6-K 1 o68222e6vk.htm 6-K e6vk
 
 
U.S. SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16 UNDER THE
SECURITIES EXCHANGE ACT OF 1934
For the month of January, 2011
Commission File No.: 001-04192
(TERRA NOVA ROYALTY LOGO)
Terra Nova Royalty Corporation
(Translation of Registrant’s name into English)
Suite #1620 - 400 Burrard Street, Vancouver, British Columbia, Canada V6C 3A6
(Address of principal executive office)
     Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
     
þ Form 20-F   o Form 40-F
     Indicate by check mark whether the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): o
     Note: Regulation S-T Rule 101(b)(1) only permits the submission in paper of a Form 6-K if submitted solely to provide an attached annual report to security holders.
     Indicate by check mark whether the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): o
     Note: Regulation S-T Rule 101(b)(7) only permits the submission in paper of a Form 6-K if submitted to furnish a report or other document that the registrant foreign private issuer must furnish and make public under the laws of the jurisdiction in which the registrant is incorporated, domiciled or legally organized (the registrant’s “home country”), or under the rules of the home country exchange on which the registrant’s securities are traded, as long as the report or other document is not a press release, is not required to be and has not been distributed to the registrant’s security holders, and, if discussing a material event, has already been the subject of a Form 6-K submission or other Commission filing on EDGAR.
     Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
     
o Yes   þ No
     If “Yes” is marked, indicate below the file number assigned to the Registrant in connection with Rule 12g3-2(b): o
 
 


 

TERRA NOVA ROYALTY CORPORATION
Form 51-102F4
Business Acquisition Report
     
Item 1
  Identity of Company
 
   
1.1
  Name and Address of Company
 
   
 
  Terra Nova Royalty Corporation (the “Issuer”)
Suite 1620, 400 Burrard Street
Vancouver, British Columbia, V6C 3A6
 
   
1.2
  Executive Officer
 
   
 
  The following executive officer is knowledgeable about the significant acquisition and this business acquisition report:
 
   
 
  Michael Smith
President
(604) 683-8286
     
Item 2
  Details of Acquisition
 
   
2.1
  Nature of Business Acquired
 
   
 
  The Issuer, through its wholly-owned subsidiary, acquired 93% of the outstanding class A common shares (the “Mass Shares”) of Mass Financial Corp. (“Mass”), excluding Mass Shares already held by it, pursuant to a tender offer (the “Offer”) on November 15, 2010 and all of the remaining outstanding Mass Shares that were not acquired pursuant to the Offer through a compulsory acquisition (together with the Offer, the “Acquisition”) as announced on December 29, 2010. Subsequent to the Acquisition, the Issuer effected the amalgamation of its wholly owned-subsidiary and Mass.
 
   
 
  For information about the business of Mass please see the section of the management information circular of the Issuer dated September 29, 2010 (the “Circular”) entitled "Information Concerning Mass — General Development of the Business — General”, which section is incorporated by reference in this report. A copy of the Circular is available at www.sedar.com.
 
   
2.2
  Date of Acquisition
 
   
 
  November 15, 2010.

1


 

     
2.3
  Consideration
 
   
 
  The consideration provided by the Issuer under the Acquisition was one of the Issuer’s common shares for each Mass Share acquired. A total of 24,992,122 of the Issuer’s common shares have been issued pursuant to the Acquisition.
 
   
2.4
  Effect on Financial Position
 
   
 
  Not applicable.
 
   
2.5
  Prior Valuations
 
   
 
  None.
 
   
2.6
  Parties to Transaction
 
   
 
  The parties to the Acquisition are the Issuer, through its wholly-owned subsidiary, as the acquirer, and Mass as the target of the Acquisition. The Acquisition was not with an “informed person” (as such term is defined in Section 1.1 of National Instrument
51-102 - Continuous Disclosure Obligations), associate or affiliate of the Issuer.
 
   
2.7
  Date of Report
 
   
 
  January 31, 2011.
     
Item 3
  Financial Statements
 
   
 
  The following financial statements are incorporated by reference in this report (the “Mass Statements”):
  (i)   the annual audited financial statements of Mass for the year ended December 31, 2009 and the comparative year ended December 31, 2008 and the accompanying notes thereto, attached as Appendix “B” to the Circular; and
 
  (ii)   the unaudited interim financial statements of Mass for the six months ended June 30, 2010 and the comparative period ended June 30, 2009 and the accompanying notes thereto, attached as Appendix “D” to the Circular.
Attached hereto as Schedule “A” are the: (a) unaudited pro forma condensed consolidated statement of financial position of the Issuer as at June 30, 2010; (b) unaudited pro forma condensed consolidated statement of operations of the Issuer for the six months ended June 30, 2010; (c) unaudited pro forma condensed consolidated statement of operations of the Issuer for the year ended December 31, 2009; and (d) the notes thereto. Such pro forma financial statements should be read in conjunction with the Mass Statements and the unaudited consolidated financial statements for the Issuer, for the interim periods ended March 31 and June 30, 2010 and the management’s discussion and analyses related thereto, which is available at www.sedar.com.

