Franco-Nevada Corporation
NYSE:FNV
116.21 (USD) • At close December 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 275.7 | 256.9 | 255.255 | 311.888 | 309.5 | 329.9 | 276.3 | 320.4 | 304.2 | 352.3 | 338.8 | 327.7 | 316.3 | 347.1 | 308.9 | 304.5 | 279.8 | 195.4 | 240.5 | 258.1 | 235.7 | 170.5 | 179.8 | 148.2 | 170.6 | 161.3 | 173.1 | 167.2 | 171.5 | 163.6 | 172.7 | 155.3 | 172 | 150.9 | 132 | 121.3 | 103.7 | 109.4 | 109.2 | 123 | 107.6 | 107.7 | 104.1 | 100 | 98.8 | 93.3 | 108.8 | 114.1 | 105.2 | 102.7 | 105 | 118.476 | 113.264 | 106.327 | 73.134 | 76.173 | 52.239 | 67.062 | 37.852 | 80.443 | 41.09 | 45.079 | 33.116 | 42.483 | 40.023 | 40.987 | 27.548 |
Kosten van de omzet
| 86.1 | 28.4 | 91.39 | 117.151 | 117 | 122.2 | 99.2 | 119.3 | 110.5 | 115.1 | 118.2 | 126.6 | 115 | 124.5 | 111.8 | 114.2 | 97.3 | 80.3 | 108 | 119 | 109.4 | 86.3 | 93.3 | 86.3 | 99.4 | 89.4 | 90.8 | 99 | 103.5 | 101.1 | 111.4 | 92.9 | 100.9 | 95.9 | 89.9 | 90.1 | 72.1 | 73.1 | 74.1 | 73.6 | 56.9 | 54.8 | 50.7 | 52.3 | 46.2 | 42.1 | 49.5 | 140.4 | 14.3 | 20.2 | 19.6 | 17.436 | 16.232 | 18.566 | 11.066 | 2.68 | 1.899 | 1.83 | 1.596 | 1.939 | 1.509 | 1.782 | 1.407 | 1.76 | 2.238 | 2.339 | 1.8 |
Brutowinst
| 189.6 | 228.5 | 163.865 | 194.737 | 192.5 | 207.7 | 177.1 | 201.1 | 193.7 | 237.2 | 220.6 | 201.1 | 201.3 | 222.6 | 197.1 | 190.3 | 182.5 | 115.1 | 132.5 | 139.1 | 126.3 | 84.2 | 86.5 | 61.9 | 71.2 | 71.9 | 82.3 | 68.2 | 68 | 62.5 | 61.3 | 62.4 | 71.1 | 55 | 42.1 | 31.2 | 31.6 | 36.3 | 35.1 | 49.4 | 50.7 | 52.9 | 53.4 | 47.7 | 52.6 | 51.2 | 59.3 | -26.3 | 90.9 | 82.5 | 85.4 | 101.04 | 97.032 | 87.761 | 62.068 | 73.493 | 50.34 | 65.232 | 36.256 | 78.504 | 39.581 | 43.297 | 31.709 | 40.723 | 37.785 | 38.648 | 25.748 |
Brutowinstmarge
| 0.688 | 0.889 | 0.642 | 0.624 | 0.622 | 0.63 | 0.641 | 0.628 | 0.637 | 0.673 | 0.651 | 0.614 | 0.636 | 0.641 | 0.638 | 0.625 | 0.652 | 0.589 | 0.551 | 0.539 | 0.536 | 0.494 | 0.481 | 0.418 | 0.417 | 0.446 | 0.475 | 0.408 | 0.397 | 0.382 | 0.355 | 0.402 | 0.413 | 0.364 | 0.319 | 0.257 | 0.305 | 0.332 | 0.321 | 0.402 | 0.471 | 0.491 | 0.513 | 0.477 | 0.532 | 0.549 | 0.545 | -0.23 | 0.864 | 0.803 | 0.813 | 0.853 | 0.857 | 0.825 | 0.849 | 0.965 | 0.964 | 0.973 | 0.958 | 0.976 | 0.963 | 0.96 | 0.958 | 0.959 | 0.944 | 0.943 | 0.935 |
