SCI demonstrates high-quality earnings with OCF/NI ratios frequently exceeding 2.0x, allowing for significant capital deployment including quarterly share repurchases that reached $204.6 million in 2023Q4.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 965.44M | 942.8M | 944.91M | 869.04M | 825.73M | 920.61M | 804.35M | 628.75M | 615.83M | 503.37M | 489.04M | 472.19M | 317.36M | 384.71M | 369.25M | 388.11M | 354.38M | 372.07M | 350.18M | 356.18M | 324.22M | 312.66M | 94.16M | 374.11M | 352.17M | 383.33M | 238.66M | 432.9M | 329.6M | 299.4M | 209.9M |
| 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 % | -31.93% | -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 Income | 626.27M | 542.85M | 518.75M | 537.66M | 566.03M | 803.25M | 516.14M | 369.77M | 447.56M | 546.85M | 177.31M | 235.32M | 176.62M | 152.18M | 155.17M | 146.23M | 127M | 123.09M | 97.58M | 247.73M | 56.51M | -127.94M | 110.66M | 85.08M | -232.49M | -623.44M | -455.91M | -34.3M | 342.14M | 374.6M | 265.3M |
| Depreciation & Amortization | 246.22M | 236.02M | 327.94M | 311.24M | 287.81M | 277.47M | 258.15M | 246.98M | 248.49M | 248.89M | 244.93M | 235.32M | 237.08M | 192.44M | 188.69M | 183.68M | 174.01M | 163.46M | 170.48M | 172.51M | 141.28M | 113.16M | 173.66M | 161.06M | 179.73M | 241.64M | 224.03M | 246.09M | 197.33M | 157.6M | 129.8M |
| Stock-Based Compensation | 17.95M | 17.63M | 17.16M | 15.42M | 14.71M | 14.17M | 14.1M | 15.03M | 15.63M | 14.79M | 14.06M | 13.84M | 13.13M | 11.93M | 10.98M | 9.14M | 8.88M | 9.68M | 9.97M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 45.6M | 41.02M | 7.54M | 191.52M | 3.47M | -5.84M | 7.88M | 23.03M | -41.48M | -317.84M | 7.49M | 18.05M | 129.67M | 71.71M | 71.69M | 66.51M | 76.93M | 57.87M | 109.12M | 34.65M | 38.26M | 24.85M | 18.28M | 4.07M | 106.39M | 59.48M | 45.04M | -57.26M | 50.52M | 19.2M | 56.9M |
| Other Non-Cash Items | 157.42M | 116.35M | 31.58M | 9.41M | 13.64M | -2.21M | 30.46M | -1.46M | 5.99M | 9.1M | 53.24M | -8.76M | -127.29M | 30.45M | 35.89M | 28.86M | 11.57M | 15.78M | 48.94M | -169.34M | 60.54M | 202.71M | -188.12M | -86.18M | 375.55M | 603.27M | 579.06M | 290.29M | -87M | -88.7M | -11.7M |
| Working Capital Changes | -37.54M | -11.07M | 41.93M | -196.21M | -59.94M | -166.23M | -22.38M | -24.6M | -60.35M | 1.58M | -7.99M | -21.59M | -111.86M | -74M | -93.17M | -46.32M | -44.01M | 2.18M | -85.78M | 70.63M | 27.64M | 100.07M | -20.33M | 210.08M | -77.02M | 102.38M | -153.57M | -190.13M | -331.6M | -163.3M | -230.4M |
| Change in Receivables | -27.1M | -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 | -69.28M | 785K | -21.8M | -30.71M | 43.2M | -24.65M | -362K | 10.26M | 37.51M | -53.63M | 3.02M | 33.64M | 191.14M | -219.68M | -224.53M | -174.4M | -167.3M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 33.74M | 12.43M | 0 | 0 | 0 | 0 | 0 | 1.79M | -16.7M | 81.76M | 47.89M | 20.57M | -12.04M | -2M | 26.36M | 14.61M | 16.37M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -589.88M | -548.28M | -620.95M | -469.39M | -447.88M | -414.93M | -318.37M | -278.51M | -414.62M | -242.88M | -221.03M | -166.42M | 257.29M | -1.16B | -174.95M | -190.26M | -279.71M | -152.49M | -151.27M | 378.12M | -1.3B | 171.01M | 289.52M | -37.42M | 326.93M | 325.41M | 316.03M | -424M | -1.06B | -633.4M | -480.1M |
| Capital Expenditures | -414.58M | -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 Revenue | 9.57% | 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 | -117.91M | -101.29M | -156.81M | -46.65M | -60.47M | -80.69M | -42.25M | 21.43M | -138.94M | -12.27M | -21.05M | -24.49M | 409.05M | -1.04B | -55.47M | -75.04M | -208.25M | -52.24M | -8.83M | -8.36M | -1.22B | 263.19M | 388.34M | 0 | 0 | 0 | -1.91M | -102.65M | -709.97M | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -57.39M | -58.44M | -75.03M | -60.95M | -19.04M | -30.59M | -53.91M | -59.98M | -264.05M | -16.11M | -6.53M | 9.05M | -7.26M | 49K | -4.16M | 3.16M | 26.44M | -16.46M | 33.4M | 384.8M | 20.24M | 6.43M | -3.2M | 78.14M | 426.8M | 399.57M | 401.31M | 323.92M | 2.78M | -29.6M | 67M |
| Cash from Financing | -353.94M | -374.73M | -319.64M | -381.14M | -448M | -465.62M | -492.78M | -319.09M | -329.18M | -136.43M | -209.45M | -338.48M | -537.97M | 825.12M | -231.51M | -238.67M | -88.19M | -178.43M | -230.51M | -607.53M | 565.21M | -326.19M | -335.99M | -300.15M | -505.48M | -727.44M | -564.46M | -266.8M | 1.04B | 336.8M | 256.9M |
| Debt Issued (Net) | 57.26M | 245.88M | 67.08M | 314.98M | 345.6M | 209.9M | 1.52B | 1.08B | 307.35M | 155.87M | 93.74M | 52.52M | -260.57M | 938.51M | 5.2M | -4.8M | 78.76M | -155.64M | -61.67M | 343.47M | 802.6M | -80.89M | -235.97M | -300.15M | -410.53M | -727.44M | -715.53M | -120.66M | 1.12B | 406.6M | 312.1M |
| Equity Issued (Net) | -416.25M | -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 | -116.88M | 17.41M | -142.16M | -452.18M | -21.92M | -217.32M | -99.65M | 0 | 0 | 0 | 0 | -45.75M | 0 | 0 | 0 |
| Dividends Paid | -184.66M | -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 | -22.64M | 0 | 0 | 0 | 0 | 0 | -96.8M | -88.4M | -69.9M | -55.3M |
| Share Repurchases | -473.72M | -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 | -116.88M | 0 | -142.16M | -505.12M | -27.87M | -225.15M | -110.26M | 0 | 0 | 0 | 0 | -45.75M | 0 | 0 | 0 |
| Other Financing | 189.71M | -5.42M | 41.29M | 16.71M | 27.29M | 25.71M | -1.36B | -1.14B | -235.07M | 16.09M | 23.15M | 41.83M | 37M | -54.46M | 10.35M | 8.23M | -10.07M | 0 | 14.81M | -464.19M | -186.03M | -5.54M | -358K | 0 | -94.95M | 0 | 151.07M | -3.61M | 6M | 100K | 100K |
| Net Change in Cash | 22.38M | 25.07M | -3.36M | 20.24M | -74.03M | 39.95M | -4.01M | 35.04M | -133.02M | 129.09M | 60.41M | -42.74M | 35.75M | 52.16M | -35.86M | -42.28M | -8.9M | 51.35M | -40.2M | 128.71M | -406.9M | 159M | 48.35M | 38.81M | 171.33M | -18.62M | -9.9M | -270M | 311.3M | 2.8M | -13.3M |
| Free Cash Flow | 629.04M | 554.25M | 555.8M | 507.25M | 456.02M | 616.95M | 582.14M | 388.8M | 365.76M | 287.84M | 295.59M | 321.2M | 172.86M | 271.63M | 253.62M | 269.74M | 256.48M | 288.28M | 196.08M | 199.17M | 224.69M | 213.24M | 11.8M | 258.11M | 252.13M | 309.17M | 155.28M | 118.8M | -643.4M | 68.9M | 16.7M |
| FCF Margin % | 14.52% | 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 % | -1.64% | -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 Share | 4.50 | 3.88 | 3.79 | 3.33 | 2.85 | 3.63 | 3.25 | 2.10 | 1.96 | 1.50 | 1.51 | 1.57 | 0.81 | 1.26 | 1.16 | 1.14 | 1.02 | 1.14 | 0.75 | 0.69 | 0.76 | 0.70 | 0.04 | 0.85 | 0.87 | 1.08 | 0.55 | 0.43 | -2.45 | 0.27 | 0.07 |
