Stock Scorer
Stock Board CompareNew Screen
Donate
…
Report Measures Companies
Sign in

FRANCO NEVADA Corp (FNV)

Every figure this model derived for FNV, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

FigureValueXBRL tagAs at
capex 2,400,000 PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities 2025-12-31
cash 670,900,000 CashAndCashEquivalents 2025-12-31
current assets 1,021,400,000 CurrentAssets 2025-12-31
current liabilities 123,000,000 CurrentLiabilities 2025-12-31
equity 7,635,300,000 Equity 2025-12-31
interest expense 3,100,000 FinanceCosts 2025-12-31
ocf 1,493,700,000 CashFlowsFromUsedInOperatingActivities 2025-12-31
revenue 1,822,800,000 RevenueFromContractsWithCustomers 2025-12-31
sbc 16,900,000 ExpenseFromSharebasedPaymentTransactionsWithEmployees 2025-12-31

The ratios

The figures themselves rather than their scores — what somebody looking up FNV on one particular measure came for.

RatioValue
cash operating margin92.05
current ratio8.3
current ratio reported8.3
dilution pct0.21
ebit cagr12.0
ebit yoy86.37
ev ebit32.97
ev owner earnings30.28
ev sales24.49
fcf margin81.81
growth cv1.8
interest cover436.84
operating margin74.29
owner earnings margin80.89
revenue growth63.69
revenue growth per share63.35
roic15.36
rule of 40137.98
sbc pct revenue0.93

