Income Statement

1.2B

Revenue

737.7m

Operating Income

-466.4m

Net Income

Revenue	1.2B USD
Cost of Revenue	-452.4m USD
Gross Profit	766.6m USD
Operating Expenses	-28.9m USD
Operating Income	737.7m USD
Other Expenses	-1.2B USD
Net Income	-466.4m USD

Currency: USD

	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023
Revenue
Revenue	401 N/A	396 -1%	411 +4%	419 +2%	442 +5%	448 +1%	449 +0%	445 -1%	444 0%	466 +5%	508 +9%	576 +13%	610 +6%	651 +7%	664 +2%	663 0%	675 +2%	675 +0%	673 0%	672 0%	653 -3%	660 +1%	669 +1%	734 +10%	844 +15%	905 +7%	930 +3%	974 +5%	1 020 +5%	1 089 +7%	1 240 +14%	1 277 +3%	1 300 +2%	1 330 +2%	1 335 +0%	1 323 -1%	1 316 -1%	1 253 -5%	1 231 -2%	1 236 +0%	1 219 -1%
Gross Profit
Cost of Revenue	(60)	(60)	(62)	(66)	(73)	(81)	(90)	(94)	(93)	(95)	(167)	(173)	(380)	(261)	(266)	(342)	(415)	(394)	(383)	(379)	(366)	(368)	(365)	(375)	(408)	(423)	(417)	(405)	(400)	(404)	(448)	(466)	(478)	(484)	(475)	(470)	(463)	(444)	(451)	(458)	(452)
Gross Profit	341 N/A	337 -1%	349 +4%	353 +1%	370 +5%	367 -1%	360 -2%	352 -2%	351 0%	371 +6%	341 -8%	404 +18%	231 -43%	390 +69%	397 +2%	321 -19%	260 -19%	281 +8%	290 +3%	294 +1%	287 -2%	292 +1%	304 +4%	359 +18%	436 +22%	482 +11%	513 +6%	569 +11%	620 +9%	685 +10%	793 +16%	811 +2%	822 +1%	846 +3%	860 +2%	853 -1%	853 N/A	809 -5%	780 -4%	778 0%	767 -2%
Operating Income
Operating Expenses	(148)	(149)	(300)	(168)	(182)	(197)	(207)	(219)	(234)	(249)	(201)	(223)	(24)	(165)	(165)	(93)	(25)	(24)	(24)	(24)	(23)	(24)	(23)	(23)	(29)	(28)	(34)	(35)	(29)	(29)	(28)	(26)	(31)	(35)	(30)	(30)	(33)	(32)	(35)	(36)	(29)
Selling, General & Administrative	(15)	(16)	(17)	(16)	(16)	(16)	(16)	(17)	(15)	(16)	(18)	(18)	(21)	(21)	(21)	(21)	(21)	(21)	(22)	(23)	(23)	(24)	(23)	(23)	(29)	(28)	(34)	(35)	(29)	(29)	(28)	(26)	(31)	(35)	(30)	(30)	(33)	(32)	(35)	(36)	(29)
Research & Development	(3)	(3)	(3)	(3)	(2)	(2)	(3)	(3)	(3)	(3)	(2)	(1)	(3)	(4)	(4)	(5)	(4)	(4)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	(129)	(131)	(142)	(149)	(163)	(179)	(188)	(199)	(216)	(230)	0	(204)	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	0	0
Other Operating Expenses	0	0	(138)	(0)	0	0	0	0	0	0	(181)	0	0	(140)	(140)	(67)	0	0	(3)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	193 N/A	187 -3%	50 -74%	186 +275%	188 +1%	170 -10%	153 -10%	133 -13%	116 -12%	122 +5%	140 +15%	181 +29%	207 +14%	225 +9%	232 +3%	228 -2%	235 +3%	257 +9%	266 +4%	269 +1%	265 -2%	267 +1%	281 +5%	336 +19%	407 +21%	454 +11%	479 +5%	534 +12%	592 +11%	656 +11%	765 +17%	786 +3%	791 +1%	811 +3%	830 +2%	822 -1%	820 0%	777 -5%	745 -4%	743 0%	738 -1%
Pre-Tax Income
