EX-99.3 4 ex-99d3.htm EX-99.3 fnv_Ex99_3

Exhibit 99.3

 

 

Picture 2

 

 

 


 

 

 

 

FRANCO-NEVADA CORPORATION

 

CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

(unaudited, in millions of U.S. dollars)

 

 

 

 

 

 

 

 

 

 

 

At March 31, 

 

 

At December 31, 

 

 

    

2017

  

  

2016

 

ASSETS

 

 

 

 

 

 

 

 

Cash and cash equivalents (Note 4)

 

$

283.0

 

 

$

253.0

 

Receivables

 

 

69.1

 

 

 

71.1

 

Prepaid expenses and other (Note 6)

 

 

36.0

 

 

 

37.1

 

Current assets

 

 

388.1

 

 

 

361.2

 

 

 

 

 

 

 

 

 

 

Royalty, stream and working interests, net (Note 3)

 

 

3,665.4

 

 

 

3,668.3

 

Investments (Note 5)

 

 

150.6

 

 

 

147.4

 

Deferred income tax assets

 

 

21.9

 

 

 

21.3

 

Other assets (Note 7)

 

 

21.8

 

 

 

23.4

 

Total assets

 

$

4,247.8

 

 

$

4,221.6

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

16.8

 

 

$

21.0

 

Current income tax liabilities

 

 

15.1

 

 

 

16.6

 

Current liabilities

 

 

31.9

 

 

 

37.6

 

 

 

 

 

 

 

 

 

 

Deferred income tax liabilities

 

 

41.0

 

 

 

37.5

 

Total liabilities

 

 

72.9

 

 

 

75.1

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY (Note 14)

 

 

 

 

 

 

 

 

Common shares

 

 

4,675.6

 

 

 

4,666.2

 

Contributed surplus

 

 

43.2

 

 

 

41.6

 

Deficit

 

 

(330.6)

 

 

 

(336.8)

 

Accumulated other comprehensive loss

 

 

(213.3)

 

 

 

(224.5)

 

Total shareholders’ equity

 

 

4,174.9

 

 

 

4,146.5

 

Total liabilities and shareholders’ equity

 

$

4,247.8

 

 

$

4,221.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsequent events (Note 17)

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

 

 

 

 

 

2

2017 First Quarter Financial Statements

FNV TSX NYSE

 


 

 

FRANCO-NEVADA CORPORATION

 

CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

(unaudited, in millions of U.S. dollars, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

 

 

March 31, 

 

 

    

 

2017

  

  

2016

 

Revenue (Note 10)

 

 

$

172.7

 

 

$

132.0

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

 

 

 

 

 

 

 

Costs of sales (Note 11)

 

 

 

39.9

 

 

 

24.4

 

Depletion and depreciation

 

 

 

71.5

 

 

 

65.5

 

Total cost of sales

 

 

 

111.4

 

 

 

89.9

 

Gross profit

 

 

 

61.3

 

 

 

42.1

 

 

 

 

 

 

 

 

 

 

 

Other operating expenses (income)

 

 

 

 

 

 

 

 

 

Corporate administration

 

 

 

5.3

 

 

 

5.4

 

Business development

 

 

 

0.8

 

 

 

0.3

 

(Gain) on sale of gold bullion (Note 16)

 

 

 

 —

 

 

 

(0.6)

 

Total other operating expenses

 

 

 

6.1

 

 

 

5.1

 

Operating income (Note 16)

 

 

 

55.2

 

 

 

37.0

 

Foreign exchange gain (loss) and other income (expenses) (Note 16)

 

 

 

0.7

 

 

 

(0.2)

 

Realized gain on investments

 

 

 

 —

 

 

 

1.5

 

Income before finance items and income taxes

 

 

 

55.9

 

 

 

38.3

 

 

 

 

 

 

 

 

 

 

 

Finance items

 

 

 

 

 

 

 

 

 

Finance income

 

 

 

0.9

 

 

 

1.1

 

Finance expenses (Note 9)

 

 

 

(0.8)

 

 

 

(1.3)

 

Net income before income taxes

 

 

 

56.0

 

 

 

38.1

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (Note 13)

 

 

 

10.4

 

 

 

8.1

 

Net income

 

 

$

45.6

 

 

$

30.0

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

Items that may be reclassified subsequently to profit and loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gain (loss) in the market value of available-for-sale investments, net of income tax expense of $0.2 (2016 - income tax expense of $0.2) (Note 5)

