Earnings quality remains high, supported by an OCF/NI ratio frequently exceeding 1.20, despite irregular free cash flow margins caused by strategic acquisition outflows.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 |
|---|
| Cash from Operations | 1.72B | 1.49B | 829.5M | 991.2M | 999.5M | 955.4M | 803.9M | 617.7M | 474.8M | 488.6M | 471M | 253.5M | 267M | 249.4M | 306.3M | 287.8M | 163.45M | 122.27M | 108.97M | -846K |
| Operating CF Margin % | - | 81.95% | 74.49% | 81.31% | 75.97% | 73.49% | 78.8% | 73.18% | 72.69% | 72.39% | 77.19% | 57.15% | 60.35% | 62.21% | 71.73% | 69.99% | 71.94% | 61.22% | 72.14% | -25.78% |
| Operating CF Growth % | 337.53% | 80.07% | -16.31% | -0.83% | 4.62% | 18.85% | 30.14% | 30.1% | -2.82% | 3.74% | 85.8% | -5.06% | 7.06% | -18.58% | 6.43% | 76.08% | 33.68% | 12.21% | 12980.26% | - |
| Net Income | 1.37B | 1.11B | 552.1M | -466.4M | 700.6M | 733.7M | 326.2M | 344.1M | 139M | 194.7M | 122.2M | 24.6M | 106.7M | 11.7M | 102.6M | -6.8M | 74.24M | 80.88M | 40.35M | -33.08M |
| Depreciation & Amortization | 315.12M | 306.7M | 225.3M | 273.1M | 286.2M | 299.6M | 241M | 263.2M | 247.7M | 273M | 273.8M | 216.3M | 163.1M | 129.3M | 126.7M | 130.6M | 88.6M | 88.94M | 87.53M | 2.39M |
| Stock-Based Compensation | 4.2M | 6.3M | 5.4M | 5.5M | 8.2M | 8M | 5.6M | 4.9M | 5.2M | 4.6M | 5M | 4.5M | 3.9M | 4.6M | 2.9M | 4.5M | 5.55M | 4.15M | 4.07M | 23.18M |
| Deferred Taxes | 132.23M | 108.1M | 66.3M | 26.6M | 37.4M | 37.1M | -35.2M | 22.7M | 10M | 21.8M | 3.5M | -2.2M | 18.6M | -12.6M | 14M | -5.1M | 5.33M | 10.92M | -9.42M | 0 |
| Other Non-Cash Items | -74.44M | -8.5M | -41M | 1.15B | -22M | -92.7M | 265.3M | -3.4M | 68.5M | 1.5M | 60.2M | 68.2M | 39.7M | 159.8M | 74.8M | 147.9M | -21.8M | -56.28M | 9.52M | 7.71M |
| Working Capital Changes | -23.53M | -31M | 21.4M | 6.1M | -10.9M | -30.3M | 1M | -13.8M | 4.4M | -7M | 6.3M | 2.9M | -65M | -43.4M | -14.7M | 16.7M | 18.3M | -6.34M | -23.08M | -428K |
| Change in Receivables | -106.95M | -90.1M | -40.8M | 24.7M | -15.9M | -26.4M | 4.4M | -22.3M | -9.6M | 5.2M | -6M | 7M | 5.9M | 5.4M | -4.3M | 16.7M | -20.6M | -3.92M | -19.59M | -3.28M |
| Change in Inventory | -8.9M | 0 | 15.6M | -8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 101.57M | 63.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -1.87B | -2.03B | -537.3M | -541.1M | -145.5M | -765M | -309M | -436.1M | -988.7M | -500.9M | -689.8M | -1.05B | -815.9M | -1.4M | -659.3M | -225.3M | 157.46M | -364.93M | -265.77M | -1.21B |
| Capital Expenditures | 59.63M | -5.1M | -408M | -521.6M | -141.5M | -760.5M | -312.6M | -445.2M | -989.6M | -501.2M | -747.1M | -1.02B | -857.9M | -142.2M | -509.1M | -38.1M | -49.4M | -134.17M | -107.03M | -1.21B |
| CapEx % of Revenue | 2.83% | 0.28% | 36.64% | 42.79% | 10.75% | 58.5% | 30.64% | 52.74% | 151.5% | 74.25% | 122.44% | 230.03% | 193.92% | 35.47% | 119.23% | 9.27% | 21.74% | 67.18% | 70.86% | 36909.69% |
| Acquisitions | -2.1B | -2.19B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -744.8M | -1.02B | 0 | 0 | 0 | -378.7M | 1.9M | 0 | 0 | -1.21B |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -10.06M | 0 | -78.1M | -11.7M | 42.7M | 0 | 0 | 0 | 0 | 0 | 775.1M | 1.02B | 51.4M | 12M | 0 | 0 | 900K | 918K | 0 | 1.21B |
| Cash from Financing | -280.28M | -267.4M | -240.4M | -230.1M | -189M | -180.2M | -91.8M | -119.8M | 77.6M | 239.7M | 321.7M | 374.1M | 394.7M | -94M | 180M | 323.7M | -30.16M | 289.54M | 238.28M | 1.22B |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | -80M | -130M | 210M | 0 | -460M | 460M | 0 | -1.5M | 0 | -8.1M | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | 8.09M | 7.7M | 2.67M | 0 | 0 | 0 | 135.7M | 136M | 0 | 0 | 883.5M | 0 | 479.8M | 0 | 0 | 367.4M | 0 | 313.29M | 260.06M | 1.23B |
| Dividends Paid | -284.28M | -275.1M | -242.4M | -233M | -197.6M | -179.6M | -154.9M | -138.2M | -136.1M | -125.8M | -118.1M | -94.1M | -90.7M | -101.8M | -77.9M | -49.2M | -33.3M | -28.23M | -21.78M | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -4.09M | 0 | -665.56K | 2.9M | 8.6M | -600K | 7.4M | 12.4M | 3.7M | 365.5M | 16.3M | 8.2M | 6.3M | 9.3M | 257.9M | 13.6M | 3.2M | 4.49M | 0 | -2.18M |
| Net Change in Cash | -507.05M | -780.4M | 29.4M | 225.4M | 657.2M | 5.1M | 402.1M | 62.4M | -441.4M | 258.1M | 103.8M | -443.3M | -177.5M | 138.3M | -162.4M | 380.2M | 291.24M | 49.4M | 60.35M | 12.89M |
