requires that all business  combinations be accounted for
using the  purchase  method of  accounting  and that certain  intangible  assets
acquired in a business  combination be recognized as assets apart from goodwill.
SFAS 142,  which was  adopted as of January 1,  2002,  requires  goodwill  to be
tested for  impairment  at least  annually.  SFAS 142 requires  that goodwill be
allocated  to the  reporting  units.  The fair  value of the  reporting  unit is
compared to the  carrying  amount on an annual  basis to determine if there is a
potential  impairment.  If the fair value of the reporting unit is less than its
carrying value, an impairment loss is recorded to the extent that the fair value
of the goodwill within the reporting unit is less than the carrying  value.  The
fair value of the  reporting  unit is determined  based on discounted  estimated
future cash flows. Furthermore, SFAS 142 requires identifiable intangible assets
other than  goodwill to be tested for  impairment  and be  amortized  over their
useful lives unless these lives are determined to be indefinite.


   The goodwill deductible for income tax purposes was $144.3 million and $157.6
million at December 31, 2004 and 2003, respectively.


   The changes in the carrying amount of goodwill during the year ended December
31, 2004 were as follows (in thousands):


                                                                        2004
                                                                      ---------
Balance at beginning of period ...................................    $ 277,994
Earn-out payments on prior year acquisitions .....................        1,568
Goodwill allocated to the sale of assets and other items, net ....         (130)
                                                                      ---------
Balance at end of period .........................................    $ 279,432
                                                                      =========

   There are no material remaining  contingent  payments related to acquisitions
as of December 31, 2004.

Identifiable intangible assets are comprised of $12.4 million in market value of
customer  backlog,  $7.0 million in market value of customer  relationships  and
$6.4 million in market value of  trademarks  and  tradenames,  all acquired as a
result of  acquisitions  in 2002. The $12.4 million  attributable to backlog and
$7.0 million  attributable  to customer  relationships  are being amortized on a
straight-line  method  over  periods  from one to seven  years.  The backlog and
customer  relationships  presented in the consolidated balance sheets are net of
accumulated  amortization  of $7.0 million and $3.6 million at December 2004 and
2003,  respectively.  The $6.4 million attributable to trademarks and tradenames
is not being amortized as trademarks and tradenames have indefinite  lives,  but
are subject to an annual review for impairment in accordance  with SFAS 142. See
Note C - Acquisitions  of Businesses for additional  information.  The following
table  presents  the  estimated  future  amortization  expense  of  identifiable
intangible assets (in thousands):

2005 ................................................................    $ 3,092
2006 ................................................................      2,740
2007 ................................................................      2,740
2008 ................................................................      2,740
Thereafter ..........................................................      1,070
                                                                         -------
                                                                         $12,382
                                                                         =======

INSURANCE LIABILITIES

   EMCOR's  insurance  liabilities  are determined  actuarially  based on claims
filed and an estimate of claims  incurred but not yet reported.  At December 31,
2004  and  2003,  the  estimated  current  portion  of  undiscounted   insurance
liabilities of $17.6 million and $16.0 million,  respectively,  were included in
"Other  accrued  expenses  and  liabilities"  in the  accompanying  Consolidated
Balance Sheets. The estimated non-current portion of the undiscounted  insurance
liabilities were included in "Other  long-term  obligations" and at December 31,
2004 and 2003 were  $63.2  million  and  $74.6  million,  respectively.  EMCOR's
insurance  liabilities  for  workers'  compensation,   auto  liability,  general
liability and property and casualty  claims  decreased $9.8 million for the year
ended  December 31, 2004 compared to the year ended  December 31, 2003 primarily
due to  effective  risk  management  and safety  programs.  For the years  ended
December  31, 2003 and 2002 these  liabilities  increased  over the  immediately
preceeding year by $8.0 million and $9.0 million, respectively, primarily due to
increased premiums and estimated liabilities related to the increase in revenues
for the corresponding  years. The decrease for 2004, and 2003 and 2002 increases
are net of $9.8  million,  $4.5  million  and  $2.3  million,  respectively,  in
reduction  of  insurance  liabilities   previously   established  for  insurance
exposures as a consequence of effective risk management and safety programs.

                                       33


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


NOTE B -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -- (CONTINUED)

FAIR VALUE OF FINANCIAL INSTRUMENTS

   The carrying values of EMCOR's financial instruments,  which include accounts
receivable and other financing  commitments,  approximate  their fair values due
primarily to their short-term maturities.

FOREIGN OPERATIONS

   The financial statements and transactions of EMCOR's foreign subsidiaries are
maintained in their  functional  currency and  translated  into U.S.  dollars in
accordance  with Statement of Financial  Accounting  Standards No. 52,  "Foreign
Currency Translation." Translation adjustments have been recorded as Accumulated
other comprehensive income, a separate component of Stockholders'equity.

INCOME TAXES

   EMCOR  accounts  for  income  taxes  in  accordance  with the  provisions  of
Statement of Financial  Accounting  Standards  No. 109,  "Accounting  for Income
Taxes" ("SFAS 109").  SFAS 109 requires an asset and  liability  approach  which
requires the recognition of deferred tax assets and deferred tax liabilities for
the  expected  future tax  consequences  of  temporary  differences  between the
carrying  amounts  and  the tax  bases  of  assets  and  liabilities.  Valuation
allowances are  established  when necessary to reduce net deferred tax assets to
the amount expected to be realized.

DERIVATIVES AND HEDGING ACTIVITIES

   Gains and losses on  contracts  designated  as hedges of net  investments  in
foreign   subsidiaries  are  recognized  in  the   Consolidated   Statements  of
Stockholders'  Equity and  Comprehensive  Income as a component  of  Accumulated
other comprehensive income.

   As of December 31,  2004,  2003 and 2002,  EMCOR did not have any  derivative
instruments.

VALUATION OF STOCK OPTION GRANTS

   At December 31, 2004, EMCOR has stock-based  compensation plans and programs,
which are described more fully in Note I - Stock Options and Stock Plans.  EMCOR
applies Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued
to Employees" ("APB 25") and related interpretations in accounting for its stock
options.   Accordingly,   no  compensation  cost  has  been  recognized  in  the
accompanying  Consolidated Statements of Operations for the years ended December
31, 2004,  2003 and 2002 in respect of stock options  granted during those years
inasmuch as EMCOR grants stock  options at fair market value.  Had  compensation
cost for these options been  determined  consistent  with Statement of Financial
Accounting Standards No. 123,  "Accounting for Stock-Based  Compensation" ("SFAS
123"),  EMCOR's net income,  basic  earnings per share ("Basic EPS") and diluted
earnings per share  ("Diluted  EPS") would have been reduced from the  following
"as reported amounts" to the following "pro forma amounts" (in thousands, except
per share amounts):



                                                                                                      FOR THE YEARS ENDED
                                                                                          ------------------------------------------
                                                                                             2004            2003            2002
                                                                                          ----------      ----------      ----------
                                                                                                                 
Net income:
  As reported ......................................................................      $   33,207      $   20,621      $   62,902
  Less: Total stock-based compensation expense determined under fair
    value based method, (described in Note I), net of related tax effects ..........           2,981           1,199           2,690
                                                                                          ----------      ----------      ----------
  Pro forma ........................................................................      $   30,226      $   19,422      $   60,212
                                                                                          ==========      ==========      ==========
Basic EPS:
  As reported ......................................................................      $     2.18      $     1.38      $     4.23
  Pro forma ........................................................................      $     1.99      $     1.30      $     4.05
Diluted EPS:
  As reported ......................................................................      $     2.13      $     1.33      $     4.07
  Pro forma ........................................................................      $     1.94      $     1.26      $     3.90


                                       34


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


NOTE B -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -- (CONTINUED)

NEW ACCOUNTING PRONOUNCEMENTS

   On December 16, 2004, the Financial  Accounting Standards Board (FASB) issued
FASB Statement No. 123 (revised 2004), Share-Based Payment ("123(R)"),  which is
a revision of FASB Statement No. 123,  Accounting for Stock-Based  Compensation.
Statement 123(R)  supersedes APB Opinion No. 25,  Accounting for Stock Issued to
Employees, and amends FASB Statement No. 95, Statement of Cash Flows. Generally,
the  approach  in  Statement  123(R) is similar  to the  approach  described  in
Statement 123.  However,  Statement 123(R) requires all share-based  payments to
employees,  including grants of employee stock options,  to be recognized in the
income statement based on their fair values. Pro forma disclosure will no longer
be an alternative.  Statement 123(R) must be adopted no later than July 1, 2005.
EMCOR will adopt Statement 123(R) on July 1, 2005.

As permitted by Statement 123, EMCOR currently accounts for share-based payments
to employees using Opinion 25's intrinsic  value method and, as such,  generally
recognizes no  compensation  cost for employee stock options.  Accordingly,  the
adoption of Statement  123(R)'s fair value method will have a significant impact
on our  result of  operations,  although  it will have no impact on our  overall
financial  position.  EMCOR is currently  evaluating the impact that adoption of
Statement  123(R) will have on the results of operations in 2005.  The impact of
adoption of the standard on future operating results cannot be predicted at this
time  because it will depend on levels of  share-based  payments  granted in the
future.  Statement  123(R)  requires the benefits of tax deductions in excess of
recognized  compensation  cost to be reported as a financing  cash flow,  rather
than as an  operating  cash flow as  required  under  current  literature.  This
requirement will reduce net operating cash flows and increase net financing cash
flows in periods after adoption.  While EMCOR cannot estimate what those amounts
will be in the  future  (because  they  depend  on,  among  other  things,  when
employees exercise stock options), the amount of operating cash flows recognized
in prior periods for such excess tax deductions were not material.  On the first
business  day of 2005,  options to purchase an  aggregate  of 290,200  shares of
EMCOR common stock were granted  pursuant to the 2003 Management Stock Incentive
Plan,  and options to purchase an  aggregate  of 31,752  shares of EMCOR  common
stock were granted pursuant to the 1997 Stock Option Plan for directors.

NOTE C -- ACQUISITIONS OF BUSINESSES AND DISPOSITIONS OF ASSETS

   On March 1, 2002, EMCOR acquired the Acquired Comfort Companies. Accordingly,
the Consolidated Results of Operations for EMCOR for the year ended December 31,
2002 include the results of operations for the Acquired Comfort  Companies since
March 1, 2002.  The purchase price paid for the Acquired  Comfort  Companies was
$186.25  million and was comprised of $164.15  million in cash and $22.1 million
by  assumption  of Comfort's  notes  payable to former  owners of certain of the
Acquired Comfort  Companies.  In 2002,  pursuant to the terms of the acquisition
agreement,  an additional  $7.1 million of cash purchase price was paid by EMCOR
to Comfort  subsequent to the acquisition  date due to an increase in net assets
of the Acquired  Comfort  Companies  between the closing date and an agreed upon
pre-closing  date. The  acquisition  was funded with $121.25  million of EMCOR's
funds and $50.0 million from borrowings under EMCOR's revolving credit facility.
The Acquired  Comfort  Companies,  which are based  predominantly  in the United
States midwest and New Jersey, are active in the installation and maintenance of
mechanical  systems  and  the  design  and  installation  of  process  and  fire
protection  systems.  Services  are  provided to a wide  variety of  industries,
including the food  processing,  pharmaceutical  and  manufacturing/distribution
sectors.  During 2003,  EMCOR  reduced  goodwill by $8.4 million upon receipt of
$5.2 million in settlement of Comfort's obligations to EMCOR under the indemnity
provisions of the  acquisition  agreement and of $3.2 million of other  purchase
price adjustments primarily related to deferred income taxes.

   On December 19, 2002,  EMCOR  acquired  CES. CES  primarily  provides a broad
array of facilities services,  including  comprehensive  facilities  management,
operation  and  maintenance,  mobile  services,  remote  monitoring,   technical
consulting and diagnostic  services,  and  installation and support for building
systems.  The purchase  price paid for CES was $178.0  million,  of which $156.0
million was paid from  borrowings  under EMCOR's  revolving  credit facility and
$22.0 million was paid from EMCOR's funds.  During 2003,  EMCOR reduced goodwill
by $9.4 million inasmuch as EMCOR attributed $11.2 million of the purchase price
to CES identifiable  intangible  assets offset by other final purchase price and
allocation  adjustments  of $1.8  million.

   In 2003  and  2002,  EMCOR  acquired  one  additional  company  for  which an
aggregate of $8.0 million and $3.4 million was paid, respectively.

   EMCOR  believes the  addition of the  companies  acquired in 2002,  which are
generally in geographic  markets where EMCOR did not have significant  presence,
furthers EMCOR's goal of market and geographic diversification, expansion of its
facilities   services  operations  and  expansion  of  its  services  offerings.
Additionally,  the acquisitions create more opportunities for EMCOR companies to
collaborate on national facilities services contracts. These factors contributed
to total goodwill, representing the excess purchase price over the fair value of
amounts assigned to the net assets acquired,  of $207.9 million in 2003 compared
to total preliminary goodwill of $225.8 million in 2002.

                                       35


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


NOTE C -- ACQUISITIONS OF BUSINESSES AND DISPOSITIONS OF ASSETS -- (CONTINUED)

   During  2004 and 2003,  EMCOR  paid an  aggregate  of $1.6  million  and $2.0
million in cash,  respectively,  by reason of earn-out obligations in respect of
prior year acquisitions.