 

 

 

1.5

 

 

 

15.8

 

Realized change in market value of available-for-sale investments (Note 5)

 

 

 

 —

 

 

 

(1.5)

 

Currency translation adjustment

 

 

 

9.7

 

 

 

49.5

 

Other comprehensive income

 

 

 

11.2

 

 

 

63.8

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income

 

 

$

56.8

 

 

$

93.8

 

Basic earnings per share (Note 15)

 

 

$

0.26

 

 

$

0.18

 

Diluted earnings per share (Note 15)

 

 

$

0.25

 

 

$

0.18

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

The Gold Investment that WORKS

Franco-Nevada Corporation

Star_New

3

 


 

 

 

FRANCO-NEVADA CORPORATION

 

 

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited, in millions of U.S. dollars)

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

 

March 31, 

 

  

2017

  

  

2016

  

Cash flows from operating activities

 

 

 

 

 

 

 

 

Net income

 

$

45.6

 

 

$

30.0

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Depletion and depreciation

 

 

71.5

 

 

 

65.5

 

Non-cash costs of sales

 

 

1.8

 

 

 

1.8

 

Share-based payments

 

 

1.5

 

 

 

1.3

 

Unrealized foreign exchange (gain) loss

 

 

(0.4)

 

 

 

0.2

 

Gain on investments

 

 

 —

 

 

 

(1.5)

 

Deferred income tax expense

 

 

2.6

 

 

 

2.6

 

Other non-cash items

 

 

(0.4)

 

 

 

(0.5)

 

Acquisition of gold bullion (Note 16)

 

 

(5.9)

 

 

 

(15.8)

 

Proceeds from sale of gold bullion (Note 16)

 

 

3.1

 

 

 

24.9

 

Operating cash flows before changes in non-cash working capital

 

 

119.4

 

 

 

108.5

 

Changes in non-cash working capital:

 

 

 

 

 

 

 

 

Decrease in receivables

 

 

2.0

 

 

 

15.2

 

Decrease in prepaid expenses and other

 

 

4.1

 

 

 

1.2

 

Decrease in current liabilities

 

 

(5.7)

 

 

 

(0.9)

 

Net cash provided by operating activities (Note 16)

 

 

119.8

 

 

 

124.0

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

Acquisition of royalty, stream and working interests

 

 

(61.5)

 

 

 

(516.1)

 

Acquisition of oil & gas well equipment

 

 

(0.4)

 

 

 

(0.7)

 

Proceeds from sale of investments

 

 

 —

 

 

 

10.6

 

Acquisition of investments

 

 

 —

 

 

 

(0.7)

 

Net cash used in investing activities (Note 16)

 

 

(61.9)

 

 

 

(506.9)

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

Net proceeds from issuance of common shares

 

 

 —

 

 

 

883.5

 

Repayment of Credit Facility

 

 

 —

 

 

 

(460.0)

 

Credit facility amendment costs

 

 

(1.0)

 

 

 

 —

 

Payment of dividends

 

 

(30.1)

 

 

 

(28.3)

 

Proceeds from exercise of stock options and warrants

 

 

0.1

 

 

 

10.2

 

Net cash (used in) provided by financing activities

 

 

(31.0)

 

 

 

405.4

 

Effect of exchange rate changes on cash and cash equivalents

 

 

3.1

 

 

 

4.6

 

Net change in cash and cash equivalents

 

 

30.0

 

 

 

27.1

 

Cash and cash equivalents at beginning of period

 

 

253.0

 

 

 

149.2

 

Cash and cash equivalents at end of period

 

$

283.0

 

 

$

176.3

 

 

 

 

 

 

 

 

 

 

Supplemental cash flow information:

 

 

 

 

 

 

 

 

Cash paid for interest expense and loan standby fees

 

$

0.6

 

 

$

1.2

 

Income taxes paid

 

$

10.1

 

 

$

5.5

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

 

 

 

4

2017 First Quarter Financial Statements

FNV TSX NYSE

 


 

 

FRANCO-NEVADA CORPORATION

 

 

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

(unaudited, in millions of U.S. dollars)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

    

Accumulated

    

 

    

 

 

 

 

 

 

 

 

other

 

 

 

 

 

 

 

Share capital

 

Contributed

 

comprehensive

 

 

 

 

 

 

 

(Note 14)

 

Surplus

 

income (loss)

 

Deficit

 

Total Equity

 

Balance at January 1, 2017

 

$

4,666.2

 

$

41.6

 

$

(224.5)

 

$

(336.8)

 

$

4,146.5

 

Net income

 

 

 —

 

 

 —

 

 

 —

 

 

45.6

 

 

45.6

 

Other comprehensive income

 

 

 —

 

 

 —

 

 

11.2

 

 

 —

 

 

11.2

 

Total comprehensive income

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

56.8

 

Exercise of warrants

 

 

0.1

 

 

 —

 

 

 —

 

 

 —

 

 

0.1

 

Share-based payments

 

 

 —

 

 

1.6

 

 

 —

 

 

 —

 

 

1.6

 

Dividend reinvestment plan

 

 

9.3

 

 

 —

 

 

 —

 

 

 —

 

 

9.3

 

Dividends declared

 

 

 —

 

 

 —

 

 

 —

 

 

(39.4)

 

 

(39.4)

 

Balance at March 31, 2017

 

$

4,675.6

 

$

43.2

 

$

(213.3)

 

$

(330.6)

 

$

4,174.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2016

 

$

3,709.0

 

$

44.3

 

$

(288.1)

 

$

(302.2)

 

$

3,163.0

 

Net income

 

 

 —

 

 

 —

 

 

 —

 

 

30.0

 

 

30.0

 

Other comprehensive loss

 

 

 —

 

 

 —

 

 

63.8

 

 

 —

 

 

63.8

 

Total comprehensive loss

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

93.8

 

Equity offering

 

 

894.0

 

 

 —

 

 

 —

 

 

 —

 

 

894.0

 

Exercise of stock options

 

 

13.5

 

 

(3.3)

 

 

 —

 

 

 —

 

 

10.2

 

Share-based payments

 

 

 —

 

 

1.5

 

 

 —

 

 

 —

 

 

1.5

 

Dividend reinvestment plan

 

 

10.2

 

 

 —

 

 

 —

 

 

 —

 

 

10.2

 

Dividends declared

 

 

 —

 

 

 —

 

 

 —

 

 

(38.5)

 

 

(38.5)

 

Balance at March 31, 2016

 

$

4,626.7

 

$

42.5

 

$

(224.3)

 

$

(310.7)

 

$

4,134.2

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

 

 

 

The Gold Investment that WORKS

Franco-Nevada Corporation

Star_New

5

 


 

 

 

FRANCO-NEVADA CORPORATION

 

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2017 AND 2016

(unaudited, expressed in millions of U.S. dollars except share and per share amounts)

Note 1 – Corporate information

Franco-Nevada Corporation (“Franco-Nevada” or the “Company”) is incorporated under the Canada Business Corporations Act. The Company is a gold-focused royalty and stream company with additional interests in silver, platinum group metals, oil & gas and other resource assets. The majority of revenues are generated from a diversified portfolio of properties in the United States, Canada, Mexico, Peru, Chile, Australia and Africa. At March 31, 2017,  the portfolio includes approximately 338 assets (not including the Midland Basin portfolio of royalties, as discussed in Note 3(a)) covering properties at various stages from production to early stage exploration.

The Company’s shares are listed on the Toronto Stock Exchange and the New York Stock Exchange and the Company is domiciled in Canada. The Company’s head and registered office is located at 199 Bay Street, Suite 2000, Toronto, Ontario, Canada.

Note 2 – Significant accounting policies

(a)Basis of presentation

These unaudited condensed consolidated interim financial statements have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) applicable to the preparation of condensed interim financial statements, including IAS 34 Interim Financial Reporting. These condensed consolidated interim financial statements should be read in conjunction with the Company’s annual consolidated financial statements for the year ended December 31, 2016 and were prepared using the same accounting policies, method of computation and presentation as were applied in the annual consolidated financial statements for the year ended December 31, 2016.  These consolidated financial statements were authorized for issuance by the Board of Directors on May 9, 2017.

The financial information included herein reflects all adjustments, consisting only of normal recurring adjustments which, in the opinion of management, are necessary for a fair presentation of the results for the interim periods presented. The results of operations for the three months ended March 31, 2017 are not necessarily indicative of the results to be expected for the full year. Seasonality is not considered to have a significant impact over the condensed consolidated interim financial statements. Taxes on income in the interim period have been accrued using the tax rates that would be applicable to expected total annual income.

