Franco-Nevada Reports Record 2025 Results
(in
Strong Finish to the Year
2025 was a record-breaking year for
Financial Highlights – Q4 2025 compared to Q4 2024
-
$597.3 million in revenue (a new record), +86% - 141,656 GEOs1 sold, +18%
- 129,690 Net GEOs1 sold, +21%
-
$426.5 million in operating cash flow, +76% -
$541.2 million in Adjusted EBITDA2 or$2.81 /share (new records), +95% -
$367.7 million in net income or$1.91 /share (new records), +110% -
$356.2 million in Adjusted Net Income2 or$1.85 /share (new records), +94%
Financial Highlights – 2025 compared to 2024
-
$1,822.8 million in revenue (a new record), +64% - 519,106 GEOs sold (including 11,208 GEOs from Cobre Panamá), +12%
- 469,819 Net GEOs sold, +15%
-
$1,493.7 million in operating cash flow (a new record), +80% -
$1,656.1 million in Adjusted EBITDA or$8.59 /share (new records), +74% -
$1,112.1 million in net income or$5.77 /share (new records), +101% -
$1,075.2 million in Adjusted Net Income or$5.58 /share (new records), +74%
GEOs Sold and Revenue
|
Quarterly GEOs sold and revenue by commodity |
|
|
|
||||||||
|
|
|
Q4 2025 |
|
Q4 2024 |
|
||||||
|
|
|
GEOs Sold |
|
Revenue |
|
GEOs Sold |
|
Revenue |
|
||
|
|
|
# |
|
(in millions) |
|
# |
|
(in millions) |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gold |
|
101,140 |
|
$ |
422.3 |
|
79,532 |
|
$ |
211.6 |
|
|
Silver |
|
24,078 |
|
|
102.4 |
|
13,689 |
|
|
36.2 |
|
|
PGM |
|
2,741 |
|
|
12.8 |
|
2,344 |
|
|
6.5 |
|
|
|
|
127,959 |
|
$ |
537.5 |
|
95,565 |
|
$ |
254.3 |
|
|
DIVERSIFIED |
|
|
|
|
|
|
|
|
|
|
|
|
Iron ore |
|
2,175 |
|
$ |
9.0 |
|
4,330 |
|
$ |
11.6 |
|
|
Other mining assets |
|
589 |
|
|
2.4 |
|
332 |
|
|
0.8 |
|
|
Oil |
|
6,254 |
|
|
22.9 |
|
14,317 |
|
|
34.0 |
|
|
Gas |
|
3,217 |
|
|
16.8 |
|
3,700 |
|
|
12.6 |
|
|
NGL |
|
1,462 |
|
|
4.2 |
|
1,819 |
|
|
5.3 |
|
|
|
|
13,697 |
|
$ |
55.3 |
|
24,498 |
|
$ |
64.3 |
|
|
GEOs and revenue from royalty, stream and working interests |
|
141,656 |
|
$ |
592.8 |
|
120,063 |
|
$ |
318.6 |
|
|
Interest revenue and other interest income |
|
— |
|
$ |
4.5 |
|
— |
|
$ |
2.4 |
|
|
Total GEOs and revenue |
|
141,656 |
|
$ |
597.3 |
|
120,063 |
|
$ |
321.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual GEOs sold and revenue by commodity |
|
|
|
||||||||
|
|
|
2025 |
|
2024 |
|
||||||
|
|
|
GEOs Sold |
|
Revenue |
|
GEOs Sold |
|
Revenue |
|
||
|
|
|
# |
|
(in millions) |
|
# |
|
(in millions) |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gold |
|
366,265 |
|
$ |
1,275.8 |
|
295,193 |
|
$ |
706.9 |
|
|
Silver |
|
63,697 |
|
|
235.6 |
|
48,489 |
|
|
117.8 |
|
|
PGM |
|
10,178 |
|
|
37.3 |
|
11,628 |
|
|
28.3 |
|
|
|
|
440,140 |
|
$ |
1,548.7 |
|
355,310 |
|
$ |
853.0 |
|
|
DIVERSIFIED |
|
|
|
|
|
|
|
|
|
|
|
|
Iron ore |
|
12,711 |
|
$ |
43.7 |
|
22,314 |
|
$ |
50.5 |
|
|
Other mining assets |
|
3,804 |
|
|
12.4 |
|
3,555 |
|
|
8.2 |
|
|
Oil |
|
39,665 |
|
|
118.8 |
|
59,030 |
|
|
128.6 |
|
|
Gas |
|
15,294 |
|
|
65.4 |
|
15,147 |
|
|
44.1 |
|
|
NGL |
|
7,492 |
|
|
19.6 |
|
7,978 |
|
|
20.3 |
|
|
|
|
78,966 |
|
$ |
259.9 |
|
108,024 |
|
$ |
251.7 |
|
|
GEOs and revenue from royalty, stream and working interests |
|
519,106 |
|
$ |
1,808.6 |
|
463,334 |
|
$ |
1,104.7 |
|
|
Interest revenue and other interest income |
|
— |
|
$ |
14.2 |
|
— |
|
$ |
8.9 |
|
|
Total GEOs and revenue |
|
519,106 |
|
$ |
1,822.8 |
|
463,334 |
|
$ |
1,113.6 |
|
In Q4 2025, we recognized revenue of
Precious Metal assets accounted for 90% of our revenue in Q4 2025 (71% gold, 17% silver, and 2% PGM). Revenue was sourced 89% from the
Portfolio Additions
-
Acquisition of Royalty Portfolio from
Victoria Gold Corp .–Canada andU.S. : Subsequent to year-end, onFebruary 24, 2026 , we agreed to acquire a portfolio of six royalties previously held by Victoria Gold Corp. for total cash consideration ofC$55 million (approximately$40.1 million ). The portfolio includes a 6.0% NSR (subject to a 5.0% buydown at the operator's election) on Banyan Gold Corp.'s AurMac property and a 1.0% NSR on Banyan Gold's Hyland property both in theYukon . The portfolio also includes a milestone payment royalty on i-80 Gold Corp's Cove project inNevada and three additional royalties on earlier stage properties inNevada and theYukon . Closing of the transaction is expected to occur in H1 2026. -
Acquisition of Royalty on
Bullabulling Gold Project with Minerals 260 –Australia : Subsequent to year-end, onFebruary 22, 2026 , we agreed to acquire, through a wholly-owned Australian subsidiary, aA$170 million (approximately$120 million ) gross royalty from Minerals 260 Limited to support its development of the Bullabulling gold project located inWestern Australia . The royalty consists of a 1.45% gross royalty over certain tenements on whichFranco-Nevada already held a 1.00% royalty and a new 2.45% gross royalty over tenements whereFranco-Nevada did not already hold an existing royalty. Upon production of an aggregate 4.0Moz Au from royalty lands, the royalties, in aggregate, will step down from 2.45% to 1.63%.A$75 million ($53.3 million ) was funded onFebruary 26, 2026 , and the remainingA$95 million (approximately$67.0 million ) will be funded upon obtaining approval from theForeign Investment Review Board . Additionally,Franco-Nevada subscribed forA$50 million ($35.5 million ) of Minerals 260's ordinary shares at a price ofA$0.45 per share. -
Acquisition of Royalty with i-80 Gold Corp –
Nevada ,U.S. : Subsequent to year-end, onFebruary 12, 2026 , we agreed to acquire, through a wholly-ownedU.S. subsidiary, a$250 million NSR from i-80 Gold. The royalty consists of a 1.5% NSR increasing to 3.0% in 2031 on all minerals produced fromGranite Creek , theRuby Hill Complex (including Archimedes andMineral Point ), Cove andLone Tree . Funding of the upfront payment of$225 million will be made upon closing, with a further$25 million payment subject to completion of 2026 budgeted spending atMineral Point . Closing of the transaction is subject to customary conditions and is expected to occur inMarch 2026 . -