   The gain on sale of assets of $2.8  million for the year ended  December  31,
2004 was  related  to the  September  1, 2004 sale of assets of  EMCOR's  United
Kingdom Delcommerce equipment rental services division.  Contemporaneously  with
the sale,  EMCOR  entered into a long-term  agreement  to utilize the  equipment
rental services of the purchaser,  a publicly traded United Kingdom company. The
$1.8 million gain on sale of an equity  investment of 2004 was  attributable  to
the August 2004 sale of EMCOR's  interest in a South African joint venture,  the
operating results of which had been reported in the Other international segment.
There were no sales of assets or equity investments in either of the years ended
December 31, 2003 and 2002 other than disposal of property,  plant and equipment
in the normal course of business.

   The  following  tables  present  unaudited  pro forma  results of  operations
including all companies acquired during 2002 as if the acquisitions had occurred
at the  beginning of fiscal 2002.  The unaudited pro forma results of operations
for companies acquired during 2003 have been excluded due to immateriality.  The
unaudited pro forma results of operations are not necessarily  indicative of the
results of operations had the acquisitions actually occurred at the beginning of
fiscal 2002, nor is it necessarily  indicative of future  operating  results (in
thousands, except per share data):



                                                                 ADJUSTMENTS TO ARRIVE AT PRO FORMA RESULTS OF OPERATIONS
                                                                 --------------------------------------------------------
                                                                                        (UNAUDITED)
                                                                 -------------------------------------------------------------------
                                                                            FOR THE YEAR ENDED DECEMBER 31, 2002
                                                 -----------------------------------------------------------------------------------
                                                    EMCOR        ACQUIRED COMFORT                        OTHER
                                                 AS REPORTED      COMPANIES (1)         CES (2)      ACQUISITIONS (3)    PRO FORMA
                                                 ------------    ----------------    ------------    ----------------   ------------
                                                                                                         
Revenues ..................................      $ 3,968,051       $    94,084       $   403,900       $    15,284      $ 4,481,319
Operating income (loss) ...................      $   115,539       $       (40)      $    11,401       $     1,401      $   128,301
Interest (expense) income, net ............      $    (2,099)      $       162       $    (6,509)      $         7      $    (8,439)
Income before income taxes ................      $   112,326       $       122       $     4,892       $     1,408      $   118,748
Net income ................................      $    62,902       $        68       $     2,740       $       788      $    66,498
Basic earnings per share ..................      $      4.23       $      0.01       $      0.18       $      0.05      $      4.47
Diluted earnings per share ................      $      4.07       $      0.00       $      0.18       $      0.05      $      4.30


- -------------
(1)  Adjustments to arrive at pro forma results of operations for the year ended
     December  31,  2002  represent  results  from  January 1, 2002  through the
     acquisition date of March 1, 2002.

(2)  Adjustments to arrive at pro forma results of operations for the year ended
     December  31,  2002  represent  results  from  January 1, 2002  through the
     acquisition date of December 19, 2002.

(3)  Adjustments to arrive at pro forma results of operations for the year ended
     December,  31, 2002 represent results from January 1, 2002 through the date
     of each acquisition.

                                       36


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


NOTE D -- EARNINGS PER SHARE

   The  following  tables  summarize  EMCOR's  calculation  of Basic and Diluted
Earnings per Share ("EPS") for the years ended December 31, 2004, 2003 and 2002:

                                              INCOME        SHARES     PER SHARE
2004                                        (NUMERATOR)  (DENOMINATOR)   AMOUNT
- ----                                        -----------  ------------- ---------
BASIC EPS
Income available to common stockholders ..  $33,207,000   15,197,905     $2.18
                                                                         =====
EFFECT OF DILUTIVE SECURITIES:
Options ..................................           --      368,832
                                            -----------   ----------
DILUTED EPS ..............................  $33,207,000   15,566,737     $2.13
                                            ===========   ==========     =====

                                              INCOME        SHARES     PER SHARE
2003                                        (NUMERATOR)  (DENOMINATOR)   AMOUNT
- ----                                        -----------  ------------- ---------
BASIC EPS
Income available to common stockholders ..  $20,621,000   14,986,079     $1.38
                                                                         =====
EFFECT OF DILUTIVE SECURITIES:
Options ..................................           --      475,619
                                            -----------   ----------
DILUTED EPS ..............................  $20,621,000   15,461,698     $1.33
                                            ===========   ==========     =====

                                              INCOME        SHARES     PER SHARE
2002                                        (NUMERATOR)  (DENOMINATOR)   AMOUNT
- ----                                        -----------  ------------- ---------
BASIC EPS
Income available to common stockholders ..  $62,902,000   14,876,906     $4.23
                                                                         =====
EFFECT OF DILUTIVE SECURITIES:
Options ..................................           --      580,096
                                            -----------   ----------
DILUTED EPS ..............................  $62,902,000   15,457,002     $4.07
                                            ===========   ==========     =====

   The  number  of  EMCOR's  options  granted,  which  were  excluded  from  the
computation of Diluted EPS for the years ended December 31, 2004,  2003 and 2002
because  they  would  be  antidilutive,   were  886,647,   425,499  and  45,000,
respectively.

NOTE E -- CURRENT DEBT

2002 CREDIT FACILITY

   On  September  26,  2002,  EMCOR  entered  into a $275.0  million  five  year
revolving credit agreement (the "Revolving Credit Facility").  Effective July 9,
2003, EMCOR increased its borrowing capacity under the Revolving Credit Facility
to $350.0  million.  The  Revolving  Credit  Facility,  which  replaced a credit
facility  entered into on December 22, 1998, is guaranteed by certain direct and
indirect subsidiaries of EMCOR, is secured by substantially all of the assets of
EMCOR and most of its  subsidiaries  and provides for  borrowings in the form of
revolving loans and letters of credit.  The Revolving  Credit Facility  contains
various  covenants  requiring,   among  other  things,  maintenance  of  certain
financial ratios and certain  restrictions with respect to payment of dividends,
common stock repurchases,  investments,  acquisitions,  indebtedness and capital
expenditures.  A commitment fee is payable on the average daily unused amount of
the Revolving  Credit  Facility.  The fee ranges from 0.3% to 0.5% of the unused
amount,  based on certain  financial  tests.  Loans under the  Revolving  Credit
Facility bear interest at (a) a rate which is the prime commercial  lending rate
announced by Harris  Nesbitt from time to time (5.25% at December 31, 2004) plus
0% to 1.0%,  based on certain  financial tests or (b) United States dollar LIBOR
(at December 31, 2004,  the rate was 2.42%) plus 1.5% to 2.5%,  based on certain
financial  tests.  The interest  rates in effect at December 31, 2004 were 5.50%
and 4.17% for the prime  commercial  lending rate and the United  States  dollar
LIBOR, respectively. Letter of credit fees issued under this facility range from
0.75% to 2.5% of the respective face amounts of the letters of credit issued and
are charged based on the type of letter of credit  issued and certain  financial
tests. As of December 31, 2004 and 2003, EMCOR had  approximately  $54.3 million
and $49.2  million  of letters of credit  outstanding,  respectively.  EMCOR had
borrowings of $80.0 million and $139.4 million  outstanding  under the Revolving
Credit Facility at December 31, 2004 and 2003, respectively.

                                       37


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


NOTE E -- CURRENT DEBT -- (CONTINUED)

FOREIGN BORROWINGS

   In August 2001, EMCOR's Canadian subsidiary,  Comstock Canada Ltd., renewed a
credit  agreement with a bank providing for an overdraft  facility of up to Cdn.
$0.5 million. The facility is secured by a standby letter of credit and provides
for  interest at the bank's  prime rate,  which was 4.25% at December  31, 2004.
There were no borrowings outstanding under this credit agreement at December 31,
2004 or 2003.

NOTE F -- LONG-TERM DEBT

   Long-term debt in the accompanying  Consolidated  Balance Sheets consisted of
the following amounts as of December 31, 2004 and 2003 (in thousands):



                                                                                                                2004           2003
                                                                                                               ------         ------
                                                                                                                        
Capitalized Lease Obligations at weighted average interest rates from 2.0% to 8.25%,
  payable in varying amounts through 2009 ............................................................         $1,662         $  339
Other, at weighted average interest rates of approximately 10.0%, payable in varying
  amounts through 2012 ...............................................................................            476            589
                                                                                                               ------         ------
                                                                                                                2,138            928
Less: current maturities .............................................................................            806            367
                                                                                                               ------         ------
                                                                                                               $1,332         $  561
                                                                                                               ======         ======


CAPITALIZED LEASE OBLIGATIONS

   See Note K -- Commitments and Contingencies.

OTHER LONG-TERM DEBT

   Other  long-term  debt  consists  primarily of loans for real estate,  office
equipment,  automobiles and building improvements. The aggregate amount of other
long-term debt maturing is  approximately  $0.1 million in each of the next five
years.

NOTE G -- INCOME TAXES

   The income tax benefit of less than $0.05  million for 2004 was  comprised of
(a) $13.9 million of income tax provision on pre-tax  earnings of $33.2 million,
(b) $8.2  million  of income tax  provision  related  to a  valuation  allowance
recorded to reduce net deferred tax assets  related to net operating  losses and
other temporary  differences of the United Kingdom  construction  and facilities
services  segment inasmuch as there is uncertainty of sufficent future income to
realize the benefit of such  deferred  tax assets and (c) the partial  offset of
such income tax  provisions  by $22.1  million of income tax benefits for income
tax reserves no longer required based on current analysis of probable exposures.

   EMCOR files a consolidated  federal income tax return  including all its U.S.
subsidiaries.  At December 31, 2004, EMCOR had net operating loss  carryforwards
("NOLs")  for U.S.  income tax purposes of  approximately  $2.0  million,  which
expire in the year 2009. In addition,  at December 31, 2004,  EMCOR had NOLs for
United Kingdom income tax purposes of approximately $21.8 million, which have no
expiration date and NOLs for Canadian income tax purposes of approximately  $9.0
million,  which  expire  in 2011.  The NOLs are  subject  to  review  by  taxing
authorities.

                                       38


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


NOTE G -- INCOME TAXES -- (CONTINUED)

   The  income  tax  provision   (benefit)  in  the  accompanying   Consolidated
Statements of Operations  for the years ended  December 31, 2004,  2003 and 2002
consisted of the following (in thousands):



                                                                                               2004          2003           2002
                                                                                             --------       -------        -------
                                                                                                                  
Current:
  Federal ............................................................................       $(16,431)      $ 3,062        $33,762
  State and local ....................................................................          4,988         4,987          7,686
  Foreign ............................................................................         (2,306)          795            544
                                                                                             --------       -------        -------
                                                                                              (13,749)        8,844         41,992
                                                                                             --------       -------        -------
  Deferred ...........................................................................         13,704         7,451          7,432
                                                                                             --------       -------        -------
                                                                                             $    (45)      $16,295        $49,424
                                                                                             ========       =======        =======


   Factors accounting for the variation from U.S. statutory income tax rates for
the years ended December 31, 2004, 2003 and 2002 were as follows (in thousands):



                                                                                               2004          2003           2002
                                                                                             --------       -------        -------
                                                                                                                  
Federal income taxes at the statutory rate ..........................................        $ 11,607       $12,921        $39,314
State and local income taxes, net of federal tax benefits ...........................           3,242         3,242          7,742
Foreign income taxes ................................................................          (2,086)         (158)            85
Adjustments to valuation allowance for deferred tax assets ..........................           7,387          (153)            --
Reversal of tax reserves ............................................................         (22,083)           --             --
Other ...............................................................................           1,888           443          2,283
                                                                                             --------       -------        -------
                                                                                             $    (45)      $16,295        $49,424
                                                                                             ========       =======        =======


   The components of the net deferred  income tax asset are included in "Prepaid
expenses and other" ($17.1  million) and "Other  long-term  liabilities"  ($14.6
million) at December 31, 2004 and "Prepaid  expenses and other" ($23.0  million)
and "Other  assets"  ($4.2  million)  at December  31, 2003 in the  accompanying
Consolidated  Balance Sheets.  The amounts recorded for the years ended December
31, 2004 and 2003 were as follows (in thousands):



                                                                                                             2004            2003
                                                                                                           --------        --------
                                                                                                                     
Deferred income tax assets:
Net operating loss carryforwards ...................................................................       $ 11,496        $  7,079
Excess of amounts expensed for financial statement purposes over amounts
  deducted for income tax purposes .................................................................         34,451          46,240
                                                                                                           --------        --------
Total deferred income tax assets ...................................................................         45,947          53,319
Valuation allowance for deferred tax assets ........................................................        (10,859)         (1,971)
                                                                                                           --------        --------
Net deferred income tax assets .....................................................................         35,088          51,348
                                                                                                           --------        --------
Deferred income tax liabilities:
Costs capitalized for financial statement purposes and deducted for income tax purposes ............        (32,595)        (32,565)
                                                                                                           --------        --------
Total deferred income tax liabilities ..............................................................        (32,595)        (32,565)
                                                                                                           --------        --------
Net deferred income tax asset ......................................................................       $  2,493        $ 18,783
                                                                                                           ========        ========


   Income (loss) before income taxes for the years ended December 31, 2004, 2003
and 2002 consisted of the following (in thousands):



                                                                     2004         2003          2002
                                                                   ---------    ---------    ---------
                                                                                    
United States ...................................                  $  39,604    $  55,013    $ 108,733
Foreign .........................................                     (6,442)     (18,097)       3,593
                                                                   ---------    ---------    ---------
                                                                   $  33,162    $  36,916    $ 112,326
                                                                   =========    =========    =========


   The Company  has not  recorded  deferred  income  taxes on the  undistributed
earnings  of  its  foreign   subsidiaries  because  of  management's  intent  to
indefinitely reinvest such earnings.  Upon distribution of these earnings in the
form of dividends or  otherwise,  EMCOR may be subject to U.S.  income taxes and
foreign withholding taxes. It is not practical,  however, to estimate the amount
of taxes that may be payable on the eventual remittance of these earnings.

