Franco-Nevada Reports Record Q3 2025 Results
Franco-Nevada (NYSE: FNV) reported record Q3 2025 results driven by higher gold prices, contributions from recent acquisitions and sale of Cobre Panama concentrate stockpiles.
Key Q3 metrics: $487.7M revenue (+77%), 138,772 GEOs sold (+26%), $427.3M Adjusted EBITDA (+81%), $287.5M net income (+89%), and debt-free balance sheet after repaying a $175M revolver draw used to fund the Arthur Gold royalty acquisition.
YTD highlights include $1,225.5M revenue (+55%) and narrowed 2025 guidance toward the higher end: Precious Metal GEOs 420k–440k and Total GEOs 495k–525k. The company expects a short-term release of posted security related to a Canada Revenue Agency settlement.
Franco-Nevada (NYSE: FNV) ha riportato risultati record nel terzo trimestre 2025 trainati dai prezzi dell'oro più alti, dai contributi delle recenti acquisizioni e dalla vendita delle scorte di concentrate di Cobre Panama.
Metriche chiave del Q3: $487.7M ricavi (+77%), 138.772 GEO venduti (+26%), $427.3M EBITDA rettificato (+81%), $287.5M utile netto (+89%), e bilancio senza debito dopo aver rimborsato un prelievo revolver di $175M utilizzato per finanziare l'acquisizione della royalty Arthur Gold.
Le evidenze YTD includono $1,225.5M ricavi (+55%) e l'orientamento al rialzo della guidance 2025 verso l'estremità superiore: GEO delle Metalli Preziosi 420k–440k e Totale GEO 495k–525k. L'azienda prevede un rilascio a breve termine delle garanzie pubblicate in relazione a un accordo con l'Agenzia delle Entrate canadese (CRA).
Franco-Nevada (NYSE: FNV) informó resultados récord del tercer trimestre de 2025 impulsados por precios del oro más altos, contribuciones de adquisiciones recientes y la venta de almacenes de concentrados de Cobre Panamá.
Métricas clave del Q3: ingresos de $487.7M (+77%), 138,772 GEO vendidos (+26%), $427.3M EBITDA ajustado (+81%), $287.5M utilidad neta (+89%), y balance sin deuda tras devolver un draw de $175M de revolver utilizado para financiar la adquisición de la regalía Arthur Gold.
Los aspectos destacados del año hasta la fecha incluyen ingresos de $1,225.5M (+55%) y una guía 2025 más estrecha hacia el extremo superior: GEO de Metales Preciosos 420k–440k y Total GEO 495k–525k. La empresa espera una liberación a corto plazo de la garantía publicada relacionada con un acuerdo con la Agencia de Ingresos de Canadá (CRA).
Franco-Nevada (NYSE: FNV)는 2025년 3분기 기록적 실적을 발표했습니다. 이는 금 가격 상승, 최근 인수의 기여 및 카보 파나마 농축물 재고의 매각에 힘입은 것입니다.
3분기 핵심 지표: $487.7M 매출 (+77%), 판매된 GEO 138,772건 (+26%), $427.3M 조정 EBITDA (+81%), $287.5M 순이익 (+89%), 그리고 부채 없는 재무상태로, Arthur Gold 로열티 인수를 위한 $175M revolver 차입금을 상환한 후입니다.
연간 누계 하이라이트로는 $1,225.5M 매출 (+55%)과 2025년 전망치를 상향 조정하여 상단에 근접: 귀금속 GEO 420k–440k 및 총 GEO 495k–525k입니다. 회사는 CRA(캐나다 국세청) 합의와 관련된 게시된 담보의 단기 해제를 기대합니다.
Franco-Nevada (NYSE: FNV) a enregistré des résultats record au T3 2025, tirés par des prix de l'or plus élevés, les contributions des acquisitions récentes et la vente des stocks de concentrés de Cobre Panama.
Principales indicateurs du T3: chiffre d'affaires de 487,7 M$ (+77%), 138 772 GEO vendus (+26%), EBITDA ajusté de 427,3 M$ (+81%), résultat net de 287,5 M$ (+89%), et bilan sans dette après remboursement d'un tirage revolver de 175 M$ utilisé pour financer l'acquisition de la redevance Arthur Gold.
Les faits marquants YTD incluent un chiffre d'affaires de 1 225,5 M$ (+55%) et des prévisions 2025 resserrées vers le haut: GEO des Métaux précieux 420k–440k et GEO total 495k–525k. L'entreprise prévoit une libération à court terme de la sûreté liée à un règlement avec l'Agence du revenu du Canada.
Franco-Nevada (NYSE: FNV) meldete Rekord-Ergebnisse im Q3 2025, getrieben durch höhere Goldpreise, Beiträge aus jüngsten Akquisitionen und den Verkauf von Cobre Panama-Konzentrathalden.
Wichtige Q3-Kennzahlen: Umsatz 487,7 Mio. $ (+77%), 138.772 GEOs verkauft (+26%), bereinigtes EBITDA 427,3 Mio. $ (+81%), Nettoeinkommen 287,5 Mio. $ (+89%), und bilanzfrei von Schulden nach Rückzahlung eines Revolver-Darlehens über 175 Mio. $ zur Finanzierung der Arthur Gold-Royalty-Erwerbung.
YTD-Höhepunkte umfassen Umsatz 1.225,5 Mio. $ (+55%) und eine nach oben korrigierte Guidance 2025 in Richtung Obergrenze: GEOs aus Edelmetallen 420k–440k und Gesamt-GEOs 495k–525k. Das Unternehmen rechnet mit einer kurzfristigen Freigabe der veröffentlichten Sicherheit im Zusammenhang mit einer Vereinbarung mit der Canadian Revenue Agency.
Franco-Nevada (NYSE: FNV) سجلت نتائج قياسية للربع الثالث من عام 2025 مدفوعة بارتفاع أسعار الذهب، ومساهمات من عمليات استحواذ حديثة وبيع مخزونات مركزات كوبر باناما.
المؤشرات الرئيسية للربع الثالث: إيرادات 487.7 مليون دولار (+77%)، بيع 138,772 GEO (+26%), EBITDA معدّل 427.3 مليون دولار (+81%)، صافي دخل 287.5 مليون دولار (+89%)، و
أبرز النقاط حتى تاريخه في السنة تشمل إيرادات 1,225.5 مليون دولار (+55%) وتوجيه 2025 أقرب إلى الحد الأعلى: GEO المعادن الثمينة 420k–440k و إجمالي GEO 495k–525k. تتوقع الشركة الإفراج عن الأمان المنشور فيما يتعلق بتسوية مع وكالة الإيرادات الكندية CRA.
- Revenue record of +$487.7M in Q3 2025 (+77%)
- Adjusted EBITDA record of $427.3M (+81%)
- Company is debt-free after repaying revolver draw
- YTD revenue record of $1,225.5M (+55%)
- Narrowed 2025 guidance toward higher end: Precious Metal GEOs 420k–440k
- Cobre Panama remains in Preservation & Safe Management with production halted
- Reliance on shipped Cobre Panama concentrate as a one-time contributor (11,208 GEOs in Q3)
- Contingent $25M payment tied to Arthur Gold arbitration outcome (expected Q4 2025)
- Posted security totalling $91.5M (cash + standby LOC) pending short-term release
Insights
Record Q3 results, debt-free balance sheet, and raised guidance driven by gold exposure and Cobre Panama deliveries.
Franco-Nevada generated
Key dependencies and risks remain the operational status and timing of third-party assets. The company noted Cobre Panama remained in Preservation and Safe Management with production halted, yet shipments of stored concentrate generated
Watch for near-term, monitorable items: the expected contingent
Balance Sheet is Debt-Free
(in
Financial Highlights – Q3 2025 compared to Q3 2024
in revenue (a new record), +$487.7 million 77% - 138,772 GEOs1 sold (including 11,208 GEOs from Cobre Panama), +
26% - 125,115 Net GEOs1 sold, +
29% in operating cash flow, +$348.0 million 63% in Adjusted EBITDA2 or$427.3 million /share (new records), +$2.22 81% in net income or$287.5 million /share (new records), +$1.49 89% in Adjusted Net Income2 or$275.0 million /share (new records), +$1.43 79% in proceeds and$84.4 million in realized gains from sale of equity investments$67.4 million
Financial Highlights – YTD 2025 compared to YTD 2024
in revenue (a new record), +$1,225.5 million 55% - 377,450 GEOs sold (including 11,208 GEOs from Cobre Panama), +
10% - 340,129 Net GEOs sold, +
13% in operating cash flow (a new record), +$1,067.2 million 82% in Adjusted EBITDA or$1,114.9 million /share (new records), +$5.79 65% in net income or$744.4 million /share (new records), +$3.86 98% in Adjusted Net Income or$719.0 million /share (new records), +$3.73 65% in proceeds and$109.9 million in realized gains from sale of equity investments$74.7 million
GEOs Sold and Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarterly GEOs sold and revenue by commodity |
|||||||||||
|
|
|
Q3 2025 |
|
Q3 2024 |
|
||||||
|
|
|
GEOs Sold |
|
Revenue |
|
GEOs Sold |
|
Revenue |
|
||
|
|
|
# |
|
(in millions) |
|
# |
|
(in millions) |
|
||
|
PRECIOUS METALS |
|
|
|
|
|
|
|
|
|
|
|
|
Gold |
|
101,068 |
|
$ |
351.6 |
|
71,100 |
|
$ |
177.6 |
|
|
Silver |
|
15,407 |
|
|
55.4 |
|
11,111 |
|
|
28.5 |
|
|
PGM |
|
2,634 |
|
|
9.5 |
|
2,166 |
|
|
5.6 |
|
|
|
|
119,109 |
|
$ |
416.5 |
|
84,377 |
|
$ |
211.7 |
|
|
DIVERSIFIED |
|
|
|
|
|
|
|
|
|
|
|
|
Iron ore |
|
4,451 |
|
$ |
15.1 |
|
5,528 |
|
$ |
12.1 |
|
|
Other mining assets |
|
758 |
|
|
2.6 |
|
1,068 |
|
|
2.7 |
|
|
Oil |
|
9,580 |
|
|
30.4 |
|
14,366 |
|
|
32.5 |
|
|
Gas |
|
3,336 |
|
|
14.3 |
|
2,576 |
|
|
8.4 |
|
|
NGL |
|
1,538 |
|
|
4.7 |
|
2,195 |
|
|
5.5 |
|
|
|
|
19,663 |
|
$ |
67.1 |
|
25,733 |
|
$ |
61.2 |
|
|
GEOs and revenue from royalty, stream and working interests |
|
138,772 |
|
$ |
483.6 |
|
110,110 |
|
$ |
272.9 |
|
|
Interest revenue and other interest income |
|
— |
|
$ |
4.1 |
|
— |
|
$ |
2.8 |
|
|
Total GEOs and revenue |
|
138,772 |
|
$ |
487.7 |
|
110,110 |
|
$ |
275.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-to-date GEOs sold and revenue by commodity |
|
|
|
||||||||
|
|
|
YTD 2025 |
|
YTD 2024 |
|
||||||
|
|
|
GEOs Sold |
|
Revenue |
|
GEOs Sold |
|
Revenue |
|
||
|
|
|
# |
|
(in millions) |
|
# |
|
(in millions) |
|
||
|
PRECIOUS METALS |
|
|
|
|
|
|
|
|
|
|
|
|
Gold |
|
265,329 |
|
$ |
855.9 |
|
215,662 |
|
$ |
495.4 |
|
|
Silver |
|
39,418 |
|
|
130.6 |
|
34,799 |
|
|
81.5 |
|
|
PGM |
|
7,434 |
|
|
24.7 |
|
9,284 |
|
|
21.8 |
|
|
|
|
312,181 |
|
$ |
1,011.2 |
|
259,745 |
|
$ |
598.7 |
|
|
DIVERSIFIED |
|
|
|
|
|
|
|
|
|
|
|
|
Iron ore |
|
10,536 |
|
$ |
34.7 |
|
17,984 |
|
$ |
38.9 |
|
|
Other mining assets |
|
3,215 |
|
|
10.0 |
|
3,223 |
|
|
7.4 |
|
|
Oil |
|
33,411 |
|
|
95.9 |
|
44,713 |
|
|
94.6 |
|
|
Gas |
|
12,078 |
|
|
48.5 |
|
11,450 |
|
|
31.5 |
|
|
NGL |
|
6,029 |
|
|
15.5 |
|
6,156 |
|
|
15.0 |
|
|
|
|
65,269 |
|
$ |
204.6 |
|
83,526 |
|
$ |
187.4 |
|
|
GEOs and revenue from royalty, stream and working interests |
|
377,450 |
|
$ |
1,215.8 |
|
343,271 |
|
$ |
786.1 |
|
|
Interest revenue and other interest income |
|
— |
|
$ |
9.7 |
|
— |
|
$ |
6.5 |
|
|
Total GEOs and revenue |
|
377,450 |
|
$ |
1,225.5 |
|
343,271 |
|
$ |
792.6 |
|
In Q3 2025, we recognized revenue of
Precious Metal assets accounted for
Guidance
Our 2025 guidance is 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.
