Franco-Nevada Reports Record 2025 Results

PR Newswire

TORONTO, March 10, 2026

(in U.S. dollars unless otherwise noted)

TORONTO, March 10, 2026 /PRNewswire/ - 

Strong Finish to the Year

2025 was a record-breaking year for Franco-Nevada driven by higher precious metal prices and growing production. "We achieved the top end of our revised 2025 GEO guidance range thanks to a strong fourth quarter", stated Paul Brink, CEO. "The record increase in our annual cash flow allowed us to announce a 16% dividend increase in January this year. 2025 joined 2024 as two of our best-ever years for capital deployment. That success has continued post year-end and we have announced four further attractive acquisitions, all of which add additional optionality and create real value for shareholders rather than simply adding scale. Our 2026 guidance and the five-year outlook point to a strong growth foundation and the tremendous amount of exploration capital expected to be spent by operators on projects in our deep royalty portfolio is set to provide powerful additional organic growth. A restart of Cobre Panama would add significant further growth, and the Panamanian Government's willingness to approve the processing of stockpiles is a positive step in that direction. With the industry's largest portfolio of gold royalties, no debt and $3.1 billion in available capital we are uniquely positioned to continue to create shareholder value." 

Financial Highlights – Q4 2025 compared to Q4 2024

Financial Highlights – 2025 compared to 2024

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)


PRECIOUS METALS












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)


PRECIOUS METALS












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 $597.3 million, an increase of 86% from Q4 2024, and sold 141,656 GEOs, an increase of 18% from Q4 2024. We benefited from record gold and silver prices during the quarter, strong production from Antamina and South Arturo, and contributions from Precious Metal assets which were acquired or commenced production over the past year. Revenue from our Diversified assets was lower than in Q4 2024, due to lower oil prices. The outperformance of the gold price relative to our other commodities also resulted in a reduction in GEOs reported from our Diversified assets.

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 Americas (44% South America, 21% Canada, 15% U.S. and 9% Central America & Mexico).

Portfolio Additions

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 Panama (the "GOP"), the power plant was restarted, with Unit 2 hot-commissioned and synchronized to the national grid and the commissioning of Unit 1 ongoing. In addition, the integral audit, carried out by SGS Global, is ongoing and is anticipated to be concluded in April 2026.

In January 2026, President José Raúl Mulino announced that the GOP will authorize the removal, processing and export of stockpiled ore. First Quantum awaits formal approvals to undertake these activities, which will be carried out in coordination with the GOP and in strict compliance with the P&SM plan. The processing of stockpiled ore does not constitute a mine reopening. On a preliminary basis, it is currently anticipated that processing of stockpiled ore could commence about three months after receiving official regulatory notice to proceed and would require approximately one year to process the stockpiled ore. Approximately 70,000 tonnes of copper is expected to be produced from the stockpiled ore which would result in the delivery of approximately 23,100 gold ounces and 265,000 silver ounces to Franco-Nevada. As the processing of the stockpiled ore is pending formal approval by the GOP, these GEOs are not included in our 2026 guidance. Timing of the receipt of such deliveries depends on the timing of formal approval by the GOP.

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 Corporate Knights as one of the 2026 Global 100 Most Sustainable Corporations. In Q4 2025, our community contributions included advancing multi-year community investments to support reforestation and community infrastructure at Tocantinzinho in Brazil in partnership with G Mining Ventures, and supporting an anti-anemia health initiative at Antapaccay in Peru with Glencore.

Dividend Increase for 2026

As previously announced on January 12, 2026, Franco-Nevada raised its quarterly dividend to US$0.44 per share and declared a quarterly dividend payable on March 26, 2026 to shareholders of record on March 12, 2026. This is a 16% increase from the previous US$0.38 per share quarterly dividend and marks the 19th consecutive annual increase for Franco-Nevada shareholders. The increased dividend is intended to be effective for the full 2026 fiscal year. Canadian investors in Franco-Nevada's IPO in December 2007 are now receiving an effective 16.1% yield on their cost base.