                                       39


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


NOTE H -- COMMON STOCK

   As of December 31, 2004 and 2003,  15,236,049 and 15,032,193  shares of EMCOR
common stock were outstanding, respectively. Pursuant to a program authorized by
the Board of Directors,  EMCOR  purchased  1,131,985  shares of its common stock
prior to January 1, 2000. The aggregate amount of $16.8 million for those shares
purchased  prior to January 1, 2000 has been  classified as "Treasury  stock, at
cost" in the  Consolidated  Balance Sheet at December 31, 2004. EMCOR management
is  authorized to expend up to an  additional  $3.2 million to purchase  EMCOR's
common stock under this program.

NOTE I -- STOCK OPTIONS AND STOCK PLANS

   EMCOR has stock option plans and programs  under which  employees may receive
stock  options  and a stock  bonus  plan for  executives  pursuant  to which the
executives  receive  restricted  stock units.  EMCOR also has stock option plans
under which  non-employee  directors may receive stock options. A summary of the
general  terms of the grants  under stock  option  plans and  programs and stock
plans are as follows:



                                                   AUTHORIZED         EXERCISE PRICE/
                                                     SHARES               VESTING           EXPIRATION         VALUATION DATE
                                                   ----------       -------------------  ----------------     -----------------
                                                                                                  
1994 Management Stock Option Plan                   1,000,000        Generally, 331/3%    Ten years from      Fair market value
  (the "1994 Plan")                                                 on each anniversary     grant date         of common stock
                                                                       of grant date                            on grant date

1995 Non-Employee Directors' Non-                    200,000        100% on grant date    Ten years from      Fair market value
  Qualified Stock Option Plan                                                               grant date         of common stock
  (the "1995 Plan")                                                                                             on grant date

1997 Non-Employee Directors' Non-                    300,000                (1)          Five years from      Fair market value
  Qualified Stock Option Plan                                                               grant date         of common stock
  (the "1997 Directors' Stock                                                                                 on grant date (3)
  Option Plan")

1997 Stock Plan for Directors (the                   150,000                (2)          Five years from      Fair market value
  "1997 Directors' Stock Plan")                                                             grant date         of common stock
                                                                                                              on grant date (3)

2003 Non-Employee Directors'                         120,000        100% on grant date    Ten years from      Fair market value
  Non-Qualified Stock Option Plan                                                           grant date         of common stock
  (the "2003 Directors' Stock Option Plan")                                                                     on grant date

2003 Management Stock                                330,000     To be determined by the  Ten years from      Fair market value
  Incentive Plan                                                  Compensation Committee    grant date         of common stock
  ("2003 Management Plan")                                                                                      on grant date

Executive Stock Bonus Plan                           220,000        100% on grant date    Ten years from      Fair market value
  ("ESBP")                                                                                  grant date         of common stock
                                                                                                                on grant date

Other Stock Option Grants                        Not applicable     Generally, either     Ten years from      Fair market value
                                                                       100% on first        grant date         of common stock
                                                                   anniversary of grant                         on grant date
                                                                 date or 25% on grant and
                                                                  25% on each anniversary
                                                                      of grant date


- ------------
(1)  Until July 2000,  non-employee  directors could elect to receive one-third,
     two-thirds  or all of their  retainer  for a  calendar  year in the form of
     stock options. Since then such directors have received and will receive all
     of their retainer in the form of stock options. All options under this plan
     become  exercisable  quarterly  over the  calendar  year in which  they are
     granted.  In addition,  each director will receive additional stock options
     equal to the  product  of 0.5 times the amount of stock  options  otherwise
     issued.

(2)  The plan terminated during 2003.

(3)  Generally, the grant date was the first business day of a calendar year.

                                       40


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


NOTE I -- STOCK OPTIONS AND STOCK PLANS -- (CONTINUED)

   The  following  table  summarizes  EMCOR's  stock option and stock bonus plan
activity since December 31, 2001:



                                                                                                           1997 DIRECTORS' STOCK
                                                    1994 PLAN                     1995 PLAN                      OPTION PLAN
                                           --------------------------     --------------------------     --------------------------
                                                             WEIGHTED                       WEIGHTED                       WEIGHTED
                                                             AVERAGE                        AVERAGE                        AVERAGE
                                            SHARES            PRICE        SHARES            PRICE        SHARES            PRICE
                                           --------         ---------     --------         ---------     --------         ---------
                                                                                                        
Balance, December 31, 2001 ............     584,401         $    9.90      103,500         $   23.39      139,885         $   19.64
  Granted .............................          --                --       18,000         $   54.87       16,933         $   46.81
  Forfeited ...........................      (3,000)        $   19.75           --                --           --                --
  Exercised ...........................     (57,200)        $   14.46      (10,500)        $    6.34      (24,296)        $   20.00
                                           --------                        -------                        -------
Balance, December 31, 2002 ............     524,201         $    9.35      111,000         $   30.10      132,522         $   23.04
  Granted .............................          --                --        3,000         $   48.15       19,962         $   53.63
  Forfeited ...........................          --                --           --                --       (6,074)        $   20.00
  Exercised ...........................     (32,000)        $   10.59      (15,000)        $   25.66      (52,482)        $   17.68
                                           --------                        -------                        -------
Balance, December 31, 2003 ............     492,201         $    9.27       99,000         $   31.32       93,928         $   32.73
  Granted .............................          --                --           --                --       25,650         $   43.83
  Forfeited ...........................      (3,000)        $   10.62           --                --           --                --
  Exercised ...........................    (123,083)        $    6.33           --                --      (30,408)        $   17.56
                                           --------                        -------                        -------
Balance, December 31, 2004 ............     366,118         $   10.25       99,000         $   31.32       89,170         $   41.10
                                           ========                        =======                        =======



                                                 1997 DIRECTORS'                                                OTHER STOCK
                                                   STOCK PLAN                       ESBP                        OPTION GRANTS
                                           --------------------------     --------------------------     --------------------------
                                                             WEIGHTED                       WEIGHTED                       WEIGHTED
                                                             AVERAGE                        AVERAGE                        AVERAGE
                                            SHARES            PRICE        SHARES            PRICE        SHARES            PRICE
                                           --------         ---------     --------         ---------     ---------        ---------
                                                                                                        
Balance, December 31, 2001 ............         330         $   19.63       56,707         $   21.62       652,434        $   26.10
  Granted .............................          --                --       36,569         $   46.35       157,700        $   47.00
  Forfeited ...........................          --                --           --                --        (2,000)       $   16.50
  Exercised ...........................          --                --           --                --       (13,167)       $   19.52
                                           --------                        -------                       ---------
Balance, December 31, 2002 ............         330         $   19.63       93,276         $   31.32       794,967        $   30.38
  Granted .............................          --               --        37,330         $   39.12       143,335        $   54.64
  Forfeited ...........................          --               --            --                --            --               --
  Exercised ...........................        (330)        $   19.63           --                --       (13,834)       $   19.52
                                           --------                        -------                       ---------
Balance, December 31, 2003 ............          --                --      130,606         $   33.55       924,468        $   34.30
  Granted .............................          --                --       42,638         $   38.35       222,398        $   43.14
  Forfeited ...........................          --                --           --                --        (5,000)       $   31.63
  Exercised ...........................          --                --      (56,707)        $   21.62       (18,000)       $   16.24
                                           --------                        -------                       ---------
Balance, December 31, 2004 ............          --                --      116,537         $   41.11     1,123,866        $   36.35
                                           ========                        =======                       =========




                                                2003 DIRECTORS'
                                               STOCK OPTION PLAN            2003 MANAGEMENT PLAN
                                           --------------------------     --------------------------
                                                             WEIGHTED                       WEIGHTED
                                                             AVERAGE                        AVERAGE
                                            SHARES            PRICE        SHARES            PRICE
                                           --------         ---------     --------         ---------
                                                                               
Balance, December 31, 2003 ............      30,000         $   52.78       10,000         $   41.61
  Granted .............................      30,000         $   43.96           --                --
  Forfeited ...........................          --                --           --                --
  Exercised ...........................          --                --           --                --
                                           --------                        -------
Balance, December 31, 2004 ............      60,000         $   48.37       10,000         $   41.61
                                           ========                        =======


                                       41


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


NOTE I -- STOCK OPTIONS AND STOCK PLANS -- (CONTINUED)

   At December 31, 2004, 2003 and 2002  approximately  1,460,000,  1,454,000 and
1,542,000 stock options were exercisable. The weighted average exercise price of
exercisable  options  at  December  31,  2004,  2003 and 2002 was  approximately
$28.34, $23.77 and $22.50, respectively.

   The following  table  summarizes  information  about EMCOR's stock options at
December 31, 2004:



                               STOCK OPTIONS OUTSTANDING                      OPTIONS EXERCISABLE
                    -------------------------------------------------     ----------------------------

    RANGE OF                    WEIGHTED AVERAGE     WEIGHTED AVERAGE                 WEIGHTED AVERAGE
 EXERCISE PRICES     NUMBER      REMAINING LIFE       EXERCISE PRICE      NUMBER       EXERCISE PRICE
 ---------------    --------    ----------------     ----------------     -------     ----------------
                                                                             
   $4.75-$5.13      235,117        0.26 Years               $4.88         235,117           $4.88

  $14.31-$20.00     500,334        3.93 Years              $18.91         500,334          $18.91

  $21.62-$22.13      21,000        4.74 Years              $22.08          21,000          $22.08

  $25.44-$27.13     111,625        4.75 Years              $25.67         111,625          $25.67

  $38.68-$46.35     652,348        7.60 Years              $43.54         434,961          $43.58

  $48.15-$55.49     227,730        7.57 Years              $54.23         157,067          $54.01


   The weighted  average fair value of stock options  granted during 2004,  2003
and 2002 were $12.41, $14.57 and $26.96, respectively.

   The pro forma  effect on EMCOR's net income,  Basic EPS and Diluted  EPS, had
compensation   costs  been   determined   consistent  with  the  recognition  of
compensation  costs  provisions of SFAS 123, is presented in Note B - Summary of
Significant  Accounting  Policies.  The associated pro forma  compensation costs
related to the  provisions  of SFAS 123, net of tax effects,  were $3.0 million,
$1.2 million and $2.7 million for the years ending  December 31, 2004,  2003 and
2002, respectively.  The pro forma effect was calculated using an estimated fair
value of each option grant on the date of grant using the  Black-Scholes  option
pricing model with the following weighted average assumptions used for grants in
2004, 2003 and 2002:  risk-free interest rates of 1.9% to 4.0% (representing the
risk-free  interest rate at the date of the grant);  expected dividend yields of
zero  percent;  expected  terms  of 3.6  to  4.7  years;  and  average  expected
volatility of 27.2%,  30.3% and 67.2% for options  granted during 2004, 2003 and
2002, respectively.

   During 2004, 227,927 of out-of-the-money stock options were vested in full in
anticipation  of a change in accounting  rules  requiring the expensing of stock
options  beginning in July 2005 (see New Accounting  Pronouncements  in Note B -
Summary of Significant Accounting Policies).  This vesting resulted in no impact
on the 2004  consolidated  results of  operations  as EMCOR  accounts  for stock
options in accordance with APB 25, and such stock options were out of the money.
The vesting did increase the stock-based  compensation  expense in the pro forma
valuation of stock  options,  as prepared in  accordance  with SFAS 123, by $1.7
million  after tax (see  Valuation of Stock Option Grants in Note B - Summary of
Significant Accounting Policies).

                                       42


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


NOTE J -- RETIREMENT PLANS

   EMCOR's United Kingdom subsidiary has a defined benefit pension plan covering
all eligible employees. The benefits under the plan are based on wages and years
of service with the  subsidiary.  EMCOR's  policy is to fund the minimum  amount
required by law. The  measurement  date of the defined  benefit  pension plan is
December 31 of each year.

