Service Corporation International
NYSE:SCI

Watchlist Manager
Service Corporation International Logo
Service Corporation International
NYSE:SCI
Watchlist
Price: 78.19 USD -0.81% Market Closed
Market Cap: 11B USD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

Revenue
+
3Y
+4%
5Y
+26%
10Y
+43%
Operating Income
+
3Y
-4%
5Y
+34%
10Y
+80%
Net Income
+
3Y
-21%
5Y
+16%
10Y
+115%

Earnings Waterfall
Service Corporation International

Revenue
4.3B USD
Cost of Revenue
-3.2B USD
Gross Profit
1.1B USD
Operating Expenses
-141.1m USD
Operating Income
993.2m USD
Other Expenses
-458.7m USD
Net Income
534.6m USD

Income Statement
Service Corporation International

Rotate your device to view
Income Statement
Currency: USD
Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
211
194
181
170
158
155
150
146
140
134
130
122
119
112
106
105
104
105
106
113
123
134
144
149
147
143
140
136
134
132
131
127
129
130
130
132
128
129
131
132
134
134
134
134
135
134
133
138
142
155
168
173
178
176
172
173
173
173
169
165
162
160
162
166
169
172
175
178
182
185
188
188
186
183
177
171
163
155
150
148
151
154
157
162
172
187
206
224
239
250
255
259
258
255
255
254
Revenue
2 489
N/A
2 434
-2%
2 399
-1%
2 376
-1%
2 311
-3%
2 299
-1%
2 300
+0%
2 306
+0%
2 313
+0%
2 338
+1%
2 173
-7%
2 004
-8%
1 826
-9%
1 676
-8%
1 689
+1%
1 695
+0%
1 717
+1%
1 706
-1%
1 705
0%
1 703
0%
1 753
+3%
1 919
+9%
2 053
+7%
2 192
+7%
2 285
+4%
2 251
-1%
2 235
-1%
2 212
-1%
2 156
-3%
2 093
-3%
2 058
-2%
2 039
-1%
2 054
+1%
2 074
+1%
2 115
+2%
2 151
+2%
2 191
+2%
2 240
+2%
2 261
+1%
2 301
+2%
2 316
+1%
2 339
+1%
2 360
+1%
2 368
+0%
2 411
+2%
2 460
+2%
2 485
+1%
2 513
+1%
2 551
+2%
2 644
+4%
2 768
+5%
2 878
+4%
2 994
+4%
2 997
+0%
3 004
+0%
3 000
0%
2 986
0%
2 987
+0%
2 985
0%
2 992
+0%
3 031
+1%
3 060
+1%
3 082
+1%
3 091
+0%
3 095
+0%
3 112
+1%
3 135
+1%
3 182
+2%
3 190
+0%
3 194
+0%
3 210
+1%
3 201
0%
3 231
+1%
3 236
+0%
3 243
+0%
3 392
+5%
3 512
+4%
3 787
+8%
3 954
+4%
4 070
+3%
4 143
+2%
4 178
+1%
4 181
+0%
4 124
-1%
4 109
0%
4 025
-2%
4 048
+1%
4 072
+1%
4 100
+1%
4 116
+0%
4 137
+1%
4 149
+0%
4 186
+1%
4 215
+1%
4 247
+1%
4 291
+1%
Gross Profit
Cost of Revenue
(2 166)
(2 066)
(2 026)
(1 996)
(1 951)
(1 940)
(1 937)
(1 949)
(1 957)
(1 976)
(1 835)
(1 666)
(1 497)
(1 367)
(1 378)
(1 394)
(1 414)
(1 418)
(1 406)
(1 388)
(1 403)
