Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News in Focus
      • Browse News Releases

      • All News Releases
      • All Public Company
      • English-only
      • News Releases Overview

      • Multimedia Gallery

      • All Multimedia
      • All Photos
      • All Videos
      • Multimedia Gallery Overview

      • Trending Topics

      • All Trending Topics
  • Business & Money
      • Auto & Transportation

      • All Automotive & Transportation
      • Aerospace, Defense
      • Air Freight
      • Airlines & Aviation
      • Automotive
      • Maritime & Shipbuilding
      • Railroads and Intermodal Transportation
      • Supply Chain/Logistics
      • Transportation, Trucking & Railroad
      • Travel
      • Trucking and Road Transportation
      • Auto & Transportation Overview

      • View All Auto & Transportation

      • Business Technology

      • All Business Technology
      • Blockchain
      • Broadcast Tech
      • Computer & Electronics
      • Computer Hardware
      • Computer Software
      • Data Analytics
      • Electronic Commerce
      • Electronic Components
      • Electronic Design Automation
      • Financial Technology
      • High Tech Security
      • Internet Technology
      • Nanotechnology
      • Networks
      • Peripherals
      • Semiconductors
      • Business Technology Overview

      • View All Business Technology

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Financial Services & Investing

      • All Financial Services & Investing
      • Accounting News & Issues
      • Acquisitions, Mergers and Takeovers
      • Banking & Financial Services
      • Bankruptcy
      • Bond & Stock Ratings
      • Conference Call Announcements
      • Contracts
      • Cryptocurrency
      • Dividends
      • Earnings
      • Earnings Forecasts & Projections
      • Financing Agreements
      • Insurance
      • Investments Opinions
      • Joint Ventures
      • Mutual Funds
      • Private Placement
      • Real Estate
      • Restructuring & Recapitalization
      • Sales Reports
      • Shareholder Activism
      • Shareholder Meetings
      • Stock Offering
      • Stock Split
      • Venture Capital
      • Financial Services & Investing Overview

      • View All Financial Services & Investing

      • General Business

      • All General Business
      • Awards
      • Commercial Real Estate
      • Corporate Expansion
      • Earnings
      • Environmental, Social and Governance (ESG)
      • Human Resource & Workforce Management
      • Licensing
      • New Products & Services
      • Obituaries
      • Outsourcing Businesses
      • Overseas Real Estate (non-US)
      • Personnel Announcements
      • Real Estate Transactions
      • Residential Real Estate
      • Small Business Services
      • Socially Responsible Investing
      • Surveys, Polls and Research
      • Trade Show News
      • General Business Overview

      • View All General Business

  • Science & Tech
      • Consumer Technology

      • All Consumer Technology
      • Artificial Intelligence
      • Blockchain
      • Cloud Computing/Internet of Things
      • Computer Electronics
      • Computer Hardware
      • Computer Software
      • Consumer Electronics
      • Cryptocurrency
      • Data Analytics
      • Electronic Commerce
      • Electronic Gaming
      • Financial Technology
      • Mobile Entertainment
      • Multimedia & Internet
      • Peripherals
      • Social Media
      • STEM (Science, Tech, Engineering, Math)
      • Supply Chain/Logistics
      • Wireless Communications
      • Consumer Technology Overview

      • View All Consumer Technology

      • Energy & Natural Resources

      • All Energy
      • Alternative Energies
      • Chemical
      • Electrical Utilities
      • Gas
      • General Manufacturing
      • Mining
      • Mining & Metals
      • Oil & Energy
      • Oil and Gas Discoveries
      • Utilities
      • Water Utilities
      • Energy & Natural Resources Overview

      • View All Energy & Natural Resources

      • Environ­ment

      • All Environ­ment
      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • Environ­ment Overview

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All Heavy Industry & Manufacturing
      • Aerospace & Defense
      • Agriculture
      • Chemical
      • Construction & Building
      • General Manufacturing
      • HVAC (Heating, Ventilation and Air-Conditioning)
      • Machinery
      • Machine Tools, Metalworking and Metallurgy
      • Mining
      • Mining & Metals
      • Paper, Forest Products & Containers
      • Precious Metals
      • Textiles
      • Tobacco
      • Heavy Industry & Manufacturing Overview