   The  change in  benefit  obligations  and plan  assets  for the  years  ended
December 31, 2004 and 2003 consisted of the following components (in thousands):



                                                                                                     2004                   2003
                                                                                                   ---------              ---------
                                                                                                                    
CHANGE IN PENSION BENEFIT OBLIGATION
Benefit obligation at beginning of year ..............................................             $ 159,802              $ 136,181
Service cost .........................................................................                 4,906                  4,837
Interest cost ........................................................................                 8,891                  8,183
Plan participants' contributions .....................................................                 3,656                  3,506
Actuarial loss (gain) ................................................................                 6,988                 (4,595)
Benefits paid ........................................................................                (4,674)                (3,951)
Foreign currency exchange rate changes ...............................................                12,798                 15,662
                                                                                                   ---------              ---------
Benefit obligation at end of year ....................................................             $ 192,367              $ 159,823
                                                                                                   ---------              ---------
CHANGE IN PENSION PLAN ASSETS
Fair value of plan assets at beginning of year .......................................             $ 121,262              $  91,592
Actual return on plan assets .........................................................                13,050                 12,407
Employer contributions ...............................................................                 7,329                  6,026
Plan participants' contributions .....................................................                 3,656                  3,506
Benefits paid ........................................................................                (4,674)                (3,951)
Foreign currency exchange rate changes ...............................................                 9,910                 11,682
                                                                                                   ---------              ---------
Fair values of plan assets at end of year ............................................             $ 150,533              $ 121,262
                                                                                                   ---------              ---------

Funded status ........................................................................             $ (41,834)             $ (38,561)
Unrecognized transition amount .......................................................                    --                    (61)
Unrecognized prior service cost ......................................................                   165                    238
Unrecognized losses ..................................................................                37,794                 33,759
                                                                                                   ---------              ---------
Net amount recognized ................................................................             $  (3,875)             $  (4,625)
                                                                                                   =========              =========
AMOUNTS RECOGNIZED IN THE CONSOLIDATED FINANCIAL STATEMENTS
Accrued benefit liability ............................................................             $  (9,042)             $ (13,484)
Intangible asset .....................................................................                   165                    238
Accumulated other comprehensive income ...............................................                 5,002                  8,621
                                                                                                   ---------              ---------
Net amount recognized ................................................................             $  (3,875)             $  (4,625)
                                                                                                   =========              =========


   The  assumptions  used as of December 31, 2004,  2003 and 2002 in determining
pension cost and liability shown above were as follows:

                                                        2004     2003     2002
                                                       ------   ------   ------
Discount rate .....................................     5.4%     5.5%     6.0%
Annual rate of salary provision ...................     3.1%     3.1%     4.0%
Annual rate of return on plan assets ..............     6.8%     7.0%     7.0%

   The  annual  rate of return on plan  assets  is based on the  United  Kingdom
Government Bond yield plus an estimated margin at each year's  measurement date.
This annual rate  approximates  the historical  annual return on plan assets and
considers  the  expected  allocation  between  equity and debt  securities.  For
measurement  purposes,  the annual  rates of  increase in the per capita cost of
covered  pension  benefits  assumed  for  2004  and 2003  were  2.5%  and  2.6%,
respectively.

                                       43


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


NOTE J -- RETIREMENT PLANS -- (CONTINUED)

   The  components  of net  periodic  pension  benefit  cost for the years ended
December 31, 2004, 2003 and 2002 were as follows (in thousands):



                                                                                           2004             2003             2002
                                                                                          -------          -------          -------
                                                                                                                   
Service cost ....................................................................         $ 4,906          $ 4,837          $ 7,240
Interest cost ...................................................................           8,891            8,183            7,532
Expected return on plan assets ..................................................          (8,933)          (6,708)          (7,144)
Net amortization of prior service cost and actuarial loss/(gain) ................              19               (5)              (5)
Amortization of unrecognized loss ...............................................           1,402            2,280              765
                                                                                          -------          -------          -------
Net periodic pension benefit cost ...............................................         $ 6,285          $ 8,587          $ 8,388
                                                                                          =======          =======          =======


PLAN ASSETS

   The  weighted   average  asset   allocations  and  weighted   average  target
allocations at December 31, 2004 were as follows:

                                                           % OF PLAN ASSETS
                                                       -------------------------
                                                                       TARGET
                                                       DECEMBER 31,     ASSET
ASSET CATEGORY                                            2004        ALLOCATION
- --------------                                         ------------  -----------
Equity securities ........................                65.1%         65.0%
Debt securities ..........................                33.4          35.0
Other ....................................                 1.5            --
                                                         -----         -----
Total ....................................               100.0%        100.0%
                                                         =====         =====

   Plan  assets of  EMCOR's  United  Kingdom  subsidiary  pension  plan  include
marketable equity securities in both United Kingdom and United States companies.
Debt securities consist mainly of fixed interest bonds.

   The investment  policies and  strategies  for plan assets are  established to
ensure  that  obligations  to  beneficiaries  of the plan are met to  achieve  a
reasonable balance between risk, likely return and administration, as well as to
maintain  funds at a level to meet  minimum  funding  requirements.  In order to
ensure that an appropriate  investment  strategy is in place, an analysis of the
Plan's assets and liabilities is completed periodically.

CASH FLOWS:

CONTRIBUTIONS

   EMCOR'S United Kingdom  subsidiary expects to contribute $10.7 million to its
pension plan in 2005.

ESTIMATED FUTURE BENEFIT PAYMENTS

   The following  estimated  benefit  payments,  which reflect  expected  future
service,  as  appropriate,  are expected to be paid in the  following  years (in
thousands):

                                                                PENSION BENEFITS
                                                                ----------------
2005 ........................................................       $ 5,040
2006 ........................................................         5,498
2007 ........................................................         5,957
2008 ........................................................         6,415
2009 ........................................................         6,873
Succeeding five years .......................................        41,238


                                       44


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


NOTE J -- RETIREMENT PLANS -- (CONTINUED)

   The accumulated  benefit  obligation for the defined benefit pension plan for
the years  ended  December  31,  2004 and 2003 was  $159.6  million  and  $134.7
million, respectively.

   EMCOR contributes to various union pension funds based upon wages paid to its
union employees. Such contributions  approximated $133.9 million, $134.8 million
and  $101.2  million  for the years  ended  December  31,  2004,  2003 and 2002,
respectively.

   EMCOR has  retirement  and savings plans that cover U.S.  eligible  non-union
employees.  Contributions to these profit sharing and voluntary savings plan are
based  on  a  percentage  of  the  employee's  base  compensation.  The  expense
recognized  for the years ended  December 31, 2004,  2003 and 2002 for this plan
was $6.2 million, $3.8 million and $3.5 million,  respectively.  The increase in
the 2004 and 2003 expense  compared to the  respective  prior years is primarily
due to an increase in the number of participants in these plans.

   EMCOR's United Kingdom subsidiary has a defined contribution  retirement plan
that began in 2002.  The expense  recognized  for the years ended  December  31,
2004,  2003,  and  2002  was  $1.2  million,   $0.7  million  and  $0.3  million
respectively.

   EMCOR's Canadian subsidiary has a defined  contribution  retirement plan. The
expense recognized for the years ended December 31, 2004, 2003 and 2002 was $0.6
million, $0.4 million and $0.3 million, respectively.

NOTE K -- COMMITMENTS AND CONTINGENCIES

   EMCOR and its subsidiaries lease land,  buildings and equipment under various
leases.  The leases frequently  include renewal options and require EMCOR to pay
for utilities, taxes, insurance and maintenance expenses.

   Future minimum payments, by year and in the aggregate,  under capital leases,
non-cancelable  operating leases and related subleases with initial or remaining
terms of one or more years at December 31, 2004, were as follows (in thousands):

                                                 CAPITAL     OPERATING  SUBLEASE
                                                  LEASE        LEASE     INCOME
                                                 --------    ---------  --------
2005 .........................................   $    676    $ 39,568   $    404
2006 .........................................        418      32,151         22
2007 .........................................        355      25,249         --
2008 .........................................        285      19,249         --
2009 .........................................        152      13,550         --
Thereafter ...................................         --      35,809         --
                                                 --------    --------   --------
Total minimum lease payment ..................      1,886    $165,576   $    426
                                                             ========   ========
Amounts representing interest ................       (224)
                                                 --------
Present value of net minimum lease payments ..   $  1,662
                                                 ========

   Rent expense for operating  leases and other rental items for the years ended
December  31, 2004,  2003 and 2002 was $54.9  million,  $52.9  million and $36.5
million, respectively.  Rent expense for the years ended December 31, 2004, 2003
and 2002 included sublease rental income of $0.7 million,  $1.1 million and $0.8
million, respectively.

   Certain  subsidiaries  of EMCOR  lease real  estate  from  employees  of such
subsidiaries.

   EMCOR has  agreements  with its  executive  officers  and  certain  other key
management  personnel  providing for severance  benefits to such  employees upon
termination of their employment under certain circumstances.

   EMCOR is  contingently  liable to  sureties  in  respect of  performance  and
payment  bonds  issued by  sureties,  usually  at the  request of  customers  in
connection  with   construction   projects,   which  secure  EMCOR  payment  and
performance  obligations under contracts for such projects.  In addition, at the
request  of  labor  unions  representing  certain  EMCOR  employees,  bonds  are
sometimes  provided to secure such obligations for wages and benefits payable to
or for such  employees.  EMCOR bonding  requirements  typically  increase as the
amount of public sector work  increases.  As of December 31, 2004,  sureties had
issued bonds for the account of EMCOR in the aggregate  amount of  approximately
$1.6 billion.  The bonds are issued by EMCOR's sureties in return for a premium,
which varies depending on the size and type of the bonds. The largest individual
bond is approximately $170.0 million. EMCOR has agreed to indemnify the sureties
for any payments made by them in respect of bonds issued on EMCOR's behalf.

                                       45


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


NOTE K -- COMMITMENTS AND CONTINGENCIES -- (CONTINUED)

   EMCOR is subject  to  regulation  with  respect  to the  handling  of certain
materials  used in  construction  which are  classified as hazardous or toxic by
Federal, State and local agencies. EMCOR's practice is to avoid participation in
projects  principally  involving the  remediation or removal of such  materials.
However, when remediation is required as part of its contract performance, EMCOR
believes it complies with all applicable  regulations governing the discharge of
material into the  environment  or otherwise  relating to the  protection of the
environment.

   A subsidiary of EMCOR has  guaranteed  indebtedness  of a venture in which it
has a 40% interest; the other venture partner, Baltimore Gas and Electric, has a
60%  interest.  The venture  designs,  constructs,  owns,  operates,  leases and
maintains  facilities to produce  chilled water for sale to customers for use in
air  conditioning  private  and  public  properties.  These  guarantees  are not
expected  to have a material  adverse  affect on EMCOR's  financial  position or
results of operations. Each of the venturers is jointly and severally liable, in
the event of default,  for the venture's  $25.0  million  borrowing due December
2031.  During  September 2002, each venture  partner  contributed  equity to the
venture, of which EMCOR's contribution was $14.0 million.

   Restructuring expenses, primarily relating to employee severance obligations,
were $8.3  million for 2004.  Approximately  $7.0  million of the  restructuring
obligations  were paid prior to December  31,  2004.  EMCOR  anticipates  paying
substantially  all  of  the  remaining   obligations  in  2005.  There  were  no
restructuring expenses for the year ended December 31, 2003 or 2002.

NOTE L -- ADDITIONAL CASH FLOW INFORMATION

   The following  presents  information  about cash paid for interest and income
taxes and non-cash  financing  activities for the years ended December 31, 2004,
2003 and 2002 (in thousands):

                                                    2004       2003       2002
                                                   -------    -------    -------
Cash paid during the year for:
  Interest .....................................   $ 7,486    $ 7,251    $ 7,042
  Income taxes .................................   $ 1,759    $17,910    $45,785
Non-cash financing activities:
  Borrowings under capital lease obligations ...   $ 1,781    $   314    $    52
  Debt assumed in acquisition ..................   $    --    $    --    $22,115

NOTE M -- SEGMENT INFORMATION

   EMCOR  has  the  following  reportable  segments:  United  States  electrical
construction and facilities services,  United States mechanical construction and
facilities services,  United States facilities services, Canada construction and
facilities  services,  United Kingdom  construction and facilities  services and
Other international  construction and facilities  services.  The segment "United
States  facilities  services"  principally  consists of those  operations  which
primarily provide consulting and maintenance services,  and "Other international
construction and facilities  services"  represents EMCOR's operations outside of
the United States,  Canada,  and the United Kingdom  (primarily in South Africa,
the  Middle  East  and  Western  Europe)  performing  electrical   construction,
mechanical  construction and facilities services.  EMCOR's interest in the South
African joint  venture was sold in August 2004.  The  following  tables  present
information  about industry  segments and  geographic  areas for the years ended
December 31, 2004, 2003 and 2002.