We earned record revenue during the first nine months of 2025, driven by record gold prices and a robust performance across our portfolio. We further benefited from additional deliveries from Cobre Panama and initial contributions from our recently acquired Côté Gold royalty, both of which were not included in our original guidance. We now expect to exceed our initial Precious Metal GEO sales guidance.
For Total GEO sales, we have narrowed our guidance range, toward the higher end of our original guidance. Total GEOs, which include GEOs from our non-gold assets, are impacted by the relative performance of commodity prices relative to gold. Our 2025 updated guidance is based on the following assumed commodity prices for the remainder of 2025:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2025 Revised Guidance |
|
|
2025 Initial Guidance |
|
|
YTD 2025 Actual |
|
|
Precious Metal GEO sales |
|
|
420,000 - 440,000 |
|
|
385,000 - 425,000 |
|
|
312,181 |
|
|
Total GEO sales |
|
|
495,000 - 525,000 |
|
|
465,000 - 525,000 |
|
|
377,450 |
|
Canada Revenue Agency Audit
On September 11, 2025, we reached a settlement with the Canada Revenue Agency (the "CRA Settlement") which provided for a final resolution of our tax dispute in connection with the reassessments under transfer pricing rules of the 2013 to 2019 taxation years in relation to our Mexican and Barbadian subsidiaries. Under the terms of the CRA Settlement, no payment of any tax in
Cobre Panama Updates
Cobre Panama remains in a phase of Preservation and Safe Management ("P&SM") with production halted. Following the approval of the P&SM plan in May 2025 by the Government of
During Q3 2025, Franco-Nevada received 11,208 GEOs in stream deliveries in reference to the shipped copper concentrate that had remained at site, and expects approximately 1,000 GEOs in Q4 2025 or early Q1 2026.
Management Update
Jason O'Connell, Senior Vice President, Diversified, has left the Company to pursue other opportunities. "Jason's dedication and hard work have been a key contributor to the growth of the Company and we wish him well with his new endeavour," commented Paul Brink, President & CEO.
Sustainability Updates
We continue to be top rated by Sustainalytics, AA by MSCI and Prime by ISS ESG. During the quarter, we expanded the Franco-Nevada Diversity Scholarship program by awarding four new diversity scholarships to mining engineering students at the University of
Portfolio Additions
-
Acquisition of Royalty on Arthur Gold Project: On July 23, 2025, we acquired a
1.0% NSR (of an existing1.5% NSR) on AngloGold Ashanti plc's Arthur Gold Project (previously the Expanded Silicon Project) from Altius Minerals Corporation for in cash, plus a contingent cash payment of$250.0 million . The contingent cash consideration is payable dependent upon the final award outcome of an arbitration process between Altius and AngloGold related to the coverage of the royalty. The final award decision confirming the extent of the royalty area was received by Altius on August 14, 2025. As such, we expect to make the cash payment of$25.0 million in Q4 2025, following the expiry of any relevant appeal or challenge periods. Funding of the transaction was completed with cash on hand, and a$25.0 million draw from our$175.0 million revolving credit facility which was repaid prior to quarter-end.$1.0 billion -
Acquisition of Additional Royalty on Gold Quarry Gold Mine: On July 11, 2025, we acquired from a third party an additional NSR on Nevada Gold Mines's Gold Quarry mine for
plus a$10.5 million contingent payment. As a result, Franco-Nevada now holds a combined NSR which provides an annual minimum payment of at least 1,650 gold ounces tied to mineral reserves and stockpiles attributed to the royalty property. Franco-Nevada expects to receive this annual minimum payment through to the end of the mine life with the potential to increase to a higher level if mineral reserves increase beyond current levels.$1.0 million
Equity Investments and Loans Receivable
-
Equity Investments: During the quarter, we disposed of equity investments for gross proceeds of
and recognized a gain on fair value of$84.4 million . The proceeds were used to repay our corporate revolver and for general corporate purposes. As our equity investments are accounted for at fair value through other comprehensive income, this fair value gain is presented within shareholders' equity. This gain is not included in, and is incremental to, net income. The Company has a further$67.4 million of unrealized gains at September 30, 2025.$503.5 million -
Loans receivables: During the quarter, we recognized interest revenue of
related to our loans receivable from G Mining Ventures and EMX Royalties. In September 2025, EMX and Elemental Altus Royalties Corp. announced a proposed arrangement whereby Elemental Altus would acquire all of the issued and outstanding shares of EMX. Our term loan with EMX would become fully due and payable upon such change of control. In September 2025, after arranging a$4.1 million revolving credit facility with a syndicate of commercial banks, Discovery Silver terminated our$250 million term loan facility, which remained undrawn as of the date of termination.$100 million
Q3 2025 Portfolio Updates
Precious Metal assets: GEOs sold from our Precious Metal assets were 119,109 GEOs, an increase of
Candelaria (gold and silver stream) – GEOs sold in Q3 2025 were higher than those sold in Q3 2024 primarily due to the timing of deliveries. Production in the quarter also benefited from increased throughput due to higher overall production. Production is expected to continue at similar levels through Q4 2025.- Antapaccay (gold and silver stream) – GEOs sold in Q3 2025 were consistent with Q3 2024. We expect a stronger Q4 2025, having recovered from the delays in shipments experienced in Q2 2025. Glencore anticipates Q4 2025 production at Antapaccay to continue to benefit from higher grades.
- Antamina (
22.5% silver stream) – Silver ounces sold in Q3 2025 were higher than in Q3 2024. During the quarter, operations returned to normal levels following a fatality in Q2 2025. We expect stronger deliveries in Q4 2025. - Tocantinzinho (gold stream) – GEOs sold in Q3 2025 were higher than Q3 2024, with the mine achieving its highest quarterly gold production since reaching commercial production. In October 2025, G Mining Ventures announced that federal authorities had approved the Tocantinzinho mine for its tax incentive program, thereby reducing the mine's corporate income tax rate for a period of 10 years.
- Yanacocha (
1.8% royalty) – Newmont reported strong production at the mine in Q3 2025 from the use of patented injection leaching technology. The asset continues to significantly outperform compared to our initial expectations at the time of acquisition, with production for 2025 tracking more than 100,000 gold ounces above our initial expectations. Primary mining activities from the active oxide pit are expected to conclude in Q4 2025 as planned, with oxide production continuing thereafter from leaching. - Salares Norte (
1% royalties) – In August 2025, Gold Fields reported that Salares Norte is progressing well with its ramp-up and expects the mine to reach steady-state levels of production in Q4 2025. - Cascabel (gold stream and
1% royalty) – In October 2025, SolGold reported positive assay results for the Tandayama America ("TAM") deposit, which is covered by Franco-Nevada's stream and royalty. In July 2025, SolGold released a project execution plan for its Cascabel project, with initial feed for the mill coming from the open pit TAM deposit providing a faster pathway to production. On July 17, 2025, Franco-Nevada disbursed the second of three equal-sized payments of to fund pre-construction activities at Cascabel.$23.3 million - Gurupi (
1% royalty) – G Mining Ventures has relaunched regional exploration at Gurupi and trenching in prospective areas had yielded positive results. G Mining is engaging with various stakeholders, and has restarted permitting processes. - Volcan (1.5
-3% royalties) – Tiernan Gold, a wholly owned subsidiary of Hochschild Mining, and Railtown Capital announced an arrangement that will result in a reverse takeover of Railtown by Tiernan with the resulting issuer expected to trade on the TSX Venture Exchange. In connection with this transaction, Tiernan and Railtown also announced a proposed brokered best-efforts private placement of up toC , in which Franco-Nevada intends to participate for$65.0 million C . Franco-Nevada also has the option to acquire a further$5.0 million 1% royalty over all concessions at the time of a board-approved construction decision.
- Guadalupe-Palmarejo (
50% gold stream) – GEOs sold from Guadalupe-Palmarejo in Q3 2025 were substantially higher than in Q3 2024, both from higher overall production and higher portion of ore coming from stream ground. - Cobre Panama (gold and silver stream) – During the quarter, we received and sold 11,208 GEOs from Cobre Panama in connection with the sale of concentrate that had remained on site when production was suspended in November 2023 and expect an additional 1,000 GEOs in Q4 2025 or early Q1 2026.
- Detour Lake (
2% royalty) – Agnico Eagle commenced excavation of the exploration ramp for the underground project with the first blast completed in July 2025. Exploration drilling in the West Pit zone further defined the high-grade domains that could potentially be mined early in the underground project. Drilling into the West Extension zone at underground depths further confirmed the grades and continuity of mineralization in the western plunge of the deposit. - Côté Gold (
7.5% GMR) – We earned 5,343 GEOs from our recently acquired Côté Gold royalty. In June 2025, IAMGOLD announced that the Côté Gold mine achieved nameplate throughput after operating at 36,000 tonnes per day on average over 30 consecutive days. Costs at the mine and mill are expected to decrease from current levels following the completion of ramp-up and stabilization activities and the installation of an additional secondary crusher in Q4 2025. - Porcupine (
4.25% royalty) – Since acquiring the Porcupine complex in April 2025, Discovery Silver has started capital programs to improve existing operations and pursue growth opportunities. - Greenstone (
3% royalty) – Equinox Gold reported that mining rates and mill grades improved in Q3 2025 and that it expected full-year production to meet the lower of its revised 2025 guidance of 220,000-260,000 gold ounces. - Magino and Island Gold (0.62
-3% royalty) – Alamos Gold reported that the Phase 3+ Expansion at Island Gold continues to progress well with the shaft sinking at98% of its ultimate planned depth. The Phase 3+ mill expansion and paste plant are also advancing with the overall expansion expected to be completed in H2 2026. Alamos reported that production from Magino and Island Gold in Q4 2025 is expected to be lower than initially expected due to unplanned downtime at the Magino mill and the occurrence of a seismic event at Island Gold subsequent to the quarter. - Valentine Gold (
3% royalty) – Equinox Gold reported that its Valentine Gold mine poured first gold on September 14, 2025. As Valentine Gold continues to ramp-up, the operation is anticipated to produce between 15,000 to 30,000 ounces of gold in Q4 2025 and to deliver consistent nameplate capacity of 2.5 million tonnes per year by Q2 2026. Once operating at design capacity, Valentine is expected to produce between 175,000 and 200,000 ounces of gold annually for the first 12 years of its 14-year reserve life. - Musselwhite (
2% royalty and5% NPI) – Since acquiring the mine from Newmont in March 2025, Orla Mining launched an aggressive exploration program aimed at testing mine trend extensions, replacing and expanding underground resources, and identifying satellite deposits. In October 2025, Orla Mining announced successful drill results from a program aimed at confirming a potential two-kilometre extension beyond existing resources. - Canadian
Malartic (1.5% royalty) – Development of East Gouldie production levels and support infrastructure progressed on schedule for planned production in H2 2026. Drilling continued to extend the East Gouldie deposit to the east and west in the lower portions of the deposit. Positive exploration drilling in the upper eastern extension of East Gouldie could potentially support a second mining area and utilize excess mill capacity.
- Stibnite (
1.7% gold royalty,100% silver royalty) – In September 2025, Perpetua Resources received its conditional notice to proceed from theU.S. Forest Service for the Stibnite gold project. Perpetua also received an indicative term sheet from the Export-Import Bank ofthe United States on a potential debt financing and raised$2 billion in equity to advance the project. In October 2025, Perpetua broke ground on early works construction.$474 million - Copper World (
2.085% royalty) – After receiving all major permits required for the development and operations of Copper World in January 2025, Hudbay has been working on a definitive feasibility study which could lead to a potential construction decision in 2026. In August 2025, Hudbay Minerals announced that Mitsubishi Corporation had agreed to acquire a30% interest in Copper World for an initial cash contribution of .$600 million
Rest of World:
- Western Limb (gold and platinum stream) – Our stream on Sibanye-Stillwater's Western Limb mining operations delivered 4,838 GEOs in Q3 2025.
82% of the GEOs derived from gold deliveries and18% from platinum deliveries. Platinum prices have outpaced gold price increases since acquisition of the stream. - Subika (Ahafo) (
2% royalty) – GEOs from our Subika (Ahafo) royalty were lower than in Q3 2024 due to end of mining operations at the Subika open pit at Ahafo South in July as planned. We expect production from royalty ground to continue from the Subika Underground. - Ağı Dağı (
2% royalty) – In October 2025, Alamos Gold completed the sale of its Turkish development projects, Kirazlı, Ağı Dağı and Çamyurt, to Tümad Madencilik Sanayi ve Ticaret A.Ş, a mining company operating in the Republic of Türkiye for total consideration of . Franco-Nevada owns a$470 million 2% royalty on the Ağı Dağı project.
Diversified assets: Our Diversified assets, primarily comprising our Iron Ore and Energy interests, generated
Other Mining:
- Vale Royalty (iron ore royalty) – Revenue from our Vale royalty increased compared to Q3 2024 due to initial contributions from the Southeastern System, where the cumulative sales threshold of 1.7 billion tonnes of iron ore was reached in Q2 2025.
- LIORC – Revenue from our attributable interest on the Carol Lake mine in Q3 2025 was lower than in Q3 2024. Production for the remainder of 2025 is expected to be constrained as IOC focuses on pit health, with lower ore feed to the concentrator.