Everything else this filing tags

219 more elements from FNV's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
Assets8,241,400,0002025-12-31 56USD
EquityAndLiabilities8,241,400,0002025-12-31 56USD
IssuedCapital5,803,400,0002025-12-31 56USD
CashFlowsFromUsedInInvestingActivities-2,033,000,0002025-12-31 58USD
ComprehensiveIncome1,899,600,0002025-12-31 74USD
CashFlowsFromUsedInOperationsBeforeChangesInWorkingCapital1,524,700,0002025-12-31 58USD
AccountingProfit1,416,000,0002025-12-31 36USD
ProfitLossBeforeTax1,416,000,0002025-12-31 74USD
RetainedEarnings1,379,800,0002025-12-31 56USD
ProfitLossFromOperatingActivities1,354,200,0002025-12-31 74USD
GrossProfit1,347,300,0002025-12-31 74USD
ImpairmentLossRecognisedInProfitOrLoss1,173,300,0002023-12-31 38USD
ImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipment1,173,300,0002023-12-31 11USD
NoncurrentInvestmentsOtherThanInvestmentsAccountedForUsingEquityMethod1,141,300,0002025-12-31 57USD
ProfitLoss1,112,100,0002025-12-31 74USD
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntity1,112,100,0002025-12-31 74USD
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntityIncludingDilutiveEffects1,112,100,0002025-12-31 74USD
TemporaryDifferencesAssociatedWithInvestmentsInSubsidiariesBranchesAndAssociatesAndInterestsInJointVentures960,300,0002025-12-31 36USD
OtherComprehensiveIncomeBeforeTax893,500,0002025-12-31 36USD
OtherComprehensiveIncomeBeforeTaxFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncome802,300,0002025-12-31 12USD
OtherComprehensiveIncome787,500,0002025-12-31 74USD
IncreaseDecreaseInCashAndCashEquivalents-780,400,0002025-12-31 58USD
OtherComprehensiveIncomeNetOfTaxGainsLossesFromInvestmentsInEquityInstruments696,300,0002025-12-31 11USD
OtherComprehensiveIncomeNetOfTaxFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncome696,300,0002025-12-31 12USD
Revenue675,000,0002017-12-31 4USD
DeductibleTemporaryDifferencesForWhichNoDeferredTaxAssetIsRecognised650,800,0002025-12-31 32USD
Liabilities606,100,0002025-12-31 56USD
InvestmentAccountedForUsingEquityMethod590,400,0002025-06-30 24USD
CostOfSales475,500,0002025-12-31 74USD
DeferredTaxLiabilities440,700,0002025-12-31 56USD
Cash433,900,0002025-12-31 56USD
AccumulatedOtherComprehensiveIncome430,500,0002025-12-31 56USD
DeferredTaxLiabilityAsset417,500,0002025-12-31 54USD
TaxExpenseIncomeAtApplicableTaxRate375,200,0002025-12-31 36USD
IncreaseDecreaseThroughExerciseOfWarrantsEquity356,400,0002017-12-31 6USD
DepreciationAndAmortisationExpense306,700,0002025-12-31 74USD
DepreciationPropertyPlantAndEquipment304,200,0002025-12-31 49USD
IncomeTaxExpenseContinuingOperations303,900,0002025-12-31 74USD
DividendsPaidClassifiedAsFinancingActivities275,100,0002025-12-31 74USD
CashFlowsFromUsedInFinancingActivities-267,400,0002025-12-31 58USD
TradeAndOtherReceivables241,900,0002025-12-31 56USD
ShorttermDepositsClassifiedAsCashEquivalents237,000,0002025-12-31 55USD
UnusedTaxLossesForWhichNoDeferredTaxAssetRecognised202,500,0002025-12-31 12USD
CurrentTaxExpenseIncomeAndAdjustmentsForCurrentTaxOfPriorPeriods195,800,0002025-12-31 74USD
AdjustedWeightedAverageShares193,000,0002025-12-31 74shares
NumberOfSharesOutstanding192,798,6922025-12-31 36shares
WeightedAverageShares192,700,0002025-12-31 74shares
NumberOfSharesIssued192,175,0422023-12-31 4shares
ProceedsFromBorrowingsClassifiedAsFinancingActivities175,000,0002025-12-31 19USD
RepaymentsOfBorrowingsClassifiedAsFinancingActivities175,000,0002025-12-31 16USD
RevenueFromRoyalties173,700,0002017-12-31 4USD
NoncurrentFinancialAssetsAvailableforsale172,200,0002017-12-31 4USD
CurrentTaxExpenseIncome163,000,0002025-12-31 36USD
IncomeTaxesPaidRefund162,000,0002025-12-31 58USD
CurrentPortionOfLongtermBorrowings160,000,0002019-06-30 1USD
ProceedsFromNoncurrentBorrowings160,000,0002019-12-31 6USD
ProceedsFromIssueOfOrdinaryShares136,000,0002020-12-31 8USD
ProceedsFromIssuingShares135,700,0002020-12-31 12USD
IssueOfEquity133,700,0002020-12-31 12USD
