Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

SERVICE CORP INTERNATIONAL SCI

· Consumer · Services-Personal Services

FY2025 10-K, filed 2026-02-12
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 5/5 core metrics

Flagged areas: Solvency & liquidity.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • 4 filing risk checks flagged

    Flagged areas: Solvency & liquidity.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Operating margin was stable

    Operating margin changed +0.5 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.

  • Revenue expanded

    Latest reported annual revenue changed +2.9% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.

  • Free cash flow was positive

    Latest reported free cash flow was $554M.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.

Core trend metrics

Latest annual revenue growth
+2.9%
as of 2025-12-31
Latest annual operating margin
22.7%
as of 2025-12-31
Free cash flow
$554M
as of 2025-12-31
Debt / equity
3.14x
as of 2025-12-31
ROIC snapshot
11.6%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

4of 11 rule-based checks flagged
  • Solvency & liquidity

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2025-12-31
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K filed 2026-02-12prior period 2024-12-31 from the same filingView filing
By business segment
Revenue
  • Funeral$2.41B
    share n/a
    +3.5% yoy
  • Cemetery$1.9B
    share n/a
    +2.2% yoy
  • Funeral Atneed Revenue$1.21B
    share n/a
    +2.0% yoy
  • Cemetery Recognized Preneed Property Revenue$896M
    share n/a
    +0.4% yoy
  • Funeral Matured Preneed Revenue$769M
    share n/a
    +6.0% yoy
  • Cemetery Atneed Revenue$436M
    share n/a
    +0.9% yoy
  • Cemetery Recognized Preneed Merchandise And Service Revenue$422M
    share n/a
    +4.6% yoy
  • Funeral Other Revenue$226M
    share n/a
    +6.1% yoy
  • +3 more members in the filing

member sum exceeds the consolidated figure: this axis carries more than one breakdown, so shares are not computed.

By product or service
Revenue
  • Product$2.08B
    share n/a
    -1.3% yoy
  • Funeral Core Revenue$1.98B
    share n/a
    +3.5% yoy
  • Service$1.81B
    share n/a
    +4.3% yoy
  • Cemetery Core Revenue$1.75B
    share n/a
    +1.5% yoy
  • Product And Service Other$422M
    share n/a
    +21.8% yoy

member sum exceeds the consolidated figure: this axis carries more than one breakdown, so shares are not computed.

By geography
Revenue
  • Consolidated Total$4.31B
    share n/a
    +2.9% yoy
  • United States$4.1B
    share n/a
    +3.2% yoy
  • Canada$214M
    share n/a
    -2.1% yoy

member sum exceeds the consolidated figure: this axis carries more than one breakdown, so shares are not computed.

Operating income
  • Consolidated Total$978M
    share n/a
    +5.4% yoy
  • United States$925M
    share n/a
    +6.1% yoy
  • Canada$53.4M
    share n/a
    -4.5% yoy

member sum exceeds the consolidated figure: this axis carries more than one breakdown, so shares are not computed.

Latest quarter
Quarter ending 2026-06-3010-Q filed 2026-07-30prior period 2025-06-30 from the same filingView filing
  • Funeral$605M
    54.8%
    +2.3% yoy
  • Cemetery$498M
    45.2%
    +5.1% yoy

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2025-12-31 · among 4,122 US-listed filers · 481 in Consumer
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$4.3B
78thof 3,301
top third
64thof 463
middle third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
2.9%
39thof 3,135
middle third
46thof 449
middle third
Gross margin
gross profit ÷ revenue
26.5%
31stof 1,603
bottom third
35thof 328
middle third
Operating margin
operating income ÷ revenue
22.7%
88thof 2,819
top third
94thof 432
top third
Net margin
net income ÷ revenue
12.6%
76thof 3,263
top third
90thof 459
top third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
12.9%
72ndof 2,679
top third
87thof 417
top third
Return on equity
net income ÷ stockholders' equity (positive equity only)
33.1%
93rdof 3,577
top third
89thof 410
top third
Interest coverage
operating income ÷ interest expense (interest expense > 0)
3.8×
67thof 819
top third
55thof 134
middle third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
0.4%
89thof 2,895
top third
69thof 414
top third
Days sales outstanding
receivables ÷ revenue × 365 · lower is ranked higher
9 days
91stof 2,398
top third
75thof 382
top third
Net debt ÷ operating cash flow
net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher
5.2×
26thof 1,547
bottom third
22ndof 242
bottom third
Cash conversion
operating cash flow ÷ net income (net income > 0)
1.7×
59thof 2,183
middle third
53rdof 298
middle third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
-2.2%
33rdof 3,577
bottom third
23rdof 415
bottom third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2025-12-31 · accruals and cash conversion as filed
Cash conversion
1.74×
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-2.2%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
-
change in net operating assets ÷ average net operating assets
Cash-backed years
5 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
1.56×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 9 changed periods
Line itemPeriodFirst reportedLatest filingChangeFilings
Stock-based compensation
ShareBasedCompensation
fiscal year 2023-12-31$15.4M
10-K 2024-02-13
$17M
10-K 2026-02-12
+10.5%first · latest · 3 filings carry it
Stock-based compensation
ShareBasedCompensation
fiscal year 2024-12-31$17.2M
10-K 2025-02-13
$18.8M
10-K 2026-02-12
+9.4%first · latest
Capital expenditure
PaymentsToAcquireProductiveAssets
fiscal year 2024-12-31$389M
10-K 2025-02-13
$374M
10-K 2026-02-12
-4.0%first · latest
Gross profit
GrossProfit
quarter 2021-06-30$269M
10-Q 2021-07-29
$273M
10-Q 2022-08-03
+1.7%first · latest
Gross profit
GrossProfit
fiscal year 2020-12-31$977M
10-K 2021-02-16
$992M
10-K 2023-02-15
+1.6%first · latest · 3 filings carry it
Gross profit
GrossProfit
quarter 2021-09-30$333M
10-Q 2021-10-28
$338M
10-Q 2022-11-02
+1.5%first · latest
Gross profit
GrossProfit
fiscal year 2021-12-31$1.3B
10-K 2022-02-15
$1.32B
10-K 2024-02-13
+1.5%first · latest · 3 filings carry it
Gross profit
GrossProfit
quarter 2021-03-31$378M
10-Q 2021-05-04
$382M
10-Q 2022-05-04
+1.3%first · latest
Capital expenditure
PaymentsToAcquireProductiveAssets
quarter 2024-03-31$79.8M
10-Q 2024-05-02
$79.3M
10-Q 2025-05-01
-0.6%first · latest

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q2 · filed 20260730View filing
Commitments and contingencies · 3,030 characters as filed

"Commitments and Contingencies Insurance Loss Reserves We purchase various insurance products with high deductibles including: comprehensive general liability, morticians and cemetery professional liability, automobile liability, and workers compensation. The high-deductible insurance program means we are primarily self-insured for claims and associated costs and losses covered by these policies. As of June 30, 2026 and December 31, 2025, we had self-insurance reserves of $114.5 million and $108.4 million, respectively. Litigation and Regulatory Matters We are a party to various litigation and regulatory matters, investigations, and proceedings. Some of the more frequent routine litigations incidental to our business are based on operational claims and employment-related matters, including discrimination, harassment, and wage and hour laws and regulations. For each of our outstanding legal matters, we evaluate the merits of the case, our exposure to the matter, possible legal or settlement strategies, and the likelihood of an unfavorable outcome. We intend to vigorously defend ourselves in the matters described herein; however, if we determine that an unfavorable outcome is probable and can be reasonably estimated, or if we determine an amount for which we would be willing to settle the matter to avoid further costs and risk, we establish the necessary accruals. We hold certain insurance policies that may reduce cash outflows with respect to an adverse outcome of these matter

CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing

Debt · 4,313 characters as filed

Debt The components of Debt are: June 30, 2026 December 31, 2025 (In thousands) 7.500% Senior Notes due April 2027 $ 136,924 $ 136,924 4.625% Senior Notes due December 2027 550,000 550,000 5.125% Senior Notes due June 2029 750,000 750,000 3.375% Senior Notes due August 2030 850,000 850,000 4.000% Senior Notes due May 2031 800,000 800,000 5.750% Senior Notes due October 2032 800,000 800,000 Term Loan due November 2030 740,625 750,000 Bank Credit Facility due November 2030 365,000 255,000 Corporate Headquarters Debt Facility due February 2037 106,620 54,766 Obligations under finance leases 160,112 151,061 Mortgage notes and other debt, maturities through 2050 78,200 80,142 Unamortized debt issuance costs (34,316) (38,076) Total debt 5,303,165 5,139,817 Less: Current maturities of long-term debt (195,149) (56,847) Total long-term debt $ 5,108,016 $ 5,082,970 Current maturities of debt at June 30, 2026 include amounts due under our 7.500% Senior Notes due April 2027, term loan, mortgage notes and other debt, and finance leases within the next year as well as the portion of unamortized debt issuance costs expected to be recognized in the next twelve months. The Company believes it has sufficient existing liquidity to satisfy these obligations as well as continued access to the debt capital markets. Approximately 77% and 79% of our total debt had a fixed interest rate at June 30, 2026 and December 31, 2025, respectively. The components of our weighted average interest rate are as f