| FCF Conversion (FCF/Net Income) | 1.00x | 1.74x | 1.82x | 1.62x | 1.46x | 1.15x | 1.56x | 1.70x | 1.38x | 0.92x | 2.76x | 2.02x | 1.84x | 2.67x | 2.42x | 2.68x | 2.80x | 3.02x | 3.61x | 1.44x | 5.74x | -2.47x | 0.83x | 4.40x | -1.52x | -0.64x | -0.18x | -13.36x | 0.96x | 0.90x | 0.79x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital allocation execution risk
According to the provided quarterly financial data, SCI consistently generates operating cash flow significantly in excess of net income, with OCF/NI ratios frequently exceeding 2.0x, which suggests that the company's reported earnings are of high quality and supported by strong underlying cash generation from its deathcare operations.
The persistent gap between net income and operating cash flow appears to be driven by substantial non-cash depreciation and amortization charges inherent in the company's asset-heavy cemetery business. This relationship indicates that SCI's accounting earnings may be conservative relative to the actual cash-generating capacity of its funeral and cemetery service segments.
As reported in recent financial statements, SCI's free cash flow trajectory remains positive but exhibits notable quarterly volatility, with FCF margins ranging from 6.2% to 23.2% depending on the timing of capital expenditures and working capital fluctuations across the company's extensive North American service network.
While the company maintains a robust ability to convert revenue into free cash flow, the periodic spikes in capital intensity suggest that management is actively reinvesting in its cemetery infrastructure. Investors should monitor whether these fluctuations represent necessary maintenance or strategic growth initiatives that could impact long-term margin stability.
Based on the reported figures, SCI's capital expenditure as a percentage of revenue has fluctuated significantly, reaching a peak of 22.3% in 2025Q3, which indicates that the company periodically accelerates investment in its cemetery assets to maintain its competitive advantage in high-density urban markets.
The variability in CapEx/Revenue ratios suggests that SCI does not follow a rigid maintenance schedule but rather deploys capital opportunistically to enhance its combination facilities. This approach appears to prioritize long-term asset value over short-term cash flow smoothing, which is consistent with the company's role as a long-term consolidator.
Data from recent filings indicates that SCI consistently utilizes its robust free cash flow to fund significant share repurchases, with quarterly buybacks reaching as high as $204.6 million, demonstrating a clear management commitment to returning capital to shareholders alongside steady dividend payments throughout the observed period.
The company's ability to sustain high levels of share repurchases while simultaneously funding acquisitions suggests a high degree of confidence in its cash flow durability. However, the reliance on this dual-track deployment strategy warrants further investigation into whether it limits the company's flexibility to navigate potential future credit market tightening.
Quick answers to the most common questions about buying SCI stock.
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.
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.
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.
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.