                                       46


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


NOTE M -- SEGMENT INFORMATION -- (CONTINUED)

   The tables also present  unaudited pro forma revenues and operating income as
if the  acquisitions had occurred at the beginning of fiscal 2002. The unaudited
pro forma revenues and operating income are not necessarily indicative of future
operating results (in millions):



                                                                                                                         PRO FORMA
                                                                                                                        -----------
                                                                                           AS REPORTED                  (UNAUDITED)
                                                                            ----------------------------------------    -----------
                                                                              2004           2003           2002           2002
                                                                            ----------     ----------     ----------     ----------
                                                                                                             
Revenues from unrelated entities:
  United States electrical construction and facilities services ........    $  1,235.3     $  1,239.5     $  1,152.4     $  1,154.8
  United States mechanical construction and facilities services ........       1,825.7        1,715.8        1,715.4        1,846.5
  United States facilities services ....................................         727.6          661.2          250.0          629.8
                                                                            ----------     ----------     ----------     ----------
  Total United States operations .......................................       3,788.6        3,616.5        3,117.8        3,631.1
  Canada construction and facilities services ..........................         280.8          346.8          316.3          316.3
  United Kingdom construction and facilities services ..................         678.5          571.3          533.9          533.9
  Other international construction and facilities services .............            --             --             --             --
                                                                            ----------     ----------     ----------     ----------
  Total worldwide operations ...........................................    $  4,747.9     $  4,534.6     $  3,968.0     $  4,481.3
                                                                            ==========     ==========     ==========     ==========
Total revenues:
  United States electrical construction and facilities services ........    $  1,275.8     $  1,264.6     $  1,191.3     $  1,193.6
  United States mechanical construction and facilities services ........       1,839.4        1,733.3        1,719.3        1,850.4
  United States facilities services ....................................         728.9          665.4          252.0          631.9
  Less intersegment revenues ...........................................         (55.5)         (46.8)         (44.8)         (44.8)
                                                                            ----------     ----------     ----------     ----------
  Total United States operations .......................................       3,788.6        3,616.5        3,117.8        3,631.1
  Canada construction and facilities services ..........................         280.8          346.8          316.3          316.3
  United Kingdom construction and facilities services ..................         678.5          571.3          533.9          533.9
  Other international construction and facilities services .............            --             --             --             --
                                                                            ----------     ----------     ----------     ----------
  Total worldwide operations ...........................................    $  4,747.9     $  4,534.6     $  3,968.0     $  4,481.3
                                                                            ==========     ==========     ==========     ==========
Operating income (loss):
  United States electrical construction and facilities services ........    $     81.2     $     57.8     $     79.3     $     79.6
  United States mechanical construction and facilities services ........          (1.4)          25.6           59.9           62.4
  United States facilities services ....................................          14.2           18.4            4.4           14.4
                                                                            ----------     ----------     ----------     ----------
  Total United States operations .......................................          94.0          101.8          143.6          156.4
  Canada construction and facilities services ..........................         (11.9)           2.0            3.3            3.3
  United Kingdom construction and facilities services ..................           0.0          (22.4)           0.0            0.0
  Other international construction and facilities services .............           0.5            0.3           (0.1)          (0.1)
  Corporate administration .............................................         (35.0)         (34.7)         (31.3)         (31.3)
  Restructuring expenses ...............................................          (8.3)           0.0            0.0            0.0
  Gain on sale of assets ...............................................           2.8            0.0            0.0            0.0
                                                                            ----------     ----------     ----------     ----------
  Total worldwide operations ...........................................          42.1           47.0          115.5          128.3

Other corporate items:
  Interest expense .....................................................          (8.9)          (8.9)          (4.1)         (10.7)
  Interest income ......................................................           1.9            0.7            2.0            2.2
  Gain on sale of equity investment ....................................           1.8            0.0            0.0            0.0
  Minority interest ....................................................          (3.8)          (1.9)          (1.1)          (1.1)
  Income before taxes ..................................................    $     33.2     $     36.9     $    112.3     $    118.7


                                       47


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


NOTE M -- SEGMENT INFORMATION -- (CONTINUED)



                                                                                                   2004          2003         2002
                                                                                                 ---------     ---------     -------
                                                                                                                    
Capital expenditures:
  United States electrical construction and facilities services ..........................       $     1.7     $     4.6     $   3.0
  United States mechanical construction and facilities services ..........................             2.9           4.5         5.1
  United States facilities services ......................................................             6.1           3.4         1.2
                                                                                                 ---------     ---------     -------
  Total United States operations .........................................................            10.7          12.5         9.3
  Canada construction and facilities services ............................................             0.8           0.5         0.3
  United Kingdom construction and facilities services ....................................             3.7           4.0         4.2
  Other international construction and facilities services ...............................              --            --          --
  Corporate administration ...............................................................             0.9           0.9         1.8
                                                                                                 ---------     ---------     -------
  Total worldwide operations .............................................................       $    16.1     $    17.9     $  15.6
                                                                                                 =========     =========     =======
Depreciation and amortization of Property, plant and equipment:
  United States electrical construction and facilities services ..........................       $     3.3     $     3.4     $   3.5
  United States mechanical construction and facilities services ..........................             5.9           6.5         6.9
  United States facilities services ......................................................             5.8           6.4         1.9
                                                                                                 ---------     ---------     -------
  Total United States operations .........................................................            15.0          16.3        12.3
  Canada construction and facilities services ............................................             0.9           0.7         0.6
  United Kingdom construction and facilities services ....................................             4.3           4.0         2.4
  Other international construction and facilities services ...............................              --            --          --
  Corporate administration ...............................................................             0.7           0.7         0.1
                                                                                                 ---------     ---------     -------
Total worldwide operations ...............................................................       $    20.9     $    21.7     $  15.4
                                                                                                 =========     =========     =======


                                                                                                   2004          2003
                                                                                                 ---------     ---------
                                                                                                         
Costs and estimated earnings in excess of billings on uncompleted contracts:
  United States electrical construction and facilities services ..........................       $    57.4     $    60.4
  United States mechanical construction and facilities services ..........................           128.3         135.5
  United States facilities services ......................................................            11.4           9.4
                                                                                                 ---------     ---------
  Total United States operations .........................................................           197.1         205.3
  Canada construction and facilities services ............................................            19.9          17.8
  United Kingdom construction and facilities services ....................................            23.7          26.3
  Other international construction and facilities services ...............................              --            --
                                                                                                 ---------     ---------
  Total worldwide operations .............................................................       $   240.7     $   249.4
                                                                                                 =========     =========
Billings in excess of costs and estimated earnings on uncompleted contracts:
  United States electrical construction and facilities services ..........................       $   129.6     $   152.7
  United States mechanical construction and facilities services ..........................           131.1         126.6
  United States facilities services ......................................................             6.5           6.7
                                                                                                 ---------     ---------
  Total United States operations .........................................................           267.2         286.0
  Canada construction and facilities services ............................................            10.1           9.5
  United Kingdom construction and facilities services ....................................            82.4          49.7
  Other international construction and facilities services ...............................              --            --
                                                                                                 ---------     ---------
  Total worldwide operations .............................................................       $   359.7     $   345.2
                                                                                                 =========     =========


                                       48


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


NOTE M -- SEGMENT INFORMATION -- (CONTINUED)



                                                                                                        2004                 2003
                                                                                                     ----------           ----------
                                                                                                                    
Long-lived assets:
  United States electrical construction and facilities services ..........................           $     12.1           $     13.7
  United States mechanical construction and facilities services ..........................                187.7                191.5
  United States facilities services ......................................................                136.4                140.2
                                                                                                     ----------           ----------
  Total United States operations .........................................................                336.2                345.4
  Canada construction and facilities services ............................................                  5.7                  3.9
  United Kingdom construction and facilities services ....................................                 10.6                 14.9
  Other international construction and facilities services ...............................                   --                   --
  Corporate administration ...............................................................                  2.2                  2.2
                                                                                                     ----------           ----------
  Total worldwide operations .............................................................           $    354.7           $    366.4
                                                                                                     ==========           ==========
Goodwill:
  United States electrical construction and facilities services ..........................           $      3.8           $      3.8
  United States mechanical construction and facilities services ..........................                163.5                162.8
  United States facilities services ......................................................                112.1                111.4
                                                                                                     ----------           ----------
  Total United States operations .........................................................                279.4                278.0
  Canada construction and facilities services ............................................                   --                   --
  United Kingdom construction and facilities services ....................................                   --                   --
  Other international construction and facilities services ...............................                   --                   --
  Corporate administration ...............................................................                   --                   --
                                                                                                     ----------           ----------
  Total worldwide operations .............................................................           $    279.4           $    278.0
                                                                                                     ==========           ==========
Total assets:
  United States electrical construction and facilities services ..........................           $    358.1           $    362.3
  United States mechanical construction and facilities services ..........................                776.4                771.6
  United States facilities services ......................................................                304.5                280.5
                                                                                                     ----------           ----------
  Total United States operations .........................................................              1,439.0              1,414.4
  Canada construction and facilities services ............................................                108.8                 98.2
  United Kingdom construction and facilities services ....................................                199.2                198.4
  Other international construction and facilities services ...............................                  3.9                  4.5
  Corporate administration ...............................................................                 67.1                 79.7
                                                                                                     ----------           ----------
  Total worldwide operations .............................................................           $  1,818.0           $  1,795.2
                                                                                                     ==========           ==========


NOTE N -- SELECTED UNAUDITED QUARTERLY INFORMATION
(IN THOUSANDS, EXCEPT PER SHARE DATA)



                                                            MARCH 31             JUNE 30             SEPT. 30              DEC. 31
                                                           ----------           ----------           ----------           ----------
                                                                                                              
2004 QUARTERLY RESULTS
Revenues .......................................           $1,109,086           $1,193,213           $1,215,911           $1,229,670
Gross profit ...................................           $  101,163           $  101,512           $  114,980           $  129,247
Net income .....................................           $    5,717           $    1,445           $   15,466           $   10,579
Basic EPS ......................................           $     0.38           $     0.10           $     1.02           $     0.69
                                                           ==========           ==========           ==========           ==========
Diluted EPS ....................................           $     0.37           $     0.09           $     0.99           $     0.68
                                                           ==========           ==========           ==========           ==========
2003 QUARTERLY RESULTS
Revenues .......................................           $1,061,030           $1,144,378           $1,157,588           $1,171,650
Gross profit ...................................           $  116,769           $  123,275           $  118,206           $  124,204
Net income .....................................           $    3,256           $    8,273           $    6,468           $    2,624
Basic EPS ......................................           $     0.22           $     0.55           $     0.43           $     0.17
                                                           ==========           ==========           ==========           ==========
Diluted EPS ....................................           $     0.21           $     0.53           $     0.42           $     0.17
                                                           ==========           ==========           ==========           ==========


                                       49


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


NOTE O -- LEGAL PROCEEDINGS

   In February 1995, as part of an investigation by the New York County District
Attorney's  office into the business  affairs of a general  contractor  that did
business with EMCOR's  subsidiary,  Forest Electric Corp.  ("Forest"),  a search
warrant was executed at Forest's executive offices. On July 12, 2000, Forest was
served with a Subpoena  Duces Tecum to produce  certain  documents  as part of a
broader  investigation  by the New York County District  Attorney's  office into
illegal business  practices in the New York City construction  industry.  Forest
has been informed by the New York County District  Attorney's office that it and
certain of its  officers are targets of the  investigation.  Forest has produced
documents in response to the  subpoena  and intends to cooperate  fully with the
District Attorney's office investigation as it proceeds.

   EMCOR and three of its officers  (Chairman  of the Board and Chief  Executive
Officer Frank T. MacInnis,  Executive Vice President and Chief Financial Officer
Leicle E.  Chesser,  and Senior  Vice  President-Chief  Accounting  Officer  and
Treasurer  Mark  A.  Pompa)  have  been  named  as  defendants  in  a  purported
consolidated  class  action  filed  in  the  United  States  District  Court  of
Connecticut  entitled IN RE EMCOR GROUP,  INC SECURITIES  LITIGATION.  Plaintiff
purports to represent a class composed of all persons who purchased or otherwise
acquired  EMCOR common stock and/or other  securities  between April 9, 2003 and
October 2, 2003, inclusive. The complaint alleges violations of Section 10(b) of
the  Securities  Exchange Act and Rule 10b-5  thereunder and of Section 20(A) of
the Securities Exchange Act, relating to alleged  misstatements and omissions in
certain of the Company's  filings with the Securities  and Exchange  Commission,
press releases and other public statements  between April 9 and October 2, 2003,
and seeks damages on behalf of the purported  class in  unspecified  amounts.  A
motion to dismiss the Complaint filed by EMCOR and the individual  defendants is
currently under submission. As set forth in the motion, EMCOR and the individual
defendants  believe that the  plaintiff's  allegations are without merit and are
vigorously defending against them.

   In July 2003, EMCOR's subsidiary,  Poole & Kent Corporation ("Poole & Kent"),
was served with a Subpoena  Duces Tecum by a grand jury  empaneled by the United
States District Court for the District of Maryland which is investigating, among
other  things,   Poole  &  Kent's  use  of  minority  and  woman-owned  business
enterprises. Poole & Kent has produced documents in response to the subpoena and
to subsequent  subpoenas directed to it requesting certain business records.  On
April 26,  2004,  Poole & Kent was advised that it is a target of the grand jury
investigation. Poole & Kent is cooperating with the investigation.

   On March 14, 2003, John Mowlem Construction plc ("Mowlem")  presented a claim
in arbitration  against EMCOR's United Kingdom  subsidiary,  EMCOR Drake & Scull
Group plc ("D&S"), in connection with a subcontract D&S entered into with Mowlem
with  respect to a project for the United  Kingdom  Ministry of Defence at Abbey
Wood in Bristol, U.K. Mowlem seeks damages arising out of alleged defects in the
D&S  design  and  construction  of the  mechanical  and  electrical  engineering
services for the project.  Mowlem's  claim is for 39.5  million  British  pounds
sterling (approximately $75.8 million),  which includes costs allegedly incurred
by Mowlem in connection with  rectification  of the alleged  defects,  overhead,
legal fees, delay and disruption costs related to such defects,  and interest on
such amounts.  The claim also includes  amounts in respect of  liabilities  that
Mowlem accepted in connection  with a settlement  agreement it entered into with
the  Ministry  of  Defence  and which it claims  are  attributable  to D&S.  D&S
believes  it has good and  meritorious  defenses  to the Mowlem  claim.  D&S has
denied liability and has asserted a counterclaim for approximately  11.6 million
British pounds sterling  (approximately $22.3 million) for certain design, labor
and  delay  and  disruption  costs  incurred  by  D&S  in  connection  with  its
subcontract with Mowlem.

