Franco-Nevada Corporation

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna



index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
Rok finansowy 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Przychód (mln) 3 151 200 233 411 427 401 442 444 610 675 653 844 1,020 1,300 1,316 1,241 1,102
Przychód Δ r/r 0.0% 4503.5% 32.2% 16.8% 76.2% 3.8% -6.1% 10.4% 0.3% 37.6% 10.6% -3.2% 29.2% 20.9% 27.4% 1.2% -5.7% -11.2%
Marża brutto 94.7% 94.6% 96.7% 96.6% 84.6% 56.5% 52.7% 46.7% 30.3% 37.8% 38.5% 44.0% 51.7% 60.8% 63.2% 64.8% 62.9% 88.5%
EBIT (mln) -31 32 87 109 28 138 50 156 54 155 235 189 410 592 861 821 751 727
EBIT Δ r/r 0.0% -202.8% 175.4% 24.7% -74.2% 394.3% -64.2% 215.1% -65.8% 190.5% 51.5% -19.8% 117.3% 44.4% 45.3% -4.6% -8.5% -3.2%
EBIT (%) -937.6% 20.9% 43.6% 46.6% 6.8% 32.4% 12.4% 35.3% 12.1% 25.5% 34.9% 28.9% 48.6% 58.1% 66.2% 62.4% 60.5% 65.9%
Koszty finansowe (mln) -3 2 2 2 2 1 2 2 3 4 3 5 11 0 0 0 3 3
EBITDA (mln) -28 134 179 211 330 357 326 355 338 484 240 516 674 834 1,091 1,116 1,029 949
EBITDA(%) -864.9% 88.6% 89.4% 90.3% 80.2% 83.7% 81.3% 80.2% 76.2% 79.3% 35.6% 78.9% 79.8% 81.7% 83.9% 84.8% 82.9% 86.1%
Podatek (mln) -1 -4 18 34 46 52 22 50 24 46 41 50 62 13 124 133 104 212
Zysk Netto (mln) -33 40 81 74 -7 103 12 107 25 122 195 139 344 326 734 701 -475 552
Zysk netto Δ r/r 0.0% -222.0% 100.5% -8.2% -109.2% -1608.8% -88.6% 812.0% -76.9% 396.7% 59.3% -28.6% 147.6% -5.2% 124.9% -4.5% -167.8% -216.2%
Zysk netto (%) -1008.2% 26.7% 40.5% 31.8% -1.7% 24.0% 2.9% 24.1% 5.5% 20.0% 28.8% 21.3% 40.8% 32.0% 56.4% 53.2% -38.3% 50.1%
EPS -0.39 0.41 0.76 0.55 -0.0545 0.72 0.0804 0.71 0.16 0.7 1.07 0.75 1.88 1.8 3.81 3.51 -2.47 2.87
EPS (rozwodnione) -0.39 0.41 0.75 0.55 -0.0545 0.71 0.0804 0.7 0.16 0.69 1.07 0.75 1.87 1.8 3.8 3.51 -2.47 2.87
Ilośc akcji (mln) 86 98 106 113 125 142 146 150 156 174 182 185 188 190 191 192 192 192
Ważona ilośc akcji (mln) 86 98 107 115 125 144 147 151 156 176 182 185 188 191 192 192 192 193
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD