Service Corporation International (BMV:SCI)
Mexico
· Delayed Price · Currency is MXN 1,389.00
-17.00 (-1.21%)
At close: May 6, 2025
BMV:SCI Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Operating Revenue | 3,878 | 3,840 | 3,808 | 3,844 | 3,871 | 3,286 | Upgrade
|
| Other Revenue | 413.11 | 346.47 | 291.76 | 264.97 | 272.49 | 225.31 | Upgrade
|
| Revenue | 4,291 | 4,186 | 4,100 | 4,109 | 4,143 | 3,512 | Upgrade
|
| Revenue Growth (YoY) | 3.41% | 2.11% | -0.22% | -0.83% | 17.99% | 8.69% | Upgrade
|
| Cost of Revenue | 3,156 | 3,096 | 3,008 | 2,954 | 2,820 | 2,519 | Upgrade
|
| Gross Profit | 1,134 | 1,091 | 1,092 | 1,155 | 1,323 | 992.44 | Upgrade
|
| Selling, General & Admin | 166.74 | 158.3 | 158.82 | 234.33 | 157.4 | 159.02 | Upgrade
|
| Operating Expenses | 166.74 | 158.3 | 158.82 | 234.33 | 157.4 | 159.02 | Upgrade
|
| Operating Income | 967.55 | 932.36 | 932.99 | 920.27 | 1,166 | 833.42 | Upgrade
|
| Interest Expense | -254.47 | -257.77 | -239.45 | -172.11 | -150.61 | -163.06 | Upgrade
|
| Other Non Operating Income (Expenses) | -320.93 | -321.15 | -47.73 | -132.64 | 10.79 | 3.12 | Upgrade
|
| EBT Excluding Unusual Items | 392.15 | 353.44 | 645.81 | 615.53 | 1,026 | 673.48 | Upgrade
|
| Merger & Restructuring Charges | -14.15 | -12.17 | - | -0.2 | -0.3 | - | Upgrade
|
| Gain (Loss) on Sale of Investments | 326.36 | 326.36 | 54.09 | 131.57 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 11.11 | 11.34 | 12.54 | 10.92 | 28.57 | 11.96 | Upgrade
|
| Asset Writedown | -19.74 | -23.83 | -2.73 | -0.96 | -3.4 | -4.95 | Upgrade
|
| Legal Settlements | 20.3 | 20.3 | - | - | - | - | Upgrade
|
| Other Unusual Items | - | -0.03 | -1.11 | -1.23 | -5.23 | -18.43 | Upgrade
|
| Pretax Income | 716.03 | 675.42 | 708.61 | 755.63 | 1,046 | 662.06 | Upgrade
|
| Income Tax Expense | 181.26 | 156.67 | 170.95 | 189.59 | 242.25 | 145.92 | Upgrade
|
| Earnings From Continuing Operations | 534.77 | 518.75 | 537.66 | 566.03 | 803.25 | 516.14 | Upgrade
|
| Net Income to Company | 534.77 | 518.75 | 537.66 | 566.03 | 803.25 | 516.14 | Upgrade
|
| Minority Interest in Earnings | -0.2 | -0.11 | -0.34 | -0.7 | -0.31 | -0.23 | Upgrade
|
| Net Income | 534.57 | 518.65 | 537.32 | 565.34 | 802.94 | 515.91 | Upgrade
|
| Net Income to Common | 534.57 | 518.65 | 537.32 | 565.34 | 802.94 | 515.91 | Upgrade
|
| Net Income Growth | 5.71% | -3.47% | -4.96% | -29.59% | 55.64% | 39.59% | Upgrade
|
| Shares Outstanding (Basic) | 143 | 145 | 151 | 158 | 168 | 177 | Upgrade
|
| Shares Outstanding (Diluted) | 144 | 147 | 152 | 160 | 170 | 179 | Upgrade
|
| Shares Change (YoY) | -2.34% | -3.65% | -4.86% | -5.87% | -4.96% | -3.52% | Upgrade
|
| EPS (Basic) | 3.74 | 3.57 | 3.57 | 3.58 | 4.79 | 2.92 | Upgrade
|
| EPS (Diluted) | 3.71 | 3.53 | 3.53 | 3.53 | 4.72 | 2.88 | Upgrade
|
| EPS Growth | 8.17% | - | - | -25.21% | 63.89% | 44.72% | Upgrade
|
| Free Cash Flow | 573.95 | 555.81 | 507.25 | 456.02 | 616.95 | 582.14 | Upgrade
|
| Free Cash Flow Per Share | 3.99 | 3.79 | 3.33 | 2.85 | 3.63 | 3.25 | Upgrade
|
| Dividend Per Share | 1.260 | 1.200 | 1.120 | 1.020 | 0.880 | 0.780 | Upgrade
|
| Dividend Growth | 5.88% | 7.14% | 9.80% | 15.91% | 12.82% | 8.33% | Upgrade
|
| Gross Margin | 26.44% | 26.05% | 26.63% | 28.10% | 31.93% | 28.26% | Upgrade
|
| Operating Margin | 22.55% | 22.27% | 22.76% | 22.40% | 28.13% | 23.73% | Upgrade
|
| Profit Margin | 12.46% | 12.39% | 13.11% | 13.76% | 19.38% | 14.69% | Upgrade
|
| Free Cash Flow Margin | 13.38% | 13.28% | 12.37% | 11.10% | 14.89% | 16.58% | Upgrade
|
| EBITDA | 1,308 | 1,260 | 1,244 | 1,208 | 1,443 | 1,092 | Upgrade
|
| EBITDA Margin | 30.48% | 30.10% | 30.35% | 29.40% | 34.83% | 31.09% | Upgrade
|
| D&A For EBITDA | 340.42 | 327.94 | 311.24 | 287.81 | 277.47 | 258.15 | Upgrade
|
| EBIT | 967.55 | 932.36 | 932.99 | 920.27 | 1,166 | 833.42 | Upgrade
|
| EBIT Margin | 22.55% | 22.27% | 22.76% | 22.40% | 28.13% | 23.73% | Upgrade
|
| Effective Tax Rate | 25.31% | 23.20% | 24.12% | 25.09% | 23.17% | 22.04% | Upgrade
|
| Revenue as Reported | 4,291 | 4,186 | 4,100 | 4,109 | 4,143 | 3,512 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.