(b)New and amended standards adopted by the Company

The following standard was effective and implemented as of January 1, 2017.

IAS 12 Income Taxes

IAS 12 Income taxes provides guidance on the recognition of deferred tax assets. In January 2016 the IASB issued amendments to clarify the requirements for recognizing deferred tax assets on unrealized losses. The amendments clarify the accounting for deferred tax where an asset is measured at fair value and that fair value is below the asset’s tax base. They also clarify certain other aspects of accounting for deferred tax assets. The amendments are effective for annual periods beginning on or after January 1, 2017. The Company has adopted the amendments to IAS 12 in its financial statements for the annual period beginning on January 1, 2017. The adoption of the amendments did not have a material impact on the consolidated financial statements.

 

(c)New accounting standards issued but not yet effective  

IFRS 9 Financial Instruments

On July 24, 2014, the IASB published the final version IFRS 9 Financial Instruments which brings together the classification, measurement, impairment and hedge accounting phases of the IASB’s project to replace IAS 39 Financial Instruments: Recognition and Measurement. IFRS 9 includes a loss impairment model, amends the classification and measurement model for financial assets by adding a new fair value through comprehensive income category for certain debt instruments and provides additional guidance on how to apply the business model and contractual cash flow characteristics test. This final version of IFRS 9 supersedes all previous versions of IFRS 9 and is effective for periods beginning on or after January 1, 2018. The Company is currently assessing the impact of IFRS 9 on the consolidated financial statements. The Company expects to report more detailed information, including estimated quantitative financial impacts, if material, in its consolidated financial statements as the effective date approaches.

 

 

 

 

6

2017 First Quarter Financial Statements

FNV TSX NYSE

 


 

 

 

IFRS 15 Revenue from Contracts with Customers

In May 2014, the IASB issued IFRS 15 Revenue from Contracts with Customers. The new standard provides a comprehensive framework for recognition, measurement and disclosure of revenue from contracts with customers, excluding contracts within the scope of the standards on leases, insurance contracts and financial instruments. IFRS 15 becomes effective for annual periods beginning on or after January 1, 2018 and is to be applied retrospectively with early adoption permitted. The Company is in the process of assessing the impact of IFRS 15 on the consolidated financial statements.  The Company expects to report more detailed information, including estimated quantitative financial impacts, if material, in its consolidated financial statements as the effective date approaches.

Note 3 – Acquisitions and other transactions

(a)U.S. Oil & Gas Royalties Acquisition – Midland Basin

On March 13, 2017, the Company agreed to purchase a portfolio of royalties in the Midland Basin of West Texas, for a price of $110.0 million. The Midland Basin forms the eastern half of the broader Permian Basin. The royalties include mineral title which provide a perpetual interest in royalty lands. The transaction is expected to close in the second quarter of 2017.

At March 31, 2017, the Company has advanced $11.0 million to an escrow account, which will be applied against the purchase price upon closing. The deposit is included in royalty, streams and working interests on the statement of financial position as at March 31, 2017.

The acquisition will be accounted for as an asset acquisition upon closing.

 

(b)Cobre Panama Update

The Company has a precious metals stream agreement for First Quantum Minerals Ltd.’s (“First Quantum”) Cobre Panama project (“Cobre Panama”). The project, which is located in Panama, is in the construction phase. Under the terms of the agreement, Franco-Nevada will provide a deposit of up to $1.0 billion against future deliveries of gold and silver from Cobre Panama. The deposit is funded on a pro-rata basis of 1:3 with First Quantum’s 80% share of the capital costs in excess of $1.0 billion.

In the three months ended March 31, 2017, the Company funded $50.2 million towards the stream, for a cumulative total of $512.4 million of its $1.0 billion commitment. Capitalized costs for the Cobre Panama project of $517.9 million are included in royalty, stream and working interests on the statement of financial position as at March 31, 2017.

Note 4 – Cash and cash equivalents

As at March 31, 2017, cash and cash equivalents were primarily held in interest-bearing deposits.