(1 516)
(1 631)
(1 741)
(1 819)
(1 788)
(1 767)
(1 765)
(1 737)
(1 712)
(1 682)
(1 644)
(1 632)
(1 640)
(1 674)
(1 709)
(1 741)
(1 776)
(1 792)
(1 827)
(1 840)
(1 861)
(1 869)
(1 863)
(1 887)
(1 905)
(1 932)
(1 965)
(2 001)
(2 088)
(2 182)
(2 260)
(2 318)
(2 309)
(2 307)
(2 309)
(2 312)
(2 329)
(2 331)
(2 339)
(2 354)
(2 369)
(2 369)
(2 370)
(2 372)
(2 371)
(2 389)
(2 420)
(2 430)
(2 438)
(2 451)
(2 448)
(2 470)
(2 488)
(2 468)
(2 513)
(2 535)
(2 611)
(2 729)
(2 771)
(2 820)
(2 870)
(2 875)
(2 925)
(2 954)
(2 958)
(2 986)
(2 987)
(3 008)
(3 040)
(3 064)
(3 077)
(3 096)
(3 107)
(3 125)
(3 156)
Gross Profit
323
N/A
368
+14%
372
+1%
381
+2%
360
-5%
360
0%
363
+1%
357
-2%
356
0%
363
+2%
338
-7%
338
0%
328
-3%
309
-6%
312
+1%
301
-3%
303
+1%
288
-5%
299
+4%
314
+5%
350
+12%
403
+15%
422
+5%
451
+7%
467
+4%
463
-1%
467
+1%
447
-4%
419
-6%
381
-9%
376
-1%
395
+5%
421
+7%
434
+3%
441
+2%
443
+0%
449
+1%
463
+3%
469
+1%
473
+1%
477
+1%
478
+0%
491
+3%
505
+3%
523
+4%
555
+6%
553
0%
547
-1%
549
+0%
556
+1%
586
+5%
618
+6%
676
+9%
687
+2%
698
+2%
691
-1%
675
-2%
659
-2%
654
-1%
653
0%
677
+4%
691
+2%
713
+3%
722
+1%
723
+0%
741
+3%
746
+1%
762
+2%
760
0%
756
-1%
759
+0%
753
-1%
761
+1%
748
-2%
775
+4%
879
+13%
977
+11%
1 175
+20%
1 225
+4%
1 300
+6%
1 323
+2%
1 308
-1%
1 306
0%
1 199
-8%
1 155
-4%
1 067
-8%
1 062
0%
1 084
+2%
1 092
+1%
1 077
-1%
1 073
0%
1 072
0%
1 091
+2%
1 108
+2%
1 121
+1%
1 134
+1%
Operating Income
Operating Expenses
(71)
(68)
(110)
(141)
(185)
(162)
(139)
(144)
(187)
(218)
(203)
(175)
(131)
(98)
(98)
(93)
(85)
(87)
(86)
(87)
(95)
(108)
(117)
(128)
(138)
(129)
(118)
(102)
(90)
(82)
(89)
(94)
(102)
(106)
(107)
(110)
(104)
(104)
(105)
(103)
(102)
(102)
(102)
(103)
(122)
(127)
(131)
(141)
(155)
(180)
(195)
(201)
(185)
(164)
(151)
(139)
(131)
(128)
(131)
(130)
(119)
(116)
(119)
(119)
(129)
(133)
(125)
(138)
(145)
(153)
(151)
(140)
(127)
(116)
(124)
(136)
(141)
(146)
(138)
(138)
(158)
(148)
(165)
(165)
(237)
(240)
(229)
(220)
(157)
(154)
(158)
(169)
(139)
(142)
(146)
(141)
Selling, General & Administrative
(70)
(68)
(69)
(75)
(90)
(95)
(112)
(142)
(178)
(208)
(196)
(168)
(131)
(100)
(98)
(92)
(85)
(87)
(86)
(87)
(95)
(108)
(117)
(129)
(136)
(126)
(117)
(101)
(87)
(84)
(89)
(94)
(102)
(107)
(108)
(111)
(104)
(104)
(105)
(104)
(102)
(103)
(102)
(103)
(122)
(127)
(131)
(141)
(155)