Energy:
U.S. (various royalty rates) – Revenue from our U.S. Energy interests increased compared to Q3 2024. The increase was largely driven by higher production from our SCOOP/STACK interests acquired with Continental and higher realized natural gas prices when compared to Q3 2024.Canada (various royalty rates) – Revenue from our Canadian Energy interests was lower than in Q3 2024 primarily due to lower oil prices.
Dividend Declaration
Franco-Nevada is pleased to announce that its Board of Directors has declared a quarterly dividend of
The Company has a Dividend Reinvestment Plan (the "DRIP") which allows shareholders of Franco-Nevada to reinvest dividends to purchase additional common shares at the Average Market Price, as defined in the DRIP, subject to a discount from the Average Market Price in the case of treasury acquisitions. The Company will issue additional common shares through treasury at a
This press release is not an offer to sell or a solicitation of an offer for securities. A registration statement relating to the DRIP has been filed with the
Shareholder Information and Details for Q3 2025 Conference Call
The complete unaudited Condensed Consolidated Interim 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 Q3 2025 quarterly results. Interested investors are invited to participate as follows:
|
|
|
|
Conference Call and Webcast: |
November 4th 11:00 am ET |
|
Dial‑in Numbers: |
Toll‑Free: 1-888-510-2154 International: 437-900-0527 |
|
Conference Call URL (This allows participants to join Participants will receive an automated call back after entering their name and phone number): |
emportal.ink/4o9qUE5 |
|
|
|
|
Webcast: |
|
|
Replay (available until November 11th): |
Toll‑Free: 1-888-660-6345 International: 289-819-1450 Pass code: 52085# |
Corporate Summary
Franco-Nevada Corporation is the leading gold-focused royalty and streaming company with the largest and most diversified portfolio of cash-flow producing assets. Its business model provides investors with gold price and exploration optionality while limiting exposure to cost inflation. Franco-Nevada is debt-free and uses its free cash flow to expand its portfolio and pay dividends. It trades under the symbol FNV on both the
Forward- Looking Statements
This press 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 Franco-Nevada's growth, results of operations, estimated future revenues, performance guidance, carrying value of assets, future dividends and requirements for additional capital, mineral resources and mineral reserves estimates, production estimates, production costs and revenue, future demand for and prices of commodities, expected mining sequences, business prospects and opportunities, the performance and plans of third party operators, any audits being conducted by the Canada Revenue Agency ("CRA"), the expected exposure for current and future tax assessments and available remedies, and statements with respect to the future status and any potential restart of the Cobre Panama mine and related arbitration proceedings. In addition, statements relating to mineral resources and mineral reserves, GEOs or mine lives are forward-looking statements, as they involve implied assessment, based on certain estimates and assumptions, and no assurance can be given that the estimates and assumptions are accurate and that such mineral resources and mineral reserves, GEOs or mine lives will be realized. Such forward-looking statements reflect management's current beliefs and are based on information currently available to management. Often, but not always, forward-looking statements can be identified by the use of words such as "plans", "expects", "is expected", "budgets", "potential for", "scheduled", "estimates", "forecasts", "predicts", "projects", "intends", "targets", "aims", "anticipates" or "believes" or variations (including negative variations) of such words and phrases or may be identified by statements to the effect that certain actions "may", "could", "should", "would", "might" or "will" be taken, occur or be achieved. Forward-looking statements involve known and unknown risks, uncertainties and other factors, which may cause the actual results, performance or achievements of Franco-Nevada to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. A number of factors could cause actual events or results to differ materially from any forward-looking statement, including, without limitation: fluctuations in the prices of the primary commodities that drive royalty and stream revenue (gold, platinum group metals, copper, nickel, uranium, silver, iron-ore and oil and gas); fluctuations in the value of the Canadian and Australian dollar, Mexican peso and any other currency in which revenue is generated, relative to the
For additional information with respect to risks, uncertainties and assumptions, please refer to Franco-Nevada's most recent Annual Information Form as well as Franco-Nevada's most recent Management's Discussion and Analysis filed with the Canadian securities regulatory authorities on www.sedarplus.com and Franco-Nevada's most recent Annual Report filed on Form 40-F filed with the SEC on www.sec.gov. The forward-looking statements herein are made as of the date hereof only and Franco-Nevada does not assume any obligation to update or revise them to reflect new information, estimates or opinions, future events or results or otherwise, except as required by applicable law.
ENDNOTES:
1. 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 Q3 2025, the average commodity prices were as follows:
/oz gold (Q3 2024 -$3,456 ),$2,477 /oz silver (Q3 2024 -$39.38 ),$29.42 /oz platinum (Q3 2024 -$1,385 ) and$963 /oz palladium (Q3 2024 -$1,171 ),$970 /t Fe$101 62% CFR China (Q3 2024 - ),$100 /bbl WTI oil (Q3 2024 -$64.93 ) and$75.09 /mcf Henry Hub natural gas (Q3 2024 -$3.07 ). For YTD 2025, the average commodity prices were as follows:$2.24 /oz gold (YTD 2024 -$3,199 ),$2,296 /oz silver (YTD 2024 -$34.98 ),$27.21 /oz platinum (2024 -$1,142 ) and$951 /oz palladium (YTD 2024 -$1,041 ),$973 /t Fe$101 62% CFR China (YTD 2024 - ),$112 /bbl WTI oil (YTD 2024 -$66.70 ) and$77.54 /mcf Henry Hub natural gas (YTD 2024 -$3.48 ).$2.22 - Net GEOs are GEOs sold, net of direct operating costs, including for our stream GEOs, the associated ongoing cost per ounce.