   EMCOR is involved in other  proceedings in which damages and claims have been
asserted  against it. EMCOR  believes it has a number of valid  defenses to such
proceedings  and claims and  intends to  vigorously  defend  itself and does not
believe that a significant liability will result.

   Inasmuch  as the  various  lawsuits  and  arbitrations  in which EMCOR or its
subsidiaries  are  involved  range  from a few  thousand  dollars  to over $75.0
million, the outcome of which cannot be predicted,  adverse results could have a
material  adverse  effect  on  EMCOR's  financial  position  and/or  results  of
operations.  These proceedings include the following: (a) a civil action brought
against  EMCOR's  subsidiary  Forest  Electric Corp.  ("Forest") and seven other
defendants in the United States District Court for the Southern  District of New
York  under  the  Sherman  Act and New  York  common  law by  competitors  whose
employees are not members of  International  Brotherhood of Electrical  Workers,
Local #3 (the "IBEW"). The action alleges,  among other things, that Forest, six
other electrical  contractors and the IBEW conspired to prevent  competition and
to monopolize the market for communications wiring services in the New York City
area thereby  excluding  plaintiffs from wiring jobs in that market.  Plaintiffs
allege they have lost  profits as a result of this  concerted  activity and seek
damages  in the amount of $50  million  after  trebling  plus  attorney's  fees.
However,  plaintiffs' damages expert has stated in his pre-trial deposition that
he estimates  plaintiffs'  damages at $8.7 million before  trebling.  Forest has
denied the  allegations  of wrongdoing  set forth in the complaint and pre-trial
discovery has been  completed.  No trial date has been set by the Court.  Forest
believes that the suit is without  merit.  (b) A civil action brought by a joint
venture (the "JV") between EMCOR's subsidiary Poole & Kent Corporation

                                       50


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


NOTE O -- LEGAL PROCEEDINGS -- (CONTINUED)

   ("Poole & Kent") and an unrelated  company in the Fairfax,  Virginia  Circuit
Court in which the JV seeks  damages from the Upper  Occoquan  Sewage  Authority
("UOSA")  resulting  from  material  breaches of a  construction  contract  (the
"Contract")  entered  into  between  the  JV  and  UOSA  for  construction  of a
wastewater  treatment  facility.  Poole & Kent  incurred  unrecovered  costs  in
completing this project,  which are included in the balance sheet account "costs
and  estimated  earnings  in excess of  billings on  uncompleted  contracts"  in
EMCOR's consolidated balance sheets as of December 31, 2004 and 2003. A jury has
returned a verdict finding that UOSA committed material breaches of the Contract
and a jury trial to establish  the JV's damages is currently in process.  The JV
claims total damages,  based upon alternative  measures of damages, in excess of
$75.0 million  (exclusive of interest),  and in a jury trial to be  subsequently
held the JV intends to claim  damages in excess of $18.0  million  (exclusive of
interest).  In accordance with the joint venture agreement  establishing the JV,
Poole & Kent would be entitled  to  approximately  one-half of any damage  award
received by the JV.

                                       51


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


To the Board of Directors and Stockholders of EMCOR Group, Inc.:

   We have audited the accompanying  consolidated balance sheets of EMCOR Group,
Inc.  and  subsidiaries  as of  December  31,  2004 and  2003,  and the  related
consolidated  statements of operations,  cash flows and stockholders' equity and
comprehensive  income for each of the three years in the period  ended  December
31, 2004. Our audits also included the financial  statement  schedule  listed on
Schedule  II in  Item  15.  These  financial  statements  and  schedule  are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements and schedule based on our audits.

   We  conducted  our  audits in  accordance  with the  standards  of the Public
Company Accounting Oversight Board (United States). Those standards require that
we plan and perform the audits to obtain reasonable  assurance about whether the
financial  statements  are free of  material  misstatement.  An  audit  includes
examining,  on a test basis,  evidence supporting the amounts and disclosures in
the  financial  statements.  An audit also  includes  assessing  the  accounting
principles  used  and  significant  estimates  made  by  management,  as well as
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for our opinion.

   In our opinion, the financial statements referred to above present fairly, in
all material respects,  the consolidated financial position of EMCOR Group, Inc.
and subsidiaries at December 31, 2004 and 2003, and the consolidated  results of
their  operations and their cash flows for each of the three years in the period
ended  December 31, 2004, in conformity  with  accounting  principles  generally
accepted in the United  States.  Also,  in our  opinion,  the related  financial
statement  schedule,   when  considered  in  relation  to  the  basic  financial
statements  taken as a whole,  presents  fairly  in all  material  respects  the
information set forth therein.

   We also have audited,  in accordance with the standards of the Public Company
Accounting  Oversight Board (United States),  the  effectiveness of EMCOR Group,
Inc.'s internal control over financial  reporting as of December 31, 2004, based
on criteria established in Internal Control - Integrated Framework issued by the
Committee of Sponsoring  Organizations of the Treadway Commission and our report
dated March 8, 2005 expressed an unqualified opinion thereon.




Stamford, Connecticut                                      /S/ ERNST & YOUNG LLP
March 8, 2005

                                       52


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


To the Board of Directors and Stockholders of EMCOR Group, Inc.:

   We  have  audited  management's  assessment,  included  in  the  accompanying
Management's  Report on Internal  Control over Financial  Reporting,  that EMCOR
Group, Inc. maintained effective internal control over financial reporting as of
December 31, 2004, based on criteria established in Internal Control--Integrated
Framework  issued by the Committee of Sponsoring  Organizations  of the Treadway
Commission (the COSO criteria).  EMCOR Group,  Inc.'s  management is responsible
for maintaining  effective internal control over financial reporting and for its
assessment of the  effectiveness of internal  control over financial  reporting.
Our  responsibility  is to express an opinion on management's  assessment and an
opinion on the  effectiveness  of the company's  internal control over financial
reporting based on our audit.

   We conducted our audit in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain  reasonable  assurance  about whether  effective
internal  control  over  financial  reporting  was  maintained  in all  material
respects. Our audit included obtaining an understanding of internal control over
financial reporting,  evaluating management's assessment, testing and evaluating
the design and operating  effectiveness of internal control, and performing such
other  procedures as we considered  necessary in the  circumstances.  We believe
that our audit provides a reasonable basis for our opinion.

   A company's  internal control over financial  reporting is a process designed
to provide reasonable assurance regarding the reliability of financial reporting
and the preparation of financial  statements for external purposes in accordance
with generally accepted accounting principles. A company's internal control over
financial  reporting  includes those policies and procedures that (1) pertain to
the  maintenance  of records that, in reasonable  detail,  accurately and fairly
reflect the  transactions  and  dispositions  of the assets of the company,  (2)
provide  reasonable  assurance  that  transactions  are recorded as necessary to
permit preparation of financial statements in accordance with generally accepted
accounting  principles,  and that receipts and  expenditures  of the company are
being made only in accordance with authorizations of management and directors of
the company; and (3) provide reasonable assurance regarding prevention or timely
detection of  unauthorized  acquisition,  use, or  disposition  of the company's
assets that could have a material effect on the financial statements.

   Because  of  its  inherent  limitations,   internal  control  over  financial
reporting  may not prevent or detect  misstatements.  Also,  projections  of any
evaluation  of  effectiveness  to future  periods  are  subject to the risk that
controls may become  inadequate  because of changes in  conditions,  or that the
degree of compliance with the policies or procedures may deteriorate.

   In our opinion,  management's  assessment that EMCOR Group,  Inc.  maintained
effective internal control over financial  reporting as of December 31, 2004, is
fairly stated, in all material  respects,  based on the COSO criteria.  Also, in
our opinion, EMCOR Group, Inc. maintained,  in all material respects,  effective
internal control over financial  reporting as of December 31, 2004, based on the
COSO criteria.

We also have  audited,  in accordance  with the standards of the Public  Company
Accounting  Oversight Board (United States),  the consolidated balance sheets of
EMCOR Group, Inc. as of December 31, 2004 and 2003 and the related  consolidated
statements of operations,  cash flows and stockholders' equity and comprehensive
income for each of the three  years in the period  ended  December  31,  2004 of
EMCOR Group,  Inc. and our report dated March 8, 2005  expressed an  unqualified
opinion thereon.



Stamford, Connecticut                                      /S/ Ernst & Young LLP
March 8, 2005

                                       53


ITEM 9.  CHANGES  IN  AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
         FINANCIAL DISCLOSURE

   Not applicable.

ITEM 9A. CONTROLS AND PROCEDURES

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES

   Based on an  evaluation of EMCOR's  disclosure  controls and  procedures  (as
required by Rule 13a-15(b) of the Securities Exchange Act of 1934), the Chairman
of the Board and Chief Executive  Officer of EMCOR , Frank T. MacInnis,  and the
Chief  Financial  Officer  of EMCOR , Leicle E.  Chesser,  have  concluded  that
EMCOR's disclosure  controls and procedures (as defined in Rule 13a-15(e) of the
Securities  Exchange  Act of 1934)  are  effective  as of the end of the  period
covered by this report.

MANAGEMENT'S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING

   Management of EMCOR is responsible for establishing and maintaining  adequate
internal  control over  financial  reporting (as defined in Rules  13a-15(f) and
15d-15(f)  under the  Securities  and  Exchange Act of 1934).  EMCOR's  internal
control over financial reporting is a process designed with the participation of
EMCOR's principal  executive officer and principal  financial officer or persons
performing  similar  functions to provide  reasonable  assurance  regarding  the
reliability  of financial  reporting and the  preparation  of EMCOR's  financial
statements for external  reporting  purposes in accordance  with U.S.  generally
accepted accounting principles.

   EMCOR's  internal  control over  financial  reporting  includes  policies and
procedures  that: (a) pertain to the  maintenance of records that, in reasonable
detail, accurately and fairly reflect transactions and dispositions of assets of
EMCOR;  (b) provide  reasonable  assurance  that  transactions  are  recorded as
necessary to permit preparation of financial  statements in accordance with U.S.
generally accepted accounting principles,  and that receipts and expenditures of
EMCOR are being made only in accordance  with  authorizations  of management and
the  directors  of  EMCOR;  and  (c)  provide  reasonable   assurance  regarding
prevention or timely detection of unauthorized  acquisition,  use or disposition
of  EMCOR's  assets  that could  have a  material  effect on  EMCOR's  financial
statements.

   Because  of  its  inherent  limitations,   EMCOR's  disclosure  controls  and
procedures may not prevent or detect misstatements.  A control system, no matter
how well  conceived and  operated,  can only provide  reasonable,  not absolute,
assurance  that the  objectives  of the control  system are met.  Because of the
inherent  limitations  in all control  systems,  no  evaluation  of controls can
provide  absolute  assurance that all control issues and instances of fraud,  if
any, have been detected. Also, projections of any evaluation of effectiveness to
future  periods  are  subject to the risk that  controls  may become  inadequate
because of  changes in  conditions  or that the  degree of  compliance  with the
policies or procedures may deteriorate.

   As  of  December  31,  2004,   management  conducted  an  evaluation  of  the
effectiveness of EMCOR's internal control over financial  reporting based on the
framework  established in Internal Control - Integrated  Framework issued by the
Committee of Sponsoring Organizations of the Treadway Commission ("COSO"). Based
on this evaluation, management has determined that EMCOR's internal control over
financial reporting is effective as of December 31, 2004.

   Management's assessment of the effectiveness of EMCOR's internal control over
financial  reporting  as of December  31, 2004 has been audited by Ernst & Young
LLP, an independent  registered  public accounting firm, as stated in its report
appearing  in this  Annual  Report on Form  10-K,  which such  report  expressed
unqualified  opinions on  management's  assessment and on the  effectiveness  of
EMCOR's internal control over financial reporting as of December 31, 2004.

CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING

   In addition, management with the participation of EMCOR's principal executive
officer and principal  financial officer or persons performing similar functions
has  determined  that no change  in  EMCOR's  internal  control  over  financial
reporting  occurred  during the fourth  quarter  of  EMCOR's  fiscal  year ended
December  31, 2004 that has  materially  affected,  or is  reasonably  likely to
materially affect, EMCOR's internal control over financial reporting.

ITEM 9B. OTHER INFORMATION

   Not applicable.

                                       54


                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

   The  information  required  by this  Item 10 with  respect  to  directors  is
incorporated  herein by reference to the  sections of the  Company's  definitive
Proxy Statement for the 2005 Annual Meeting of Stockholders  entitled  "Election
of  Directors,"  which Proxy  Statement is to be filed with the  Securities  and
Exchange Commission pursuant to Regulation 14A not later than 120 days after the
end of the fiscal year to which this Form 10-K relates (the "Proxy  Statement").
The  information  required by this Item 10  concerning  compliance  with Section
16(a) of the Securities Exchange Act of 1934 is incorporated herein by reference
to the  section  of the  Proxy  Statement  entitled  "Section  16(a)  Beneficial
Ownership  Reporting  Compliance."  The  information  required  by this  Item 10
concerning  the  Audit   Committee  of  the  Company's  Board  of  Directors  is
incorporated by reference to the Section of the Proxy Statement  entitled "Audit
Committee."  Information  regarding executive officers is contained in Part I of
this Form 10-K  following  Item 4 under the heading  "Executive  Officers of the
Registrant."  The Company has adopted a Code of Ethics that applies to its chief
executive officer and its senior financial officers, a copy of which is filed as
an Exhibit hereto.