(180)
(195)
(201)
(185)
(164)
(151)
(139)
(131)
(128)
(132)
(131)
(119)
(116)
(119)
(120)
(129)
(133)
(125)
(138)
(146)
(153)
(152)
(140)
(127)
(116)
(124)
(136)
(141)
(146)
(138)
(138)
(158)
(148)
(165)
(165)
(237)
(240)
(229)
(220)
(157)
(154)
(159)
(169)
(139)
(142)
(146)
(141)
Other Operating Expenses
(1)
0
(41)
(66)
(95)
(66)
(27)
0
(9)
(11)
(7)
(7)
0
0
0
0
0
0
0
0
0
0
0
0
(2)
(3)
(1)
(1)
(3)
0
0
0
1
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
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
0
Operating Income
252
N/A
300
+19%
262
-12%
240
-9%
176
-27%
198
+13%
224
+13%
213
-5%
169
-20%
145
-15%
136
-6%
163
+20%
198
+21%
211
+7%
214
+1%
209
-2%
218
+5%
201
-8%
213
+6%
227
+6%
255
+12%
294
+15%
304
+3%
323
+6%
329
+2%
335
+2%
349
+4%
345
-1%
329
-5%
299
-9%
287
-4%
301
+5%
320
+6%
327
+2%
334
+2%
332
-1%
346
+4%
359
+4%
364
+1%
370
+2%
375
+1%
375
+0%
389
+4%
402
+3%
401
0%
429
+7%
422
-2%
407
-4%
394
-3%
375
-5%
391
+4%
417
+7%
491
+18%
524
+7%
547
+4%
552
+1%
544
-2%
531
-2%
522
-2%
523
+0%
558
+7%
575
+3%
594
+3%
602
+1%
594
-1%
608
+2%
621
+2%
624
+0%
615
-1%
603
-2%
608
+1%
613
+1%
634
+3%
632
0%
651
+3%
744
+14%
836
+12%
1 029
+23%
1 087
+6%
1 161
+7%
1 166
+0%
1 160
0%
1 141
-2%
1 034
-9%
918
-11%
827
-10%
833
+1%
864
+4%
934
+8%
922
-1%
915
-1%
903
-1%
952
+5%
965
+1%
975
+1%
993
+2%
Pre-Tax Income
Interest Income Expense
(211)
(194)
(181)
(170)
(158)
(156)
(150)
(147)
(134)
(134)
(130)
(122)
(106)
(94)
(85)
(81)
(87)
(87)
(84)
(85)
(80)
(107)
(118)
(126)
48
60
59
58
(134)
(125)
(125)
(122)
(129)
(128)
(129)
(132)
(128)
(130)
(131)
(132)
(134)
(134)
(134)
(134)
(135)
(134)
(133)
(138)
(142)
(155)
(168)
(174)
(178)
(176)
(172)
(173)
(173)
(173)
(170)
(165)
(162)
(160)
(162)
(166)
(169)
(172)
(175)
(178)
(182)
(185)
(188)
(188)
(186)
(183)
(177)
(171)
(163)
(155)
(150)
(148)
(151)
(154)
(157)
(162)
(172)
(187)
(206)
(224)
(239)
(250)
(255)
(259)
(258)
(255)
(255)
(254)
Non-Reccuring Items
(483)
(622)
(784)
(777)
(155)
(200)
(15)
(17)
52
75
61
59
9
(34)
(26)
(50)
(40)
(38)
(32)
(36)
(76)
(82)
(81)
(46)
2
0
(2)
(24)
(36)
(18)
(19)
(4)
7
(2)
16
(1)
(1)
(3)
(25)
(14)
(15)
(11)
(4)
1
(24)
(25)
(29)
(26)
(6)
(8)
3
29
88
89
77
54
(0)
(5)
(52)
(55)
(67)
(67)
(15)
(28)
(23)
(24)
(18)
2
6
11
(13)
(31)
16
23
43
36
(11)
(15)
(14)
20
20
27
26
24
9
8
16
4
9
8
3
4
(24)