2


 

SCHEDULE “A”
UNAUDITED PRO FORMA FINANCIAL STATEMENTS
 
In December 2010, applicable Canadian securities commissions granted Terra Nova Royalty Corporation (the “Company”) exemptive relief permitting it to adopt International Financial Reporting Standards (“IFRS”) effective from January 1, 2010. In connection therewith, the Company amended its unaudited interim quarterly financial statements, initially prepared in accordance with Canadian generally accepted accounting principles (“Canadian GAAP”), for each of the interim periods ended March 31, June 30 and September 30, 2010 to reflect its early-adoption of IFRS. As such, these attached pro forma financial statements have been prepared in accordance with IFRS and differ from the prior pro forma financial statements included in the Company’s Management Information Circular dated September 29, 2010, which were prepared in accordance with Canadian GAAP.

A-1


 

TERRA NOVA ROYALTY CORPORATION
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
As at June 30, 2010
(In thousands)
                                         
    Terra Nova1     Mass2     Combined3     Pro Forma     Pro Forma  
    Historical     Historical     Historical     Adjustments     Totals11  
ASSETS
                                       
Current Assets
                                       
Cash and cash equivalents
  $ 71,202     $ 235,312     $ 306,514     $     $ 306,514  
Securities
    13,666       17,171       30,837       (11,073 ) 4     19,764  
Restricted cash
          2,125       2,125             2,125  
Note and loan receivables
    8,000       12,723       20,723       (12,723 ) 5     8,000  
Other receivables
    5,789       27,110       32,899       (209 ) 6     32,690  
Amount due from a former subsidiary
    1,754             1,754             1,754  
Inventories
          50,759       50,759             50,759  
Property for sale
          11,675       11,675             11,675  
Tax receivables
          1,747       1,747             1,747  
Contract deposits, prepaid and other
    773       17,935       18,708             18,708  
 
                             
Total current assets
    101,184       376,557       477,741       (24,005 )     453,736  
 
                                       
Non-current Assets
                                       
Restricted cash
          28       28             28  
Securities
          13,421       13,421       12,723   5     26,144  
Investment in a former subsidiary
    117,075             117,075             117,075  
Property, plant and equipment
    110       25,280       25,390       18,000   8     43,390  
Interest in resource property
    186,641             186,641             186,641  
Investment property
          35,595       35,595             35,595  
Equity method investments
          4,921       4,921             4,921  
Future income tax assets
    2,426       3,539       5,965             5,965  
Goodwill
          4,793       4,793       (4,793 ) 8      
 
                             
Total non-current assets
    306,252       87,577       393,829       25,930       419,759  
 
                             
 
  $ 407,436     $ 464,134     $ 871,570     $ 1,925     $ 873,495  
 
                             
 
                                       
LIABILITIES AND EQUITY
                                       
 
                                       
Current Liabilities
                                       
Accounts payable and accrued expenses
  $ 2,326     $ 44,233     $ 46,559     $ (209 ) 6   $ 46,350  
Debt, current portion
          1,921       1,921             1,921  
Financial liabilities, short-term bank loans
          102,978       102,978             102,978  
Provisions
          1,090       1,090             1,090  
Income tax liabilities
    553       840       1,393             1,393  
Dividend payable
    37,378             37,378             37,378  
 
                             
Total current liabilities
    40,257       151,062       191,319       (209 )     191,110  
Long-term liabilities
                                       
Debt, less current portion
          50,922       50,922       (2,610 ) 7     48,312  
Provisions
          972       972             972  
Future income tax liability
    47,283       1,953       49,236             49,236  
Other long-term liabilities
          26,171       26,171             26,171  
 
                             
Total long-term liabilities
    47,283       80,018       127,301       (2,610 )     124,691  
 
                             
Total liabilities
    87,540       231,080       318,620       (2,819 )     315,801  
Equity
                                       
Shareholders’ equity
    319,896       215,362       535,258       4,744   7,8,10     540,002  
Non-controlling interests
          17,692       17,692             17,692  
 