ITEM 11. EXECUTIVE COMPENSATION

   The information  required by this Item 11 is incorporated herein by reference
to the  sections  of the  Proxy  Statement  entitled  "Executive  Compensation,"
"Employment  and  Change  of  Control  Arrangements,"  "Director  Compensation,"
"Compensation Committee Interlocks and Insider Participation," and "Compensation
Committee Report."

ITEM 12. SECURITY  OWNERSHIP OF CERTAIN  BENEFICIAL  OWNERS AND  MANAGEMENT  AND
         RELATED STOCKHOLDER MATTERS

   The information required by this Item 12 (other than the information required
by Section 201 (d) of  Regulation  S-K,  which is set forth in Part I, Item 5 of
this Form 10-K) is incorporated herein by reference to the sections of the Proxy
Statement  entitled  "Security  Ownership  of  Certain  Beneficial  Owners"  and
"Security Ownership of Management."

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

   The information  required by this Item 13 is incorporated herein by reference
to the  section  of the  Proxy  Statement  entitled  "Other  Matters  -  Related
Transactions."

ITEM 14. PRINCIPAL ACCOUNTING FEES AND SERVICES

   Except  as set  forth  below,  the  information  required  by this Item 14 is
incorporated  herein by reference to the section of the Proxy Statement entitled
"Ratification of Appointment of Independent Auditors."

   The Company has recently been informed by its independent  registered  public
accounting   firm,   Ernst  &  Young  LLP  ("E&Y"),   that   Boardroom   Limited
("Boardroom"),  an entity which provided  certain  secretarial and  directorship
services in Singapore  during the period from July 1, 2002 to August 31, 2004 to
an inactive  subsidiary  of the Company,  JWP  Technical  Services Pte Ltd ("JWP
Singapore"),  would be considered an affiliate of E&Y for independence  purposes
during  such time  period  because  80% of  Boardroom  was  owned in a  personal
capacity by certain E&Y Singapore  partners.  In September 2004, the services of
Boardroom  were  terminated as JWP Singapore was dissolved.  In addition,  as of
November 1, 2004,  Boardroom no longer would be  considered  an affiliate of E&Y
under the  independence  rules as on such date the E&Y  Singapore  partners sold
their interests in Boardroom.  Regardless, because Boardroom would be considered
an affiliate of E&Y during the period from July 1, 2002 to August 31, 2004,  the
non-audit  services  rendered by  Boardroom  may raise  issues under the auditor
independence rules of Regulation S-X.

   Based upon E&Y's  disclosure,  the Company,  its Audit Committee and E&Y have
considered the impact the provision of such  non-audit  services may have had on
E&Y's independence with respect to the Company and have concluded there has been
no impairment of E&Y's independence as (a) such services were  administrative in
nature,  (b) the associated  fees over the period during which the services were
provided  aggregated to approximately  $7,000.00,  (c) the Company's  subsidiary
involved  was not  material  to the  consolidated  financial  statements  of the
Company and (d) the services have been discontinued.

                                       55


                                     PART IV

ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

   (a)(1)The following consolidated financial statements of EMCOR Group, Inc.
         and Subsidiaries are included in Part II, Item 8:
         Financial Statements:
         Consolidated Balance Sheets -- December 31, 2004 and 2003
         Consolidated Statements of Operations -- Years Ended December 31, 2004,
           2003 and 2002
         Consolidated Statements of Cash Flows -- Years Ended December 31, 2004,
           2003 and 2002
         Consolidated  Statements  of  Stockholders'  Equity  and  Comprehensive
           Income -- Years Ended December 31, 2004, 2003 and 2002
         Notes to Consolidated Financial Statements
         Reports of Independent Registered Public Accounting Firm

   (a)(2)The  following  financial statement schedules are included in this Form
         10-K report:
         Schedule II -- Valuation and Qualifying Accounts

         All other  schedules  are omitted  because they are not  required,  are
         inapplicable, or the information is otherwise shown in the consolidated
         financial statements or notes thereto.

   (a)(3)The exhibits listed on the Exhibit Index are filed herewith in response
         to this Item.

                                       56


                                   SCHEDULE II

                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

                        VALUATION AND QUALIFYING ACCOUNTS
                                 (IN THOUSANDS)



                                                       BALANCE AT                    ADDITIONS
                                                       BEGINNING        COSTS AND    CHARGED TO                      BALANCE AT
                      DESCRIPTION                       OF YEAR         EXPENSES   OTHER ACCOUNTS(1)  DEDUCTIONS(2)  END OF YEAR
- ---------------------------------------------------    ----------       ---------  -----------------  -------------  -----------

            ALLOWANCE FOR DOUBTFUL ACCOUNTS
                                                                                                           
Year Ended December 31, 2004 ......................     $43,706           7,026              --         (14,547)       $36,185
Year Ended December 31, 2003 ......................     $40,611          11,249             376          (8,530)       $43,706
Year Ended December 31, 2002 ......................     $35,091           3,354           5,129          (2,963)       $40,611


- ------------

(1) Amount principally relates to business acquisitions.
(2) Deductions represent  uncollectible  balances of accounts receivable written
    off, net of recoveries.

                                       57


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

                                  EXHIBIT INDEX



 EXHIBIT                                                                                       INCORPORATED BY REFERENCE TO OR
   NO.                                          DESCRIPTION                                              PAGE NUMBER
 -------                                        -----------                                    -------------------------------

                                                                                         
  2(a)            --     Disclosure Statement and Third Amended Joint Plan of                  Exhibit 2(a) to EMCOR's
                         Reorganization (the "Plan of Reorganization") proposed by             Registration Statement on Form 10 as
                         EMCOR Group, Inc. (formerly JWP INC.) (the "Company"                  originally filed March 17, 1995
                         or "EMCOR") and its subsidiary SellCo Corporation ("SellCo"),         ("Form 10")
                         as approved for dissemination by the United States Bankruptcy
                         Court, Southern District of New York (the "Bankruptcy Court"),
                         on August 22, 1994.

  2(b)            --     Modification to the Plan of Reorganization dated September 29, 1994   Exhibit 2(b) to Form 10

  2(c)            --     Second Modification to the Plan of Reorganization dated               Exhibit 2(c) to Form 10
                         September 30, 1994

  2(d)            --     Confirmation Order of the Bankruptcy Court dated September 30,        Exhibit 2(d) to Form 10
                         1994 (the "Confirmation Order") confirming the Plan of
                         Reorganization, as amended

  2(e)            --     Amendment to the Confirmation Order dated December 8, 1994            Exhibit 2(e) to Form 10

  2(f)            --     Post-confirmation modification to the Plan of Reorganization          Exhibit 2(f) to Form 10
                         entered on December 13, 1994

  2.1             --     Purchase Agreement dated as of February 11, 2002 by and among         Exhibit 2.1 to EMCOR's Report on
                         Comfort Systems USA, Inc. and EMCOR-CSI Holding Co.                   Form 8-K dated February 14, 2002

  3(a-1)          --     Restated Certificate of Incorporation of EMCOR filed                  Exhibit 3(a-5) to Form 10
                         December 15, 1994

  3(a-2)          --     Amendment dated November 28, 1995 to the Restated Certificate         Exhibit 3(a-2) to EMCOR's Annual
                         of Incorporation of EMCOR                                             Report on Form 10-K for the year
                                                                                               ended December 31, 1995
                                                                                               ("1995 Form 10-K")

  3(a-3)          --     Amendment dated February 12, 1998 to the Restated Certificate         Exhibit 3(a-3) to EMCOR's Annual
                         of Incorporation                                                      Report on Form 10-K for the year
                                                                                               ended December 31, 1997
                                                                                               ("1997 Form 10-K")

  3(b)            --     Amended and Restated By-Laws                                          Exhibit 3(b) to EMCOR's Annual
                                                                                               Report on Form 10-K for the year
                                                                                               ended December 31, 1998 ("1998
                                                                                               Form 10-K")

  3(c)            --     Rights Agreement dated March 3, 1997 between EMCOR and                Exhibit 1 to EMCOR's Report on
                         the Bank of New York                                                  Form 8-K dated March 3, 1997

  4.1(a)          --     U.S. $275,000,000 Credit Agreement by and among EMCOR                 Exhibit 4.1(a) to EMCOR's Report on
                         Group, Inc. and certain of its Subsidiaries and Harris Trust and      Form 8-K
                         Savings Bank individually and as Agent and the Lenders which          dated October 4, 2002
                         are or become parties thereto dated as of September 26, 2002
                         (the "Credit Agreement")

  4.1(b)          --     Amendment and Waiver letter dated December 10, 2002 to the            Exhibit 4.1(b) to EMCOR's Annual
                         Credit Agreement                                                      Report on Form 10-K for the year
                                                                                               ended  December 31, 2002 ("2002 Form
                                                                                               10-K")


                                       58


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

                                  EXHIBIT INDEX



 EXHIBIT                                                                                       INCORPORATED BY REFERENCE TO OR
   NO.                                          DESCRIPTION                                              PAGE NUMBER
 -------                                        -----------                                    -------------------------------
                                                                                         
  4.1(c)          --     First Amendment to Credit Agreement dated as of June 2003             Exhibit 4.1(c) to EMCOR's Quarterly
                                                                                               Report on Form 10-Q for the quarter
                                                                                               ended June 30, 2003 ("June 2003
                                                                                               Form 10-Q")

  4.1(d)          --     Second Amendment to Credit Agreement dated as of June 2003            Exhibit 4.1(d) to June 2003 Form 10-Q

  4.1(e)          --     Commitment Amount Increase Request dated June 26, 2003 among          Exhibit 4.1(e) to June 2003 Form 10-Q
                         Harris, National City Bank and EMCOR

  4.1(f)          --     Commitment Amount Increase Request dated June 26, 2003 among          Exhibit 4.1(f) to June 2003 Form 10-Q
                         Harris, Webster Bank and EMCOR

  4.1(g)          --     Commitment Amount Increase Request dated June 26, 2003 among          Exhibit 4.1(g) to June 2003 Form 10-Q
                         Harris, Union Bank of California, N.A. and EMCOR

  4.1(h)          --     Commitment Amount Increase Request dated June 26, 2003 among          Exhibit 4.1(h) to June 2003 Form 10-Q
                         Harris, Sovereign Bank and EMCOR

  4.1(i)          --     Commitment Amount Increase Request dated July 9, 2003 among           Exhibit 4.1(i) to June 2003 Form 10-Q
                         Harris, Bank Hapoalim B.M. and EMCOR

  4.1(j)          --     Commitments Amount Increase Request dated July 9, 2003 among          Exhibit 4.1(j) to June 2003 Form 10-Q
                         Harris, The Governor and Company of Bank of Scotland and
                         EMCOR

  4.1(k)          -     Commitment Amount Increase Request dated July 9, 2003 among            Exhibit 4.1(k) to June 2003 Form 10-Q
                         Harris, U.S. Bank, National Association and EMCOR

  4.2             --     Subordinated Indenture dated as of March 18, 1998                     Exhibit 4(b) to EMCOR's Quarterly
                         ("Indentured") between EMCOR and State Street Bank and                Report on Form 10-Q for the quarter
                         Trust Company, as Trustee ("State Street Bank")                       ended March 31, 1998 ("March 1998
                                                                                               Form 10-Q")

  4.3             --     First Supplemental Indenture dated as of March 18, 1998 to            Exhibit 4(c) to March 1998 Form 10-Q
                         Indenture between EMCOR and State Street Bank

  4.4             --     Indenture dated as of December 15, 1994, between SellCo and           Exhibit 4.4 to Form 10
                         Fleet  National  Bank of  Connecticut,  as  trustee,  in
                         respect of SellCo's 12% Subordinated  Contingent Payment
                         Notes, Due 2004

  10(a)           --     Employment Agreement made as of January 1, 2002 between               Exhibit 10(a) to EMCOR's Annual
                         EMCOR and Frank T. MacInnis                                           Report on Form 10-K for the year
                                                                                               ended December 31, 2001 ("2001 Form
                                                                                               10-K")

  10(b)           --     Employment Agreement made as of January 1, 2002 between               Exhibit 10(b) to 2001 Form 10-K
                         EMCOR and Sheldon I. Cammaker

  10(c)           --     Employment Agreement made as of January 1, 2002 between               Exhibit 10(c) to 2001 Form 10-K
                         EMCOR and Leicle E. Chesser

  10(d)           --     Employment Agreement made as of January 1, 2002 between               Exhibit 10(d) to 2001 Form 10-K
                         EMCOR and Jeffrey M. Levy

  10(e)           --     Employment Agreement made as of January 1, 2002 between               Exhibit 10(e) to 2001 Form 10-K
                         EMCOR and R. Kevin Matz

  10(f)           --     Employment Agreement made as of January 1, 2002 between               Exhibit 10(f) to 2001 Form 10-K
                         EMCOR and Mark A. Pompa


                                       59


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

                                  EXHIBIT INDEX



 EXHIBIT                                                                                       INCORPORATED BY REFERENCE TO OR
   NO.                                          DESCRIPTION                                              PAGE NUMBER
 -------                                        -----------                                    -------------------------------
                                                                                          
  10(g)           --     Letter Agreement dated October 12, 2004 between EMCOR                  Exhibit 10.1 to Form 8-K (Date of
                         and Anthony Guzzi (the "Guzzi Letter Agreement")                       Report October 12, 2004)

  10(h)           --     Severance Agreement dated October 25, 2005 between EMCOR               Exhibit D to the Guzzi Letter
                         and Anthony Guzzi                                                      Agreement

  10(h-1)         --     1994 Management Stock Option Plan ("1994 Option Plan")                 Exhibit 10(o) to Form 10

  10(h-2)         --     Amendment to Section 12 of the 1994 Option Plan                        Exhibit 10(g-2) to 2001 Form 10-K

  10(h-3)         --     Amendment to Section 13 of the 1994 Option Plan                        Exhibit 10(g-3) to 2001 Form 10-K

  10(i-1)         --     1995 Non-Employee Directors' Non-Qualified Stock Option Plan           Exhibit 10(p) to Form 10
                         ("1995 Option Plan")

  10(i-2)         --     Amendment to Section 10 of the 1995 Option Plan                        Exhibit 10(h-2) to 2001 Form 10-K

  10(j-1)         --     1997 Non-Employee Directors' Non-Qualified Stock Option Plan           Exhibit 10(k) to EMCOR's Annual
                         ("1997 Option Plan")                                                   Report on Form 10-K for the year
                                                                                                ended December 31, 1999 (the "1999
                                                                                                Form 10-K")

  10(j-2)         --     Amendment to Section 9 of the 1997 Option Plan                         Exhibit 10(i-2) to 2001 Form 10-K

  10(k)           --     1997 Stock Plan for Directors                                          Exhibit 10(l) to 1999 Form 10-K

  10(l-1)         --     Continuity Agreement dated as of June 22, 1998 between                 Exhibit 10(a) to EMCOR's Quarterly
                         Frank T. MacInnis and EMCOR ("MacInnis Continuity Agreement")          Report on Form 10-Q for the quarter
                                                                                                ended June 30, 1998 ("June 1998 Form
                                                                                                10-Q")

  10(l-2)         --     Amendment dated as of May 4, 1999 to MacInnis Continuity               Exhibit 10(h) for the quarter ended
                         Agreement                                                              June 30, 1999 (June 1999 Form 10-Q)

  10(m-1)         --     Continuity Agreement dated as of June 22, 1998 between Sheldon I.      Exhibit 10(c) to the June 1998 Form
                         Cammaker and EMCOR ("Cammaker Continuity Agreement")                   10-Q

  10(m-2)         --     Amendment dated as of May 4, 1999 to Cammaker Continuity               Exhibit 10(i) to June 1999 Form 10-Q
                         Agreement

  10(n-1)         --     Continuity Agreement dated as of June 22, 1998 between                 Exhibit 10(d) to the June 1998 Form
                         Leicle E. Chesser and EMCOR ("Chesser Continuity Agreement")           10-Q

  10(n-2)         --     Amendment dated as of May 4, 1999 to Chesser Continuity Agreement      Exhibit 10(j) to June 1999 Form 10-Q

  10(o-1)         --     Continuity Agreement dated as of June 22, 1998 between                 Exhibit 10(b) to the June 1998 Form
                         Jeffrey M. Levy and EMCOR ("Levy Continuity Agreement")                10-Q

  10(o-2)         --     Amendment dated as of May 4, 1999 to Levy Continuity Agreement         Exhibit 10(l) to June 1999 Form 10-Q

  10(p-1)         --     Continuity Agreement dated as of June 22, 1998 between                 Exhibit 10(f) to the June 1998 Form
                         R. Kevin Matz and EMCOR ("Matz Continuity Agreement")                  10-Q

  10(p-2)         --     Amendment dated as of May 4, 1999 to Matz Continuity Agreement         Exhibit 10(m) to June 1999 Form 10-Q

  10(p-3)         --     Amendment dated as of January 1, 2002 to Matz                          Exhibit 10(o-3) to Form 10-Q for the
                         Continuity Agreement                                                   quarter ended ("March 2002 10-Q")

  10(p-1)         --     Continuity Agreement dated as of June 22, 1998 between                 Exhibit 10(g) to the June 1998 Form
                         Mark A. Pompa and EMCOR ("Pompa Continuity Agreement")                 10-Q

  10(p-2)         --     Amendment dated as of May 4, 1999 to Pompa Continuity Agreement        Exhibit 10(n) to June 1999 Form 10-Q


                                       60


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

                                  EXHIBIT INDEX



 EXHIBIT                                                                                       INCORPORATED BY REFERENCE TO OR
   NO.                                          DESCRIPTION                                              PAGE NUMBER
 -------                                        -----------                                    -------------------------------
                                                                                          
  10(p-3)         --     Amendment dated as of January 1, 2002 to Pompa                         Exhibit 10(p-3) to March 2002
                         Continuity Agreement                                                   Form 10-Q

  10(p-4)         --     Change of Control Agreement dated as of October 25, 2004               Exhibit E to Guzzi Letter Agreement
                         between Anthony Guzzi and EMCOR

  10(q)           --     Release and Settlement Agreement dated December 22, 1999               Exhibit 10(q) to 1999 Form 10-K
                         between EMCOR and Thomas D. Cunningham

  10(r)           --     Executive Stock Bonus Plan, as amended                                 Exhibit 4.1 to EMCOR's Registration
                                                                                                Statement on Form S-8) (No.
                                                                                                333-112940) filed with the
                                                                                                Securities and Exchange Commission
                                                                                                on February 18, 2004 (the "2004 Form
                                                                                                S-8")

  10(s)           --     2003 Non-Employee Directors' Stock Option Plan                         Exhibit A to EMCOR's proxy statement
                         for its annual meeting held June 12, 2003                              ("2003 Proxy Statement")

  10(t-1)         --     2003 Management Stock Incentive Plan                                   Exhibit B to EMCOR's 2003 Proxy
                                                                                                Statement

  10(t-2)         --     Amendments to 2003 Management Stock Incentive Plan                     Exhibit 10(t-2) to EMCOR's Annual
                                                                                                Report on Form 10-K for the year
                                                                                                ended December 31, 2003 ("2003
                                                                                                Form 10-K")

  10(u)           --     Key Executive Incentive Bonus Plan                                     Exhibit C to EMCOR's 2003 Proxy
                                                                                                Statement

  10(v)           --     Option Agreement between EMCOR and Frank T. MacInnis                   Exhibit 4.4 to 2004 Form S-8
                         dated May 5, 1999

  10(w)           --     Form of EMCOR Option Agreement for Messrs. Frank T. MacInnis,          Exhibit 4.5 to 2004 Form S-8
                         Jeffrey M. Levy, Sheldon I. Cammaker, Leicle E. Chesser, R. Kevin
                         Matz, and Mark A. Pompa (collectively the "Executive Officers") for
                         options granted January 4, 1999, January 3, 2000, and January 2, 2001

  10(x)           --     Form of EMCOR Option Agreement for Executive Officers granted          Exhibit 4.6 to 2004 Form S-8
                         December 14, 2001

  10(y)           --     Form of EMCOR Option Agreement for Executive Officers granted          Exhibit 4.7 to 2004 Form S-8
                         January 2, 2002, January 2, 2003, and January 2, 2004

  10(z)           --     Form of EMCOR Option Agreement for Directors granted June 19,          Exhibit 4.8 to 2004 Form S-8
                         2002, October 25, 2002, and February 27, 2003

  10(aa)          --     Form of Option Agreement between EMCOR and Anthony Guzzi               Exhibit A to Guzzi Letter Agreement
                         dated October 25, 2004

  10(bb)          --     Form of Option  Agreement  between  EMCOR and  executive
                         officers Exhibit 10.1 to Form 8-K (Date of dated January
                         3, 2005 Report January 3, 2005)

  10(cc)          --     Restricted Stock Unit Agreement between EMCOR and Anthony Guzzi        Exhibit B to Guzzi Letter Agreement
                         dated October 25, 2004

  10(d)(d)        --     Release and Settlement Agreement dated February 25, 2004               Page
                         between Jeffrey M. Levy*


                                       61


                                EMCOR GROUP, INC.
                                AND SUBSIDIARIES

                                  EXHIBIT INDEX



 EXHIBIT                                                                                       INCORPORATED BY REFERENCE TO OR
   NO.                                          DESCRIPTION                                              PAGE NUMBER
 -------                                        -----------                                    -------------------------------
                                                                                          
  10(e)(e)         --    Form of letter agreement between EMCOR and each executive officer      Page
                         with respect to acceleration of options granted January 2, 2003
                         and January 2, 2004*

  10(ff)          --     Form of Confidentiality Agreement between EMCOR and Executive          Exhibit C to Guzzi Letter Agreement
                         Officers

  10(gg)          --     Form of Indemnification Agreement between EMCOR and each of            Exhibit F to Guzzi Letter Agreement
                         its officers and directors

  11              --     Computation of Basic EPS and Diluted EPS for the years ended           Page
                         December 2004 and 2003*

  14              --     Code of Ethics of EMCOR for Chief Executive Officer and                Exhibit 14 to EMCOR's 2003 Form
                         Senior Financial Officers                                              10-K

  16              --     Current Report on Form 8-K - Changes in Registrant's Certifying        Exhibit 16 to EMCOR's Report on
                         Accountant, dated May 15, 2002                                         Form 8-K dated May 15, 2002

  21              --     List of Significant Subsidiaries*                                      Page

  23.1            --     Consent of Ernst & Young LLP*                                          Page

  31.1            --     Certification Pursuant to Section 302 of the Sarbanes -- Oxley         Page
                         Act of 2002 by the Chairman of the Board of Directors and
                         Chief Executive Officer*

  31.2            --     Certification Pursuant to Section 302 of the Sarbanes -- Oxley         Page
                         Act of 2002 by the Executive Vice President and Chief
                         Financial Officer*

  32.1            --     Certification Pursuant to Section 906 of the Sarbanes -- Oxley         Page
                         Act of 2002 by the Chairman of the Board of Directors and
                         Chief Executive Officer**

  32.2            --     Certification Pursuant to Section 906 of the Sarbanes -- Oxley Act     Page
                         of 2002 by the Executive Vice President and Chief Financial Officer**


- ----------------
*  Filed Herewith
** Furnished Herewith

   Pursuant  to Item  601(b)(4)(iii)  of  Regulation  S-K,  upon  request of the
Securities and Exchange Commission,  the Registrant hereby undertakes to furnish
a copy of any  unfiled  instrument  which  defines  the  rights  of  holders  of
long-term debt of the Registrant's subsidiaries.

                                       62


                                   SIGNATURES

   PURSUANT  TO THE  REQUIREMENTS  OF  SECTION  13 OR  15(d)  OF THE  SECURITIES
EXCHANGE ACT OF 1934, THE REGISTRANT HAS DULY CAUSED THIS REPORT TO BE SIGNED ON
ITS BEHALF BY THE UNDERSIGNED THEREUNTO DULY AUTHORIZED.

                                          EMCOR GROUP, INC.
(Registrant)
Date: March 8, 2005                       by       /s/ FRANK T. MACINNIS
                                              ----------------------------------
                                                       FRANK T. MACINNIS
                                              CHAIRMAN OF THE BOARD OF DIRECTORS
                                                  AND CHIEF EXECUTIVE OFFICER

   PURSUANT TO THE  REQUIREMENTS  OF THE SECURITIES  EXCHANGE ACT OF 1934,  THIS
REPORT  HAS  BEEN  SIGNED  BELOW  BY THE  FOLLOWING  PERSONS  ON  BEHALF  OF THE
REGISTRANT AND IN THE CAPACITIES INDICATED ON MARCH 8, 2005.

      /s/ FRANK T. MACINNIS              Chairman of the Board of Directors and
- --------------------------------                 Chief Executive Officer
        Frank T. MacInnis

     /s/ STEPHEN W. BERSHAD                             Director
- --------------------------------
       Stephen W. Bershad

      /s/ DAVID A. B. BROWN                             Director
- --------------------------------
        David A. B. Brown

        /s/ LARRY J. BUMP                               Director
- --------------------------------
          Larry J. Bump

      /s/ ALBERT FRIED, JR.                             Director
- --------------------------------
        Albert Fried, Jr.

    /s/ RICHARD F. HAMM, JR.                            Director
- --------------------------------
      Richard F. Hamm, Jr.

      /s/ MICHAEL T. YONKER                             Director
- --------------------------------
        Michael T. Yonker

      /s/ LEICLE E. CHESSER                   Executive Vice President and
- --------------------------------                 Chief Financial Officer
        Leicle E. Chesser                     (Principal Financial Officer)


        /s/ MARK A. POMPA                        Senior Vice President,
- --------------------------------         Chief Accounting Officer and Treasurer
          Mark A. Pompa                      (Principal Accounting Officer)

                                       63