CashAdvancesAndLoansMadeToOtherPartiesClassifiedAsInvestingActivities118,200,0002024-12-31 12USD
ProceedsFromSalesOfInvestmentsOtherThanInvestmentsAccountedForUsingEquityMethod109,900,0002025-12-31 18USD
AdjustmentsForIncomeTaxExpense108,100,0002025-12-31 58USD
DeferredTaxExpenseIncome108,100,0002025-12-31 74USD
DeferredTaxExpenseIncomeRecognisedInProfitOrLoss108,100,0002025-12-31 36USD
DeferredTaxExpenseIncomeRelatingToOriginationAndReversalOfTemporaryDifferences106,200,0002025-12-31 36USD
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome106,000,0002025-12-31 40USD
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLoss106,000,0002025-12-31 36USD
IncomeTaxRelatingToInvestmentsInEquityInstrumentsOfOtherComprehensiveIncome106,000,0002025-12-31 12USD
TaxEffectOfForeignTaxRates-102,200,0002025-12-31 36USD
OtherComprehensiveIncomeBeforeTaxExchangeDifferencesOnTranslation91,200,0002025-12-31 36USD
OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation91,200,0002025-12-31 74USD
AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables-90,100,0002025-12-31 58USD
NetDeferredTaxLiabilities82,400,0002019-12-31 12USD
Borrowings80,000,0002019-12-31 17USD
LongtermBorrowings80,000,0002019-12-31 9USD
CurrentTaxLiabilitiesCurrent78,100,0002025-12-31 56USD
WritedownsReversalsOfPropertyPlantAndEquipment75,500,0002021-12-31 4USD
GainsLossesOnRemeasuringAvailableforsaleFinancialAssetsBeforeTax74,900,0002021-06-30 38USD
OtherCurrentAssets68,500,0002025-12-31 6USD
PurchaseOfInvestmentsOtherThanInvestmentsAccountedForUsingEquityMethod60,300,0002025-12-31 18USD
IncreaseDecreaseThroughNetExchangeDifferencesPropertyPlantAndEquipment52,400,0002025-12-31 49USD
UnusedTaxCreditsForWhichNoDeferredTaxAssetRecognised48,700,0002020-12-31 14USD
RepaymentsOfNoncurrentBorrowings42,700,0002022-05-04 5USD
OtherComprehensiveIncomeBeforeTaxAvailableforsaleFinancialAssets-42,300,0002022-12-31 24USD
Inventories40,100,0002025-12-31 50USD
CurrentInvestments39,700,0002021-12-31 7USD
OtherComprehensiveIncomeNetOfTaxAvailableforsaleFinancialAssets-36,700,0002022-12-31 29USD
AccrualsClassifiedAsCurrent36,500,0002025-12-31 36USD
GeneralAndAdministrativeExpense35,300,0002025-12-31 68USD
CurrentTaxExpenseIncomeRelatedToPillarTwoIncomeTaxes33,800,0002025-12-31 6USD
CurrentTaxLiabilitiesNoncurrent33,800,0002025-12-31 8USD
GainsLossesOnChangeInFairValueOfDerivatives32,700,0002025-12-31 8USD
GainLossOnDesignationOfFinancialInstrumentAsMeasuredAtFairValueThroughProfitOrLossBecauseCreditDerivativeIsUsedToManageCreditRisk32,700,0002025-12-31 4USD
NoncurrentFinancialAssetsAtAmortisedCost30,100,0002017-12-31 4USD
FinanceIncome28,200,0002025-12-31 74USD
InterestIncomeOnDeposits28,200,0002025-12-31 56USD
EffectOfExchangeRateChangesOnCashAndCashEquivalents26,300,0002025-12-31 58USD
CashAdvancesAndLoansMadeToOtherPartiesClassifiedAsInvestingActivities25,000,0002023-12-18 1CAD
FinancialAssets24,800,0002023-12-31 6USD
NoncurrentLoansAndReceivables24,800,0002023-12-31 2USD
DeferredTaxAssets23,200,0002025-12-31 56USD
AdditionalPaidinCapital21,600,0002025-12-31 56USD
KeyManagementPersonnelCompensation21,400,0002025-12-31 74USD
IncreaseThroughOriginationOrPurchaseFinancialAssets18,700,0002023-12-31 2USD
AdjustmentsForDecreaseIncreaseInOtherAssets-17,400,0002024-12-31 19USD
KeyManagementPersonnelCompensationSharebasedPayment16,900,0002025-12-31 74USD
CurrentReceivablesFromTaxesOtherThanIncomeTax15,200,0002025-12-31 6USD
InterestRevenueCalculatedUsingEffectiveInterestMethod14,200,0002025-12-31 12USD
WagesAndSalaries14,100,0002025-12-31 16USD
OtherNoncurrentAssets12,400,0002025-12-31 56USD
AdjustmentsForFairValueGainsLosses-11,300,0002023-12-31 4USD
RevenueFromSaleOfGold11,000,0002017-12-31 4USD
DisposalsPropertyPlantAndEquipment10,600,0002024-12-31 14USD
AdjustmentsForUnrealisedForeignExchangeLossesGains-10,400,0002025-12-31 51USD
OtherAdjustmentsForNoncashItems-10,300,0002025-12-31 58USD
DividendsReceived8,700,0002025-12-31 32USD
