VCP Scanner
Stock Screener
Filter stocks with fundamental & technical criteria
Technical Scanner
RSI, Moving averages & volume momentum signals
Market Themes
Curated industry baskets & thematic leaders
Earnings Hub
Calendar, EPS surprise stats & earnings transcripts
Market News
Real-time market intelligence & AI overviews
Insider Buying
SEC Form 4 corporate insider purchases
Minervini — VCPContraction bases in Stage 2 uptrends
Minervini — Trend TemplateFull 8-rule Stage 2 screen
O'Neil — Cup with HandleBase breakouts with RS leadership
O'Neil — CANSLIM LeadersGrowth leaders with RS ≥ 85
Qullamaggie — High Tight FlagsPower plays after a large advance
Qullamaggie — Momentum Leaders1/3/6-month strength leaders
Livermore — Pivotal PointsMulti-touch resistance breakouts
View All Playbooks...
Breakouts
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Index & ETFs
SPY vs QQQVTI vs VOOSPY vs IWM
Compare Any Stocks...
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
VisualizeInteractive multi-year financial charts
Watchlist
Breakouts
WatchlistPricing
Ctrl K
Pricing
SCI
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Analyze deeply. Research with clarity.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • Pricing
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly market insights — free

© 2026 VCP Scanner
AboutPrivacyTermsRefund Policy
Not financial advice. Do your own research.
ScreenerBreakoutsCompareWatchlist
SCIService Corporation International
$77.30$10.6B
Overview & Tools
OverviewChart Terminal ↗Visualize
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice History
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Discovery & Screens
Live BreakoutsStock ScreenerOwnership
HomeStocksSCICash Flow

Service Corporation International (SCI) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash conversion is robust, with operating cash flow at 1.91x net income in Q2 2026, and cumulative OCF of $2.46B over ten quarters exceeding net income of $1.41B, supporting $1.1B in shareholder returns.

Income StatementBalance SheetCash FlowRatios

SCI Cash Flow Statement

Annual statement

SCI Cash Flow Statement

Service Corporation International (SCI) cash flow statement — 30-year operating, investing & financing cash flows

AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations1.04B942.8M944.91M869.04M825.73M920.61M804.35M628.75M615.83M503.37M489.04M472.19M317.36M384.71M369.25M388.11M354.38M372.07M350.18M356.18M324.22M312.66M94.16M374.11M352.17M383.33M238.66M432.9M329.6M299.4M209.9M
Operating CF Margin %-21.88%22.57%21.2%20.1%22.22%22.91%19.46%19.3%16.26%16.13%15.81%10.6%15.05%15.32%16.76%16.18%18.12%16.25%15.59%18.56%18.22%5.06%15.98%15.5%15.27%9.31%13.03%11.46%12.13%9.15%
Operating CF Growth %26.92%-0.22%8.73%5.25%-10.31%14.45%27.93%2.1%22.34%2.93%3.57%48.79%-17.51%4.19%-4.86%9.52%-4.75%6.25%-1.68%9.86%3.7%232.06%-74.83%6.23%-8.13%60.62%-44.87%31.34%10.09%42.64%22.39%
Net Income628.28M542.85M518.75M537.66M566.03M803.25M516.14M369.77M447.56M546.85M177.31M235.32M176.62M152.18M155.17M146.23M127M123.09M97.58M247.73M56.51M-127.94M110.66M85.08M-232.49M-623.44M-455.91M-34.3M342.14M374.6M265.3M
Depreciation & Amortization222.73M236.02M327.94M311.24M287.81M277.47M258.15M246.98M248.49M248.89M244.93M235.32M237.08M192.44M188.69M183.68M174.01M163.46M170.48M172.51M141.28M113.16M173.66M161.06M179.73M241.64M224.03M246.09M197.33M157.6M129.8M
Stock-Based Compensation18.43M17.63M17.16M15.42M14.71M14.17M14.1M15.03M15.63M14.79M14.06M13.84M13.13M11.93M10.98M9.14M8.88M9.68M9.97M000000000000
Deferred Taxes49.7M41.02M7.54M191.52M3.47M-5.84M7.88M23.03M-41.48M-317.84M7.49M18.05M129.67M71.71M71.69M66.51M76.93M57.87M109.12M34.65M38.26M24.85M18.28M4.07M106.39M59.48M45.04M-57.26M50.52M19.2M56.9M
Other Non-Cash Items297.74M116.35M31.58M9.41M13.64M-2.21M30.46M-1.46M5.99M9.1M53.24M-8.76M-127.29M30.45M35.89M28.86M11.57M15.78M48.94M-169.34M60.54M202.71M-188.12M-86.18M375.55M603.27M579.06M290.29M-87M-88.7M-11.7M
Working Capital Changes-88.69M-11.07M41.93M-196.21M-59.94M-166.23M-22.38M-24.6M-60.35M1.58M-7.99M-21.59M-111.86M-74M-93.17M-46.32M-44.01M2.18M-85.78M70.63M27.64M100.07M-20.33M210.08M-77.02M102.38M-153.57M-190.13M-331.6M-163.3M-230.4M
Change in Receivables-674K-9.72M-136.47M-182.45M-304.9M-328.28M-173.31M-28.86M-47.55M-73.73M-87.59M-47.66M-32.25M-14.96M-69.28M785K-21.8M-30.71M43.2M-24.65M-362K10.26M37.51M-53.63M3.02M33.64M191.14M-219.68M-224.53M-174.4M-167.3M
Change in Inventory0000000000000000000000000000000
Change in Payables012.43M000001.79M-16.7M81.76M47.89M20.57M-12.04M-2M26.36M14.61M16.37M00000000000000
Cash from Investing-676.81M-548.28M-620.95M-469.39M-447.88M-414.93M-318.37M-278.51M-414.62M-242.88M-221.03M-166.42M257.29M-1.16B-174.95M-190.26M-279.71M-152.49M-151.27M378.12M-1.3B171.01M289.52M-37.42M326.93M325.41M316.03M-424M-1.06B-633.4M-480.1M
Capital Expenditures-492.44M-388.55M-389.11M-361.79M-369.71M-303.66M-222.21M-239.96M-14.53M-214.5M-193.45M-150.99M-144.5M-112.94M-115.32M-118.38M-97.9M-83.79M-154.1M-157.01M-99.53M-98.61M-95.62M-115.56M-99.88M-74.16M-83.37M-207.13M-251.82M-640.2M-472.5M
CapEx % of Revenue11.27%9.02%9.29%8.82%9%7.33%6.33%7.43%0.46%6.93%6.38%5.06%4.83%4.42%4.78%5.11%4.47%4.08%7.15%6.87%5.7%5.75%5.14%4.94%4.4%2.95%3.25%6.24%8.76%25.94%20.6%
Acquisitions-137.14M-101.29M-156.81M-46.65M-60.47M-80.69M-42.25M21.43M-138.94M-12.27M-21.05M-24.49M409.05M-1.04B-55.47M-75.04M-208.25M-52.24M-8.83M-8.36M-1.22B263.19M388.34M000-1.91M-102.65M-709.97M00
Investments-------------------------------
Other Investing-47.22M-58.44M-75.03M-60.95M-19.04M-30.59M-53.91M-59.98M-264.05M-16.11M-6.53M9.05M-7.26M49K-4.16M3.16M26.44M-16.46M33.4M384.8M20.24M6.43M-3.2M78.14M426.8M399.57M401.31M323.92M2.78M-29.6M67M
Cash from Financing-364.19M-374.73M-319.64M-381.14M-448M-465.62M-492.78M-319.09M-329.18M-136.43M-209.45M-338.48M-537.97M825.12M-231.51M-238.67M-88.19M-178.43M-230.51M-607.53M565.21M-326.19M-335.99M-300.15M-505.48M-727.44M-564.46M-266.8M1.04B336.8M256.9M
Debt Issued (Net)289.59M245.88M67.08M314.98M345.6M209.9M1.52B1.08B307.35M155.87M93.74M52.52M-260.57M938.51M5.2M-4.8M78.76M-155.64M-61.67M343.47M802.6M-80.89M-235.97M-300.15M-410.53M-727.44M-715.53M-120.66M1.12B406.6M312.1M
Equity Issued (Net)-319.56M-431.61M-253.73M-544.84M-660.85M-554.31M-516.87M-129.59M-277.61M-199.64M-227.93M-345.26M-242.87M-1.71M-186.77M-197.3M-116.88M17.41M-142.16M-452.18M-21.92M-217.32M-99.65M0000-45.75M000
Dividends Paid-188.81M-183.57M-174.28M-167.98M-160.03M-146.92M-137.39M-131.4M-123.85M-108.75M-98.42M-87.57M-71.52M-57.23M-60.3M-44.8M-40M-40.2M-41.5M-34.63M-29.43M-22.64M00000-96.8M-88.4M-69.9M-55.3M
Share Repurchases-403.37M-461.01M-253.73M-544.84M-660.85M-554.31M-516.87M-129.59M-277.61M-199.64M-227.93M-345.26M-242.87M-1.71M-186.77M-197.3M-116.88M0-142.16M-505.12M-27.87M-225.15M-110.26M0000-45.75M000
Other Financing-145.42M-5.42M41.29M16.71M27.29M25.71M-1.36B-1.14B-235.07M16.09M23.15M41.83M37M-54.46M10.35M8.23M-10.07M014.81M-464.19M-186.03M-5.54M-358K0-94.95M0151.07M-3.61M6M100K100K
Net Change in Cash-11.8M25.07M-3.36M20.24M-74.03M39.95M-4.01M35.04M-133.02M129.09M60.41M-42.74M35.75M52.16M-35.86M-42.28M-8.9M51.35M-40.2M128.71M-406.9M159M48.35M38.81M171.33M-18.62M-9.9M-270M311.3M2.8M-13.3M
Free Cash Flow706.41M554.25M555.8M507.25M456.02M616.95M582.14M388.8M365.76M287.84M295.59M321.2M172.86M271.63M253.62M269.74M256.48M288.28M196.08M199.17M224.69M213.24M11.8M258.11M252.13M309.17M155.28M118.8M-643.4M68.9M16.7M
FCF Margin %16.17%12.86%13.28%12.37%11.1%14.89%16.58%12.03%11.47%9.3%9.75%10.76%5.77%10.63%10.52%11.65%11.71%14.04%9.1%8.72%12.86%12.43%0.63%11.02%11.1%12.32%6.05%3.58%-22.38%2.79%0.73%
FCF Growth %16.9%-0.28%9.57%11.24%-26.09%5.98%49.73%6.3%27.07%-2.62%-7.97%85.82%-36.36%7.1%-5.98%5.17%-11.03%47.02%-1.55%-11.36%5.37%1707.44%-95.43%2.37%-18.45%99.1%30.71%118.46%-1033.82%312.57%-63.93%
FCF per Share5.083.883.793.332.853.633.252.101.961.501.511.570.811.261.161.141.021.140.750.690.760.700.040.850.871.080.550.43-2.450.270.07
FCF Conversion (FCF/Net Income)1.12x1.74x1.82x1.62x1.46x1.15x1.56x1.70x1.38x0.92x2.76x2.02x1.84x2.67x2.42x2.68x2.80x3.02x3.61x1.44x5.74x-2.47x0.83x4.40x-1.52x-0.64x-0.18x-13.36x0.96x0.90x0.79x
Interest Paid0000000000000000000000000000000
Taxes Paid0000000000000000000000000000000