(18)
(24)
(28)
Gain/Loss on Disposition of Assets
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
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
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
0
0
0
Total Other Income
23
37
24
30
15
26
31
25
8
28
28
21
9
5
3
(1)
(4)
5
4
14
(2)
8
10
(2)
8
0
(1)
(1)
5
(4)
(4)
(3)
1
(1)
3
3
3
6
1
1
(1)
2
0
2
4
(1)
0
(1)
(1)
2
3
2
2
0
0
0
(0)
(0)
(1)
(1)
(2)
(3)
(2)
(2)
(2)
(0)
2
2
3
3
2
2
0
(2)
(1)
(1)
1
2
2
1
11
2
0
(1)
2
3
5
7
5
6
7
9
6
6
8
6
Pre-Tax Income
(419)
N/A
(480)
-15%
(679)
-41%
(677)
+0%
(123)
+82%
(132)
-7%
89
N/A
74
-17%
96
+29%
114
+19%
95
-17%
121
+27%
109
-10%
88
-19%
107
+21%
78
-27%
87
+12%
81
-8%
101
+25%
120
+19%
97
-19%
113
+16%
114
+1%
150
+31%
387
+159%
395
+2%
406
+3%
379
-7%
163
-57%
152
-7%
139
-8%
173
+24%
199
+15%
196
-2%
224
+14%
202
-10%
220
+9%
232
+6%
209
-10%
225
+7%
226
+0%
233
+3%
252
+8%
272
+8%
246
-10%
268
+9%
260
-3%
242
-7%
245
+1%
215
-12%
229
+6%
275
+20%
403
+47%
437
+8%
452
+3%
434
-4%
370
-15%
352
-5%
300
-15%
301
+0%
327
+9%
345
+6%
414
+20%
406
-2%
400
-1%
412
+3%
430
+4%
449
+5%
442
-2%
432
-2%
408
-5%
395
-3%
464
+17%
470
+1%
516
+10%
608
+18%
662
+9%
863
+30%
925
+7%
1 034
+12%
1 046
+1%
1 036
-1%
1 010
-2%
895
-11%
756
-16%
651
-14%
648
0%
651
+0%
709
+9%
687
-3%
670
-2%
658
-2%
675
+3%
698
+3%
705
+1%
716
+2%
Net Income
Tax Provision
(45)
(73)
(7)
(8)
39
31
(34)
(28)
(26)
1
16
8
8
(13)
(30)
(24)
(32)
(30)
(36)
(42)
(45)
(53)
(66)
(76)
(144)
(145)
(137)
(124)
(66)
(61)
(57)
(75)
(76)
(76)
(87)
(78)
(93)
(96)
(87)
(86)
(79)
(78)
(86)
(99)
(92)
(104)
(99)
(96)
(93)
(80)
(96)
(153)
(226)
(240)
(234)
(185)
(135)
(131)
(116)
(118)
(149)
(41)
(57)
(40)
0
(104)
(103)
(110)
(10)
(3)
6
21
(95)
(98)
(110)
(146)
(146)
(200)
(209)
(236)
(242)
(242)
(241)
(215)
(190)
(159)
(157)
(159)
(171)
(163)
(160)
(152)
(157)
(168)
(169)
(181)
Income from Continuing Operations
(464)
(553)
(686)
(686)
(84)
(101)
56
46
69
116
111
129
117
75
76
54
55
50
65
78
53
61
48
74
243
250
269
255
98
91
82
98
123
120
137
125
127
136
122
138
146
155
166
172
154
165
161
147
152
135
133
122
177
197
218
250
235
221
184
183
177
305
357
366
401
308
326
339
432
429
414
416
370
373
406
462
516
663
715
798
803
794
769
680
566
491
491
492
538
524
510
506
519
530
535
535
Income to Minority Interest
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)