Acquisition of Stream on
Casa Berardi Gold Mine –Quebec, Canada : Subsequent to year-end, onJanuary 26, 2026 , we agreed to acquire, through a wholly-owned Canadian subsidiary, a$100 million gold stream from Orezone Gold Corporation to support their acquisition of Hecla Mining's producingCasa Berardi gold mine and otherQuebec assets, including the Heva-Hosco gold project. Stream deliveries toFranco-Nevada consist of fixed deliveries of 1,625 oz of gold per quarter (6,500 oz of gold per year) for the first five years, followed by variable deliveries of 5.0% of gold produced fromCasa Berardi and otherQuebec assets, and 2.5% of gold produced from Heva-Hosco. Gold ounces delivered will be subject to an ongoing payment of 20% of spot price. Closing of the stream transaction is expected inMarch 2026 . -
Acquisition of Royalty on
Yilgarn Star Gold Mine –Australia : OnDecember 24, 2025 , we acquired, through a wholly-owned Australian subsidiary, a 1.0% NSR on 75% of all ounces produced and sold onBarto Gold Mining Pty Ltd's Yilgarn Star gold project for$4.7 million (A$7.0 million ), plus a contingent cash payment of$1.0 million (A$1.5 million ).
Cobre Panamá Update
Cobre Panamá remains in a phase of Preservation and Safe Management ("P&SM") with production halted. During Q4 2025, as part of the P&SM plan approved by the government of
In
Sustainability Updates
We continue to demonstrate strong sustainability performance and rank highly among leading ESG rating agencies, including recognition by Sustainalytics as a Global ESG Leader for 2026 and being named by
Dividend Increase for 2026
As previously announced on
Guidance and Outlook
Our 2026 guidance and five-year outlook are based on assumptions including the forecasted state of operations from our assets based on the public statements and other disclosures by the third-party owners and operators of the underlying properties and our assessment thereof.
Our 2026 guidance and five-year outlook are based on the following assumed commodity prices:
2026 Guidance
Beginning in 2026, we will be adopting fixed GEO conversion ratios based on the pricing assumptions outlined in our 2026 guidance. This methodology replaces our previous variable GEO conversion ratios based on prevailing market prices and is intended to make our GEO guidance better reflect production volumes.
Our Total GEOs are expected to range from 510,000 to 570,000 ounces, with approximately 90% from Precious Metal assets and 10% from our Diversified assets. The anticipated increase in our Precious Metal GEOs reflects the first full year of contribution from Côté Gold, Porcupine, and
We have not assumed any contributions from Cobre Panamá in our 2026 guidance. As further discussed above, First Quantum is awaiting formal approval to process stockpiled ore, which would produce approximately 70,000 tonnes of copper and result in stream deliveries to
Given the volatility in commodity prices, we are also providing volume-based guidance for our Precious Metal assets. The table below presents our guidance for 2026:
|
|
|
|
|
|
|
|
|
|
|
|
|
2026
|
|
|
2025 Actual |
|
|
Commodity |
|
|
|
|
|
|
|
|
Gold ounces sold |
|
|
360,000 to 400,000 ounces |
|
|
366,265 gold ounces |
|
|
Silver ounces sold |
|
|
4.7 to 5.5 million ounces |
|
|
5.4 million silver ounces |
|
|
PGMs ounces sold |
|
|
32,000 to 37,000 ounces |
|
|
28,374 PGMs ounces |
|
|
Diversified revenue |
|
|
|
|
|
|
|
|
Gold Equivalent Ounces Sold |
|
|
|
|
|
|
|
|
Total |
|
|
510,000 to 570,000 GEOs |
|
|
519,106 GEOs |
|
|
1. |
Our 2026 guidance assumes the following commodity prices: |
|
2. |
Our guidance and outlook reflect contributions from acquisitions we entered into subsequent to year-end as of the date of this news release but does not reflect any incremental revenue from additional contributions we may make to the Royalty Acquisition Venture with Continental. Our guidance and outlook do not reflect any buyback options which may be exercised at the discretion of our operators with the exception of the Cascabel buybacks as further detailed below. |
Five-Year Outlook
For 2030, we expect Total GEOs to range between 555,000 and 615,000 GEOs. Our outlook assumes the start of production at Cascabel,
We have not assumed any contributions from Cobre Panamá in our five-year outlook. Should production restart, there is potential for materially higher GEOs, depending on the conditions of such restart. Based on the average of the next five years of the Cobre Panamá mine plan which was in place at the time of suspension, the stream has the potential to contribute as much as 150,000 to 175,000 GEOs to
Q4 2025 Portfolio Updates
Precious Metal assets: GEOs sold from our Precious Metal assets were 127,959 GEOs, an increase of 34% from 95,565 GEOs in Q4 2024. This was primarily due to robust production at Antamina and South Arturo, and contributions from our recently acquired interests in Côté Gold, Western Limb, and Porcupine.
-
Candelaria (gold and silver stream) – GEOs sold in Q4 2025 were lower than those sold in Q4 2024 mainly due to lower mine production this year compared to last year's planned higher-grade ore from Phase 11. For 2026, we forecast between 57,500 and 67,500 GEOs sold, compared to 68,273 ounces sold in 2025. Lundin Mining expects lower underground mining rates in H1 2026 as it insources the underground mining contract, and higher production in H2 2026 due to higher expected grades from Phase 12. - Antapaccay (gold and silver stream) – GEOs sold in Q4 2025 were higher than those sold in Q4 2024, with deliveries having caught up from delays experienced earlier in the year. For 2026, we anticipate GEOs sold to decrease from 45,488 GEOs in 2025 to between 30,000 and 40,000 GEOs based on mine sequencing.
- Antamina (22.5% silver stream) – Silver ounces sold in Q4 2025 were higher than in Q4 2024. The increase in deliveries is attributable to higher silver grades in the current period and timing of shipments. For 2026, we anticipate an increase in silver ounces to between 3.5 and 3.7 million silver ounces, compared to 3.2 million silver ounces sold in 2025, due to mine sequencing and anticipated higher silver grades.
- Tocantinzinho (gold stream) – GEOs sold in Q4 2025 were higher than Q4 2024, reflecting continued optimization initiatives at the mine and improved plant productivity. For 2026, we expect a modest increase in deliveries as higher-grade mineralization becomes available in accordance with the mine plan. In
November 2025 , after arranging a credit facility with a syndicate of commercial banks, G Mining Ventures Corp. repaid our term loan which had an outstanding balance of$79.9 million at the time of the repayment. - Condestable (gold and silver stream) – In
January 2026 , Rio2 Limited completed the acquisition of the Condestable mine, which was previously held bySouthern Peaks Mining L.P. , a private company. Rio2 is evaluating a 20% to 40% increase in permitted capacity of the underground mine and is evaluating the development of an open pit. While production at the mine is expected to increase, we anticipate lower deliveries starting in 2026 following the end of the 5-year fixed delivery period. - Salares Norte (1-2% royalties) – Salares Norte achieved commercial production in Q3 2025 and ramped up to steady-state levels of production in Q4 2025. The mine produced 397,000 gold equivalent ounces in 2025, exceeding its 2025 production guidance. For 2026, Salares Norte is expected to produce between 525,000 and 550,000 gold equivalent ounces from royalty grounds covered by our 1% NSR.
- Yanacocha (1.8% royalty) – In
February 2026 , Newmont announced it had indefinitely deferred the Yanacocha Sulfides project. Newmont has reiterated its commitment toPeru , in particular to the Quilish and Conga deposits, both of whichFranco-Nevada has a royalty on. Since our acquisition of the royalty in 2024, Yanacocha has significantly outperformed compared to our initial expectations at the time of the acquisition, with oxide re-leaching delivering significantly higher production. Production at Yanacocha in 2025 of 515,000 ounces again exceeded Newmont's guidance due to the successful use of patented injection leaching technology. Newmont's production guidance for 2026 is 460,000 gold ounces, continuing as a leach-only operation. Newmont announced the extension of mining operations at site through 2026 and 2027, adding additional ounces in early 2027 with potential for further production extensions. - Cascabel (gold stream and 0.5% royalty) – On
March 4, 2026 ,SolGold plc and a subsidiary of Jiangxi Copper Company Limited ("JCC") completed the acquisition ofSolGold by JCC. InFebruary 2026 ,Franco-Nevada was notified thatSolGold and JCC were exercising their option to buyback 50% of the Cascabel stream and 50% of the Cascabel NSR. As a result,Franco-Nevada expects to receive the equivalent of approximately$40.7 million (net of the ongoing payment) as a one-time delivery of gold ounces for the 50% buyback of the Cascabel stream, and approximately$97.5 million in cash for the 50% buyback of the Cascabel NSR. The Cascabel stream will be reduced to 7.0% of gold produced (stepping down to 4.2% after 262,500 ounces of gold have been delivered), and the NSR will be reduced to 0.5% on all minerals produced, subject to adjustments based on the production rate.
- Guadalupe-Palmarejo (50% gold stream) – In
February 2026 , Coeur Mining announced an increase in gold mineral reserves of 40%, extending the mine life by approximately five years. For 2026, we anticipate deliveries of between 47,500 and 52,500 GEOs, in line with 50,609 GEOs sold in 2025, reflecting a similar proportion of Palmarejo's production being mined from ground covered by our stream. - Cobre Panamá (gold and silver stream) – Subsequent to year-end, in
February 2026 , we received approximately 900 GEOs in connection with the sale of concentrate that had remained on site when production was suspended inNovember 2023 . First Quantum is awaiting formal government approval for the processing of stockpiled ore, as further detailed above. Approximately 70,000 tonnes of copper is expected to be produced from the stockpiled ore which would result in stream deliveries toFranco-Nevada of approximately 23,100 gold ounces and 265,000 silver ounces.
- Côté Gold (7.5% GMR) – After having achieved nameplate throughput capacity in
June 2025 , production at the mine is expected to increase from 399,800 gold ounces in 2025 to between 390,000 and 440,000 ounces in 2026 on a 100% basis. IAMGOLD expects to release an expansion plan in Q4 2026 which will outline an increase to the plant throughput targeting the Côté and Gosselin deposits together as a single pit.Franco-Nevada's royalty is subject to a buyback option in two equal tranches of 25%, exercisable at the option of IAMGOLD and Sumitomo Metal Mining. -
Detour Lake (2% royalty) – Agnico Eagle expects to reach production of 1 Moz per annum in 2031 for approximately 14 years and is evaluating the potential for a third processing line which could lift annual production above the 1Mozpa level. The successful completion of the drilling program on a high-grade mineralized corridor in theWest Pit zone has further strengthened confidence in theDetour Lake underground project. The ramp for the underground project commenced inJuly 2025 . -
Hemlo (50% NPI and 3% NSR) – We earned 4,398 GEOs in Q4 2025 fromHemlo , reflecting the significant leverage of the NPI royalty to higher gold prices. Since completing its acquisition of theHemlo mine inNovember 2025 , Hemlo Mining Corp has initiated a 130,000-metre exploration drilling program which is expected to serve as the foundation for an updated technical report to be released in H2 2027. Hemlo Mining also plans to increase the underground mining rate to maximize the hoisting capacity which currently operates at approximately 60% capacity. - Porcupine (4.25% royalty) – Discovery Silver expects to produce between 260,000 and 300,000 gold ounces in 2026, reflecting higher output at
Hoyle Pond andBorden , as well as increased production from open pit sources, including both Pamour and Hollinger. During the quarter, Discovery Silver reported strong exploration results at all operations, including multiple high-grade intersections from resource conversion and extension drilling atHoyle Pond andBorden , favourable drill results within and along strike of current resources at Pamour, and encouraging results from district exploration drilling atOwl Creek . - Magino and Island Gold (0.62-3% royalty) – Alamos Gold reported the results of an expansion study which incorporates a 30% increase in mineral reserves and outlines an expansion of the Magino mill to 20,000 tpd. Production is expected to increase to 534,000 gold ounces annually over 10 years post expansion.