      • View All Heavy Industry & Manufacturing

      • Telecomm­unications

      • All Telecomm­unications
      • Carriers and Services
      • Mobile Entertainment
      • Networks
      • Peripherals
      • Telecommunications Equipment
      • Telecommunications Industry
      • VoIP (Voice over Internet Protocol)
      • Wireless Communications
      • Telecomm­unications Overview

      • View All Telecomm­unications

  • Lifestyle & Health
      • Consumer Products & Retail

      • All Consumer Products & Retail
      • Animals & Pets
      • Beers, Wines and Spirits
      • Beverages
      • Bridal Services
      • Cannabis
      • Cosmetics and Personal Care
      • Fashion
      • Food & Beverages
      • Furniture and Furnishings
      • Home Improvement
      • Household, Consumer & Cosmetics
      • Household Products
      • Jewelry
      • Non-Alcoholic Beverages
      • Office Products
      • Organic Food
      • Product Recalls
      • Restaurants
      • Retail
      • Supermarkets
      • Toys
      • Consumer Products & Retail Overview

      • View All Consumer Products & Retail

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Health

      • All Health
      • Biometrics
      • Biotechnology
      • Clinical Trials & Medical Discoveries
      • Dentistry
      • FDA Approval
      • Fitness/Wellness
      • Health Care & Hospitals
      • Health Insurance
      • Infection Control
      • International Medical Approval
      • Medical Equipment
      • Medical Pharmaceuticals
      • Mental Health
      • Pharmaceuticals
      • Supplementary Medicine
      • Health Overview

      • View All Health

      • Sports

      • All Sports
      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • Sports Overview

      • View All Sports

      • Travel

      • All Travel
      • Amusement Parks and Tourist Attractions
      • Gambling & Casinos
      • Hotels and Resorts
      • Leisure & Tourism
      • Outdoors, Camping & Hiking
      • Passenger Aviation
      • Travel Industry
      • Travel Overview

      • View All Travel

  • Policy & Public Interest
      • Policy & Public Interest

      • All Policy & Public Interest
      • Advocacy Group Opinion
      • Animal Welfare
      • Congressional & Presidential Campaigns
      • Corporate Social Responsibility
      • Domestic Policy
      • Economic News, Trends, Analysis
      • Education
      • Environmental
      • European Government
      • FDA Approval
      • Federal and State Legislation
      • Federal Executive Branch & Agency
      • Foreign Policy & International Affairs
      • Homeland Security
      • Labor & Union
      • Legal Issues
      • Natural Disasters
      • Not For Profit
      • Patent Law
      • Public Safety
      • Trade Policy
      • U.S. State Policy
      • Policy & Public Interest Overview

      • View All Policy & Public Interest

  • People & Culture
      • People & Culture

      • All People & Culture
      • Aboriginal, First Nations & Native American
      • African American
      • Asian American
      • Children
      • Diversity, Equity & Inclusion
      • Hispanic
      • Lesbian, Gay & Bisexual
      • Men's Interest
      • People with Disabilities
      • Religion
      • Senior Citizens
      • Veterans
      • Women
      • People & Culture Overview

      • View All People & Culture

      • In-Language News

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Report Results
  • Amplify Content
  • All Products
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Hamburger menu
  • PR Newswire: news distribution, targeting and monitoring
  • Send a Release
    • ALL CONTACT INFO
    • Contact Us

      888-776-0942
      from 8 AM - 10 PM ET

  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Report Results
  • Amplify Content
  • All Products
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS

Mass Financial Corp. Agrees to be Acquired by Terra Nova Royalty Corporation and Reports Results for the First Half 2010


News provided by

Mass Financial Corp.

Sep 27, 2010, 07:30 ET

Share this article

Share toX

Share this article

Share toX

HONG KONG, Sept. 27 /PRNewswire-FirstCall/ -- Mass Financial Corp. ("Mass" or "MFC") (Vienna Stock Exchange symbol: MASS) (Pink Sheets: MFCAF) today reported its financial results for the six months ended June 30, 2010.  All figures are in U.S. dollars and earnings per share amounts are on a diluted basis.

For the six months ended June 30, 2010, MFC reported total revenues of $173.7 million with net income attributable to our shareholders of $12.5 million or $0.48 per share, compared to total revenues of $163.4 million with net income attributable to our shareholders of $11.2 million or $0.42 per share for the six months of 2009 (excluding a one-time gain on the repurchase of preferred shares).  

At June 30, 2010, the Company had $252.5 million in cash and securities, our current ratio was 2.49, and the long-term debt-to-shareholders' equity ratio was 0.24. Our book value was $215.4 million.