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: $4,500/oz Au, $75.00/oz Ag, $2,000/oz Pt, $1,650/oz Pd, $100/tonne Fe 62% CFR China, $70/bbl WTI oil and $3.00/mcf Henry Hub natural gas.

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 Valentine Gold, the continued ramp-up of Salares Norte and Greenstone, and the recent acquisitions of the Casa Berardi stream and i-80 royalty. With respect to our Diversified revenue, the commodity breakdown is expected to be approximately 50% oil and liquids, 25% natural gas and 25% iron ore and other minerals.

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 Franco-Nevada of approximately 23,100 gold ounces and 265,000 silver ounces. The timing of stream deliveries would depend on when formal approval is received.

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
GEO Sales Guidance (1) (2)



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



$245 to $285 million



$259.9 million


Gold Equivalent Ounces Sold








Total



510,000 to 570,000 GEOs



519,106 GEOs


1.

Our 2026 guidance assumes the following commodity prices: $4,500/oz Au, $75.00/oz Ag, $2,000/oz Pt, $1,650/oz Pd, $100/tonne Fe 62% CFR China, $70/bbl WTI oil and $3.00/mcf Henry Hub natural gas. Starting in 2026, actual GEOs will be calculated based on fixed conversion ratios based on the prices assumed in this 2026 guidance.

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, Copper World, Eskay Creek, Stibnite Gold and Rebecca-Roe. It also reflects planned expansions at Detour Lake, Magino and Castle Mountain Phase 2, and the development of the Coroccohuayco project at Antapaccay. These production increases are expected to be partly offset by the step-down at Candelaria and Antapaccay, and a decrease in production at Subika (Ahafo South). For our Energy assets, we anticipate continued production growth at our Haynesville, SCOOP/STACK and Permian interests, and expect steady-state production from our Canadian assets.

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 Franco-Nevada annually once the mine has ramped up to full capacity.

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.

South America:

Central America & Mexico:

Canada:

U.S.:

Rest of World:

Diversified assets: Our Diversified assets, primarily comprising our Iron Ore and Energy interests, generated $55.3 million in revenue, compared to $64.3 million in Q4 2024. When converted to GEOs, our Diversified assets contributed 13,697 GEOs, compared to 24,498 GEOs in Q4 2024.

Other Mining: 

Energy:

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:

March 11th 10:00 am ET

Dial‑in Numbers:

Toll‑Free: 1-888-510-2154

International: 437-900-0527



Conference Call URL (This allows participants to join
the conference call by phone without operator assistance.
Participants will receive an automated call back after
entering their name and phone number):

emportal.ink/3LNbCaA 



Webcast:

www.franco-nevada.com

Replay (available until March 18th):

Toll‑Free: 1-888-660-6345

International: 289-819-1450

Pass code: 83241#

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 Toronto and New York stock exchanges. Franco-Nevada is the gold investment that works.