                             
Total equity Total equity
    319,896       233,054       552,950       4,744       557,694  
 
                             
 
  $ 407,436     $ 464,134     $ 871,570     $ 1,925     $ 873,495  
 
                             
See notes to unaudited pro forma condensed combined financial statements

A-2


 

TERRA NOVA ROYALTY CORPORATION
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
For Six Months Ended June 30, 2010
(In thousands, except per share amounts)
                                         
    Terra Nova1     Mass2     Combined3     Pro Forma     Pro Forma8  
    Historical     Historical     Historical     Adjustments     Total  
Revenues
  $ 101,585     $ 170,635     $ 272,220     $ (106,061 ) 4,5,6   $ 166,159  
Cost of revenues
    (78,659 )     (139,907 )     (218,566 )     75,758   5     (142,808 )
Reduction in loss on terminated customer contracts
    3,517             3,517       (3,517 ) 5      
 
                             
Gross Profit
    26,443       30,728       57,171       (33,820 )     23,351  
 
                                       
Income from interest in resource property
    8,768             8,768             8,768  
Amortization — resource property
    (4,847 )           (4,847 )           (4,847 )
Selling, general and administrative expense
    (25,431 )     (13,767 )     (39,198 )     22,679   4,5     (16,519 )
Stock-based compensation recovery (expense) — selling, general and administrative
    1,415             1,415       (2,080 ) 5     (665 )
Restructuring recovery
    465             465       (465 ) 5      
 
                             
 
                                       
Operating income
    6,813       16,961       23,774       (13,686 )     10,088  
 
                             
 
                                       
Interest income
    1,550             1,550       2,820   4,5,6     4,370  
Interest expense
    (570 )     (4,787 )     (5,357 )     708   4,5     (4,649 )
Foreign currency transaction gains (losses), net
    (6,487 )     1,843       (4,644 )     6,919   5     2,275  
Share of the results of equity method investees
          3,066       3,066             3,066  
Other expense, net
    (129 )     (2,901 )     (3,030 )     2,192   5     (838 )
 
                             
Income before income taxes
    1,177       14,182       15,359       (1,047 )     14,312  
Provision for income taxes:
                                       
Income taxes
    (20,146 )     (805 )     (20,951 )     22,043   5     1,092  
Resource property revenue taxes
    (1,956 )           (1,956 )           (1,956 )
 
                             
 
    (22,102 )     (805 )     (22,907 )     22,043       (864 )
 
                             
Net income (loss)
    (20,925 )     13,377       (7,548 )     20,996       13,448  
Less: Net income attributable to the non-controlling interests
    (74 )     (907 )     (981 )     74   5     (907 )
 
                             
Net income (loss) attributable to holders of Terra Nova Common Shares
  $ (20,999 )   $ 12,470     $ (8,529 )   $ 21,070     $ 12,541  
 
                             
 
                                       
Basic earnings (loss) per share
  $ (0.69 )                           $ 0.23  
 
                                   
Diluted earnings (loss) per share
  $ (0.69 )                           $ 0.23  
 
                                   
 
                                       
Weighted average number of common shares outstanding
                                       
— basic
    30,277,673                               55,278,762  
 
                                   
— diluted
    30,277,673                               55,278,762  
 
                                   
See notes to unaudited pro forma condensed combined financial statements.

A-3


 

TERRA NOVA ROYALTY CORPORATION
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
For Year Ended December 31, 2009
(In thousands, except per share amounts)
                                         
    Terra Nova1     Mass2     Combined3     Pro Forma     Pro Forma8  
    Historical     Historical     Total     Adjustments     Total  
Revenues
  $ 576,408     $ 402,786     $ 979,194     $ (652,282 ) 4,5,6,7   $ 326,912  
Cost of revenues
    (457,847 )     (273,793 )     (731,640 )     450,739   5     (280,901 )
Reduction in loss on terminated customer contracts
    17,829             17,829       (17,829 ) 5      
 
                             
Gross Profit
    136,390       128,993       265,383       (219,372 )     46,011  
 
                                       
Income from interest in resource property
    13,530             13,530             13,530  
Amortization — resource property
    (8,512 )           (8,512 )           (8,512 )
Selling, general and administrative expense
    (73,019 )     (30,631 )     (103,650 )     61,444   5,6     (42,206 )
Stock-based compensation recovery — selling, general and administrative
    391             391       2,322   5     2,713  
Restructuring costs
    (8,993 )           (8,993 )     8,993   5      
Gain on sale of workshop and related assets
    5,254             5,254       (5,254 ) 5      
 
                             
 
