Franco-Nevada Corporation (FNV)

Growth

Revenue 5Y14.33%
Revenue 3Y24.68%
EPS 5Y40.65%
EPS 3Y72.58%
Dividend 5Y6.87%
Dividend 3Y8.72%

Capital Efficiency

ROIC14.06%
ROE12.25%
ROA11.74%
ROTA11.74%

Capital Structure

Market Cap28.28B
EV0
Cash1.06B
Current Ratio24.34
Debt/Equity0.03
Net Debt/EBITDA-0.88
Show More

Income Statement

Select a metric from the list below to chart it

Dec '07
Dec '10
Dec '13
Dec '16
Dec '19
TTM
Income Statement
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
TTM
Revenue
400.9
442.4
443.6
610.2
675.0
653.2
844.1
1,020.2
1,300.0
1,323.0
Revenue % Chg.
-6.1%
10.4%
0.3%
37.6%
10.6%
-3.2%
29.2%
20.9%
27.4%
3.6%
Cost of Revenue
189.5
236.0
309.4
379.6
415.0
365.9
408.0
399.8
477.9
470.4
Cost of Revenue % Chg.
1.9%
24.5%
31.1%
22.7%
9.3%
-11.8%
11.5%
-2.0%
19.5%
1.1%
Gross Profit
211.4
206.4
134.2
230.6
260.0
287.3
436.1
620.4
822.1
852.6
Gross Profit % Chg.
-12.3%
-2.4%
-35.0%
71.8%
12.7%
10.5%
51.8%
42.3%
32.5%
5.1%
Gross Profit Margin
52.7%
46.7%
30.3%
37.8%
38.5%
44.0%
51.7%
60.8%
63.2%
64.4%
Gross Profit Margin % Chg.
-6.6%
-11.5%
-35.2%
24.9%
1.9%
14.2%
17.5%
17.7%
4.0%
1.4%
R&D Expenses
3.0
2.2
2.7
3.4
3.6
-
-
-
-
-
R&D Expenses % Chg.
15.4%
-26.7%
22.7%
25.9%
5.9%
-
-
-
-
-
Selling, General, & Admin Expenses
15.2
16.4
15.1
20.7
21.3
22.6
28.8
28.8
30.8
30.4
Selling, General, & Admin Expenses % Chg.
-12.6%
7.9%
-7.9%
37.1%
2.9%
6.1%
27.4%
-
6.9%
17.8%
Operating Income
49.6
156.3
53.5
155.4
235.4
188.8
410.2
336.5
860.7
898.9
Operating Income % Chg.
-64.2%
215.1%
-65.8%
190.5%
51.5%
-19.8%
117.3%
-18.0%
155.8%
13.9%
Operating Income Margin
12.4%
35.3%
12.1%
25.5%
34.9%
28.9%
48.6%
33.0%
66.2%
67.9%
Operating Income Margin % Chg.
-61.8%
185.6%
-65.9%
111.2%
36.9%
-17.1%
68.1%
-32.1%
100.7%
9.9%
Total Other Income/Expenses Net
-15.6
0.7
-5.0
12.5
0.6
0.3
-4.3
3.0
-2.9
5.4
Total Other Income/Expenses Net % Chg.
-
-
-
-
-95.2%
-50.0%
-
-
-
440.0%
Income Before Tax
34.0
157.0
48.5
167.9
236.0
189.1
405.9
339.5
857.8
904.3
Income Before Tax % Chg.
-78.1%
361.8%
-69.1%
246.2%
40.6%
-19.9%
114.6%
-16.4%
152.7%
14.4%
Income Before Tax Margin
8.5%
35.5%
10.9%
27.5%
35.0%
28.9%
48.1%
33.3%
66.0%
68.4%
Income Before Tax Margin % Chg.
-76.6%
318.4%
