Basic Materials -
Gold - NYSE - CA
$ 138.1
1.37 %
$ 26.6 B
Market Cap
-43.7
P/E
INCOME STATEMENT
EFFICIENCY
Earnings Waterfall
Franco-Nevada Corporation
| Revenue | 1.22 B |
| Cost Of Revenue | 452 M |
| Gross Profit | 767 M |
| Operating Expenses | 1.19 B |
| Operating Income | -428 M |
| Other Expenses | 38.4 M |
| Net Income | -466 M |
Income Statement
Millions
| Dec-2023 | Dec-2022 | Dec-2021 | Dec-2020 | Dec-2019 | Dec-2018 | Dec-2017 | Dec-2016 | Dec-2015 | Dec-2014 | Dec-2013 | Dec-2012 | Dec-2011 | Dec-2010 | Dec-2009 | Dec-2008 | Dec-2007 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | |||||||||||||||||
| Revenue | 1 219.0 | 1 315.7 | 1 300.0 | 1 020.2 | 844.1 | 653.2 | 675.0 | 610.2 | 443.6 | 442.4 | 400.9 | 427.0 | 411.2 | 233.3 | 199.7 | 151.0 | 3.3 |
| GROSS PROFIT | |||||||||||||||||
| Cost Of Revenue | 452.4 | 463.1 | 477.9 | 399.8 | 408.0 | 365.9 | 415.0 | 379.6 | 309.4 | 236.0 | 189.5 | 185.9 | 63.3 | 8.0 | 6.6 | 8.1 | 0.2 |
| Gross Profit | 766.6 | 852.6 | 822.1 | 620.4 | 436.1 | 287.3 | 260.0 | 230.6 | 134.2 | 206.4 | 211.4 | 241.1 | 347.9 | 225.3 | 193.1 | 142.9 | 3.1 |
| OPERATING INCOME | |||||||||||||||||
| Operating Expenses | 1 194.6 | 32.6 | 30.8 | 26.8 | 28.8 | 22.6 | 24.9 | 24.1 | 17.8 | 18.6 | 18.2 | 20.0 | 151.2 | 111.0 | 105.7 | 102.8 | 33.9 |
| Selling, General and Administrative Expenses | 28.9 | 32.6 | 30.8 | 26.8 | 28.8 | 22.6 | 21.3 | 20.7 | 15.1 | 16.4 | 15.2 | 17.4 | 18.0 | 15.9 | 14.5 | 13.8 | 1.0 |
| Research and Development Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 3.6 | 3.4 | 2.7 | 2.2 | 3.0 | 2.6 | 2.6 | 2.5 | 2.2 | 1.4 | 0 |
| Operating Income | (428.0) | 820.7 | 860.7 | 592.5 | 410.2 | 188.8 | 235.4 | 155.4 | 53.5 | 156.3 | 49.6 | 138.4 | 28.0 | 108.7 | 87.1 | 31.6 | (30.8) |
| PRE-TAX INCOME | |||||||||||||||||
| Interest Income Expense | 2.9 | 100 K | 0.3 | 0.4 | 10.6 | 4.6 | 3.4 | 3.6 | 2.9 | 1.6 | 1.9 | 1.1 | 2.3 | 2.3 | 1.7 | 1.7 | 99 K |
| Total Other Income | 63.8 | 13.0 | (2.9) | 3.0 | (4.3) | 0.3 | 0.6 | 12.5 | (2.8) | 0.3 | (15.6) | 7.9 | (151.9) | (6.5) | 11.5 | 4.4 | (2.9) |
| Pre-Tax Income | (364.2) | 833.7 | 857.8 | 339.5 | 405.9 | 189.1 | 236.0 | 167.9 | 48.5 | 157.0 | 34.0 | 154.9 | 39.1 | 108.1 | 98.6 | 36.0 | (33.6) |
| NET INCOME | |||||||||||||||||
| Tax Provision | 102.2 | 133.1 | 124.1 | 13.3 | 61.8 | 50.1 | 41.3 | 45.7 | 23.9 | 50.3 | 22.3 | 52.3 | 45.9 | 33.9 | 17.8 | (4.3) | (0.5) |
| Net Income | (466.4) | 700.6 | 733.7 | 326.2 | 344.1 | 139.0 | 194.7 | 122.2 | 24.6 | 106.7 | 11.7 | 102.6 | (6.8) | 74.2 | 80.9 | 40.3 | (33.1) |
| EPS | 2.43 | 3.51 | 3.81 | 1.8 | 1.88 | 0.75 | 1.07 | 0.7 | 0.16 | 0.71 | 0.0804 | 0.72 | 0.0545 | 0.55 | 0.76 | 0.41 | 0.39 |