Onderzoek- en ontwikkelingskosten
| 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 | 0.7 | 1.1 | 0.9 | 0.8 | 0.8 | 2.3 | 0.5 | 0.3 | 0.3 | -0.1 | 1 | 1.3 | 0.5 | 0.3 | 0.6 | 0.8 | 0.5 | 1 | 0.5 | 0.6 | 0.9 | 0.9 | 0.5 | 0 | 0 | 1.252 | 0.434 | 0.59 | 0.324 | 1.038 | 0.574 | 0.307 | 0.591 | 0.991 | 0.326 | 0.48 | 0.446 | 0.395 | 0.335 | 0.409 | 0.27 |
Algemene en administratieve kosten
| 10.2 | 10.2 | 8.5 | 5.2 | 5.7 | 8.6 | 9.4 | 11.8 | 5.1 | 5.8 | 9.9 | 9.6 | 4.6 | 10.4 | 6.2 | 2.6 | 6.3 | 11.7 | 6.2 | 10.7 | 5.6 | 5.6 | 6.9 | 5.2 | 5.2 | 7 | 4.5 | 5.9 | 4.3 | 5.8 | 5.3 | 5.8 | 3.8 | 5.7 | 5.4 | 2.9 | 4 | 4.1 | 4.1 | 4.4 | 3.3 | 4.5 | 4.2 | 3.8 | 4.1 | 3.6 | 3.7 | 5.8 | 4.2 | 0 | 0 | 0 | 4.432 | 4.572 | 3.361 | 4.377 | 3.561 | 4.228 | 3.746 | 3.568 | 3.418 | 3.933 | 3.612 | 6.737 | 2.098 | 2.905 | 2.105 |
Verkoop- en marketingkosten
| 0 | -0.002 | 2.762 | 0.144 | 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 | 0.8 | 2.3 | 0.5 | 0.3 | 0.3 | 0.1 | 1 | 1.3 | 0.5 | 0.3 | 0.6 | 0.8 | 0.5 | 1 | 0.5 | 0.6 | 0.9 | 0.9 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 10.2 | 10.198 | 8.462 | 5.344 | 5.7 | 8.6 | 9.4 | 11.8 | 5.1 | 5.8 | 9.9 | 9.6 | 4.6 | 10.4 | 6.2 | 2.6 | 6.3 | 11.7 | 6.2 | 10.7 | 5.6 | 5.6 | 6.9 | 5.2 | 5.2 | 7 | 4.5 | 5.9 | 4.3 | 5.8 | 5.3 | 5.8 | 3.8 | 5.7 | 5.4 | 2.9 | 4 | 4.1 | 4.1 | 4.4 | 3.3 | 4.5 | 4.2 | 3.8 | 4.1 | 3.6 | 3.7 | 5.8 | 4.2 | 0 | 0 | 5.635 | 4.432 | 4.572 | 3.361 | 4.377 | 3.561 | 4.228 | 3.746 | 3.568 | 3.418 | 3.933 | 3.612 | 6.737 | 2.098 | 2.905 | 2.105 |
Overige kosten
| -2.6 | 49.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | -0.2 | 0.3 | 0 | 0.2 | 0.1 | 0 | -0.5 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -93.9 | 31.2 | 31 | 31.7 | 33.163 | 34.695 | 37.331 | 25.411 | 27.232 | 19.697 | 25.494 | 20.189 | 22.229 | 20.248 | 23.499 | 22.969 | 27.175 | 22.049 | 21.711 | 16.59 |
Bedrijfskosten