Interest Income Expense	(16)	(10)	1	(0)	2	(2)	(2)	(2)	(1)	3	4	4	12	11	9	8	5	5	4	6	(1)	(1)	(2)	(5)	(2)	(1)	1	4	5	5	4	3	(1)	6	6	8	15	21	33	45	65
Non-Reccuring Items	(144)	(142)	0	(138)	(32)	(32)	(32)	(34)	(65)	(65)	(63)	(61)	(51)	(52)	(53)	(54)	(4)	(4)	(4)	(4)	(76)	(76)	(75)	(74)	3	(267)	(265)	(265)	(255)	15	6	4	69	70	77	77	1	4	5	6	(1 166)
Gain/Loss on Disposition of Assets	0	(0)	(0)	0	(1)	(1)	(1)	(1)	(2)	(2)	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	0	0	0	0
Total Other Income	0	0	0	0	0	0	0	0	0	0	0	0	1	1	1	2	1	0	(0)	0	1	(1)	(1)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(0)	(2)	(2)	(2)	(4)	(3)	(2)
Pre-Tax Income	34 N/A	35 +3%	50 +44%	48 -5%	157 +228%	135 -14%	119 -12%	96 -19%	49 -50%	58 +20%	79 +35%	123 +55%	168 +37%	186 +11%	189 +2%	185 -2%	236 +28%	258 +9%	266 +3%	269 +1%	189 -30%	189 +0%	202 +7%	256 +27%	406 +59%	184 -55%	212 +15%	272 +28%	340 +25%	675 +99%	773 +15%	790 +2%	858 +9%	885 +3%	913 +3%	904 -1%	834 -8%	800 -4%	778 -3%	791 +2%	(364) N/A
Net Income
Tax Provision	(22)	(23)	(23)	(23)	(50)	(45)	(44)	(39)	(24)	(23)	(23)	(27)	(46)	(48)	(48)	(38)	(34)	(44)	(44)	(55)	(48)	(50)	(52)	(56)	(62)	(4)	(2)	(9)	(13)	(78)	(96)	(101)	(124)	(140)	(148)	(148)	(133)	(125)	(115)	(110)	(102)
Income from Continuing Operations	12	12	27	25	107	91	75	57	25	35	56	95	122	138	141	147	202	214	222	214	141	140	150	200	344	180	211	263	326	597	677	690	734	744	765	757	701	675	663	681	(466)
Net Income (Common)	12 N/A	12 N/A	27 +131%	25 -8%	107 +329%	91 -15%	75 -17%	57 -24%	25 -57%	35 +44%	56 +58%	95 +70%	122 +28%	138 +13%	141 +2%	147 +4%	195 +33%	214 +10%	222 +4%	214 -4%	139 -35%	140 +0%	150 +7%	200 +33%	344 +72%	180 -48%	211 +17%	263 +25%	326 +24%	597 +83%	677 +14%	690 +2%	734 +6%	744 +1%	765 +3%	757 -1%	701 -7%	675 -4%	663 -2%	681 +3%	(466) N/A
EPS (Diluted)	0.08 N/A	0.08 N/A	0.18 +125%	0.16 -11%	0.7 +338%	0.57 -19%	0.49 -14%	0.37 -24%	0.16 -57%	0.22 +38%	0.32 +45%	0.52 +63%	0.69 +33%	0.76 +10%	0.77 +1%	0.79 +3%	1.06 +34%	1.15 +8%	1.19 +3%	1.15 -3%	0.76 -34%	0.75 -1%	0.8 +7%	1.06 +33%	1.83 +73%	0.96 -48%	1.12 +17%	1.39 +24%	1.71 +23%	3.13 +83%	3.55 +13%	3.6 +1%	3.83 +6%	3.89 +2%	3.99 +3%	3.95 -1%	3.65 -8%	3.52 -4%	3.45 -2%	3.54 +3%	-2.43 N/A

Income Statement Balance Sheet Cash Flow Statement

Franco-Nevada Corp
TSX:FNV

Income Statement

Earnings Waterfall
Franco-Nevada Corp

Income Statement
Franco-Nevada Corp

See Also

Company

Help

Tools

Stocks

Franco-Nevada Corp TSX:FNV

Income Statement

Earnings Waterfall Franco-Nevada Corp

Income Statement Franco-Nevada Corp

See Also

Company

Help

Tools

Stocks

Franco-Nevada Corp
TSX:FNV

Earnings Waterfall
Franco-Nevada Corp

Income Statement
Franco-Nevada Corp