Service Corporation International (SCI)
NYSE: SCI · Real-Time Price · USD
76.56
+0.69 (0.91%)
At close: May 12, 2025, 4:00 PM
76.42
-0.14 (-0.18%)
After-hours: May 12, 2025, 7:15 PM EDT
SCI Cash Flow 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 | Mar '25 Mar 31, 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 |
| Net Income | 530.23 | 518.65 | 537.32 | 565.34 | 802.94 | 515.91 | Upgrade
|
| Depreciation & Amortization | 332.31 | 327.94 | 311.24 | 287.81 | 277.47 | 258.15 | Upgrade
|
| Other Amortization | 7.96 | 7.53 | 6.87 | 6.85 | 6.37 | 5.48 | Upgrade
|
| Loss (Gain) From Sale of Assets | -16.99 | -11.34 | -12.54 | -10.92 | -28.57 | -11.96 | Upgrade
|
| Asset Writedown & Restructuring Costs | 23.83 | 23.83 | 2.73 | 0.96 | 3.4 | 4.95 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | -1.17 | - | - | Upgrade
|
| Stock-Based Compensation | 17.08 | 17.16 | 15.42 | 14.71 | 14.17 | 14.1 | Upgrade
|
| Provision & Write-off of Bad Debts | 9.67 | 11.54 | 11.25 | 16.7 | 11.36 | 13.56 | Upgrade
|
| Other Operating Activities | 8 | 7.67 | 192.97 | 5.39 | -0.3 | 26.54 | Upgrade
|
| Change in Accounts Receivable | -7.63 | -1.48 | -3.81 | 4.15 | -20.22 | -14.52 | Upgrade
|
| Change in Accounts Payable | 81.46 | 22.72 | -9.68 | 37.03 | 53.75 | 122.48 | Upgrade
|
| Change in Unearned Revenue | 41.07 | 59.19 | 157.66 | 195.36 | 119.73 | 61.81 | Upgrade
|
| Change in Other Net Operating Assets | 8.96 | -38.5 | -340.38 | -296.48 | -319.49 | -192.15 | Upgrade
|
| Operating Cash Flow | 1,036 | 944.91 | 869.04 | 825.73 | 920.61 | 804.35 | Upgrade
|
| Operating Cash Flow Growth | 19.13% | 8.73% | 5.25% | -10.31% | 14.45% | 27.93% | Upgrade
|
| Capital Expenditures | -388.01 | -389.11 | -361.79 | -369.71 | -303.66 | -222.21 | Upgrade
|
| Cash Acquisitions | -180.24 | -181.21 | -72.54 | -102.56 | -121.38 | -64.16 | Upgrade
|
| Divestitures | 25.43 | 24.4 | 25.89 | 42.09 | 40.7 | 21.92 | Upgrade
|
| Other Investing Activities | -14.94 | -12.97 | -4.54 | -0.58 | -3.98 | -1.83 | Upgrade
|
| Investing Cash Flow | -614.89 | -620.95 | -469.39 | -447.88 | -414.93 | -318.37 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 5.51 | 14.26 | Upgrade
|
| Long-Term Debt Issued | - | 1,451 | 957.43 | 484 | 975 | 1,585 | Upgrade
|
| Total Debt Issued | 1,524 | 1,451 | 957.43 | 484 | 980.51 | 1,599 | Upgrade
|
| Short-Term Debt Repaid | - | -7.25 | -4.77 | -0.98 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -1,377 | -637.69 | -137.42 | -770.61 | -1,450 | Upgrade
|
| Total Debt Repaid | -1,432 | -1,384 | -642.46 | -138.4 | -770.61 | -1,450 | Upgrade
|
| Net Debt Issued (Repaid) | 91.74 | 67.08 | 314.98 | 345.6 | 209.9 | 149.32 | Upgrade
|
| Issuance of Common Stock | 43.35 | 56.68 | 24.18 | 27.81 | 39.35 | 26.67 | Upgrade
|
| Repurchase of Common Stock | -334.72 | -253.73 | -544.84 | -660.85 | -554.31 | -516.87 | Upgrade
|
| Common Dividends Paid | -176.33 | -174.28 | -167.98 | -160.04 | -146.92 | -137.39 | Upgrade
|
| Other Financing Activities | -15.39 | -15.39 | -7.47 | -0.53 | -13.64 | -14.5 | Upgrade
|
| Financing Cash Flow | -391.35 | -319.64 | -381.14 | -448 | -465.62 | -492.78 | Upgrade
|
| Foreign Exchange Rate Adjustments | -5.73 | -7.68 | 1.72 | -3.88 | -0.11 | 2.79 | Upgrade
|
| Net Cash Flow | 23.97 | -3.36 | 20.24 | -74.03 | 39.95 | -4.01 | Upgrade
|
| Free Cash Flow | 647.92 | 555.81 | 507.25 | 456.02 | 616.95 | 582.14 | Upgrade
|
| Free Cash Flow Growth | 27.94% | 9.57% | 11.24% | -26.09% | 5.98% | 49.73% | Upgrade
|
| Free Cash Flow Margin | 15.37% | 13.28% | 12.37% | 11.10% | 14.89% | 16.58% | Upgrade
|
| Free Cash Flow Per Share | 4.43 | 3.79 | 3.33 | 2.85 | 3.63 | 3.25 | Upgrade
|
| Cash Interest Paid | 227.07 | 241.67 | 230.55 | 164.22 | 142.15 | 152.52 | Upgrade
|
| Cash Income Tax Paid | 20.9 | 20.9 | 83.8 | 179.5 | 265.5 | 132.8 | Upgrade
|
| Levered Free Cash Flow | 512.3 | 474.65 | 287.76 | 472.08 | 690.63 | 610.06 | Upgrade
|
| Unlevered Free Cash Flow | 663.66 | 628.23 | 430.54 | 572.79 | 778.39 | 706.49 | Upgrade
|
| Change in Net Working Capital | -100.11 | -78.71 | 129.25 | -50.21 | -42.37 | -126.96 | Upgrade
|
Updated Apr 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.