Franco-Nevada Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Year	2023	2022	2021	2020	2019	2018 - 2007
Net Income	-466.4	700.6	733.7	326.2	344.1	Upgrade
Depreciation & Amortization	1,429	286.2	233.1	503.5	263.2	Upgrade
Share-Based Compensation	5.5	8.2	8	5.6	8.3	Upgrade
Other Operating Activities	23.5	4.5	-19.4	-31.4	2.1	Upgrade
Operating Cash Flow	991.2	999.5	955.4	803.9	617.7	Upgrade
Operating Cash Flow Growth	-0.83%	4.62%	18.85%	30.14%	30.10%	Upgrade
Capital Expenditures	-521.6	-141.5	-760.5	-312.6	-445.2	Upgrade
Acquisitions	7	0	4.5	0	-9.1	Upgrade
Change in Investments	-11.8	-50.3	-29.9	-3.6	-16.9	Upgrade
Other Investing Activities	-14.7	46.3	20.9	7.2	35.1	Upgrade
Investing Cash Flow	-541.1	-145.5	-765	-309	-436.1	Upgrade
Dividends Paid	-233	-197.6	-179.6	-154.9	-138.2	Upgrade
Common Stock Issued	0	0	0	135.7	136	Upgrade
Share Repurchases	0	0	0	0	448.2	Upgrade
Other Financing Activities	2.9	8.6	-0.6	-72.6	330.6	Upgrade
Financing Cash Flow	-230.1	-189	-180.2	-91.8	-119.8	Upgrade
Net Cash Flow	225.4	657.2	5.1	402.1	62.4	Upgrade
Free Cash Flow	469.6	858	194.9	491.3	172.5	Upgrade
Free Cash Flow Growth	-45.27%	340.23%	-60.33%	184.81%	-	Upgrade
Free Cash Flow Margin	38.52%	65.21%	14.99%	48.16%	20.44%	Upgrade
Free Cash Flow Per Share	2.44	4.47	1.02	2.59	0.92	Upgrade

Sources: The data provider is Financial Modeling Prep and the numbers are sourced from SEC filings.