As of June 30, 2010 our inventory increased as we are now holding commodities where the risks have been mitigated.  We also paid down liabilities during the period in the amount of  approximately $69.9 million.  We will pursue this strategy while we review our borrowing costs and continue with our monitoring of the fluctuation in the exchange rate between the Euro and the U.S. Dollar.

President Michael Smith, commented, "We are proceeding into the energy industry in India, despite some setbacks for this emerging market.  We, however, remain generally optimistic as to the overall economic conditions, as well as with our other Indian operations.

While we cannot predict with certainty how we will do for the full year 2010,  we believe we can increase our net asset value per share.  Net asset value is the way management values Mass."  

In addition, Mass has entered into an agreement with Terra Nova Royalty Corporation ("Terra Nova") for Terra Nova to acquire all of the issued and outstanding shares of Mass by way of a takeover bid (the "Offer").  The Offer is one Terra Nova share for each Mass share.  

Terra Nova is in the mineral royalty and natural resources business.  One of Terra Nova's assets is a royalty on the Wabush iron ore mine located in Labrador, Newfoundland, Canada. Terra Nova's shares are listed for trading on the NYSE.

In connection with the Offer, the Board of Directors of Mass formed a special committee of qualified directors to review and consider the Offer.  The Board of Directors of Mass, after receiving the recommendation of its special committee and in consultation with its financial and legal advisors, has unanimously approved entering into the agreement and the Offer.  The Mass Board received an opinion from its financial advisor that the Offer is fair, from a financial point of view, to Mass shareholders.  As a result, our Board of Directors unanimously recommends that all shareholders accept the Offer from Terra Nova and views it to be positive for all our stakeholders.

A transaction with Terra Nova is also excellent for our over 550 employees worldwide, customers, banks and suppliers.  The Offer will allow shareholders to become part of a much stronger company, provide better liquidity with Terra Nova shares being listed on the NYSE and allow for the combined company to expand and enhance value.

Highlights of the Offer:

  • One Terra Nova share for each Mass share
  • Creation of a significant well capitalized company with enhanced growth opportunities and global capabilities
  • Creates value through integration of complementary businesses and eliminates overlap in natural resources segment
  • Increases the management strength and knowledge base throughout the new merged Terra Nova
  • Rationalization of general and administration resulting in cost savings
  • For the purposes of the Offer, the adjusted book values of each party is approximately equal; $9.00 per share for Mass and $8.91 per share for Terra Nova
  • Allows Mass shareholder to participate in the results of Terra Nova, including receiving an expected distribution of KHD Humboldt Wedag International AG ("KID") shares after completion of the Offer (the "Proposed Fourth Distribution")
  • Designed to be a tax-free reorganization for U.S. shareholders
  • We estimate after the regulatory approvals and a shareholder meeting of Terra Nova to affirm the acquisition closing to be on or about October 30, 2010

The Offer is part of a multi-step transaction, which includes the subsequent merger of Mass and a Terra Nova subsidiary, designed to effect a combination with an exchange ratio based upon the fully-diluted net value of each company, adjusted in the case of Terra Nova to reflect the fair value of its Wabush royalty interest, the after-tax recovery for past royalty underpayments, excluding pending claims for interest and costs (the "Arbitration Award"), its recently completed Rights Offering and its distribution of shares of KID on September 23, 2010 (the "Third Distribution").  In the case of Mass, its net book value is adjusted to reflect the fair value of certain resource interests. Based upon the foregoing adjustment, for the purposes of the Offer, the Mass shares were valued at $9.00 per share.

Attached as pages 5 to 8 hereto are tables setting forth the balance sheets for Mass, Terra Nova and for Terra Nova after giving pro forma effect to:  (i) the Offer; (ii) the Rights Offering; (iii) the Third Distribution and Proposed Fourth Distribution; (iv) the Arbitration Award; (v) the increase in fair value of the Wabush royalty when Terra Nova adopts International Financial Reporting Standards ("IFRS"); and (vi) the increase in fair value of Mass's resource interests as at the date indicated.  

The agreement between Terra Nova and Mass provides for, among other things, a non-solicitation covenant on the part of Mass, subject to customary "fiduciary out" provisions that entitle Mass to consider and accept a superior proposal, a right in favour of Terra Nova to match any superior proposal and the payment of a reciprocal termination payment of $6 million, if the acquisition is not completed as a result of a superior proposal or other termination of the agreement in certain circumstances.