| 7.6 | 10.198 | 8.462 | 5.344 | 5.7 | 8.6 | 9.4 | 11.8 | 5.1 | 5.8 | 9.9 | 9.6 | 4.6 | 10.4 | 6.2 | 2.6 | 6.3 | 11.7 | 6.2 | 10.7 | 5.6 | 5.6 | 6.9 | 5.2 | 5.2 | 7 | 5.2 | 7 | 5.2 | 6.6 | 6.1 | 8.1 | 4.3 | 6 | 5.7 | 2.8 | 5 | 5.4 | 4.6 | 4.7 | 3.9 | 5.3 | 4.7 | 4.8 | 4.6 | 4.2 | 4.6 | -87.2 | 35.9 | 31 | 31.7 | 40.05 | 39.561 | 42.493 | 29.096 | 32.647 | 23.832 | 30.029 | 24.526 | 26.788 | 23.992 | 27.912 | 27.027 | 34.307 | 24.482 | 25.025 | 18.965 |
Bedrijfsresultaat
| 182 | 169 | 155.403 | 189.394 | 187 | 200.5 | 172.1 | 188.9 | 188.2 | 231.6 | 212 | 267.1 | 196.8 | 205.3 | 191.5 | 195.8 | 178.3 | 105.8 | -143.4 | 129 | 122.2 | 79 | 80 | -19.3 | 65.8 | 64.9 | 77.4 | 61.2 | 63 | 56 | 55.2 | 0.4 | 67.5 | 49 | 36.4 | -34.4 | 26.6 | 30.9 | 30.4 | 13.4 | 46.6 | 47.6 | 48.7 | -94.8 | 48 | 42.5 | 53.3 | -21.8 | 55 | 51.5 | 53.7 | -107.71 | 57.471 | 45.268 | 32.972 | 35.241 | 26.508 | 35.203 | 11.73 | 51.716 | 15.589 | 15.146 | 4.682 | -2.072 | 13.303 | 13.623 | 6.783 |
Bedrijfsresultaat ratio
| 0.66 | 0.658 | 0.609 | 0.607 | 0.604 | 0.608 | 0.623 | 0.59 | 0.619 | 0.657 | 0.626 | 0.815 | 0.622 | 0.591 | 0.62 | 0.643 | 0.637 | 0.541 | -0.596 | 0.5 | 0.518 | 0.463 | 0.445 | -0.13 | 0.386 | 0.402 | 0.447 | 0.366 | 0.367 | 0.342 | 0.32 | 0.003 | 0.392 | 0.325 | 0.276 | -0.284 | 0.257 | 0.282 | 0.278 | 0.109 | 0.433 | 0.442 | 0.468 | -0.948 | 0.486 | 0.456 | 0.49 | -0.191 | 0.523 | 0.501 | 0.511 | -0.909 | 0.507 | 0.426 | 0.451 | 0.463 | 0.507 | 0.525 | 0.31 | 0.643 | 0.379 | 0.336 | 0.141 | -0.049 | 0.332 | 0.332 | 0.246 |
Totaal overige inkomsten en kosten netto
| 12.9 | 5.8 | 13.032 | 27.8 | 13 | 11 | 12 | 6.1 | -0.7 | 1.6 | 6 | -1.5 | -0.6 | -0.6 | -0.2 | 2.4 | 0.8 | 0.1 | -0.3 | 1.5 | -2.7 | -1.3 | -1.8 | -0.3 | 0.1 | -0.2 | 0.7 | -0.8 | -0.1 | 0.7 | 0.8 | 8.5 | -0.2 | 4.6 | 1.7 | -0.2 | -2.9 | 2 | -2.2 | -2.4 | -0.4 | 2 | 1.1 | -2.9 | 0.7 | -8.9 | -4.5 | -8.2 | 11.7 | -0.3 | 5.7 | 6.754 | 6.1 | 0.797 | -2.656 | -5.165 | -6.443 | -0.689 | 7.966 | -9.83 | 2.253 | 18.228 | 0.854 | 0.953 | 1.439 | 1.003 | 0.978 |
Inkomen voor belasting
| 194.9 | 174.8 | 171.232 | -986.327 | 200 | 211.5 | 184.1 | 195 | 187.5 | 233.2 | 218 | 265.6 | 196.2 | 204.7 | 191.3 | 198.2 | 179.1 | 105.9 | -143.7 | 130.5 | 119.5 | 77.7 | 78.2 | -19.6 | 65.9 | 64.7 | 78.1 | 60.4 | 62.9 | 56.7 | 56 | 8.9 | 67.3 | 53.6 | 38.1 | -36.3 | 23.7 | 32.9 | 28.2 | 11.4 | 46.2 | 49.6 | 49.8 | -97.7 | 48.7 | 33.6 | 48.8 | -22.2 | 66.5 | 0 | 0 | -100.956 | 63.616 | 46.097 | 30.344 | 30.076 | 27.452 | 36.51 | 14.068 | 41.886 | 17.842 | 33.374 | 5.536 | -1.119 | 14.742 | 14.626 | 7.761 |
Inkomen voor belasting ratio
| 0.707 | 0.68 | 0.671 | -3.162 | 0.646 | 0.641 | 0.666 | 0.609 | 0.616 | 0.662 | 0.643 | 0.81 | 0.62 | 0.59 | 0.619 | 0.651 | 0.64 | 0.542 | -0.598 | 0.506 | 0.507 | 0.456 | 0.435 | -0.132 | 0.386 | 0.401 | 0.451 | 0.361 | 0.367 | 0.347 | 0.324 | 0.057 | 0.391 | 0.355 | 0.289 | -0.299 | 0.229 | 0.301 | 0.258 | 0.093 | 0.429 | 0.461 | 0.478 | -0.977 | 0.493 | 0.36 | 0.449 | -0.195 | 0.632 | 0 | 0 | -0.852 | 0.562 | 0.434 | 0.415 | 0.395 | 0.526 | 0.544 | 0.372 | 0.521 | 0.434 | 0.74 | 0.167 | -0.026 | 0.368 | 0.357 | 0.282 |
Belastingkosten
| 42.2 | 95.3 | 27.377 | 23.327 | 24.9 | 27 | 27.6 | 30 | 30.4 | 36.7 | 36 | 44.7 | 30.2 | 29.4 | 19.8 | 21.5 | 25.2 | 11.5 | -44.9 | 17.2 | 17.9 | 13.7 | 13 | 11.7 | 13.8 | 11.1 | 13.5 | 16.9 | 2.9 | 11.1 | 10.4 | 13.4 | 12.9 | 11.3 | 8.1 | -4.9 | 8.5 | 11.3 | 9 | 10.2 | 13 | 12.7 | 14.4 | -17.1 | 13.4 | 12 | 13.4 | 10.9 | 14.5 | 14.6 | 6.9 | 4.466 | 19.528 | 12.786 | 9.12 | 9.124 | 9.493 | 8.958 | 6.287 | 2.236 | 5.499 | 8.285 | 1.739 | -16.496 | 4.849 | 4.75 | 2.56 |
Nettowinst
| 152.7 | 79.5 | 144.5 | -1,009.655 | 175.1 | 184.5 | 156.5 | 165 | 157.1 | 196.5 | 182 | 220.9 | 166 | 175.3 | 171.5 | 176.7 | 153.9 | 94.4 | -98.8 | 113.3 | 101.6 | 64 | 65.2 | -31.3 | 52.1 | 53.6 | 64.6 | 43.5 | 60 | 45.6 | 45.6 | -4.5 | 54.4 | 42.3 | 30 | -31.4 | 15.2 | 21.6 | 19.2 | 1.2 | 33.2 | 36.9 | 35.4 | -80.6 | 35.3 | 21.6 | 35.4 | -33.1 | 52 | 36.9 | 46.8 | -105.422 | 44.088 | 33.311 | 21.224 | 20.952 | 17.959 | 27.552 | 7.781 | 39.65 | 12.343 | 25.089 | 3.797 | 15.377 | 9.893 | 9.876 | 5.201 |
Nettowinstmarge
| 0.554 | 0.309 | 0.566 | -3.237 | 0.566 | 0.559 | 0.566 | 0.515 | 0.516 | 0.558 | 0.537 | 0.674 | 0.525 | 0.505 | 0.555 | 0.58 | 0.55 | 0.483 | -0.411 | 0.439 | 0.431 | 0.375 | 0.363 | -0.211 | 0.305 | 0.332 | 0.373 | 0.26 | 0.35 | 0.279 | 0.264 | -0.029 | 0.316 | 0.28 | 0.227 | -0.259 | 0.147 | 0.197 | 0.176 | 0.01 | 0.309 | 0.343 | 0.34 | -0.806 | 0.357 | 0.232 | 0.325 | -0.29 | 0.494 | 0.359 | 0.446 | -0.89 | 0.389 | 0.313 | 0.29 | 0.275 | 0.344 | 0.411 | 0.206 | 0.493 | 0.3 | 0.557 | 0.115 | 0.362 | 0.247 | 0.241 | 0.189 |