Calculation of Net Gold Equivalent Ounces:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(expressed in millions, excepts GEOs and Average Gold Price) |
|
Q1 2025 |
|
|
Q2 2025 |
|
|
Q3 2025 |
|
|
For the nine months |
|
|||
|
GEOs |
|
|
126,585 |
|
|
|
112,093 |
|
|
|
138,772 |
|
|
377,450 |
|
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Costs |
|
$ |
38.5 |
|
|
$ |
33.5 |
|
|
$ |
47.2 |
|
$ |
119.2 |
|
|
Divided by: Average gold price per ounce |
|
$ |
2,863 |
|
|
$ |
3,279 |
|
|
$ |
3,456 |
|
$ |
3,194 |
|
|
|
|
|
13,447 |
|
|
|
10,217 |
|
|
|
13,657 |
|
|
37,321 |
|
|
Net GEOs |
|
|
113,138 |
|
|
|
101,876 |
|
|
|
125,115 |
|
|
340,129 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(expressed in millions, excepts GEOs and Average Gold Price) |
|
Q1 2024 |
|
|
Q2 2024 |
|
|
Q3 2024 |
|
|
For the nine months ended September 30, 2024 |
|
|||
|
GEOs |
|
|
122,897 |
|
|
|
110,264 |
|
|
|
110,110 |
|
|
343,271 |
|
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Costs |
|
$ |
33.6 |
|
|
$ |
29.1 |
|
|
$ |
31.9 |
|
$ |
94.6 |
|
|
Divided by: Average gold price per ounce |
|
$ |
2,072 |
|
|
$ |
2,338 |
|
|
$ |
2,477 |
|
$ |
2,277 |
|
|
|
|
|
16,216 |
|
|
|
12,447 |
|
|
|
12,878 |
|
|
41,541 |
|
|
Net GEOs |
|
|
106,681 |
|
|
|
97,817 |
|
|
|
97,232 |
|
|
301,730 |
|
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 Franco-Nevada's MD&A for the three and nine months ended September 30, 2025 dated November 3, 2025 filed with the Canadian securities regulatory authorities on SEDAR+ available at www.sedarplus.com and with the
- 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 charges 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 nine months ended |
|
||||||||||
|
|
|
September 30, |
|
|
September 30, |
|
||||||||||
|
(expressed in millions, except per share amounts) |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Net income |
|
$ |
287.5 |
|
|
$ |
152.7 |
|
|
$ |
744.4 |
|
|
$ |
376.7 |
|
|
Impairment reversal |
|
|
(0.7) |
|
|
|
— |
|
|
|
(4.8) |
|
|
|
— |
|
|
Gain on disposal of royalty interests |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.3) |
|
|
Foreign exchange (gain) loss and other (income) expenses |
|
|
(14.2) |
|
|
|
1.3 |
|
|
|
(24.0) |
|
|
|
12.7 |
|
|
Tax effect of adjustments |
|
|
2.4 |
|
|
|
(0.4) |
|
|
|
3.4 |
|
|
|
(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 |
|
$ |
275.0 |
|
|
$ |
153.9 |
|
|
$ |
719.0 |
|
|
$ |
434.7 |
|
|
Basic weighted average shares outstanding |
|
|
192.7 |
|
|
|
192.3 |
|
|
|
192.6 |
|
|
|
192.3 |
|
|
Adjusted Net Income per share |
|
$ |
1.43 |
|
|
$ |
0.80 |
|
|
$ |
3.73 |
|
|
$ |
2.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
For the nine months ended |
|
||||||||||
|
|
|
September 30, |
|
|
September 30, |
|
||||||||||
|
(expressed in millions, except Adjusted Net Income Margin) |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Adjusted Net Income |
|
$ |
275.0 |
|
|
$ |
153.9 |
|
|
$ |
719.0 |
|
|
$ |
434.7 |
|
|
Revenue |
|
|
487.7 |
|
|
|
275.7 |
|
|
|
1,225.5 |
|
|
|
792.6 |
|
|
Adjusted Net Income Margin |
|
|
56.4 |
% |
|
|
55.8 |
% |
|
|
58.7 |
% |
|
|
54.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
For the nine months ended |
|
||||||||||
|
|
|
September 30, |
|
|
September 30, |
|
||||||||||
|
(expressed in millions, except per share amounts) |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Net income |
|
$ |
287.5 |
|
|
$ |
152.7 |
|
|
$ |
744.4 |
|
|
$ |
376.7 |
|
|
Income tax expense |
|
|
74.9 |
|
|
|
42.2 |
|
|
|
203.3 |
|
|
|
165.0 |
|
|
Finance expenses |
|
|
0.8 |
|
|
|
0.7 |
|
|
|
2.3 |
|
|
|
1.9 |
|
|
Finance income |
|
|
(8.0) |
|
|
|
(14.9) |
|
|
|
(25.7) |
|
|
|
(47.1) |
|
|
Depletion and depreciation |
|
|
87.0 |
|
|
|
54.2 |
|
|
|
219.4 |
|
|
|
165.3 |
|
|
Impairment reversal |
|
|
(0.7) |
|
|
|
— |
|
|
|
(4.8) |
|
|
|
— |
|
|
Gain on disposal of royalty interests |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.3) |
|
|
Foreign exchange (gain) loss and other (income) expenses |
|
|
(14.2) |
|
|
|
1.3 |
|
|
|
(24.0) |
|
|
|
12.7 |
|
|
Adjusted EBITDA |
|
$ |
427.3 |
|
|
$ |
236.2 |
|
|
$ |
1,114.9 |
|
|
$ |
674.2 |
|
|
Basic weighted average shares outstanding |
|
|
192.7 |
|
|
|
192.3 |
|
|
|
192.6 |
|
|
|
192.3 |
|
|
Adjusted EBITDA per share |
|
$ |
2.22 |
|
|
$ |
1.23 |
|
|
$ |
5.79 |
|
|
$ |
3.51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
For the nine months ended |
|
||||||||||
|
|
|
September 30, |
|
|
September 30, |
|
||||||||||
|
(expressed in millions, except Adjusted EBITDA Margin) |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Adjusted EBITDA |
|
$ |
427.3 |
|
|
$ |
236.2 |
|
|
$ |
1,114.9 |
|
|
$ |
674.2 |
|
|
Revenue |
|
|
487.7 |
|
|
|
275.7 |
|
|
|
1,225.5 |
|
|
|
792.6 |
|
|
Adjusted EBITDA Margin |
|
|
87.6 |
% |
|
|
85.7 |
% |
|
|
91.0 |
% |
|
|
85.1 |
% |
3. AVAILABLE CAPITAL: Available Capital comprises our cash and cash equivalents and the amount available to borrow under our
FRANCO-NEVADA CORPORATION
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
(in millions of
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, |
|
|
At December 31, |
|
||
|
|
|
2025 |
|
|
2024 |
|
||
|
ASSETS |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
236.7 |
|
|
$ |
1,451.3 |
|
|
Receivables |
|
|
190.7 |
|
|
|
151.8 |
|
|
Gold and silver bullion and stream inventory |