The Offer will be conditional upon, among other things, Terra Nova acquiring such number of Mass shares that, together with Mass shares held by Terra Nova, constitute not less than 50.1 percent of the Mass shares on a fully-diluted basis and approval by a majority of Terra Nova's shareholders at its shareholders' meeting scheduled for October 29, 2010. In addition, the Offer will be subject to certain customary conditions, relevant regulatory approvals including in the United States and the NYSE, the absence of a material adverse change, and a waiver of the Mass shareholder rights plan.

Further information in respect of the Offer, the agreement and Terra Nova will be included in a take-over circular to be mailed by Terra Nova to Mass shareholders.  Further information regarding Mass's Board recommendations will be set forth in a directors' circular to be mailed to shareholders.

About the Company:

Mass Financial Corp.'s business encompasses a broad spectrum of activities related to the integrated combination of commodities and natural resources, including trading, commercial trade, proprietary investing and financial services.  To obtain further information, please visit our website at http://www.massfinancialcorp.com.

Legal Notice

This announcement is for informational purposes only and does not constitute or form part of any offer or invitation to purchase, otherwise acquire, subscribe for, sell, otherwise dispose of or issue, or any solicitation of any offer to sell, otherwise dispose of, issue, purchase, otherwise acquire or subscribe for, any security. The Offer (as the same may be varied or extended in accordance with applicable law) will be made exclusively by means of, and subject to the terms and conditions set out in, the offer and offering circular document to be delivered to Mass and filed with securities regulators and to be mailed to Mass shareholders by Terra Nova. Mass shareholders should read these materials carefully because they contain important information, including the terms and conditions of the Offer. In addition, Mass's Board of Directors will be mailing to shareholders a circular with its recommendation. Mass shareholders should read these materials carefully as they contain important information regarding the Offer.

The release, publication or distribution of this announcement in certain jurisdictions may be restricted by law and therefore persons in such jurisdictions into which this announcement is released, published or distributed should inform themselves about and observe such restrictions.

Neither the content of Terra Nova's website, Mass's website or any other website nor the content of any website accessible from hyperlinks on Terra Nova's website, Mass's website or any other website is incorporated into, or forms part of, this announcement.

Forward-Looking Statements

This document contains statements which are, or may be deemed to be, "forward-looking statements" which are prospective in nature. Forward-looking statements are not based on historical facts, but rather on current expectations and projections about future events, and are therefore subject to risks and uncertainties which could cause actual results to differ materially from the future results expressed or implied by the forward-looking statements.

Often, but not always, forward-looking statements can be identified by the use of forward-looking words such as "plans", "expects" or "does not expect", "is expected", "scheduled", "estimates", "forecasts", "intends", "anticipates" or "does not anticipate", or "believes", or variations of such words and phrases or statements that certain actions, events or results "may", "could", "should", "would", "might" or "will" be taken, occur or be achieved. Such statements are qualified in their entirety by the inherent risks and uncertainties surrounding future expectations. Such forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of Mass to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. Important factors that could cause actual results, performance or achievements of Mass to differ materially from the expectations of Mass include, among other things, general business and economic conditions globally, commodity price volatility, industry trends, competition, changes in government and other regulation, including in relation to the environment, health and safety and taxation, labor relations and work stoppages, changes in political and economic stability, the failure to meet certain conditions of the Offer and/or the failure to obtain the required approvals or clearances from regulatory and other agencies and bodies on a timely basis or at all, the inability to successfully integrate Mass's operations and programs with those of Terra Nova, incurring and/or experiencing unanticipated costs and/or delays or difficulties relating to integration of Mass, disruptions in business operations due to reorganization activities and interest rate and currency fluctuations. Such forward-looking statements should therefore be construed in light of such factors.

Other than in accordance with its legal or regulatory obligations, Mass is not under any obligation and Mass expressly disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

MASS FINANCIAL CORP. and
TERRA NOVA ROYALTY CORPORATION
UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
(United States Dollars in Thousands, except per share amount)
June 30, 2010



Mass
Historical

Terra Nova
Historical

Historical
Subtotal

Pro
Forma

Notes

ASSETS






Current assets






 Cash and cash equivalents

$  235,312

$  71,202

$  306,514

$  363,005

1

 Securities

17,171

13,666

30,837

19,764

2

 Restricted cash

2,125

0

2,125

2,125


 Note and loan receivables

12,723

8,000

20,723

8,000

3

 Other receivables

27,110

5,789

32,899

32,690

4

 Amount due from a former subsidiary

0

1,754

1,754

1,754


 Inventories

50,759

0

50,759

50,759


 Properties for sale

11,675

0

11,675

11,675


 Tax receivable

1,747

0

1,747

1,747


 Contract deposits, prepaid and other

17,935

773

18,708

18,708


 Future income tax assets

0

158

158

158


    Total current assets

376,557

101,342

477,899

510,385


Non-current assets






 Restricted cash

28

0

28

28


 Securities

13,421

0

13,421

13,421


 Loan receivable

0

0

0

12,723

5

 Investment in a former subsidiary

0

116,909

116,909

0

6

 Property, plant and equipment

25,280

110

25,390

43,390

7

 Interest in resource property

0

26,143

26,143

199,296

8

 Investment property

35,595

0

35,595

35,595


 Equity method investments

4,921

0

4,921

4,921


 Future income tax assets

3,539

2,426

5,965

5,965


 Goodwill

4,793

0

4,793

4,793


    Total non-current assets

87,577

145,588

233,165

320,132


TOTAL ASSETS

$  464,134

$  246,930

$  711,064

$  830,517


MASS FINANCIAL CORP. and
TERRA NOVA ROYALTY CORPORATION
UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
(United States Dollars in Thousands, except per share amount)
June 30, 2010



Mass
Historical

Terra
Nova
Historical

Historical
Subtotal

Pro
Forma

Notes

LIABILITIES AND EQUITY






Current liabilities






 Accounts payable and accrued expenses

$  44,233

$  2,326

$  46,559

$  46,350

9

 Debt, current portion

1,921

0

1,921

1,921


 Financial liabilities, short-term bank loans

102,978

0

102,978

102,978


 Provisions

1,090

0

1,090

1,090


 Income tax liabilities

840

553

1,393

3,947

10

 Deferred credit, future income tax assets

0

158

158

158


 Dividend payable

0

37,326

37,326

0

11

    Total current liabilities

151,062

40,363

191,425

156,444








Long-term liabilities






 Debt, less current portions

50,922

0

50,922

48,312

12

 Provisions

972

0

972

972


 Future income tax liability

1,953

0

1,953

53,803

13

 Other long-term liabilities

26,171

0

26,171

26,171


    Total long-term liabilities

80,018

0

80,018

129,258


TOTAL LIABILITIES

231,080

40,363

271,443

285,702








EQUITY






Shareholders' equity

215,362

206,567

421,929

527,123

14

Non-controlling interests

17,692

0

17,692

17,692


TOTAL EQUITY

233,054

206,567

439,621

544,815








TOTAL LIABILITIES AND EQUITY

$  464,134

$  246,930

$  711,064

$  830,517








Net book value per share




$  8.42



Notes to the Unaudited Pro Forma Consolidated Balance Sheet:

These notes explain the reconciliations of the historical amounts to pro forma accounts based on management assumptions and estimates.  The reconciliations begin from the subtotals of the historical amounts of Terra Nova and Mass, except for the reconciliation of shareholders' equity which begins from the historical amount of Terra Nova as the shareholders' equity of Mass was eliminated on consolidation.


Dollars are denominated in thousands.




1.  Cash and cash equivalents

Historical subtotal

$306,514


Rights offering proceeds, net of shares acquired by Mass

47,529


Arbitration Award

8,962


Pro forma

$363,005




2.  Securities, current

Historical subtotal

$30,837


Elimination of Mass's common shares currently held by Terra Nova

(11,073)


Pro forma

$19,764




3.  Note and loan receivable, current

Historical subtotal

$20,723


Extension of loan maturity date

(12,723)


Pro forma

$   8,000




4.  Other receivables

Historical subtotal

$32,899


Elimination of accounts between Terra Nova and Mass

(209)


Pro forma

$32,690




5.  Loan receivable, non-current

Historical subtotal

$0


Extension of loan maturity date

12,723


Pro forma

$12,723




6.  Investment in a former subsidiary

Historical subtotal

$116,909


Second, Third and Proposed



Fourth Distributions of KID Shares

(116,909)