-69.2%
151.7%
27.1%
-17.2%
66.1%
-30.8%
98.3%
10.4%
Income Tax Expense
22.3
50.3
23.9
45.7
41.3
50.1
61.8
13.3
124.1
147.8
Income Tax Expense % Chg.
-57.4%
125.6%
-52.5%
91.2%
-9.6%
21.3%
23.4%
-78.5%
833.1%
46.5%
Net Income
11.7
106.7
24.6
122.2
194.7
139.0
344.1
326.2
733.7
756.5
Net Income % Chg.
-88.6%
812.0%
-76.9%
396.7%
59.3%
-28.6%
147.6%
-5.2%
124.9%
9.7%
Net Income Margin
2.9%
24.1%
5.5%
20.0%
28.8%
21.3%
40.8%
32.0%
56.4%
57.2%
Net Income Margin % Chg.
-87.9%
726.4%
-77.0%
261.1%
44.0%
-26.2%
91.6%
-21.6%
76.5%
5.9%
Weighted Avg. Shares Out
146.8
150.5
156.9
175.2
182.9
186.1
187.7
190.3
191.1
718.1
Weighted Avg. Shares Out % Chg.
2.6%
2.5%
4.3%
11.7%
4.4%
1.7%
0.9%
1.4%
0.4%
276.1%
EPS
0.1
0.7
0.2
0.7
1.1
0.8
1.8
1.7
3.8
3.2
EPS % Chg.
-88.9%
787.5%
-77.5%
337.5%
51.4%
-29.2%
144.0%
-6.6%
124.6%
-11.3%
Weighted Avg. Shares Out Dil
147.8
151.5
157.4
176.4
183.3
186.4
188.0
190.7
191.5
719.2
Weighted Avg. Shares Out Dil % Chg.
2.4%
2.5%
3.9%
12.1%
3.9%
1.7%
0.9%
1.4%
0.4%
276.1%
EPS Diluted
0.1
0.7
0.2
0.7
1.1
0.8
1.8
1.7
3.8
3.2
EPS Diluted % Chg.
-88.7%
775.0%
-77.1%
331.2%
53.6%
-29.2%
144.0%
-6.6%
124.0%
-11.6%
Interest Income
3.5
3.9
5.3
3.5
5.4
3.1
3.5
3.7
3.7
6.6
Interest Income % Chg.
-63.5%
11.4%
35.9%
-34.0%
54.3%
-42.6%
12.9%
5.7%
-
78.4%
Interest Expense
1.9
1.6
2.9
3.6
3.4
4.6
7.6
0.4
0.3
0.2
Interest Expense % Chg.
72.7%
-15.8%
81.3%
24.1%
-5.6%
35.3%
65.2%
-94.7%
-25.0%
-77.8%
EBIT
35.6
159.3
50.9
167.8
238.0
187.6
401.8
342.8
861.2
910.7
EBIT % Chg.
-78.2%
347.5%
-68.0%
229.7%
41.8%
-21.2%
114.2%
-14.7%
151.2%
14.8%
EBIT Margin
8.9%
36.0%
11.5%
27.5%
35.3%
28.7%
47.6%
33.6%
66.2%
68.8%
EBIT Margin % Chg.
-76.8%
305.5%
-68.1%
139.7%
28.2%
-18.5%
65.7%
-29.4%
97.2%
10.8%
Depreciation & Amortization
129.3
163.1
216.3
273.8
273.0
247.7
263.2
241.0
299.6
290.9
Depreciation & Amortization % Chg.
2.1%
26.1%
32.6%
26.6%
-0.3%
-9.3%
6.3%
-8.4%
24.3%
0.7%
EBITDA
164.9
322.4
267.2
441.6
511.0
435.3
665.0
583.8
1,160.8
1,201.6
EBITDA % Chg.
-43.2%
95.5%
-17.1%
65.3%
15.7%
-14.8%
52.8%
-12.2%
98.8%
11.0%
EBITDA Margin
41.1%
72.9%
60.2%
72.4%
75.7%
66.6%
78.8%
57.2%
89.3%
90.8%
EBITDA Margin % Chg.
-39.5%
77.2%
-17.3%
20.1%
4.6%
-12.0%
18.2%
-27.4%
56.0%
7.2%