-
Valentine Gold (3% royalty) – Equinox Gold reported that itsValentine Gold mine averaged 90% of nameplate capacity in Q4 2025. Once operating at design capacity,Valentine Gold is expected to produce between 175,000 and 200,000 ounces of gold annually. Equinox Gold is working on completing a feasibility study to increase processing throughput, which would increase annual production to 225,000 to 250,000 ounces. -
Canadian Malartic (1.5% royalty) – Agnico Eagle reported that production at East Gouldie is expected to commence in Q1 2026. Agnico Eagle is evaluating a second shaft in its potential ramp up to 1 Moz per annum starting in 2033. It is estimated thatFranco-Nevada's East Gouldie claims cover approximately 24% of the East Gouldie reserve, with drilling continuing to extend East Gouldie to the east in both the upper and lower portions of the deposit.
- Stillwater (5% royalty) – Sibanye-Stillwater reported that profitability of its US PGM operations has improved as a result of higher PGM prices and lower all-in sustaining costs. Sibanye-Stillwater is expecting to reopen Stillwater West in 2028, doubling current production levels. For 2026, US PGM operations are expected to produce between 280,000 and 300,000 platinum and palladium ounces, consistent with 2025 production.
- South Arturo (4-9% royalties) – We earned 6,088 GEOs from South Arturo in Q4 2025 as
Nevada Gold Mines mined the South Arturo pit, in line with theCarlin mine plan. We expect another strong year in 2026 as the open pit will remain a focus for theCarlin operations. -
Bald Mountain (1-5% royalties) – InJanuary 2026 ,Kinross announced its decision to proceed with the Redbird 2 project, which, along with five additional satellite pits, is expected to incrementally produce a total of 640,000 gold ounces and extends the mine life to 2032. -
Arthur Gold (1% royalty) –AngloGold Ashanti released the results of a pre-feasibility study supporting an initial nine-year mine life with an estimated average annual production of approximately 500,000 gold ounces (with production front-loaded of approximately 800,000 gold ounces per year) supported by a maiden Merlin Mineral Reserve of 4.9 million ounces (88Mt @ 1.75g/t). AngloGold is continuing to drill to expand the resource and has outlined a pathway to 18 to 20 million ounces when including the Silicon Mineral Resource and additional resource conversion and exploration potential at Merlin. -
Copper World (2.085% royalty) – InJanuary 2026 , Hudbay closed the investment from Mitsubishi Corporation for a 30% joint venture interest inCopper World for$600 million . Mitsubishi will also fund its pro-rata 30% share of future equity capital contributions required to constructCopper World . Hudbay expects a sanction decision with respect toCopper World in 2026.Franco-Nevada has certain contingent payments to previous holders of theCopper World royalties, part of which are expected to be due in 2026.
Rest of World:
- Western Limb (gold and platinum stream) – Deliveries of gold and platinum ounces from our Western Limb operations are expected to be relatively consistent with 2025, where we received and sold 16,933 gold ounces and 9,185 platinum ounces. We expect GEO sales to benefit from higher platinum prices when compared to 2025 based on our current price assumptions.
- Subika (Ahafo) (2% royalty) – Payments from our Subika (Ahafo) royalty are expected to decrease relative to 2025 as mining activities in the Subika open pit were completed as planned in Q3 2025. Newmont plans to increase its investment in exploration and advanced projects, including at Subika Underground.
- Séguéla (0.6% royalty) – Fortuna Mining reported a 31% increase in mineral reserves, with the addition of the Sunbird underground deposit. Fortuna is expecting a plant expansion study in Q2 2026 to potentially increase production from approximately 165,000 to 200,000 gold ounces per year.
- Rebecca-Roe (1.5% royalty) – Ramelius Resources expects production at Rebecca-Roe to commence in late 2028 following the release of a definitive feasibility study in
October 2025 with a financial investment decision. Rebecca-Roe has Mineral Reserves of 1.1 million ounces (25 Mt at 1.4g/t).
Diversified assets: Our Diversified assets, primarily comprising our Iron Ore and Energy interests, generated
Other Mining:
-
Taca Taca (1.08% royalty) – OnFebruary 19, 2026 , First Quantum released a 43-101 Technical Report for the Taca Taca deposit inArgentina . The report outlined initial processing capacity of 40 Mpta with an expansion to 60 Mtpa in the fifth year of operation, with average annual production of 291,000 tonnes of copper and 133,000 ounces of gold in the first ten years of operation. First Quantum is expecting approval of the Environmental and Social Impact Assessment and critical water permit and is preparing an application to RIGI in H1 2026. - Vale Royalty (iron ore royalty) – Attributable sales from our Vale royalty are expected to increase in 2026 compared to 2025, reflecting a first full year of contributions from the Southeastern System where the cumulative sales threshold of 1.7 billion tonnes of iron ore was reached in
April 2025 . - LIORC – Revenue from our attributable interest on the
Carol Lake mine in Q4 2025 was lower than in Q4 2024. Production in 2025 was constrained asIOC focused on pit health and sent lower ore feed to the concentrator.Rio Tinto expects an increase in iron ore production atIOC , with15 to 18 Mt of iron ore in 2026 compared to 16 Mt sold in 2025. - Autazes – Brazil Potash Corp. reported the receipt of deferral water extraction rights, the commencement of indigenous community partnership work, and the advancement of construction financing initiatives at its Autazes potash project, located in
Brazil .Franco-Nevada has an option to acquire a 4% gross revenue royalty on the Autazes project. -
Crawford Nickel (2% royalty) – Canada Nickel Company announced inJanuary 2026 that theProvince of Ontario has formally named theCrawford Nickel Project under the province'sOne Project , One Process framework. InNovember 2025 , the project was officially referred to the Major Projects Office by theGovernment of Canada . Canada Nickel Company formally commenced the federal Impact Assessment inMarch 2026 and expects a federal permitting decision by summer 2026.
Energy:
-
U.S. (various royalty rates) – Revenue from our U.S. Energy interests decreased compared to Q4 2024. The decrease was largely driven by lower realized oil prices and lower production from our Permian assets, partly offset by higher realized gas prices at our Haynesville and Marcellus assets. For 2026, we anticipate production growth from our SCOOP/STACK and Haynesville interests when compared to 2025, offset by softer gas prices based on our current price assumptions. -
Canada (various royalty rates) – Revenue from our Canadian Energy interests was lower than in Q4 2024 due to lower oil prices. For 2026, production from the Weyburn Unit is forecasted to remain relatively constant year-over-year.
Shareholder Information and Details for 2025 Year-End Conference Call
The complete Consolidated Financial Statements and Management's Discussion and Analysis can be found on our website at www.franco-nevada.com, on SEDAR+ at www.sedarplus.com and on EDGAR at www.sec.gov.