Pro forma

0




7.  Property, plant and equipment

Historical subtotal

$25,390


Revaluation of resource property held by Mass

18,000


Pro forma

$43,390




8.  Interest in resource property

Historical subtotal

$26,143


Payment for resource property in shares in 3rd quarter 2010

303


Revaluation of interest in Wabush resource property to fair value pursuant to IFRS

172,850


Pro forma

$199,296




9.  Accounts payable and accrued expenses

Historical subtotal

$46,559


Elimination of accounts between Terra Nova and Mass

(209)


Pro forma

$46,350




10. Income tax liabilities

Historical subtotal

$1,393


Tax on Arbitration Award

2,554


Pro forma

$3,947




11. Dividend payable

Historical subtotal

$37,326


Payment of second distribution of KID shares

(37,326)


Pro forma

$0




12. Debt, less current portion

Historical subtotal

$50,922


Conversion of bonds

(2,610)


Pro forma

$48,312




13. Future income tax liability, long- term

Historical subtotal

$1,953


Taxes on revaluation of interest in Wabush resource property

51,850


Pro forma

$53,803






Number of
Shares

14. Shareholders' equity

Historical amount of Terra Nova

$  206,567

30,284,911


Shares issued for acquisition of Mass

224,899

25,001,089


Rights offering, net of shares acquired by Mass

47,529

7,242,988


Payment for resource property in shares in 3rd quarter 2010

303

41,400


Arbitration Award, net of taxes

6,408

0


Revaluation of interest in Wabush resource property, net of taxes, pursuant to IFRS

121,000

0


Third Distribution and Proposed Fourth Distribution of KID shares

(79,583)

0


Pro forma

$  527,123

62,570,388





15. Pro-forma working capital and selected pro-forma ratios

Working capital

$  353,941



Current Ratio

3.26



Long-term debt, less current portion

$  48,312



Long-term debt to shareholder equity

0.09



The foregoing tables give pro forma effect to certain items that are not related to the Offer. These pro forma amounts are "non-GAAP" measures. Management considers them a meaningful supplement to assess its liquidity, capital resources, shareholders' equity and book value.  These non-GAAP measures have significant limitations as an analytical tool and should not be considered in isolation or as a substitute for GAAP measures for liquidity, capital resources or shareholders' equity.  Management believes this information to be useful to securities holders and analysts in assessing Terra Nova's pro forma liquidity, capital resources and equity and valuing Terra Nova on an ongoing basis as they reflect actual changes to cash and securities resulting from the Rights Offering and Third Distribution and expected changes to property, plant and equipment and securities resulting from Terra Nova's adoption of IFRS and the Proposed Fourth Distribution of KID shares.

MASS FINANCIAL CORP.
CONSOLIDATED BALANCE SHEETS
June 30, 2010 and December 31, 2009
(U.S. Dollars in Thousands)
(unaudited)



2010



2009

ASSETS






Current Assets






  Cash and cash equivalents

$

235,312


$

329,554

  Securities


17,171



17,196

  Restricted cash


2,125



2,466

  Loan receivable


12,723



111

  Trade and other receivables


27,110



19,778

  Inventories


50,759



46,197

  Properties for sale


11,675



13,616

  Tax receivables


1,747



3,138

  Prepaid and other


17,935



5,211

        Total current assets


376,557



437,267







Non-current Assets







  Restricted cash


28



29

  Securities


13,421



5,880

  Securities, restricted


-



9,357

  Property, plant and equipment


25,280



5,460

  Investment property


35,595



41,290

  Goodwill


4,793



5,657

  Deferred tax assets


3,539



3,317

  Equity method investments


4,921



4,074

        Total non-current assets


87,577



75,064







                 Total assets

$

464,134


$

512,331







MASS FINANCIAL CORP.
CONSOLIDATED BALANCE SHEETS (cont'd)
June 30, 2010 and December 31, 2009
(U.S. Dollars in Thousands)
(unaudited)



2010



2009

LIABILITIES






Current Liabilities






  Financial liabilities, short-term bank loans

$

102,978


$

141,016

  Trade and other payables and accrued expenses


44,233



45,714

  Provisions


1,090



959

  Income tax liabilities


840



933

  Long-term debt, current portion


1,921



16,071

        Total current liabilities


151,062



204,693







Long-term liabilities







  Long-term debt, less current portion


50,922



58,097

  Financial liabilities


-



9,357

  Decommissioning and restoration liabilities


972



-

  Deferred tax liabilities


1,953



1,367

  Note payable


-



1,672

  Other non-current liabilities


26,171



25,829

        Total long-term liabilities


80,018



96,322







               Total Liabilities


231,080



301,015













EQUITY












Shareholders' equity






  Common stock, net


47,032



46,132

  Equity component of convertible debt


620



800

  Other reserves


(11,221)



