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 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41
Rok finansowy 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025
Kwartał Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1
Data 2014-12-31 2015-03-31 2015-06-30 2015-09-30 2015-12-31 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2017-03-31 2017-06-30 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-30 2018-12-31 2019-03-31 2019-06-30 2019-09-30 2019-12-31 2020-03-31 2020-06-30 2020-09-30 2020-12-31 2021-03-31 2021-06-30 2021-09-30 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-31 2023-03-31 2023-06-30 2023-09-30 2023-12-31 2024-03-31 2024-06-30 2024-09-30 2024-12-31 2025-03-31
Przychód (mln) 123 109 109 104 121 132 151 172 155 173 164 172 167 173 161 171 148 180 170 236 258 240 195 280 304 309 347 316 328 339 352 304 320 276 330 310 312 255 257 276 318 368
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -1.38% 20.9% 37.9% 65.9% 28.0% 30.8% 8.4% -0.29% 7.7% 0.2% -1.41% -0.52% -11.36% 3.9% 5.7% 38.2% 74.2% 33.8% 14.6% 18.7% 18.0% 28.4% 77.6% 13.0% 7.6% 9.7% 1.5% -3.83% -2.23% -18.45% -6.36% 1.7% -2.66% -7.62% -22.13% -10.92% 1.9% 44.3%
Marża brutto 40.2% 32.1% 33.2% 30.5% 25.7% 31.9% 36.4% 41.3% 40.2% 35.5% 38.2% 39.7% 40.8% 47.5% 44.6% 41.7% 41.8% 48.1% 49.4% 53.6% 53.9% 55.1% 58.9% 65.2% 62.5% 63.8% 64.1% 63.6% 61.4% 65.1% 67.3% 63.7% 62.8% 64.1% 63.0% 62.2% 62.4% 64.2% 88.9% 68.8% 89.4% 71.0%
Koszty i Wydatki (mln) 78 79 78 77 93 96 102 105 101 118 108 109 106 96 96 105 92 100 92 115 130 114 92 104 117 118 135 120 136 128 121 116 131 109 131 123 122 100 88 94 100 115
EBIT (mln) 13 30 31 27 -34 36 49 68 0 55 56 63 61 77 65 66 -19 80 79 122 129 -143 106 178 196 192 205 197 267 212 232 188 189 172 200 187 189 155 169 182 217 254
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -356.72% 19.7% 58.6% 153.8% 101.2% 51.6% 14.3% -6.67% 15200.0% 40.2% 15.9% 4.4% -131.54% 3.4% 21.7% 85.7% 768.4% -279.25% 33.9% 45.9% 51.8% 233.5% 94.0% 10.4% 36.4% 10.7% 12.8% -4.37% -29.28% -18.82% -13.43% -0.64% 0.3% -9.70% -15.71% -2.67% 14.8% 63.1%
EBIT (%) 10.9% 27.8% 28.2% 25.7% -28.36% 27.6% 32.5% 39.2% 0.3% 32.0% 34.2% 36.7% 36.6% 44.7% 40.2% 38.6% -13.02% 44.5% 46.3% 51.8% 50.0% -59.63% 54.1% 63.7% 64.3% 62.0% 59.1% 62.2% 81.5% 62.6% 65.7% 61.9% 59.0% 62.3% 60.8% 60.4% 60.7% 60.9% 65.8% 66.0% 68.4% 68.8%
Przychody fiansowe (mln) 1 1 1 1 2 1 1 0 1 1 1 2 2 1 1 1 1 1 1 1 1 1 1 1 1 1 2 1 1 1 3 2 7 10 10 16 17 17 16 15 14 11
Koszty finansowe (mln) 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 2 2 2 4 2 1 1 0 1 1 0 1 1 1 2 1 1 1 1 1 1 1 1 1 1 1