 

 

 

 

 

 

 

 

 

 

 

 

    

At March 31, 

    

 

At December 31, 

 

 

 

  

2017

  

  

2016

 

Cash deposits

 

 

$

220.4

 

 

$

182.4

 

Term deposits

 

 

 

62.6

 

 

 

70.6

 

 

 

 

$

283.0

 

 

$

253.0

 

 

 

 

 

 

 

 

Note 5 – Investments

Investments comprise the following:

 

 

 

 

 

 

 

 

 

 

 

 

    

At March 31, 

    

 

At December 31, 

 

 

 

  

2017

  

  

2016

 

Non-current investments

 

 

 

 

 

 

 

 

 

Equity investments

 

 

$

121.1

 

 

$

118.4

 

Warrants

 

 

 

0.9

 

 

 

0.9

 

Loan Receivable

 

 

 

28.6

 

 

 

28.1

 

Total Investments

 

 

$

150.6

 

 

$

147.4

 

 

Non-current investments

These investments comprise: (i) equity interests in various public and non-public entities which the Company acquired through the open market or through transactions; (ii) warrants in various publicly-listed companies; and (iii) a loan receivable extended to Noront Resources Ltd. as part of the Company’s acquisition of royalty rights in the Ring of Fire mining district of Ontario, Canada, in April 2015. 

 

The Gold Investment that WORKS

Franco-Nevada Corporation

Star_New

7

 


 

 

 

Equity investments have been designated as available-for-sale and, as a result, have been recorded at fair value. One equity investment of a non-public entity, having a carrying value of $3.8 million (December 31, 2016 - $3.8 million), has been designated as an equity investment held at cost as no reliable estimate of fair value can be determined because there is no publicly available information with which to estimate future cash flows, associated operating costs or capital expenditures and no alternative active market. Management does not intend to dispose of the investment and expects to recover the carrying value through the payment of dividends.

The loan receivable has been designated as loans and receivables under IFRS and is carried at amortized cost using the effective interest rate method.

The unrealized gains on available-for-sale investments recognized in other comprehensive income for the three months ended March 31, 2017 and 2016 were as follows: 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

 

 

March 31, 

 

 

  

  

2017

  

  

2016

 

Mark-to-market gain on equity investments

 

 

$

1.7

 

 

$

16.0

 

Deferred tax expense in other comprehensive income

 

 

 

(0.2)

 

 

 

(0.2)

 

Unrealized gain on available-for-sale securities, net of tax

 

 

 

1.5

 

 

 

15.8

 

Reclassification for realized change in market value recognized in net income, net of tax

 

 

 

 —

 

 

 

(1.5)

 

 

 

 

$

1.5

 

 

$

14.3

 

 

 

Note 6 – Prepaid expenses and other

Prepaid expenses and other current assets comprise the following:

 

 

 

 

 

 

 

 

 

 

 

    

At March 31, 

    

 

At December 31, 

 

 

 

  

2017

  

  

2016

 

Gold bullion

 

$

12.1

 

 

$

9.3

 

Inventory

 

 

0.6

 

 

 

2.7

 

Prepaid gold

 

 

7.1

 

 

 

7.0

 

Prepaid expenses

 

 

15.5

 

 

 

17.5

 

Debt issue costs

 

 

0.7

 

 

 

0.6

 

 

 

$

36.0

 

 

$

37.1

 

 

 

 

Note 7 – Other assets

Other assets comprise the following:

 

 

 

 

 

 

 

 

 

 

 

 

    

At March 31, 

    

 

 

At December 31, 

 

 

 

  

2017

  

  

 

2016

 

Prepaid gold

 

 

$

5.3

 

 

$

7.1

 

Oil & gas well equipment, net

 

 

 

13.6

 

 

 

14.0

 

Furniture and fixtures, net

 

 

 

0.6

 

 

 

0.7

 

Debt issue costs

 

 

 

2.3

 

 

 

1.6

 

 

 

 

$

21.8

 

 

$

23.4

 

 

 

 

Note 8 - Fair value measurements

Fair value is a market-based measurement, not an entity-specific measurement. For some assets and liabilities, observable market transactions or market information might be available. For other assets and liabilities, observable market transactions and market information might not be available. However, the objective of a fair value measurement in both cases is the same — to estimate the price at which an orderly transaction to sell the asset or to transfer the liability would take place between market participants at the measurement date under current market conditions (i.e. an exit price at the measurement date from the perspective of a market participant that holds the asset or owes the liability).

The fair value hierarchy establishes three levels to classify the inputs to valuation techniques used to measure fair value.

Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities.