(3,073)

  Retained earnings


178,931



166,461

        Total shareholders' equity


215,362



210,320







Non-controlling interests  


17,692



996

  Total Equity


233,054



211,316

               Total Liabilities and Equity

$

464,134


$

512,331








MASS FINANCIAL CORP.
CONSOLIDATED STATEMENTS OF INCOME
For Six Months Ended June 30, 2010 and 2009
(U.S. Dollars in Thousands, Except Per Share Amounts)
(unaudited)



2010



2009

Revenues from sales, services and other

$

170,635


$

161,457

Share of the results of associates and joint ventures


       3,066



1,898

  Total revenues


173,701



163,355

Expenses






  Cost of sales


139,907



124,577

  General and administrative


13,767



14,884

  Interest


4,787



4,920

  Other


2,901



3,278



161,362



147,659


Operating profit




12,339





15,696


Other items:






  Currency transaction gain (loss)


1,843



(3,836)







Income before extinguishment of preferred share liability


14,182



11,860

  Extinguishment of preferred share liability


-



49,142


Profit before income taxes



14,182




61,002

Provision for income taxes


(805)



(482)


Net income


$


13,377




$


60,520








Attributable to:






Shareholders of Mass Financial Corp.

$

12,470


$

60,331

Non-controlling interests


907



189








$

 13,377


$

60,520







Earnings per share






  - basic

$

 0.56


$

2.97

  - diluted  

$

0.48


$

2.22







Number of weighted average shares outstanding, basic


22,244,083



20,333,696

Number of weighted average shares outstanding, diluted


26,478,659



27,264,252


MASS FINANCIAL CORP.
Financial Highlights
(U.S. Dollars in Thousands except per Share Data and Ratios)


June 30,

December 31,


2010

2009

2008

2007

2006


(Unaudited)





Cash

$235,312

$329,554

$201,622

$183,903

$ 99,078

Securities

17,171

17,196

4,493

45,984

36,787

Current Assets

376,557

437,267

296,461

315,256

195,462

Total Assets

464,134

512,331

369,915

355,576

230,437

Current Liabilities

151,062

204,693

117,763

143,324

91,280

Working Capital

225,495

232,574

178,698

171,932

104,182

Current Ratio

2.49

2.14

2.52

2.20

2.14

Long-Term Debt,  less current portion

50,922

58,097

52,634

28,068

4,710

Long-Term Debt-to-Shareholders' Equity

0.24

0.28

0.45

0.34

0.10

Total Liabilities

231,080

301,015

252,381

272,859

183,491

Shareholders' Equity

215,362

210,320

116,010

81,583

45,131

Return on Shareholders' Equity

(1)   n/a

65%

28%

107%

(2)  n/a

Equity Per Common Share, diluted          

8.26

8.10

4.53

3.41

1.93







(1)  Not applicable - 6 months only

(2)  2006 was the first year based upon no common shareholder value at December 31, 2005

North America Contact: Rene Randall

Telephone:1 (604) 408 8538 Email: [email protected]

SOURCE Mass Financial Corp.

21%

more press release views with 
Request a Demo

Modal title

Contact PR Newswire

  • Call PR Newswire at 888-776-0942
    from 8 AM - 9 PM ET
  • Chat with an Expert
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices

Products

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • Careers
  • Accessibility Statement
  • APAC
  • APAC - Simplified Chinese
  • APAC - Traditional Chinese
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Indonesia
  • Israel
  • Italy
  • Japan
  • Korea
  • Mexico
  • Middle East
  • Middle East - Arabic
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United Kingdom
  • Vietnam

My Services

  • All New Releases
  • Platform Login
  • ProfNet
  • Data Privacy

Do not sell or share my personal information:

  • Submit via [email protected] 
  • Call Privacy toll-free: 877-297-8921

Contact PR Newswire

Products

About

My Services
  • All News Releases
  • Platform Login
  • ProfNet
Call PR Newswire at
888-776-0942
  • Terms of Use
  • Privacy Policy
  • Information Security Policy
  • Site Map
  • RSS
  • Cookies
Copyright © 2026 Cision US Inc.