Amortyzacja (mln) 49 52 49 50 66 66 68 73 67 72 67 70 64 61 60 66 62 61 59 71 73 64 52 57 68 72 77 73 78 76 69 65 74 61 76 67 71 58 53 54 60 68
EBITDA (mln) 61 82 80 78 31 101 119 140 77 127 123 134 125 138 124 132 44 141 138 193 202 -79 158 235 253 263 282 270 341 297 301 257 266 229 276 265 -893 215 228 250 281 339
EBITDA(%) 76.8% 76.0% 74.1% 74.8% 79.4% 78.0% 78.3% 81.5% 78.8% 73.9% 75.9% 78.7% 75.8% 80.1% 77.6% 77.8% 80.2% 78.3% 80.9% 81.5% 79.3% 79.7% 80.2% 83.4% 83.2% 84.8% 83.6% 85.5% 81.5% 82.0% 86.0% 85.3% 83.1% 86.6% 86.1% 87.4% 83.4% 83.6% 88.8% 90.6% 88.5% 91.9%
NOPLAT (mln) 11 28 33 24 -36 38 54 67 9 56 57 63 60 78 65 66 -20 78 78 120 130 -144 106 179 198 191 205 196 266 218 233 188 195 184 212 200 -986 171 175 195 222 270
Podatek (mln) 10 9 11 8 -5 8 11 13 13 10 11 3 17 14 11 14 12 13 14 18 17 -45 12 25 22 20 29 30 45 36 37 30 30 28 27 25 23 27 95 42 47 60
Zysk Netto (mln) 1 19 22 15 -31 30 42 54 -4 46 46 60 44 65 54 52 -31 65 64 102 113 -99 94 154 177 172 175 166 221 182 196 157 165 156 184 175 -1,010 144 80 153 175 210
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -2716.67% 56.2% 95.8% 257.9% -85.67% 52.0% 7.8% 10.3% 1066.7% 41.7% 17.5% -13.17% -171.95% 0.9% 19.4% 95.0% 462.0% -251.53% 47.5% 51.5% 56.0% 273.6% 85.7% 7.9% 25.0% 6.1% 12.1% -5.36% -25.31% -14.01% -6.11% 11.5% -711.91% -7.67% -56.91% -12.79% 117.4% 45.2%
Zysk netto (%) 1.0% 17.6% 19.7% 14.7% -25.89% 22.7% 28.0% 31.6% -2.90% 26.4% 27.9% 35.0% 26.0% 37.3% 33.2% 30.5% -21.12% 36.3% 37.5% 43.1% 43.9% -41.08% 48.3% 55.0% 58.0% 55.5% 50.5% 52.5% 67.4% 53.7% 55.8% 51.6% 51.5% 56.6% 55.9% 56.6% -323.72% 56.6% 30.9% 55.4% 55.2% 56.9%
EPS 0.0076 0.12 0.14 0.1 -0.2 0.18 0.24 0.31 -0.0258 0.26 0.25 0.32 0.23 0.35 0.29 0.28 -0.17 0.35 0.34 0.54 0.6 -0.52 0.5 0.81 0.93 0.9 0.92 0.87 1.15 0.95 1.03 0.82 0.86 0.82 0.97 0.9 -5.25 0.75 0.41 0.79 0.91 1.09
EPS (rozwodnione) 0.0076 0.12 0.14 0.1 -0.2 0.18 0.24 0.3 -0.0257 0.25 0.25 0.32 0.23 0.35 0.29 0.28 -0.17 0.35 0.34 0.54 0.6 -0.52 0.5 0.81 0.93 0.9 0.92 0.87 1.15 0.95 1.03 0.82 0.86 0.81 0.97 0.9 -5.25 0.75 0.41 0.79 0.91 1.09
Ilośc akcji (mln) 155 156 156 156 156 166 177 177 174 178 181 185 185 185 185 185 185 186 186 187 188 188 189 189 191 190 190 190 191 191 191 191 192 192 192 192 192 192 192 192 193 193
Ważona ilośc akcji (mln) 157 157 157 157 157 167 178 179 175 179 181 185 186 185 185 185 186 186 187 187 189 189 190 190 191 190 190 191 191 191 191 191 192 192 192 192 192 192 192 192 193 193
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD