Franco-Nevada Corporation
FNV · NYSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | $552,100 | -$466,400 | $700,600 | $733,700 |
| Dep. & Amort. | $225,300 | $273,100 | $286,200 | $299,600 |
| Deferred Tax | $66,300 | $26,600 | $37,400 | $37,100 |
| Stock-Based Comp. | $5,400 | $5,500 | $8,200 | $8,000 |
| Change in WC | $21,400 | $6,100 | -$10,900 | -$30,300 |
| Other Non-Cash | -$41,000 | $1,146,300 | -$22,000 | -$92,700 |
| Operating Cash Flow | $829,500 | $991,200 | $999,500 | $955,400 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -$408,000 | -$521,600 | -$141,500 | -$760,500 |
| Net Acquisitions | $0 | $0 | $0 | $0 |
| Inv. Purchases | -$74,500 | -$9,800 | -$48,500 | -$17,200 |
| Inv. Sales/Matur. | $23,300 | $2,000 | $1,800 | $12,700 |
| Other Inv. Act. | -$78,100 | -$11,700 | $42,700 | $0 |
| Investing Cash Flow | -$537,300 | -$541,100 | -$145,500 | -$765,000 |
| Financing Activities | – | – | – | – |
| Debt Repay. | $0 | $0 | $0 | $0 |
| Stock Issued | $2,666 | $0 | $0 | $0 |
| Stock Repurch. | $0 | $0 | $0 | $0 |
| Dividends Paid | -$242,400 | -$233,000 | -$197,600 | -$179,600 |
| Other Fin. Act. | -$666 | $2,900 | $8,600 | -$600 |
| Financing Cash Flow | -$240,400 | -$230,100 | -$189,000 | -$180,200 |
| Forex Effect | -$22,400 | $5,400 | -$7,800 | -$5,100 |
| Net Chg. in Cash | $29,400 | $225,400 | $657,200 | $5,100 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | $1,421,900 | $1,196,500 | $539,300 | $534,200 |
| End Cash | $1,451,300 | $1,421,900 | $1,196,500 | $539,300 |
| Free Cash Flow | $421,500 | $469,600 | $858,000 | $194,900 |