Level 2 inputs are quoted prices in markets that are not active, quoted prices for similar assets or liabilities in active markets, inputs other than quoted prices observable for the asset or liability (for example, interest rate and yield curves observable at commonly quoted intervals, forward pricing curves used to value currency and commodity contracts and

 

 

 

 

8

2017 First Quarter Financial Statements

FNV TSX NYSE

 


 

 

 

volatility measurements used to value option contracts), or inputs that are derived principally from or corroborated by observable market data or other means.

Level 3 inputs are unobservable (supported by little or no market activity).

The fair value hierarchy gives the highest priority to Level 1 inputs and the lowest priority to Level 3 inputs.

There were no transfers between the levels of the fair value hierarchy during the three months ended March 31, 2017. 

Assets and Liabilities Measured at Fair Value on a Recurring Basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Quoted Prices in

    

Significant Other

    

Significant

  

  

 

 

 

 

Active Markets for

 

Observable

 

Unobservable

 

 

 

 

 

 

Identical Assets

 

Inputs

 

Inputs

 

 

Aggregate

 

As at March 31, 2017

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

 

Fair Value

 

Cash and cash equivalents

 

$

283.0

 

$

 —

 

$

 —

 

 

$

283.0

 

Receivables from provisional gold equivalent sales

 

 

 —

 

 

6.8

 

 

 —

 

 

 

6.8

 

Available-for-sale equity investments

 

 

117.3

 

 

 —

 

 

 —

 

 

 

117.3

 

Warrants

 

 

 —

 

 

0.9

 

 

 —

 

 

 

0.9

 

 

 

$

400.3

 

$

7.7

 

$

 —

 

 

$

408.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Quoted Prices in

    

Significant Other

    

Significant

  

  

 

 

 

 

Active Markets for

 

Observable

 

Unobservable

 

 

 

 

 

 

Identical Assets

 

Inputs

 

Inputs

 

 

Aggregate

 

As at December 31, 2016

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

 

Fair Value

 

Cash and cash equivalents

 

$

253.0

 

$

 —

 

$

 —

 

 

$

253.0

 

Receivables from provisional gold equivalent sales

 

 

 —

 

 

9.8

 

 

 —

 

 

 

9.8

 

Available-for-sale equity investments

 

 

114.6

 

 

 —

 

 

 —

 

 

 

114.6

 

Warrants

 

 

 —

 

 

0.9

 

 

 —

 

 

 

0.9

 

 

 

$

367.6

 

$

10.7

 

$

 —

 

 

$

378.3

 

 

Assets Measured at Fair Value on a Non-Recurring Basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Quoted Prices in

    

 

    

Significant

  

  

 

 

 

 

Active Markets for

 

Significant Other

 

Unobservable

 

 

 

 

 

 

Identical Assets

 

Observable Inputs

 

Inputs

 

 

Aggregate

 

As at December 31, 2016

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

 

Fair Value

 

Royalty, stream and working interests

 

$

 

$

 

$

2.1

 

 

$

2.1

 

 

 

$

 —

 

$

 —

 

$

2.1

 

 

$

2.1

 

 

Fair Values of Financial Assets and Liabilities

The fair values of the Company’s remaining financial assets and liabilities, which include receivables, loan receivables, accounts payable and accrued liabilities, approximate their carrying values due to their short-term nature and historically negligible credit losses and/or fair value of collateral. 

The Company has not offset financial assets with financial liabilities.

The valuation techniques that are used to measure fair value are as follows:

(a)Cash and cash equivalents

The fair values of cash and cash equivalents, including interest bearing deposits, are classified within Level 1 of the fair value hierarchy because they are valued using quoted market prices in active markets. 

(b)Receivables

The fair values of receivables arising from gold and platinum group metal sales contracts that contain provisional pricing mechanisms are determined using the appropriate quoted forward prices from the exchange that is the principal active market for the particular metal. As such, these receivables are classified within Level 2 of the fair value hierarchy.

(c)Investments

The fair values of publicly-traded investments, including available-for-sale equity investments, are determined based on a market approach reflecting the closing prices of each particular security at the statement of financial position date. The closing prices are quoted market prices obtained from the exchange that is the principal active market for the particular security, and therefore are classified within Level 1 of the fair value hierarchy.

 

The Gold Investment that WORKS

Franco-Nevada Corporation

Star_New

9

 


 

 

 

The fair values of warrants are estimated using the Black-Scholes pricing model which requires the use of inputs that are observable in the market. As such, these investments are classified within Level 2 of the fair value hierarchy.

(d)Royalty, stream, and working interests

The fair values of royalty, stream, and working interests are determined primarily using a market approach using unobservable discounted future cash-flows. As a result, the fair values are classified within Level 3 of the fair value hierarchy.

Note 9 – Revolving term credit facilities

(a)Credit Facility - $1.0 billion 

The Company has a five year $1.0 billion unsecured revolving term credit facility (the “Credit Facility”). On March 22, 2017, the Company amended its Credit Facility by extending the term from November 12, 2020 to March 22, 2022.

Advances under the Credit Facility can be drawn as follows:

U.S. dollars

Base rate advances with interest payable monthly at the Canadian Imperial Bank of Commerce (“CIBC”) base rate, plus between 0.20% and 1.20% per annum depending upon the Company’s leverage ratio; or

LIBOR loans for periods of 1, 2, 3 or 6 months with interest payable at a rate of LIBOR, plus between 1.20% and 2.20% per annum, depending on the Company’s leverage ratio.

Canadian dollars

Prime rate advances with interest payable monthly at the CIBC prime rate, plus between 0.20% and 1.20% per annum, depending on the Company’s leverage ratio; or

Bankers’ acceptances for a period of 30 to 180 days with a stamping fee calculated on the face amount between 1.20% and 2.20%, depending on the Company’s leverage ratio.

All loans are readily convertible into loans of other types, described above, on customary terms and upon provision of appropriate notice. Borrowings under the Credit Facility are guaranteed by certain of the Company’s subsidiaries and are unsecured.

The Credit Facility is subject to a standby fee of 0.24% to 0.44% per annum, depending on the Company’s leverage ratio, even if no amounts are outstanding under the Credit Facility.

As at March 31,  2017, there was no balance (December 31, 2016 – $nil)  outstanding under the Credit Facility. 

As at March 31, 2017,  a balance of $3.0 million related to debt issue costs is remaining to be amortized over the remaining term of the Credit Facility (December 31, 2016 – $2.2 million). The unamortized debt issue costs associated with the Credit Facility are included in prepaid expenses and other current assets, and other non-current assets. For the three months ended March 31, 2017,  the Company recognized debt issuance cost amortization expense of $0.1 million (Q1/2016 - $0.1 million), and $0.4 million  (Q1/2016 – $0.4 million) of standby and administrative fees in the consolidated statement of income and comprehensive income.

(b)FNBC Credit Facility - $100.0 million 

On March 20, 2017, the Company’s subsidiary, Franco-Nevada (Barbados) Corporation, entered into an unsecured revolving term credit facility (the “FNBC Credit Facility”). The FNBC Credit Facility provides for the availability over a one-year period of up to $100.0 million in borrowings. The FNBC Credit Facility has a maturity date of March 20, 2018. The Company has the option of requesting, during a period of time before each anniversary date, up to two additional one-year extensions of the maturity. These requests are subject to approval from the lenders.

Advances under the FNBC Credit Facility can be drawn as follows:

·

Base rate advances with interest payable monthly at the CIBC base rate, plus 0.35% per annum; or

·

LIBOR loans for periods of 1, 2, 3 or 6 months with interest payable at a rate of LIBOR plus 1.35% per annum.

All loans are readily convertible into loans of other types on customary terms and upon provision of appropriate notice.

The FNBC Credit Facility is subject to a standby fee of 0.27% per annum, even if no amounts are outstanding.

As at March 31, 2017, there was no balance outstanding under the FNBC Credit Facility. 

As at March 31, 2017, $0.1 million related to debt issue costs were capitalized and will be amortised over the remaining term of the FNBC Credit Facility.

 

 

 

 

10

2017 First Quarter Financial Statements

FNV TSX NYSE

 


 

 

 

Note 10 – Revenue

Revenue is comprised of the following:

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

 

 

 

March 31, 

 

 

  

  

2017

  

  

2016

 

Mineral royalties

 

 

$

43.1

 

 

$

34.6

 

Mineral streams

 

 

 

116.3

 

 

 

91.4

 

Sale of prepaid gold

 

 

 

2.4

 

 

 

2.4

 

Oil & gas interests

 

 

 

10.9

 

 

 

3.6

 

 

 

 

$

172.7

 

 

$

132.0

 

 

 

Note 11 – Costs of sales

Costs of sales are comprised of the following:

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

 

 

 

March 31, 

 

 

  

  

2017

  

  

2016

 

Per ounce stream purchase cost

 

 

$

36.4

 

 

$

21.7