VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
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
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
SCIService Corporation International
$75.78$10.5B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

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

Resources

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

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksSCICash Flow

Service Corporation International (SCI) Cash Flow Statement

30Y historyFree accessUpdated daily

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.

SCI Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
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 Operations965.44M942.8M944.91M869.04M825.73M920.61M804.35M628.75M615.83M503.37M489.04M472.19M317.36M384.71M369.25M388.11M354.38M372.07M350.18M356.18M324.22M312.66M94.16M374.11M352.17M383.33M238.66M432.9M329.6M299.4M209.9M
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 %-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 Income626.27M542.85M518.75M537.66M566.03M803.25M516.14M369.77M447.56M546.85M177.31M235.32M176.62M152.18M155.17M146.23M127M123.09M97.58M247.73M56.51M-127.94M110.66M85.08M-232.49M-623.44M-455.91M-34.3M342.14M374.6M265.3M
Depreciation & Amortization246.22M236.02M327.94M311.24M287.81M277.47M258.15M246.98M248.49M248.89M244.93M235.32M237.08M192.44M188.69M183.68M174.01M163.46M170.48M172.51M141.28M113.16M173.66M161.06M179.73M241.64M224.03M246.09M197.33M157.6M129.8M
Stock-Based Compensation17.95M17.63M17.16M15.42M14.71M14.17M14.1M15.03M15.63M14.79M14.06M13.84M13.13M11.93M10.98M9.14M8.88M9.68M9.97M000000000000
Deferred Taxes45.6M41.02M7.54M191.52M3.47M-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 Items157.42M116.35M31.58M9.41M13.64M-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-37.54M-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-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-69.28M785K-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 Payables33.74M12.43M000001.79M-16.7M81.76M47.89M20.57M-12.04M-2M26.36M14.61M16.37M00000000000000
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-166.42M257.29M-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-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 Revenue9.57%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-42.25M21.43M-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-57.39M-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-353.94M-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)57.26M245.88M67.08M314.98M345.6M209.9M1.52B1.08B307.35M155.87M93.74M52.52M-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)-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-116.88M17.41M-142.16M-452.18M-21.92M-217.32M-99.65M0000-45.75M000
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-22.64M00000-96.8M-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-116.88M0-142.16M-505.12M-27.87M-225.15M-110.26M0000-45.75M000
Other Financing189.71M-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 Cash22.38M25.07M-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 Flow629.04M554.25M555.8M507.25M456.02M616.95M582.14M388.8M365.76M287.84M295.59M321.2M172.86M271.63M253.62M269.74M256.48M288.28M196.08M199.17M224.69M213.24M11.8M258.11M252.13M309.17M155.28M118.8M-643.4M68.9M16.7M
FCF Margin %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 Share4.503.883.793.332.853.633.252.101.961.501.511.570.811.261.161.141.021.140.750.690.760.700.040.850.871.080.550.43-2.450.270.07
FCF Conversion (FCF/Net Income)1.00x1.74x1.82x1.62x1.46x1.15x1.56x1.70x1.38x0.92x2.76x2.02x1.84x2.67x2.42x2.68x2.80x3.02x3.61x1.44x5.74x-2.47x0.83x4.40x-1.52x-0.64x-0.18x-13.36x0.96x0.90x0.79x
Interest Paid0000000000000000000000000000000
Taxes Paid0000000000000000000000000000000

Key Metrics

Growth RegimeStable
ProfitabilityModerate
Balance SheetHealthy
Cash FlowRobust
Top Statement Risk

Capital allocation execution risk

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Superior Cash Conversion Quality Observed

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.

FCF Volatility Reflects Capital Intensity

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.

Capital Intensity Remains Strategically Managed

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.

Aggressive Capital Return Strategy Continues

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.

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.