WPA (Winst Per Aandeel)
| 0.79 | 0.41 | 0.75 | -5.25 | 0.9 | 0.97 | 0.82 | 0.86 | 0.82 | 1.03 | 0.95 | 1.15 | 0.87 | 0.92 | 0.9 | 0.93 | 0.81 | 0.5 | -0.52 | 0.6 | 0.54 | 0.34 | 0.35 | -0.17 | 0.28 | 0.29 | 0.35 | 0.23 | 0.32 | 0.25 | 0.26 | -0.026 | 0.31 | 0.24 | 0.18 | -0.2 | 0.1 | 0.14 | 0.12 | 0.008 | 0.22 | 0.25 | 0.24 | -0.55 | 0.24 | 0.15 | 0.24 | -0.23 | 0.36 | 0.26 | 0.33 | -0.81 | 0.35 | 0.27 | 0.18 | 0.15 | 0.07 | 0.2 | 0.13 | 0.35 | 0.11 | 0.25 | 0.04 | 0.15 | 0.1 | 0.1 | 0.06 |
Verwaterde WPA
| 0.79 | 0.41 | 0.75 | -5.25 | 0.9 | 0.97 | 0.81 | 0.86 | 0.82 | 1.03 | 0.95 | 1.15 | 0.87 | 0.92 | 0.9 | 0.93 | 0.81 | 0.5 | -0.52 | 0.6 | 0.54 | 0.34 | 0.35 | -0.17 | 0.28 | 0.29 | 0.35 | 0.23 | 0.32 | 0.25 | 0.25 | -0.026 | 0.3 | 0.24 | 0.18 | -0.2 | 0.1 | 0.14 | 0.12 | 0.008 | 0.22 | 0.25 | 0.24 | -0.55 | 0.24 | 0.15 | 0.24 | -0.23 | 0.35 | 0.25 | 0.33 | -0.8 | 0.34 | 0.26 | 0.18 | 0.15 | 0.07 | 0.19 | 0.13 | 0.35 | 0.11 | 0.24 | 0.04 | 0.15 | 0.1 | 0.1 | 0.06 |
EBITDA
| 249.8 | 228.253 | 214.9 | -892.9 | 265.387 | 275.6 | 229.4 | 266.1 | 256.7 | 301.2 | 297.105 | 341.4 | 269.8 | 282.2 | 262.7 | 253.4 | 235.1 | 158.2 | -79 | 201.7 | 192.9 | 137.9 | 140.9 | 44.1 | 131.8 | 124.5 | 138 | 125 | 133.5 | 123.2 | 126.7 | 76.9 | 140.4 | 118.8 | 101.3 | 30.9 | 77.6 | 80 | 82.1 | 60.7 | 85.3 | 87.2 | 84.8 | -62.7 | 80.3 | 76 | 90 | 10.8 | 98.2 | 82.5 | 85.4 | -67.554 | 93.468 | 82.631 | 58.411 | 69.041 | 46.904 | 57.911 | 33.407 | 64.452 | 38.369 | 39.393 | 28.76 | 34.364 | 36.065 | 35.553 | 23.61 |
EBITDA ratio
| 0.906 | 0.888 | 0.836 | 0.834 | 0.874 | 0.861 | 0.866 | 0.831 | 0.853 | 0.86 | 0.82 | 0.815 | 0.855 | 0.836 | 0.848 | 0.832 | 0.834 | 0.802 | 0.797 | 0.793 | 0.815 | 0.809 | 0.783 | 0.802 | 0.778 | 0.776 | 0.801 | 0.758 | 0.787 | 0.759 | 0.739 | 0.788 | 0.815 | 0.783 | 0.78 | 0.794 | 0.748 | 0.741 | 0.76 | 0.768 | 0.804 | 0.82 | 0.821 | 0.783 | 0.821 | 0.815 | 0.827 | 0.833 | 0.853 | 0.803 | 0.813 | 0.807 | 0.825 | 0.787 | 0.782 | 0.906 | 0.898 | 0.916 | 0.883 | 0.696 | 0.883 | 0.874 | 0.846 | 0.988 | 0.865 | 0.843 | 0.822 |