DebtDisclosureTextBlock · excerpt; the full note is in the filing

Income taxes · 2,721 characters as filed

Income Taxes Income tax expense during interim periods is based on our estimated annual effective income tax rate plus any discrete items, which are recorded in the period in which they occur. Discrete items include, among others, events such as changes in estimates due to the finalization of tax returns, tax audit settlements, expiration of statutes of limitation, and increases or decreases in valuation allowances on deferred tax assets. Our effective tax rate was 25.1% and 25.2% for the three months ended June 30, 2026 and 2025, respectively. Our effective tax rate was 25.1% and 25.7% for the six months ended June 30, 2026 and 2025, respectively. The effective tax rate was lower for the six months ended June 30, 2026 primarily due to a discrete tax benefit from an investment in a renewable energy project recognized in the first quarter of 2026. The effective tax rate for the three and six months ended June 30, 2026 was higher than the federal statutory tax rate of 21.0% primarily due to state and foreign tax expenses. We participate in tax equity investments in renewable energy projects that qualify for federal investment tax credits. These investments are accounted for under the proportional amortization method. Tax credits and other related tax benefits are recognized as a reduction of income tax expense as they are realized, with corresponding amortization of the investment in proportion to the tax benefits received. During the six months ended June 30, 2026, we recogniz

IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing

New accounting pronouncements · 534 characters as filed

Internal-Use Software In September 2025, the FASB issued guidance to modernize the accounting for software costs that are accounted for under Subtopic 350-40, Intangibles-Goodwill and Other-Internal-Use Software. The new guidance is effective for us for the 2028 annual period, with early adoption permitted, and it can be adopted either on a prospective, modified or retrospective basis. We are currently assessing the impact of this guidance and upon adoption, will apply the amendment to our financial statements and related notes.

NewAccountingPronouncementsPolicyPolicyTextBlock

Segment reporting · 3,471 characters as filed

Segment Reporting Our operations are both product-based and geographically-based, and the reportable operating segments presented below include our funeral and cemetery operations. Our geographic areas include the United States and Canada, where we conduct both funeral and cemetery operations. Our Chief Operating Decision Maker (CODM) is our Chief Executive Officer, who is responsible for making key operating, finance, and capital allocation decisions and specifically uses segment gross profit to aid in the decision making and to assess the performance of the operating segments. Our reportable segment information, including disaggregated revenue, was as follows and includes a reconciliation of gross profit to our consolidated income before income taxes. Three months ended June 30, Six months ended June 30, 2026 2025 2026 2025 (In thousands) Revenue from customers: Funeral revenue: Atneed revenue $ 298,669 $ 296,114 $ 618,874 $ 625,185 Matured preneed revenue 196,495 183,503 401,880 389,345 Core funeral revenue 495,164 479,617 1,020,754 1,014,530 Non-funeral home revenue 27,582 25,749 56,436 53,357 Non-funeral home preneed sales revenue 21,334 26,421 43,473 48,621 Core general agency and other revenue 60,758 59,578 114,725 114,351 Total funeral revenue 604,838 591,365 1,235,388 1,230,859 Direct cost (85,179) (85,005) (175,469) (177,783) Selling compensation (52,447) (47,759) (102,760) (92,921) Salaries & fringe expense (172,400) (167,465) (342,985) (335,315) Facility expen

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Significant accounting policies · 5,598 characters as filed

Summary of Significant Accounting Policies Principles of Consolidation and Basis of Presentation Our unaudited condensed consolidated financial statements include the accounts of SCI and all subsidiaries in which we hold a controlling financial interest. Intercompany balances and transactions have been eliminated in consolidation. Our unaudited condensed consolidated financial statements also include the accounts of the merchandise, service, and cemetery perpetual care trusts in which we have a variable interest and are the primary beneficiary. We have retained the specialized industry accounting principles when consolidating the trusts. Our trusts are variable interest entities, for which we have determined that we are the primary beneficiary as we absorb a majority of the losses and returns associated with these trusts. Although we consolidate the trusts, it does not change the legal relationships among the trusts, us, or our customers. The customers are the legal beneficiaries of these trusts; therefore, their interests in these trusts represent a liability to us. Our interim condensed consolidated financial statements are unaudited but include all adjustments, consisting of normal recurring accruals and any other adjustments, which management considers necessary for a fair statement of our results for these periods. Our unaudited condensed consolidated financial statements have been prepared in a manner consistent with the accounting policies described in our Annual Repor

SignificantAccountingPoliciesTextBlock · excerpt; the full note is in the filing

Stockholders' equity · 979 characters as filed

Equity (All shares reported in whole numbers) Share Repurchase Program Subject to market conditions, normal trading restrictions, and limitations in our debt covenants, we may make purchases of our common stock in the open market or through privately negotiated transactions under our share repurchase program. On June 11, 2026, we announced that our Board of Directors increased the authorized level of repurchases of our common stock by approximately $472.0 million. During the six months ended June 30, 2026, we repurchased 3,350,873 shares of common stock at an aggregate cost of $264.9 million, which is an average cost per share of $79.04. A fter these repurchases and the increase in our share repurchase authorization, the remaining dollar value of shares authorized to be purchased under the share repurchase program was $567.5 million at June 30, 2026. Subsequent to June 30, 2026, we repurchased 327,690 shares for $25.6 million at an average cost per share of $78.22.

StockholdersEquityNoteDisclosureTextBlock

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.