We will host a conference call to review our 2025 year-end results. Interested investors are invited to participate as follows:
|
|
|
|
Conference Call and Webcast: |
|
|
Dial‑in Numbers: |
Toll‑Free: 1-888-510-2154 International: 437-900-0527 |
|
|
|
|
Conference Call URL (This allows participants to join |
|
|
|
|
|
Webcast: |
|
|
Replay (available until |
Toll‑Free: 1-888-660-6345 International: 289-819-1450 Pass code: 83241# |
Corporate Summary
Forward-Looking Statements
This news release contains "forward-looking information" and "forward-looking statements" within the meaning of applicable Canadian securities laws and the United States Private Securities Litigation Reform Act of 1995, respectively, which may include, but are not limited to, statements with respect to future events or future performance, management's expectations regarding
For additional information with respect to risks, uncertainties and assumptions, please refer to
ENDNOTES:
-
Gold Equivalent Ounces ("GEOs") and Net Gold Equivalent Ounces ("Net GEOs"):
-
GEOs include
Franco-Nevada's attributable share of production from our Mining and Energy assets after applicable recovery and payability factors. GEOs are estimated on a gross basis for NSRs and, in the case of stream ounces, before the payment of the per ounce contractual price paid by the Company. For NPI royalties, GEOs are calculated taking into account the NPI economics. Where the Company receives gold and silver bullion in-kind as payment for its royalties, GEOs are recognized at the time of receipt of such bullion. Silver, platinum, palladium, iron ore, oil, gas and other commodities are converted to GEOs by dividing associated revenue, which includes settlement adjustments, by the relevant gold price. The price used in the computation of GEOs varies depending on the royalty or stream agreement of each particular asset, which may make reference to the market price realized by the operator, or the average price for the month, quarter, or year in which the commodity was produced or sold. For Q4 2025, the average commodity prices were as follows:$4,145 /oz gold (Q4 2024 -$2,662 ),$54.83 /oz silver (Q4 2024 -$31.34 ),$1,682 /oz platinum (Q4 2024 -$966 ) and$1,474 /oz palladium (Q4 2024 -$1,011 ),$105 /t Fe 62% CFR China (Q4 2024 -$105 ),$59.14 /bbl WTI oil (Q4 2024 -$70.27 ) and$4.07 /mcfHenry Hub natural gas (Q4 2024 -$2.99 ). For 2025, the average commodity prices were as follows:$3,435 /oz gold (2024 -$2,387 ),$39.94 /oz silver (2024 -$28.24 ),$1,277 /oz platinum (2024 -$955 ) and$1,149 /oz palladium (2024 -$983 ),$102 /t Fe 62% CFR China (2024 -$110 ),$64.80 /bbl WTI oil (2024 -$75.72 ) and$3.62 /mcfHenry Hub natural gas (2024 -$2.41 ). - Net GEOs are GEOs sold, net of direct operating costs, including for our stream GEOs, the associated ongoing cost per ounce.
-
GEOs include
Calculation of Net Gold Equivalent Ounces:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(expressed in millions, excepts GEOs and |
|
|
Q1 2025 |
|
|
|
Q2 2025 |
|
|
|
Q3 2025 |
|
|
|
Q4 2025 |
|
|
For the year ended |
|
|
GEOs |
|
|
126,585 |
|
|
|
112,093 |
|
|
|
138,772 |
|
|
|
141,656 |
|
|
519,106 |
|
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Costs |
|
$ |
38.5 |
|
|
$ |
33.5 |
|
|
$ |
47.2 |
|
|
$ |
49.6 |
|
$ |
168.8 |
|
|
Divided by: Average gold price per ounce |
|
$ |
2,863 |
|
|
$ |
3,279 |
|
|
$ |
3,456 |
|
|
$ |
4,145 |
|
$ |
3,425 |
|
|
|
|
|
13,447 |
|
|
|
10,217 |
|
|
|
13,657 |
|
|
|
11,966 |
|
|
49,287 |
|
|
Net GEOs |
|
|
113,138 |
|
|
|
101,876 |
|
|
|
125,115 |
|
|
|
129,690 |
|
|
469,819 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(expressed in millions, excepts GEOs and |
|
|
Q1 2024 |
|
|
|
Q2 2024 |
|
|
|
Q3 2024 |
|
|
|
Q4 2024 |
|
|
For the year ended |
|
|
GEOs |
|
|
122,897 |
|
|
|
110,264 |
|
|
|
110,110 |
|
|
|
120,063 |
|
|
463,334 |
|
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Costs |
|
$ |
33.6 |
|
|
$ |
29.1 |
|
|
$ |
31.9 |
|
|
$ |
34.4 |
|
$ |
129.0 |
|
|
Divided by: Average gold price per ounce |
|
$ |
2,072 |
|
|
$ |
2,338 |
|
|
$ |
2,477 |
|
|
$ |
2,662 |
|
$ |
2,369 |
|
|
|
|
|
16,216 |
|
|
|
12,447 |
|
|
|
12,878 |
|
|
|
12,923 |
|
|
54,464 |
|
|
Net GEOs |
|
|
106,681 |
|
|
|
97,817 |
|
|
|
97,232 |
|
|
|
107,140 |
|
|
408,870 |
|
2. NON-GAAP FINANCIAL MEASURES: Adjusted Net Income and Adjusted Net Income per share, Adjusted Net Income Margin, Adjusted EBITDA and Adjusted EBITDA per share, and Adjusted EBITDA Margin are non-GAAP financial measures with no standardized meaning under International Financial Reporting Standards ("IFRS Accounting Standards") and might not be comparable to similar financial measures disclosed by other issuers. For a quantitative reconciliation of each non-GAAP financial measure to the most directly comparable financial measure under IFRS Accounting Standards, refer to the below tables. Further information relating to these non-GAAP financial measures is incorporated by reference from the "Non-GAAP Financial Measures" section of
- Adjusted Net Income and Adjusted Net Income per share are non-GAAP financial measures, which exclude the following from net income and earnings per share ("EPS"): impairment losses and reversal related to royalty, stream and working interests and investments; gains/losses on disposals of royalty, stream and working interests and investments; impairment losses and expected credit losses related to equity investments, loans receivable and other financial instruments, changes in fair value of investments, loans receivable and other financial instruments, foreign exchange gains/losses and other income/expenses; the impact of income taxes on these items; income taxes related to the reassessment of the probability of realization of previously recognized or de-recognized deferred income tax assets; and income taxes relating to the revaluation of deferred income tax assets and liabilities as a result of statutory income tax rate changes in the countries in which the Company operates.
- Adjusted Net Income Margin is a non-GAAP financial measure which is defined by the Company as Adjusted Net Income divided by revenue.
- Adjusted EBITDA and Adjusted EBITDA per share are non-GAAP financial measures, which exclude the following from net income and EPS: income tax expense/recovery; finance expenses and finance income; depletion and depreciation; impairment losses and reversals related to royalty, stream and working interests and investments; gains/losses on disposals of royalty, stream and working interests and investments; impairment losses and expected credit losses related to equity investments, loans receivable and other financial instruments, changes in fair value of investment, loans receivable and other financial instruments, and foreign exchange gains/losses and other income/expenses.
- Adjusted EBITDA Margin is a non-GAAP financial measure which is defined by the Company as Adjusted EBITDA divided by revenue.
Reconciliation of Non-GAAP Financial Measures:
|
|
|
|||||||||||||||
|
|
|
For the three months ended |
|
|
For the year ended |
|
||||||||||
|
|
|
December 31, |
|
|
December 31, |
|
||||||||||
|
(expressed in millions, except per share amounts) |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Net income |
|
$ |
367.7 |
|
|
$ |
175.4 |
|
|
$ |
1,112.1 |
|
|
$ |
552.1 |
|
|
Impairment reversal |
|
|
— |
|
|
|
— |
|
|
|
(4.8) |
|
|
|
— |
|
|
Gain on disposal of royalty interests |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.3) |
|
|
Foreign exchange (gain) loss and other (income) expenses |
|
|
(12.7) |
|
|
|
8.0 |
|
|
|
(36.7) |
|
|
|
20.7 |
|
|
Tax effect of adjustments |
|
|
1.2 |
|
|
|
(0.4) |
|
|
|
4.6 |
|
|
|
(2.4) |
|
|
Other tax related adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax expense related to the remeasurement of |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
49.1 |
|
|
Change in unrecognized deferred income tax assets |
|
|
— |
|
|
|
0.3 |
|
|
|
— |
|
|
|
(1.1) |
|
|
Adjusted Net Income |
|
$ |
356.2 |
|
|
$ |
183.3 |
|
|
$ |
1,075.2 |
|
|
$ |
618.1 |
|
|
Basic weighted average shares outstanding |
|
|
192.8 |
|
|
|
192.5 |
|
|
|
192.7 |
|
|
|
192.4 |
|
|
Adjusted Net Income per share |
|
$ |
1.85 |
|
|
$ |
0.95 |
|
|
$ |
5.58 |
|
|
$ |
3.21 |
|
|
|
|
|||||||||||||||
|
|
|
For the three months ended |
|
|
For the year ended |
|
||||||||||
|
|
|
December 31, |
|
|
December 31, |
|
||||||||||
|
(expressed in millions, except Adjusted Net Income Margin) |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Adjusted Net Income |
|
$ |
356.2 |
|
|
$ |
183.3 |
|
|
$ |
1,075.2 |
|
|
$ |
618.1 |
|
|
Revenue |
|
|
597.3 |
|
|
|
321.0 |
|
|
|
1,822.8 |
|
|
|
1,113.6 |
|
|
Adjusted Net Income Margin |
|
|
59.6 |
% |
|
|
57.1 |
% |
|
|
59.0 |
% |
|
|
55.5 |
% |
|
|
|
|||||||||||||||
|
|
|
For the three months ended |
|
|
For the year ended |
|
||||||||||
|
|
|
December 31, |
|
|
December 31, |
|
||||||||||
|
(expressed in millions, except per share amounts) |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Net income |
|
$ |
367.7 |
|
|
$ |
175.4 |
|
|
$ |
1,112.1 |
|
|
$ |
552.1 |
|
|
Income tax expense |
|
|
100.6 |
|
|
|
46.8 |
|
|
|
303.9 |
|
|
|
211.8 |
|
|
Finance expenses |
|
|
0.8 |
|
|
|
0.7 |
|
|
|
3.1 |
|
|
|
2.6 |
|
|
Finance income |
|
|
(2.5) |
|
|
|
(13.5) |
|
|
|
(28.2) |
|
|
|
(60.6) |
|
|
Depletion and depreciation |
|
|
87.3 |
|
|
|
60.0 |
|
|
|
306.7 |
|
|
|
225.3 |
|
|
Impairment reversal |
|
|
— |
|
|
|
— |
|
|
|
(4.8) |
|
|
|
— |
|
|
Gain on disposal of royalty interests |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.3) |
|
|
Foreign exchange (gain) loss and other (income) expenses |
|
|
(12.7) |
|
|
|
8.0 |
|
|
|
(36.7) |
|
|
|
20.7 |
|
|
Adjusted EBITDA |
|
$ |
541.2 |
|
|
$ |
277.4 |
|
|
$ |
1,656.1 |
|
|
$ |
951.6 |
|
|
Basic weighted average shares outstanding |
|
|
192.8 |
|
|
|
192.5 |
|
|
|
192.7 |
|
|
|
192.4 |
|
|
Adjusted EBITDA per share |
|
$ |
2.81 |
|
|
$ |
1.44 |
|
|
$ |
8.59 |
|
|
$ |
4.95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
For the year ended |
|
||||||||||
|
|
|
December 31, |
|
|
December 31, |
|
||||||||||
|
(expressed in millions, except Adjusted EBITDA Margin) |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Adjusted EBITDA |
|
$ |
541.2 |
|
|
$ |
277.4 |
|
|
$ |
1,656.1 |
|
|
$ |
951.6 |
|
|
Revenue |
|
|
597.3 |
|
|
|
321.0 |
|
|
|
1,822.8 |
|
|
|
1,113.6 |
|
|
Adjusted EBITDA Margin |
|
|
90.6 |
% |
|
|
86.4 |
% |
|
|
90.9 |
% |
|
|
85.5 |
% |
3. AVAILABLE CAPITAL:
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
(in millions of
|
|
|
|||||||
|
|
|
At December 31, |
|
|
At |
|
||
|
|
|
2025 |
|
|
2024 |
|
||
|
ASSETS |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
670.9 |
|
|
$ |
1,451.3 |
|
|
Receivables |
|
|
241.9 |
|
|
|
151.8 |
|
|
Gold and silver bullion and stream inventory |
|
|
40.1 |
|
|
|
96.8 |
|
|
Loans receivable |
|
|
— |
|
|
|
5.9 |
|
|
Other current assets |
|
|
68.5 |
|
|
|
11.0 |
|
|
Current assets |
|
$ |
1,021.4 |
|
|
$ |
1,716.8 |
|
|
|
|
|
|
|
|
|
|
|
|
Royalty, stream and working interests, net |
|
$ |
6,043.1 |
|
|
$ |
4,098.8 |
|
|
Investments |