0
0
(1)
0
(1)
(1)
(1)
(2)
(2)
(1)
(0)
(0)
(2)
(2)
(2)
(3)
(3)
(5)
(4)
(10)
(9)
(6)
(6)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
Net Income (Common)
(623)
N/A
(687)
-10%
(819)
-19%
(819)
0%
(235)
+71%
(99)
+58%
59
N/A
51
-15%
85
+69%
71
-16%
99
+39%
117
+19%
111
-6%
(74)
N/A
(104)
-39%
(127)
-23%
(128)
-1%
54
N/A
66
+22%
79
+20%
57
-28%
67
+19%
57
-15%
82
+44%
248
+203%
252
+2%
268
+6%
254
-5%
97
-62%
90
-7%
82
-9%
98
+20%
123
+25%
120
-3%
137
+14%
124
-9%
126
+2%
134
+6%
120
-11%
137
+14%
145
+6%
154
+6%
165
+7%
171
+3%
153
-11%
162
+6%
159
-2%
144
-9%
147
+2%
131
-11%
123
-6%
114
-7%
173
+51%
193
+12%
220
+14%
249
+14%
234
-6%
220
-6%
183
-17%
183
+0%
177
-3%
304
+72%
357
+17%
366
+2%
547
+50%
454
-17%
489
+8%
501
+3%
447
-11%
444
-1%
414
-7%
415
+0%
370
-11%
372
+1%
405
+9%
462
+14%
516
+12%
663
+28%
715
+8%
798
+12%
803
+1%
794
-1%
769
-3%
680
-12%
565
-17%
491
-13%
490
0%
491
+0%
537
+9%
524
-2%
510
-3%
506
-1%
519
+3%
530
+2%
535
+1%
535
0%
EPS (Diluted)
-2.18
N/A
-1.98
+9%
-2.78
-40%
-2.77
+0%
-0.79
+71%
-0.28
+65%
0.19
N/A
0.16
-16%
0.28
+75%
0.2
-29%
0.26
+30%
0.34
+31%
0.32
-6%
-0.23
N/A
-0.33
-43%
-0.39
-18%
-0.41
-5%
0.18
N/A
0.23
+28%
0.27
+17%
0.18
-33%
0.21
+17%
0.19
-10%
0.28
+47%
0.84
+200%
0.94
+12%
1.01
+7%
0.97
-4%
0.37
-62%
0.36
-3%
0.33
-8%
0.39
+18%
0.49
+26%
0.46
-6%
0.53
+15%
0.49
-8%
0.5
+2%
0.55
+10%
0.5
-9%
0.57
+14%
0.61
+7%
0.68
+11%
0.74
+9%
0.78
+5%
0.7
-10%
0.75
+7%
0.73
-3%
0.66
-10%
0.68
+3%
0.6
-12%
0.57
-5%
0.53
-7%
0.79
+49%
0.91
+15%
1.05
+15%
1.22
+16%
1.15
-6%
1.11
-3%
0.91
-18%
0.92
+1%
0.9
-2%
1.57
+74%
1.85
+18%
1.9
+3%
2.84
+49%
2.39
-16%
2.61
+9%
2.7
+3%
2.39
-11%
2.39
N/A
2.23
-7%
2.24
+0%
1.99
-11%
2.01
+1%
2.25
+12%
2.59
+15%
2.88
+11%
3.84
+33%
4.18
+9%
4.69
+12%
4.72
+1%
4.84
+3%
4.76
-2%
4.27
-10%
3.53
-17%
3.15
-11%
3.2
+2%
3.22
+1%
3.53
+10%
3.54
+0%
3.47
-2%
3.45
-1%
3.53
+2%
3.63
+3%
3.74
+3%
3.77
+1%

See Also

Summary
SCI intrinsic value, competitors valuation, and company profile.
DCF Valuation
SCI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SCI stock valuation using valuation multiples.
Wall Street Estimates
SCI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SCI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 303,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.