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 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 ongoing or future 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 Panamá 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, Brazilian real, Mexican peso and any other currency in which revenue is generated, relative to the U.S. dollar; changes in national and local government legislation, including permitting and licensing regimes and taxation policies and the enforcement thereof; proposed tariff and other trade measures that may be imposed by the United States and proposed retaliatory measures that may be adopted by its trading partners; the adoption and implementation of a global minimum tax on corporations; regulatory, political or economic developments in any of the countries where properties in which Franco-Nevada holds a royalty, stream or other interest are located or through which they are held; risks related to the operators of the properties in which Franco-Nevada holds a royalty, stream or other interest, including changes in the ownership and control of such operators; relinquishment or sale of mineral properties; influence of macroeconomic developments; business opportunities that become available to, or are pursued by Franco-Nevada; reduced access to debt and equity capital; litigation; title, permit or license disputes related to interests on any of the properties in which Franco-Nevada holds a royalty, stream or other interest; whether or not the Company is determined to have "passive foreign investment company" ("PFIC") status as defined in Section 1297 of the United States Internal Revenue Code of 1986, as amended; potential changes in Canadian tax treatment of offshore streams; excessive cost escalation as well as development, permitting, infrastructure, operating or technical difficulties on any of the properties in which Franco-Nevada holds a royalty, stream or other interest; access to sufficient pipeline capacity; actual mineral content may differ from the mineral resources and mineral reserves contained in technical reports; rate and timing of production differences from mineral resource estimates, other technical reports and mine plans; risks and hazards associated with the business of development and mining on any of the properties in which Franco-Nevada holds a royalty, stream or other interest, including, but not limited to unusual or unexpected geological and metallurgical conditions, slope failures or cave-ins, sinkholes, flooding and other natural disasters, terrorism, civil unrest or an outbreak of contagious disease; the impact of future pandemics; and the integration of acquired assets. The forward-looking statements contained herein are based upon assumptions management believes to be reasonable, including, without limitation: the ongoing operation of the properties in which Franco-Nevada holds a royalty, stream or other interest by the owners or operators of such properties in a manner consistent with past practice; the accuracy of public statements and disclosures made by the owners or operators of such underlying properties; no material adverse change in the market price of the commodities that underlie the asset portfolio; the Company's ongoing income and assets relating to determination of its PFIC status; no material changes to existing tax treatment; the expected application of tax laws and regulations by taxation authorities; the expected assessment and outcome of any audit by any taxation authority; no adverse development in respect of any significant property in which Franco-Nevada holds a royalty, stream or other interest; the accuracy of publicly disclosed expectations for the development of underlying properties that are not yet in production; integration of acquired assets; and the absence of any other factors that could cause actions, events or results to differ from those anticipated, estimated or intended. However, there can be no assurance that forward-looking statements will prove to be accurate, as actual results and future events could differ materially from those anticipated in such statements. Investors are cautioned that forward-looking statements are not guarantees of future performance. In addition, there can be no assurance as to (i) the outcome of any ongoing or future audits by the CRA or the Company's exposure as a result thereof, or (ii) the future status and any potential restart of the Cobre Panamá mine or the outcome of any related arbitration proceedings. Franco-Nevada cannot assure investors that actual results will be consistent with these forward-looking statements. Accordingly, investors should not place undue reliance on forward-looking statements due to the inherent uncertainty therein.

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 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/mcf Henry 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/mcf Henry 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.

Calculation of Net Gold Equivalent Ounces: 





















(expressed in millions, excepts GEOs and
Average Gold
 Price)



Q1 2025




 Q2 2025




Q3 2025




Q4 2025



For the year ended
December
 31, 2025


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
Average Gold
 Price)



Q1 2024




Q2 2024




Q3 2024




Q4 2024



For the year ended
December
 31, 2024


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 Franco-Nevada's MD&A for the year ended December 31, 2025 dated March 10, 2026 filed with the Canadian securities regulatory authorities on SEDAR+ available at www.sedarplus.com and with the U.S. Securities and Exchange Commission available on EDGAR at www.sec.gov.

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
deferred tax liability due to changes in Barbados tax rate












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:  Available Capital comprises our cash and cash equivalents of $670.9 million as at December 31, 2025, our equity investments (excluding our long-term investment in Labrador Iron Ore Company of Canada) of $967.3 million as at December 31, 2025, the amount available to borrow under our $1.0 billion revolving credit facility and its accordion of $500.0 million as of the date of this news release.

FRANCO-NEVADA CORPORATION
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
(in millions of U.S. dollars)





At December 31, 



At December 31, 




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

FRANCO-NEVADA CORPORATION
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
(in millions of U.S. dollars and shares, except per share amounts)




For the three months ended



For the year ended



December 31, 



December 31, 



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

FRANCO-NEVADA CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions of U.S. dollars)





For the three months ended


For the year ended



December 31, 


December 31, 



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

Cision View original content:https://www.prnewswire.com/news-releases/franco-nevada-reports-record-2025-results-302710083.html

SOURCE Franco-Nevada Corporation