|
|
10.3 |
|
|
|
96.8 |
|
|
Loans receivable |
|
|
23.7 |
|
|
|
5.9 |
|
|
Other current assets |
|
|
81.1 |
|
|
|
11.0 |
|
|
Current assets |
|
$ |
542.5 |
|
|
$ |
1,716.8 |
|
|
|
|
|
|
|
|
|
|
|
|
Royalty, stream and working interests, net |
|
$ |
6,087.1 |
|
|
$ |
4,098.8 |
|
|
Investments |
|
|
774.2 |
|
|
|
325.5 |
|
|
Loans receivable |
|
|
76.9 |
|
|
|
104.1 |
|
|
Deferred income tax assets |
|
|
24.1 |
|
|
|
30.8 |
|
|
Other assets |
|
|
12.1 |
|
|
|
54.4 |
|
|
Total assets |
|
$ |
7,516.9 |
|
|
$ |
6,330.4 |
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
$ |
66.1 |
|
|
$ |
28.7 |
|
|
Income tax liabilities |
|
|
50.8 |
|
|
|
38.8 |
|
|
Current liabilities |
|
$ |
116.9 |
|
|
$ |
67.5 |
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income tax liabilities |
|
$ |
369.0 |
|
|
$ |
238.0 |
|
|
Income tax liabilities |
|
|
23.2 |
|
|
|
19.8 |
|
|
Other liabilities |
|
|
8.5 |
|
|
|
8.5 |
|
|
Total liabilities |
|
$ |
517.6 |
|
|
$ |
333.8 |
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
Share capital |
|
$ |
5,799.6 |
|
|
$ |
5,769.1 |
|
|
Contributed surplus |
|
|
20.2 |
|
|
|
23.0 |
|
|
Retained earnings |
|
|
1,078.4 |
|
|
|
486.5 |
|
|
Accumulated other comprehensive loss |
|
|
101.1 |
|
|
|
(282.0) |
|
|
Total shareholders' equity |
|
$ |
6,999.3 |
|
|
$ |
5,996.6 |
|
|
Total liabilities and shareholders' equity |
|
$ |
7,516.9 |
|
|
$ |
6,330.4 |
|
|
|
|
|
|
|
|
|
|
|
The unaudited condensed consolidated interim financial statements and accompanying notes can be found in our Q3 2025 Quarterly Report available on our website
FRANCO-NEVADA CORPORATION
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
(in millions of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
For the nine months ended |
||||||||||
|
|
|
September 30, |
|
|
September 30, |
||||||||||
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
||||
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue from royalty, streams and working interests |
|
$ |
483.6 |
|
|
$ |
272.9 |
|
|
$ |
1,215.8 |
|
|
$ |
786.1 |
|
Interest revenue |
|
|
4.1 |
|
|
|
2.8 |
|
|
|
9.7 |
|
|
|
5.9 |
|
Other interest income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.6 |
|
Total revenue |
|
$ |
487.7 |
|
|
$ |
275.7 |
|
|
$ |
1,225.5 |
|
|
$ |
792.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs of sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs of sales |
|
$ |
47.2 |
|
|
$ |
31.9 |
|
|
$ |
119.2 |
|
|
$ |
94.6 |
|
Depletion and depreciation |
|
|
87.0 |
|
|
|
54.2 |
|
|
|
219.4 |
|
|
|
165.3 |
|
Total costs of sales |
|
$ |
134.2 |
|
|
$ |
86.1 |
|
|
$ |
338.6 |
|
|
$ |
259.9 |
|
Gross profit |
|
$ |
353.5 |
|
|
$ |
189.6 |
|
|
$ |
886.9 |
|
|
$ |
532.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other operating expenses (income) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses |
|
$ |
8.6 |
|
|
$ |
7.8 |
|
|
$ |
27.6 |
|
|
$ |
21.9 |
|
Share-based compensation expenses |
|
|
7.7 |
|
|
|
2.4 |
|
|
|
16.2 |
|
|
|
7.0 |
|
Impairment reversal |
|
|
(0.7) |
|
|
|
— |
|
|
|
(4.8) |
|
|
|
— |
|
Gain on disposal of royalty interests |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.3) |
|
Gain on sale of gold and silver bullion |
|
|
(3.1) |
|
|
|
(2.6) |
|
|
|
(52.4) |
|
|
|
(5.1) |
|
Total other operating expenses (income) |
|
$ |
12.5 |
|
|
$ |
7.6 |
|
|
$ |
(13.4) |
|
|
$ |
23.5 |
|
Operating income |
|
$ |
341.0 |
|
|
$ |
182.0 |
|
|
$ |
900.3 |
|
|
$ |
509.2 |
|
Foreign exchange gain (loss) and other income (expenses) |
|
$ |
14.2 |
|
|
$ |
(1.3) |
|
|
$ |
24.0 |
|
|
$ |
(12.7) |
|
Income before finance items and income taxes |
|
$ |
355.2 |
|
|
$ |
180.7 |
|
|
$ |
924.3 |
|
|
$ |
496.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance income |
|
$ |
8.0 |
|
|
$ |
14.9 |
|
|
$ |
25.7 |
|
|
$ |
47.1 |
|
Finance expenses |
|
|
(0.8) |
|
|
|
(0.7) |
|
|
|
(2.3) |
|
|
|
(1.9) |
|
Net income before income taxes |
|
$ |
362.4 |
|
|
$ |
194.9 |
|
|
$ |
947.7 |
|
|
$ |
541.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
|
74.9 |
|
|
|
42.2 |
|
|
|
203.3 |
|
|
|
165.0 |
|
Net income |
|
$ |
287.5 |
|
|
$ |
152.7 |
|
|
$ |
744.4 |
|
|
$ |
376.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income, net of taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items that may be reclassified subsequently to profit and loss: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency translation adjustment |
|
$ |
(52.6) |
|
|
$ |
24.1 |
|
|
$ |
45.8 |
|
|
$ |
(27.4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items that will not be reclassified subsequently to profit and loss: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on changes in the fair value of equity investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
at fair value through other comprehensive income ("FVTOCI"), |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
net of income tax |
|
|
224.8 |
|
|
|
24.3 |
|
|
|
404.8 |
|
|
|
41.5 |
|
Other comprehensive income, net of taxes |
|
$ |
172.2 |
|
|
$ |
48.4 |
|
|
$ |
450.6 |
|
|
$ |
14.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
$ |
459.7 |
|
|
$ |
201.1 |
|
|
$ |
1,195.0 |
|
|
$ |
390.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
1.49 |
|
|
$ |
0.79 |
|
|
$ |
3.86 |
|
|
$ |
1.96 |
|
Diluted |
|
$ |
1.49 |
|
|
$ |
0.79 |
|
|
$ |
3.86 |
|
|
$ |
1.96 |
|
Weighted average number of shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
192.7 |
|
|
|
192.3 |
|
|
|
192.6 |
|
|
|
192.3 |
|
Diluted |
|
|
193.0 |
|
|
|
192.5 |
|
|
|
192.9 |
|
|
|
192.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The unaudited condensed consolidated interim financial statements and accompanying notes can be found in our Q3 2025 Quarterly Report available on our website
FRANCO-NEVADA CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
For the nine months ended |
||||||||||||
|
|
|
September 30, |
|
September 30, |
||||||||||||
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
287.5 |
|
|
$ |
152.7 |
|
|
$ |
744.4 |
|
|
$ |
376.7 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depletion and depreciation |
|
|
87.0 |
|
|
|
54.2 |
|
|
|
219.4 |
|
|
|
165.3 |
|
|
Share-based compensation expenses |
|
|
1.7 |
|
|
|
1.3 |
|
|
|
4.8 |
|
|
|
4.2 |
|
|
Impairment reversal |
|
|
(0.7) |
|
|
|
— |
|
|
|
(4.8) |
|
|
|
— |
|
|
Gain on disposal of royalty interests |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.3) |
|
|
Unrealized foreign exchange (gain) loss |
|
|
(1.7) |
|
|
|
0.1 |
|
|
|
(12.9) |
|
|
|
7.9 |
|
|
Deferred income tax expense |
|
|
36.6 |
|
|
|
7.7 |
|
|
|
82.9 |
|
|
|
64.0 |
|
|
Gain on sale of gold and silver bullion |
|
|
(3.1) |
|
|
|
(2.6) |
|
|
|
(52.4) |
|
|
|
(5.1) |
|
|
(Gain) loss on derivative financial instruments |
|
|
(12.9) |
|
|
|
1.0 |
|
|
|
(18.5) |
|
|
|
4.0 |
|
|
Other non-cash items |
|
|
(1.5) |
|
|
|
(0.1) |
|
|
|
(1.5) |
|
|
|
(4.6) |
|
|
Gold and silver bullion from royalties received in-kind |
|
|
(31.5) |
|
|
|
(20.0) |
|
|
|
(61.6) |
|
|
|
(52.4) |
|
|
Proceeds from sale of gold and silver bullion |
|
|
31.3 |
|
|
|
12.7 |
|
|
|
208.6 |
|
|
|
29.3 |
|
|
Changes in other assets |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(17.4) |
|
|
Operating cash flows before changes in non-cash working capital |
|
$ |
392.7 |
|
|
$ |
207.0 |
|
|
$ |
1,108.4 |
|
|
$ |
571.6 |
|
|
Changes in non-cash working capital: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in receivables |
|
$ |
(44.0) |
|
|
$ |
(12.8) |
|
|
$ |
(38.9) |
|
|
$ |
(22.7) |
|
|
(Increase) decrease in other current assets |
|
|
(5.2) |
|
|
|
8.2 |
|
|
|
(16.3) |
|
|
|
10.7 |
|
|
Increase in accounts payable and accrued liabilities |
|
|
4.5 |
|
|
|
11.2 |
|
|
|
14.0 |
|
|
|
26.9 |
|
|
Net cash provided by operating activities |
|
$ |
348.0 |
|
|
$ |
213.6 |
|
|
$ |
1,067.2 |
|
|
$ |
586.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows used in investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition of royalty, stream and working interests |
|
$ |
(291.8) |
|
|
$ |
(238.6) |
|
|
$ |
(2,157.4) |
|
|
$ |
(401.7) |
|
|
Proceeds from sale of investments |
|
|
84.4 |
|
|
|
12.9 |
|
|
|
109.9 |
|
|
|
14.0 |
|
|
Acquisition of investments |
|
|
— |
|
|
|
(27.9) |
|
|
|
(55.3) |
|
|
|
(38.9) |
|
|
Proceeds from repayment of loan receivable |
|
|
— |
|
|
|
10.0 |
|
|
|
10.0 |
|
|
|
28.9 |
|
|
Acquisition of property and equipment |
|
|
(0.1) |
|
|
|
— |
|
|
|
(2.2) |
|
|
|
(0.1) |
|
|
Acquisition of energy well equipment |
|
|
(0.5) |
|
|
|
(0.7) |
|
|
|
(2.1) |
|
|
|
(1.4) |
|
|
Advances of loans receivable |
|
|
— |
|
|
|
(34.7) |
|
|
|
— |
|
|
|
(118.2) |
|
|
Proceeds from disposal of royalty interests |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
11.2 |
|
|
Net cash used in investing activities |
|
$ |
(208.0) |
|
|
$ |
(279.0) |
|
|
$ |
(2,097.1) |
|
|
$ |
(506.2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows used in financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment of dividends |
|
$ |
(67.3) |
|
|
$ |
(61.1) |
|
|
$ |
(204.5) |
|
|
$ |
(180.3) |
|
|
Proceeds from draw down of Corporate Revolver |
|
|
175.0 |
|
|
|
— |
|
|
|
175.0 |
|
|
|
— |
|
|
Repayment of Corporate Revolver |
|
|
(175.0) |
|
|
|
— |
|
|
|
(175.0) |
|
|
|
— |
|
|
Proceeds from exercise of stock options |
|
|
3.1 |
|
|
|
— |
|
|
|
7.4 |
|
|
|
2.7 |
|
|
Revolving credit facility amendment costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.8) |
|
|
Net cash used in financing activities |
|
$ |
(64.2) |
|
|
$ |
(61.1) |
|
|
$ |
(197.1) |
|
|
$ |
(178.4) |
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
$ |
0.6 |
|
|
$ |
4.8 |
|
|
$ |
12.4 |
|
|
$ |
(6.5) |
|
|
Net change in cash and cash equivalents |
|
$ |
76.4 |
|
|
$ |
(121.7) |
|
|
$ |
(1,214.6) |
|
|
$ |
(104.6) |
|
|
Cash and cash equivalents at beginning of period |
|
$ |
160.3 |
|
|
$ |
1,439.0 |
|
|
$ |
1,451.3 |
|
|
$ |
1,421.9 |
|
|
Cash and cash equivalents at end of period |
|
$ |
236.7 |
|
|
$ |
1,317.3 |
|
|
$ |
236.7 |
|
|
$ |
1,317.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental cash flow information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes paid |
|
$ |
46.8 |
|
|
$ |
14.1 |
|
|
$ |
140.0 |
|
|
$ |
56.6 |
|
|
Dividend income received |
|
$ |
1.4 |
|
|
$ |
5.1 |
|
|
$ |
6.9 |
|
|
$ |
9.3 |
|
|
Interest and standby fees paid |
|
$ |
1.2 |
|
|
$ |
0.5 |
|
|
$ |
2.6 |
|
|
$ |
1.5 |
|
The unaudited condensed consolidated interim financial statements and accompanying notes can be found in our Q3 2025 Quarterly Report available on our website
View original content:https://www.prnewswire.com/news-releases/franco-nevada-reports-record-q3-2025-results-302603118.html
SOURCE Franco-Nevada Corporation