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
FNV
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% |