|
|
1,141.3 |
|
|
|
325.5 |
|
|
Loans receivable |
|
|
— |
|
|
|
104.1 |
|
|
Deferred income tax assets |
|
|
23.2 |
|
|
|
30.8 |
|
|
Other assets |
|
|
12.4 |
|
|
|
54.4 |
|
|
Total assets |
|
$ |
8,241.4 |
|
|
$ |
6,330.4 |
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
$ |
44.9 |
|
|
$ |
28.7 |
|
|
Income tax liabilities |
|
|
78.1 |
|
|
|
38.8 |
|
|
Current liabilities |
|
$ |
123.0 |
|
|
$ |
67.5 |
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income tax liabilities |
|
$ |
440.7 |
|
|
$ |
238.0 |
|
|
Income tax liabilities |
|
|
33.8 |
|
|
|
19.8 |
|
|
Other liabilities |
|
|
8.6 |
|
|
|
8.5 |
|
|
Total liabilities |
|
$ |
606.1 |
|
|
$ |
333.8 |
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
Share capital |
|
$ |
5,803.4 |
|
|
$ |
5,769.1 |
|
|
Contributed surplus |
|
|
21.6 |
|
|
|
23.0 |
|
|
Retained earnings |
|
|
1,379.8 |
|
|
|
486.5 |
|
|
Accumulated other comprehensive gain (loss) |
|
|
430.5 |
|
|
|
(282.0) |
|
|
Total shareholders' equity |
|
$ |
7,635.3 |
|
|
$ |
5,996.6 |
|
|
Total liabilities and shareholders' equity |
|
$ |
8,241.4 |
|
|
$ |
6,330.4 |
|
|
|
|
|
|
|
|
|
|
|
The consolidated financial statements and accompanying notes can be found in our 2025 Annual Report available on our website
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
(in millions of
|
|
|||||||||||||||
|
|
|
For the three months ended |
|
|
For the year ended |
||||||||||
|
|
|
|
|
|
|
||||||||||
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
||||
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue from royalty, streams and working interests |
|
$ |
592.8 |
|
|
$ |
318.6 |
|
|
$ |
1,808.6 |
|
|
$ |
1,104.7 |
|
Interest revenue |
|
|
4.5 |
|
|
|
2.4 |
|
|
|
14.2 |
|
|
|
8.3 |
|
Other interest income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.6 |
|
Total revenue |
|
$ |
597.3 |
|
|
$ |
321.0 |
|
|
$ |
1,822.8 |
|
|
$ |
1,113.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs of sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs of sales |
|
$ |
49.6 |
|
|
$ |
34.4 |
|
|
$ |
168.8 |
|
|
$ |
129.0 |
|
Depletion and depreciation |
|
|
87.3 |
|
|
|
60.0 |
|
|
|
306.7 |
|
|
|
225.3 |
|
Total costs of sales |
|
$ |
136.9 |
|
|
$ |
94.4 |
|
|
$ |
475.5 |
|
|
$ |
354.3 |
|
Gross profit |
|
$ |
460.4 |
|
|
$ |
226.6 |
|
|
$ |
1,347.3 |
|
|
$ |
759.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other operating expenses (income) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses |
|
$ |
7.7 |
|
|
$ |
11.0 |
|
|
$ |
35.3 |
|
|
$ |
32.9 |
|
Share-based compensation expenses |
|
|
0.7 |
|
|
|
1.0 |
|
|
|
16.9 |
|
|
|
8.0 |
|
Impairment reversal |
|
|
— |
|
|
|
— |
|
|
|
(4.8) |
|
|
|
— |
|
Gain on disposal of royalty interests |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.3) |
|
Gain on sale of gold and silver bullion |
|
|
(1.9) |
|
|
|
(2.8) |
|
|
|
(54.3) |
|
|
|
(7.9) |
|
Total other operating (income) expenses |
|
$ |
6.5 |
|
|
$ |
9.2 |
|
|
$ |
(6.9) |
|
|
$ |
32.7 |
|
Operating income |
|
$ |
453.9 |
|
|
$ |
217.4 |
|
|
$ |
1,354.2 |
|
|
$ |
726.6 |
|
Foreign exchange gain (loss) and other income (expenses) |
|
$ |
12.7 |
|
|
$ |
(8.0) |
|
|
$ |
36.7 |
|
|
$ |
(20.7) |
|
Income before finance items and income taxes |
|
$ |
466.6 |
|
|
$ |
209.4 |
|
|
$ |
1,390.9 |
|
|
$ |
705.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance income |
|
$ |
2.5 |
|
|
$ |
13.5 |
|
|
$ |
28.2 |
|
|
$ |
60.6 |
|
Finance expenses |
|
|
(0.8) |
|
|
|
(0.7) |
|
|
|
(3.1) |
|
|
|
(2.6) |
|
Net income before income taxes |
|
$ |
468.3 |
|
|
$ |
222.2 |
|
|
$ |
1,416.0 |
|
|
$ |
763.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
|
100.6 |
|
|
|
46.8 |
|
|
|
303.9 |
|
|
|
211.8 |
|
Net income |
|
$ |
367.7 |
|
|
$ |
175.4 |
|
|
$ |
1,112.1 |
|
|
$ |
552.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss), net of taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items that may be reclassified subsequently to profit and loss: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency translation adjustment |
|
$ |
45.4 |
|
|
$ |
(103.9) |
|
|
$ |
91.2 |
|
|
$ |
(131.3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items that will not be reclassified subsequently to profit and loss: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) on changes in the fair value of equity investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
at fair value through other comprehensive income ("FVTOCI"), |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
net of income tax |
|
|
291.5 |
|
|
|
(1.1) |
|
|
|
696.3 |
|
|
|
40.4 |
|
Other comprehensive income (loss), net of taxes |
|
$ |
336.9 |
|
|
$ |
(105.0) |
|
|
$ |
787.5 |
|
|
$ |
(90.9) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
$ |
704.6 |
|
|
$ |
70.4 |
|
|
$ |
1,899.6 |
|
|
$ |
461.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
1.91 |
|
|
$ |
0.91 |
|
|
$ |
5.77 |
|
|
$ |
2.87 |
|
Diluted |
|
$ |
1.90 |
|
|
$ |
0.91 |
|
|
$ |
5.76 |
|
|
$ |
2.87 |
|
Weighted average number of shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
192.8 |
|
|
|
192.5 |
|
|
|
192.7 |
|
|
|
192.4 |
|
Diluted |
|
|