Key Metrics

Growth RegimeStable
ProfitabilityStable
Balance SheetStrained
Cash FlowStable
Top Statement Risk

Elevated leverage and cremation shift

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q2)

Cash Conversion Remains Strong

SCI's operating cash flow consistently exceeds net income, with OCF/NI averaging 1.8x over the last ten quarters, as reported in financial statements, indicating high earnings quality despite non-cash charges.

The persistent gap between net income and operating cash flow, driven by substantial D&A and favorable working capital swings, suggests that reported earnings are backed by real cash generation. However, the Q2 2026 working capital outflow of $100.7M, which reversed a Q1 inflow, highlights quarter-to-quarter volatility that investors should monitor.

FCF Volatility Masks Underlying Stability

Free cash flow margins have swung from 6.2% to 23.2% over the past year, as per reported data, reflecting lumpy capex and working capital timing, but the 10-quarter average FCF margin of 14.5% indicates a stable core.

The wide quarterly swings in FCF are largely attributable to irregular capital expenditures, such as the $236.1M capex in Q3 2025, and timing of working capital. Despite this, cumulative FCF over the period remains robust, suggesting that the company's cash generation capacity is intact, though investors should expect continued quarter-to-quarter noise.

Capital Intensity Spikes in Q3 2025

Capital expenditures as a percentage of revenue jumped to 22.3% in Q3 2025 from a typical 7-10% range, based on reported figures, suggesting a one-time investment in cemetery development or acquisitions.

The outlier capex quarter likely reflects strategic land purchases or development projects, which may enhance future revenue streams. However, the subsequent quarters' capex reverted to normal levels, indicating that the spike was not a new trend. Investors should assess whether these investments yield expected returns in cemetery property sales.

Working Capital Swings Reflect Pre-Need Dynamics

Working capital changes have ranged from -$100.7M to +$100.7M over the last ten quarters, as reported in financial statements, indicating significant timing effects from pre-need contract collections and deferred revenue recognition.

The volatility in working capital is likely tied to the timing of pre-need sales and trust fund distributions, which can cause large swings in cash flow. The Q1 2026 inflow of $100.7M followed by a Q2 outflow of the same magnitude suggests a seasonal pattern that investors should incorporate into quarterly estimates.

Capital Returns Outpace Acquisition Spend

Over the last ten quarters, SCI returned $1.1B to shareholders via dividends and buybacks, while net acquisition cash outflows totaled $0.3B, as per reported cash flow data, indicating a shift toward shareholder returns over M&A.

The consistent dividend payments and aggressive buyback program, particularly the $193.6M repurchase in Q2 2025, suggest management is prioritizing capital returns over large-scale acquisitions. This aligns with a mature consolidation strategy, but the elevated leverage (D/E of 3.14) implies that these returns are partly debt-funded, which could strain cash flow if interest rates remain high.

Cumulative Cash Generation Exceeds Earnings

Over the last ten quarters, cumulative operating cash flow of $2.46B surpassed cumulative net income of $1.41B, as reported in financial statements, indicating that earnings are more than fully backed by cash generation.

The $1.05B cumulative excess of OCF over net income is largely attributable to non-cash D&A and favorable working capital timing, which may not persist indefinitely. This divergence suggests that the company's earnings quality is high, but investors should be cautious about extrapolating this gap, as it could narrow if working capital turns negative or D&A growth slows.

What Could Invalidate the Base Case

The cash flow statement may obscure the impact of capitalized costs and off-balance-sheet liabilities, as reported figures show SBC averaging $4.5M per quarter, which is small but could signal aggressive capitalization of expenses.

While SBC is modest, the company's reliance on pre-need trust funds and deferred revenue could mask true cash generation if investment returns falter. Additionally, the low reported debt-to-equity of 3.14% contradicts the typical high-leverage profile, suggesting potential off-balance-sheet financing or a recent deleveraging event that warrants further investigation.

SCI — Frequently Asked Questions

Quick answers to the most common questions about buying SCI stock.

How much cash does Service Corporation International (SCI) generate from operations?

Service Corporation International (SCI) generated $942.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Service Corporation International's free cash flow?

Service Corporation International (SCI) generated $554.2M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Service Corporation International's capital expenditure (CapEx)?

Service Corporation International (SCI) spent $388.6M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Service Corporation International distribute cash to shareholders?

In 2025, Service Corporation International (SCI) returned $183.6M to shareholders via cash dividends and spent $461.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.