                                       
Operating income
    65,041       98,362       163,403       (151,867 )     11,536  
 
                             
 
                                       
Interest income
    7,043             7,043       (1,185 ) 5     5,858  
Interest expense
    (2,793 )     (13,350 )     (16,143 )     3,314   5     (12,829 )
Foreign currency transaction losses, net
    (2,006 )     (6,148 )     (8,154 )     2,289   5,7     (5,865 )
Share of the results of equity method investees
    (254 )     3,619       3,365       254   5     3,619  
Loss on investments in preferred shares in former subsidiaries
    (9,538 )           (9,538 )     9,538   4,7      
Other income, net
    3,825       (7,108 )     (3,283 )     4,023   5     740  
 
                             
Income before income taxes
    61,318       75,375       136,693       (133,634 )     3,059  
(Provision for) recovery of income taxes:
                                       
Income taxes
    (20,557 )     43       (20,514 )     28,067   5     7,553  
Resource property revenue taxes
    (3,039 )           (3,039 )           (3,039 )
 
                             
 
    (23,596 )     43       (23,553 )     28,067       4,514  
 
                             
Net income
    37,722       75,418       113,140       (105,567 )     7,573  
Less: Net income attributable to the non-controlling interests
    (1,050 )     (239 )     (1,289 )     1,050   5     (239 )
 
                             
Net income attributable to holders of Terra Nova Common Shares
  $ 36,672     $ 75,179     $ 111,851     $ (104,517 )   $ 7,334  
 
                             
 
                                       
Basic earnings per share
  $ 1.21                             $ 0.13  
 
                                   
Diluted earnings per share
  $ 1.21                             $ 0.13  
 
                                   
 
                                       
Weighted average number of common shares outstanding
                                       
— basic
    30,354,207                               55,355,296  
 
                                   
— diluted
    30,354,207                               55,355,296  
 
                                   
See notes to unaudited pro forma condensed combined financial statements.

A-4


 

TERRA NOVA ROYALTY CORPORATION
NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL
POSITION
 
1.   Represents our historical unaudited consolidated Statement of Financial Position, extracted from Terra Nova Royalty Corporation’s (“Terra Nova”) consolidated financial statements. Our historical Statement of Financial Position includes an investment associated with the 5% ownership of Mass Financial Corp. (“Mass”). See Note 4 below.
2.   Represents the historical unaudited consolidated Statement of Financial Position of Mass extracted from its unaudited consolidated financial statements, which were included in Terra Nova’s Management Information Circular dated September 29, 2010. This financial information was prepared using IFRS.
3.   Represents the combined Statement of Financial Position in IFRS.
4.   Reflects the elimination of the investment that Terra Nova held in the form of 1,203,627 class A common shares of (the “Mass Shares”) currently held, which has historically been accounted for as trading securities. Represents the resulting loss that resulted from the acquisition of Mass (the “Transaction”). This amount has been recognized in retained earnings and is not reflected in the Pro Forma Income Statements as it will not have an ongoing impact to the results.
5.   Represents a reclassification of short-term receivable to long-term receivables. This reclassification is reflective of the fact that, prior to the Transaction but post-Statement of Financial Position dates, the term of this receivable has been renegotiated.
6.   Reflects the elimination of inter-company transactions that would be eliminated upon consolidation. This elimination assumes a 100% ownership interest in Mass by Terra Nova. Due to the immaterial nature of these amounts, management has not performed a sensitivity analysis.
7.   Represents the elimination of convertible bonds, and the subsequent issuance of Mass Shares. This adjustment reflects that fact that certain bonds were converted subsequent to the issuance of Mass’s interim financial statements but prior to this Transaction.
8.   Reflects the preliminary allocation of the purchase price, and the results associated with the acquisition of all of Mass (less our current ownership) and the preliminary allocation of any excess fair value of the acquired identifiable assets and assumed liabilities over the purchase consideration (the “Excess”) as part of the Transaction. An independent appraisal will be performed to determine the fair value of acquired identifiable assets and assumed liabilities, including any identifiable intangible assets related to the Transaction. The final purchase price allocation could result in a materially different allocation than that presented in these Pro Forma Statements, which assumes that fair value of the assets acquired is equivalent to the book value of Mass as at June 30, 2010 plus an increase in the fair value of its resource properties, the adjustment to debt, and goodwill. For the purpose of the preparation of the Pro Forma Consolidated Statement of Financial Position, the purchase consideration paid by Terra Nova is based on the closing trading price for Terra Nova Common Shares on September 28, 2010, and will be adjusted to reflect the fair value of Terra Nova Common Shares, on the date the Transaction closed. Such adjustments may result in, among other things, an increase or decrease in acquired identifiable assets, assumed liabilities and goodwill (or negative goodwill). When the fair value of acquired identifiable assets and assumed liabilities exceeds the aggregate purchase price, any Excess would be recognized immediately in the statement of operations.
                 