193.2 |
|
|
|
192.5 |
|
|
|
193.0 |
|
|
|
192.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The consolidated financial statements and accompanying notes can be found in our 2025 Annual Report available on our website
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions of
|
|
|
|||||||||||||||
|
|
|
For the three months ended |
|
For the year ended |
||||||||||||
|
|
|
|
|
|
||||||||||||
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
367.7 |
|
|
$ |
175.4 |
|
|
$ |
1,112.1 |
|
|
$ |
552.1 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depletion and depreciation |
|
|
87.3 |
|
|
|
60.0 |
|
|
|
306.7 |
|
|
|
225.3 |
|
|
Share-based compensation expenses |
|
|
1.5 |
|
|
|
1.2 |
|
|
|
6.3 |
|
|
|
5.4 |
|
|
Impairment reversal |
|
|
— |
|
|
|
— |
|
|
|
(4.8) |
|
|
|
— |
|
|
Gain on disposal of royalty interests |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.3) |
|
|
Unrealized foreign exchange loss |
|
|
2.5 |
|
|
|
5.0 |
|
|
|
(10.4) |
|
|
|
12.9 |
|
|
Deferred income tax expense |
|
|
25.2 |
|
|
|
2.3 |
|
|
|
108.1 |
|
|
|
66.3 |
|
|
Gain on sale of gold and silver bullion |
|
|
(1.9) |
|
|
|
(2.8) |
|
|
|
(54.3) |
|
|
|
(7.9) |
|
|
(Gain) loss on derivative financial instruments |
|
|
(14.2) |
|
|
|
2.0 |
|
|
|
(32.7) |
|
|
|
6.0 |
|
|
Other non-cash items |
|
|
(8.8) |
|
|
|
0.4 |
|
|
|
(10.3) |
|
|
|
(4.2) |
|
|
Gold and silver bullion from royalties received in-kind |
|
|
(55.4) |
|
|
|
(20.3) |
|
|
|
(117.0) |
|
|
|
(72.7) |
|
|
Proceeds from sale of gold and silver bullion |
|
|
12.4 |
|
|
|
13.3 |
|
|
|
221.0 |
|
|
|
42.6 |
|
|
Changes in other assets |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(17.4) |
|
|
Operating cash flows before changes in non-cash working capital |
|
$ |
416.3 |
|
|
$ |
236.5 |
|
|
$ |
1,524.7 |
|
|
$ |
808.1 |
|
|
Changes in non-cash working capital: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in receivables |
|
$ |
(51.2) |
|
|
$ |
(18.1) |
|
|
$ |
(90.1) |
|
|
$ |
(40.8) |
|
|
(Increase) decrease in other current assets |
|
|
11.6 |
|
|
|
4.9 |
|
|
|
(4.7) |
|
|
|
15.6 |
|
|
Increase in accounts payable and accrued liabilities |
|
|
49.8 |
|
|
|
19.7 |
|
|
|
63.8 |
|
|
|
46.6 |
|
|
Net cash provided by operating activities |
|
$ |
426.5 |
|
|
$ |
243.0 |
|
|
$ |
1,493.7 |
|
|
$ |
829.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows used in investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition of royalty, stream and working interests |
|
$ |
(34.2) |
|
|
$ |
(4.3) |
|
|
$ |
(2,191.6) |
|
|
$ |
(406.0) |
|
|
Proceeds from repayment of loan receivable |
|
|
104.1 |
|
|
|
— |
|
|
|
114.1 |
|
|
|
28.9 |
|
|
Proceeds from sale of investments |
|
|
— |
|
|
|
9.3 |
|
|
|
109.9 |
|
|
|
23.3 |
|
|
Acquisition of investments |
|
|
(5.0) |
|
|
|
(35.6) |
|
|
|
(60.3) |
|
|
|
(74.5) |
|
|
Acquisition of property and equipment |
|
|
(0.2) |
|
|
|
(0.1) |
|
|
|
(2.4) |
|
|
|
(0.2) |
|
|
Acquisition of energy well equipment |
|
|
(0.6) |
|
|
|
(0.4) |
|
|
|
(2.7) |
|
|
|
(1.8) |
|
|
Advances of loans receivable |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(118.2) |
|
|
Proceeds from disposal of royalty interests |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
11.2 |
|
|
Net cash provided by (used in) investing activities |
|
$ |
64.1 |
|
|
$ |
(31.1) |
|
|
$ |
(2,033.0) |
|
|
$ |
(537.3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows used in financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment of dividends |
|
$ |
(70.6) |
|
|
$ |
(62.1) |
|
|
$ |
(275.1) |
|
|
$ |
(242.4) |
|
|
Proceeds from draw down of Corporate Revolver |
|
|
— |
|
|
|
— |
|
|
|
175.0 |
|
|
|
— |
|
|
Repayment of Corporate Revolver |
|
|
— |
|
|
|
— |
|
|
|
(175.0) |
|
|
|
— |
|
|
Proceeds from exercise of stock options |
|
|
0.3 |
|
|
|
0.1 |
|
|
|
7.7 |
|
|
|
2.8 |
|
|
Revolving credit facility amendment costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.8) |
|
|
Net cash used in financing activities |
|
$ |
(70.3) |
|
|
$ |
(62.0) |
|
|
$ |
(267.4) |
|
|
$ |
(240.4) |
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
$ |
13.9 |
|
|
$ |
(15.9) |
|
|
$ |
26.3 |
|
|
$ |
(22.4) |
|
|
Net change in cash and cash equivalents |
|
$ |
434.2 |
|
|
$ |
134.0 |
|
|
$ |
(780.4) |
|
|
$ |
29.4 |
|
|
Cash and cash equivalents at beginning of year |
|
$ |
236.7 |
|
|
$ |
1,317.3 |
|
|
$ |
1,451.3 |
|
|
$ |
1,421.9 |
|
|
Cash and cash equivalents at end of year |
|
$ |
670.9 |
|
|
$ |
1,451.3 |
|
|
$ |
670.9 |
|
|
$ |
1,451.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental cash flow information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes paid |
|
$ |
22.0 |
|
|
$ |
17.2 |
|
|
$ |
162.0 |
|
|
$ |
73.8 |
|
|
Dividend income received |
|
$ |
1.8 |
|
|
$ |
3.3 |
|
|
$ |
8.7 |
|
|
$ |
12.6 |
|
|
Interest and standby fees paid |
|
$ |
1.4 |
|
|
$ |
0.6 |
|
|
$ |
4.0 |
|
|
$ |
2.1 |
|
The consolidated financial statements and accompanying notes can be found in our 2025 Annual Report available on our website
View original content:https://www.prnewswire.com/news-releases/franco-nevada-reports-record-2025-results-302710083.html
SOURCE