OtherNoncurrentLiabilities8,600,0002025-12-31 36USD
PurchaseOfExplorationAndEvaluationAssets8,500,0002024-03-21 5USD
TradeAndOtherCurrentPayables8,400,0002025-12-31 36USD
IncreaseDecreaseThroughExerciseOfOptions7,700,0002025-12-31 53USD
ProceedsFromExerciseOfOptions7,700,0002025-12-31 55USD
GainsLossesOnRemeasuringAvailableforsaleFinancialAssetsNetOfTax7,300,0002023-12-31 59USD
AcquisitiondateFairValueOfTotalConsiderationTransferred7,000,0002023-02-23 11USD
TaxEffectOfRevenuesExemptFromTaxation20117,000,0002025-12-31 20USD
OtherOperatingIncomeExpense6,900,0002025-12-31 74USD
NetDeferredTaxAssets6,800,0002019-12-31 12USD
IncreaseDecreaseThroughSharebasedPaymentTransactions6,500,0002025-12-31 56USD
OilAndGasAssets6,400,0002025-12-31 56USD
ProfessionalFeesExpense6,400,0002025-12-31 16USD
AdjustmentsForSharebasedPayments6,300,0002025-12-31 58USD
ForeignExchangeLoss6,100,0002025-12-31 12USD
LossesOnChangeInFairValueOfDerivatives5,700,0002024-12-31 4USD
IncomeTaxRelatingToAvailableforsaleFinancialAssetsOfOtherComprehensiveIncome-5,600,0002022-12-31 24USD
AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss-4,800,0002025-12-31 26USD
ReversalOfImpairmentLossRecognisedInProfitOrLoss4,800,0002025-12-31 4USD
ReversalOfImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipment4,800,0002025-12-31 3USD
KeyManagementPersonnelCompensationShorttermEmployeeBenefits4,500,0002025-12-31 74USD
GainsLossesOnExchangeDifferencesOnTranslationRecognisedInProfitOrLoss4,300,0002025-12-31 12USD
RightofuseAssets4,200,0002025-12-31 39USD
InterestPaidClassifiedAsFinancingActivities4,000,0002025-12-31 58USD
IncreaseDecreaseThroughNetExchangeDifferencesDeferredTaxLiabilityAsset-3,800,0002025-12-31 8USD
OtherTaxEffectsForReconciliationBetweenAccountingProfitAndTaxExpenseIncome3,200,0002025-12-31 36USD
CurrentPrepaidExpenses2,700,0002025-12-31 56USD
PurchaseOfOilAndGasAssets2,700,0002025-12-31 58USD
NoncurrentLeaseLiabilities2,600,0002019-12-31 3USD
AdjustmentsForDeferredTaxOfPriorPeriods2,400,0002025-12-31 32USD
ReclassificationAdjustmentsOnAvailableforsaleFinancialAssetsNetOfTax-2,400,0002017-12-31 6USD
GainsOnDisposalsOfInvestments2,000,0002017-12-31 6USD
ProceedsFromDisposalOrMaturityOfAvailableforsaleFinancialAssets1,900,0002023-06-30 31USD
ForeignExchangeGain1,800,0002024-12-31 4USD
AcquisitiondateFairValueOfTotalConsiderationTransferred1,500,0002022-12-30 2CAD
AdministrativeExpense1,500,0002025-12-31 14USD
AdjustmentsForCurrentTaxOfPriorPeriod-1,000,0002025-12-31 36USD
ProfitsLossesOnDisposalOfInvestmentsAndChangesInValueOfInvestments1,000,0002019-06-30 6USD
IncreaseDecreaseInNumberOfOrdinarySharesIssued909,9002020-06-30 2shares
ShareIssueRelatedCost900,0002020-12-31 8USD
InsuranceExpense900,0002025-12-31 8USD
NoncurrentDerivativeFinancialAssets800,0002017-12-31 4USD
PaymentsForDebtIssueCosts800,0002024-12-31 38USD
TaxBenefitArisingFromPreviouslyUnrecognisedTaxLossTaxCreditOrTemporaryDifferenceOfPriorPeriodUsedToReduceDeferredTaxExpense800,0002025-12-31 26USD
NumberOfOutstandingShareOptions745,9622020-12-31 6USD
FixturesAndFittings700,0002025-12-31 55USD
NumberOfOutstandingShareOptions632,3802024-12-31 48EquityInstruments
DirectorsRemunerationExpense600,0002025-12-31 16USD
NumberOfShareOptionsExercisableInSharebasedPaymentArrangement563,9752020-12-31 2USD
NumberOfOutstandingShareOptions535,8082025-12-31 12shares
NumberOfShareOptionsExercisableInSharebasedPaymentArrangement524,9192024-12-31 32EquityInstruments
PurchaseOfAvailableforsaleFinancialAssets500,0002023-06-30 20USD
NumberOfShareOptionsExercisableInSharebasedPaymentArrangement446,5652025-12-31 8shares
DeferredTaxRelatingToItemsChargedOrCreditedDirectlyToEquity-400,0002021-12-31 14USD
DilutiveEffectOfAllInstrumentsOnWeightedAverageNumberOfOrdinaryShares300,0002025-12-31 20shares
InterestExpense200,0002021-12-31 24USD
OtherComponentsOfDeferredTaxExpenseIncome200,0002025-12-31 28USD
IncreaseDecreaseThroughForeignExchangeFinancialAssets200,0002023-12-31 2USD