Aggregate Purchase Price:
               
Value of Terra Nova Common Shares to be issued
  $ 183,757 A        
Value of current ownership interest
    8,847          
Net book value of net assets of Mass acquired
          $ 215,362  
Fair value increase of Mass’s assets
            18,000 B
Elimination of goodwill
            (4,793 )
Conversion of debt instruments into equity
            2,610  
 
             
Total fair value of net assets of Mass:
    231,179          
 
             
Excess
  $ 38,575 C        
 
             

A-5


 

TERRA NOVA ROYALTY CORPORATION
NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL
POSITION
    A — Represents the estimated value of the Terra Nova common shares, being 25,001,089 shares, used to acquire all of Mass (less our current ownership). This aggregate purchase value is based on Terra Nova’s closing trading share price on September 28, 2010, being $7.35 per share, as an estimate of the fair value of the shares to be issued upon completion of the Transaction. The aggregate purchase price may change based on the finalization of this Transaction as the consideration will be based on fair value of Terra Nova common shares at the closing date and will have a resulting impact on the purchase price allocation.
 
    A movement in the price of Terra Nova common shares of $1.00 based on the shares volatility, will increase/decrease the purchase price by approximately $25 million, and would therefore impact the level of goodwill or negative goodwill recognized. If the share price for Terra Nova common shares reached a level of approximately $9.00, there would be no Excess recognized.
 
    B — Represents an increase in fair value related to Mass’s resource property.
 
    C — Represents an excess of net identifiable assets acquired over purchase cost that under IFRS would be recognized as a gain in the statement of operations. This amount is subject to change for two primary reasons: the share price on closing will impact the purchase price, and the fair value exercise that is to be completed will impact the fair value assumptions used above. This amount is not reflected in the pro forma income statement as it is a one-time gain and will not have an ongoing impact to Terra Nova’s results.
 
9.   The offer to acquire all of the Mass Shares was part of a several step transaction, which included 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 book value of each company adjusted in the case of Terra Nova to reflect the recently completed rights offering, the distributions of KHD Humboldt Wedag International AG (“KID”) shares on September 23, 2010 and December 31, 2010 and the after-tax recovery for past royalty underpayments, excluding pending claims for interest and costs (the “Arbitration Award”). In the case of Mass, its net book value was adjusted to reflect the fair value of its resource interests. Based upon the foregoing adjustments, for the purposes of the Offer, the parties determined that the diluted adjusted net book value per share of each party was approximately equal as a basis for the one to one share exchange.
 
    The share price for Terra Nova common shares may be impacted by, among other things: (i) the Transaction; (ii) future distributions of Terra Nova’s common shares of KID; and (iii) the Arbitration Award.
 
10.   Represents the adjustment to equity to record the additional shares which were issued in the Transaction, net of the adjustment to eliminate the historical equity accounts of the entities consolidated as a result of the Transactions.
 
11.   Represents the IFRS Pro Forma Statement of Financial Position.

A-6


 

TERRA NOVA ROYALTY CORPORATION
NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF
OPERATIONS
1.   Represents our historical unaudited consolidated income statement, extracted from Terra Nova’s consolidated financial statements.
2.   Represents the historical unaudited consolidated income statement of Mass extracted from Mass’s unaudited consolidated financial statements included elsewhere in this information circular. This financial information was prepared using IFRS.
3.   Represents the combined income statements in IFRS.
4.   Reflects the elimination of inter-company transactions that would be eliminated upon consolidation. This elimination assumes a 100% ownership interest in Mass by Terra Nova.
5.   Represents the elimination of the income statement items that relate to Terra Nova’s industrial plant technology, equipment and services business that were spun off to existing shareholders in the first quarter of 2010. As these results will not have an ongoing effect on the Company’s results they have been removed.
6.   Represents a reclassification of amounts recorded in Mass.
7.   Reflects the elimination of the loss on Terra Nova’s investments of preferred shares held in Mass.
8.   Reflects the IFRS pro forma income statement.

A-7


 

SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
         
TERRA NOVA ROYALTY CORPORATION    
 
       
By:
  /s/ Michael J. Smith
 
Michael J. Smith
   
 
  President and Chief Executive Officer    
 
       
Date:
  January 31, 2011