| Free Cash Flow | 1.78B | 1.49B | 421.5M | 469.6M | 858M | 194.9M | 491.3M | 172.5M | -514.8M | -12.6M | -276.1M | -706.1M | -590.9M | 107.2M | -202.8M | 249.7M | 114.2M | -11.9M | 1.93M | -1.21B |
| FCF Margin % | 84.44% | 81.67% | 37.85% | 38.52% | 65.21% | 14.99% | 48.16% | 20.44% | -78.81% | -1.87% | -45.25% | -159.17% | -133.57% | 26.74% | -47.49% | 60.72% | 50.26% | -5.96% | 1.28% | -36935.48% |
| FCF Growth % | 941.37% | 253.17% | -10.24% | -45.27% | 340.23% | -60.33% | 184.81% | 133.51% | -3985.71% | 95.44% | 60.9% | -19.5% | -651.21% | 152.86% | -181.22% | 118.65% | 1059.26% | -715.88% | 100.16% | - |
| FCF per Share | 9.20 | 7.71 | 2.19 | 2.45 | 4.47 | 1.02 | 2.58 | 0.92 | -2.78 | -0.07 | -1.57 | -4.52 | -3.92 | 0.73 | -1.41 | 2.00 | 1.00 | -0.11 | 0.02 | -14.15 |
| FCF Conversion (FCF/Net Income) | 1.30x | 1.34x | 1.50x | -2.13x | 1.43x | 1.30x | 2.46x | 1.80x | 3.42x | 2.51x | 3.85x | 10.30x | 2.50x | 21.32x | 2.99x | -42.32x | 2.61x | 1.51x | 2.70x | 0.03x |
| Interest Paid | -200K | 0 | 2.1M | 2.3M | 2.4M | 2.4M | 2.4M | 9.5M | 3.7M | 2.4M | 3M | 3M | 1.3M | 1.2M | 600K | 900K | 1M | 500K | 517K | 0 |
| Taxes Paid | 12M | 0 | 73.8M | 88.1M | 95.1M | 93.5M | 51.2M | 38.6M | 28.5M | 38.2M | 30.7M | 27.8M | 22.8M | 47M | 46.4M | 52.6M | 24.9M | 6.12M | 12.95M | 0 |
Asset Concentration and Jurisdictional Volatility
According to reported financial statements, Franco-Nevada consistently generates operating cash flow in excess of net income, with an OCF/NI ratio frequently exceeding 1.20, suggesting that the company's earnings are supported by high-quality, non-cash depletion charges rather than aggressive accrual accounting practices.
The persistent gap between net income and operating cash flow indicates that the company's reported profitability is conservative, as non-cash depletion expenses significantly weigh on the bottom line. Investors should monitor this relationship, as it confirms that the firm's cash-generating capacity remains structurally superior to its accounting earnings.
As indicated by the quarterly cash flow data, Franco-Nevada's free cash flow trajectory is highly irregular, with margins swinging from -59.6% in 2025Q1 to 74.2% in 2024Q4, largely due to the lumpy nature of capital deployment for new streaming and royalty acquisitions.
While the core business model is inherently cash-generative, the FCF volatility reflects management's opportunistic approach to asset acquisition rather than operational instability. Analysts should distinguish between these discretionary investment outflows and the underlying cash-flow-generating power of the existing royalty portfolio.
Based on recent SEC filings, Franco-Nevada's capital expenditure profile is dominated by acquisition-related outflows rather than maintenance capex, with CapEx/Revenue ratios fluctuating wildly from 1.5% to over 138% depending on the timing of major deal closures in the streaming and royalty space.
The company's capital intensity is not a reflection of operational upkeep, which remains minimal, but rather a function of its growth-by-acquisition strategy. This suggests that the firm's cash flow is highly sensitive to the timing of large-scale deal executions, which can temporarily mask the underlying profitability of the asset base.
As reported in financial statements, Franco-Nevada maintains a disciplined capital allocation framework, prioritizing a progressive dividend policy while utilizing excess cash to fund strategic acquisitions, as evidenced by the $2.2 billion net acquisition outflow observed in 2025Q4 to bolster the long-term royalty pipeline.
The company's ability to fund significant acquisitions without resorting to debt highlights the strength of its balance sheet and the efficiency of its capital-light model. Investors should monitor whether future acquisitions continue to provide accretive returns, given the increasing competition for high-quality streaming assets in the current market.
Quick answers to the most common questions about buying FNV stock.
Franco-Nevada Corporation (FNV) generated $1.49B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Franco-Nevada Corporation (FNV) generated $1.49B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Franco-Nevada Corporation (FNV) spent $5.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Franco-Nevada Corporation (FNV) returned $275.1M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.