NumberOfOtherEquityInstrumentsOutstandingInSharebasedPaymentArrangement115,3372018-12-31 4USD
NumberOfShareOptionsExercisedInSharebasedPaymentArrangement110,9172025-12-31 4shares
NumberOfOtherEquityInstrumentsOutstandingInSharebasedPaymentArrangement107,2572025-12-31 8shares
NumberOfOtherEquityInstrumentsOutstandingInSharebasedPaymentArrangement102,1042023-12-31 24EquityInstruments
DeferredTaxExpenseIncomeRelatingToTaxRateChangesOrImpositionOfNewTaxes100,0002025-12-31 36USD
TaxEffectFromChangeInTaxRate100,0002025-12-31 36USD
NumberOfShareOptionsExercisedInSharebasedPaymentArrangement71,8642024-12-31 32EquityInstruments
NumberOfShareOptionsGrantedInSharebasedPaymentArrangement45,3962024-12-31 32EquityInstruments
NumberOfShareOptionsGrantedInSharebasedPaymentArrangement16,3452025-12-31 4shares
NumberOfShareOptionsForfeitedInSharebasedPaymentArrangement10,3532024-12-31 16EquityInstruments
NumberOfShareOptionsForfeitedInSharebasedPaymentArrangement2,0002025-12-31 4shares
WeightedAverageExercisePriceOfShareOptionsGrantedInSharebasedPaymentArrangement20192262025-12-31 24CAD/shares
WeightedAverageExercisePriceOfShareOptionsForfeitedInSharebasedPaymentArrangement20191682025-12-31 14CAD/shares
WeightedAverageExercisePriceOfShareOptionsGrantedInSharebasedPaymentArrangement20191292019-12-31 4USD/shares
WeightedAverageExercisePriceOfShareOptionsOutstandingInSharebasedPaymentArrangement20191292025-12-31 36CAD/shares
WeightedAverageSharePrice20191292020-12-31 8USD/shares
WeightedAverageExercisePriceOfShareOptionsExercisableInSharebasedPaymentArrangement20191192025-12-31 24CAD/shares
WeightedAverageExercisePriceOfShareOptionsExercisedInSharebasedPaymentArrangement2019972025-12-31 24CAD/shares
WeightedAverageExercisePriceOfShareOptionsGrantedInSharebasedPaymentArrangement932018-12-31 8USD
WeightedAverageExercisePriceOfShareOptionsOutstandingInSharebasedPaymentArrangement2019802019-12-31 6USD/shares
WeightedAverageExercisePriceOfShareOptionsOutstandingInSharebasedPaymentArrangement692018-12-31 12USD
WeightedAverageExercisePriceOfShareOptionsExercisableInSharebasedPaymentArrangement2019682019-12-31 4USD/shares
WeightedAverageExercisePriceOfShareOptionsForfeitedInSharebasedPaymentArrangement682017-12-31 6USD
WeightedAverageExercisePriceOfShareOptionsExercisedInSharebasedPaymentArrangement602018-12-31 8USD
WeightedAverageExercisePriceOfShareOptionsExercisableInSharebasedPaymentArrangement602018-12-31 8USD
WeightedAverageExercisePriceOfShareOptionsExercisedInSharebasedPaymentArrangement2019592019-12-31 4USD/shares
WeightedAverageRemainingContractualLifeOfOutstandingShareOptions72018-12-31 4Y
BasicEarningsLossPerShare62025-12-31 74USD/shares
DilutedEarningsLossPerShare62025-12-31 74USD/shares
DescriptionOfOptionLifeShareOptionsGranted42025-12-31 32Y
DividendsRecognisedAsDistributionsToOwnersPerShare22025-12-31 74USD/shares
ApplicableTaxRate02025-12-31 36pure
DescriptionOfExpectedVolatilityShareOptionsGranted02025-12-31 36pure
DescriptionOfDiscountRatesAppliedToCashFlowProjections02022-12-31 4pure
DescriptionOfRiskFreeInterestRateShareOptionsGranted02025-12-31 36pure
ExpectedDividendAsPercentageShareOptionsGranted02025-12-31 36pure
TransfersIntoLevel3OfFairValueHierarchyAssets02025-12-31 34USD
TransfersIntoLevel3OfFairValueHierarchyLiabilities02025-12-31 34USD
TransfersOutOfLevel1IntoLevel2OfFairValueHierarchyAssets02025-12-31 34USD
TransfersOutOfLevel1IntoLevel2OfFairValueHierarchyLiabilities02025-12-31 34USD
TransfersOutOfLevel2IntoLevel1OfFairValueHierarchyAssets02025-12-31 34USD
TransfersOutOfLevel2IntoLevel1OfFairValueHierarchyLiabilities02025-12-31 34USD
TransfersOutOfLevel3OfFairValueHierarchyAssets02025-12-31 34USD
TransfersOutOfLevel3OfFairValueHierarchyLiabilities02025-12-31 34USD
RecoverableAmountOfAssetOrCashgeneratingUnit02023-12-31 2USD

What to be careful about

What this model itself distrusts about FNV's figures. Written by the derivation as it ran, not added afterwards.