##### Table of Contents

---



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



FORM 10-K



FOR ANNUAL AND TRANSITION REPORTS

PURSUANT TO SECTIONS 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934



(Mark One)



|x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ------------------------------------------------------------------------------------



For the fiscal year ended December 31, 2004



OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------



For the transition period from
 to



Commission File Number 333-31931



NORTH ATLANTIC TRADING COMPANY, INC.

(Exact name of registrant as specified in its charter)



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 13-3961898                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



257 PARK AVENUE
SOUTH, NEW YORK, NEW YORK 10010-7304

(Address of principal executive offices) (Zip Code)



Registrants telephone number, including area code: (212) 253-8185



Securities registered pursuant to Section 12(b) of the
Act: None



Securities registered pursuant to Section
12(g) of the Act: None



Indicate by check mark whether the registrant (1)
has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days. Yes  x No ̈.



Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation
S-K is not contained herein, and will not be contained, to the best of registrants knowledge, in definitive proxy materials or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.
x



Indicate by check mark whether the
registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2). Yes ̈No  x.



As of March 29, 2005, the only class of voting
or non-voting common equity issued and outstanding was the Registrants Voting Common Stock, par value $.01 per share, 100% of which was owned by North Atlantic Holding Company, Inc. There is no trading market for the Voting Common Stock.



As of March 29, 2005, 10 shares of the Registrants Voting Common Stock,
par value $.01 per share were outstanding.



---



---

##### Table of Contents

North Atlantic Trading Company, Inc.

2004 Form 10-K Annual Report



TABLE OF CONTENTS



|           |  |                                                                                                              |  |     
|---------- |  | ------------------------------------------------------------------------------------------------------------ |  | ----
|           |  |                                                                                                              |  | Page
|PART I     |  |                                                                                                             
|           |  |                                                                                                             
|Item 1.    |  | Business                                                                                                     |  | 1   
|Item 2.    |  | Properties                                                                                                   |  | 22  
|Item 3.    |  | Legal Proceedings                                                                                            |  | 22  
|Item 4.    |  | Submission of Matters to a Vote of Security Holders                                                          |  | 27  
|           | 
|PART II    |  |                                                                                                             
|           |  |                                                                                                             
|Item 5.    |  | Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |  | 27  
|Item 6.    |  | Selected Financial Data                                                                                      |  | 29  
|Item 7.    |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                        |  | 30  
|Item 7A.   |  | Quantitative and Qualitative Disclosures About Market Risk                                                   |  | 43  
|Item 8.    |  | Financial Statements and Supplementary Data                                                                  |  | 43  
|Item 9.    |  | Changes in and Disagreements With Accountants on Accounting and Financial Disclosure                         |  | 43  
|Item 9A.   |  | Controls and Procedures                                                                                      |  | 43  
|Item 9B.   |  | Other Information                                                                                            |  | 44  
|           | 
|PART III   |  |                                                                                                             
|           |  |                                                                                                             
|Item 10.   |  | Directors and Executive Officers of the Registrant                                                           |  | 44  
|Item 11.   |  | Executive Compensation                                                                                       |  | 48  
|Item 12.   |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters               |  | 58  
|Item 13.   |  | Certain Relationships and Related Transactions                                                               |  | 60  
|Item 14.   |  | Principal Accountant Fees and Services                                                                       |  | 62  
|           | 
|PART IV    |  |                                                                                                             
|           |  |                                                                                                             
|Item 15.   |  | Exhibits and Financial Statement Schedules                                                                   |  | 64  
|           | 
|SIGNATURES |  | 76                                                                                                          



i



---

##### Table of Contents

PART I



|Item 1. | Business
|------- | --------



Overview



North
Atlantic Trading Company, Inc. (the Company) is a holding company which owns National Tobacco Company, L.P. (NTC), North Atlantic Operating Company, Inc. (NAOC), North Atlantic Cigarette Company, Inc.
(NACC), National Tobacco Finance Corporation and its recently acquired subsidiaries, Fred Stoker & Sons, Inc., RBJ Sales, Inc. and Stoker, Inc. (collectively, Stoker). NTC is the third largest manufacturer and marketer of
loose leaf chewing tobacco in the United States, selling its products under the Beech-Nut®, Trophy®, Havana Blossom®, Durango®, Stoker, Our Pride , and other brand names. NAOC is the largest importer and distributor in the United States of premium cigarette papers and related products, which are sold under the ZIG-ZAG® brand name pursuant to an exclusive long-term distribution agreement
with Bolloré, S.A. NAOC also manufactures and distributes Make-Your-Own (MYO) cigarette tobaccos under the ZIG-ZAG®, Stoker No. 2, Old Hillside, and other brand names, pursuant to its trademarks. NACC markets and distributes ZIG-ZAG Premium Cigarettes.



Evolution of the Company



In 1988, Thomas F. Helms, Jr., Chairman and Chief Executive Officer of the
Company, and an investor group led by Lehman Brothers, formed NTC to acquire the smokeless tobacco division of Lorillard Tobacco Company (Lorillard). Lorillard had manufactured and sold the popular Beech-Nut brand of loose
leaf chewing tobacco since 1897.



In 1997, the Company was
formed to facilitate a corporate reorganization undertaken in connection with the acquisition (the 1997 Acquisition) of NATC Holdings USA, Inc., which owned the exclusive rights to market and distribute ZIG-ZAG premium
cigarette papers in the United States, Canada and certain other international markets. Upon consummation of the 1997 Acquisition and the related reorganization, the Company became the holding company of NTC, which operates the Companys
smokeless tobacco business, and NAOC, which operates the Companys premium cigarette paper and MYO cigarette business.



On November 17, 2003, the Company consummated the acquisition of Stoker. Through the acquisition, the Company acquired the Stoker family of brands and the
related business operations, including the equipment used to manufacture and package the Stoker products. The Stoker family consists of 18 loose leaf chewing tobacco products and five brands of MYO tobacco and related products, as well as a number
of moist snuff and pipe tobacco brands. The Company also acquired the Stoker catalog business which principally sells tobacco products.



The Companys principal executive offices are located at 257 Park Avenue South, 7th Floor, New York, New York 10010, and its telephone number is
(212) 253-8185.



Recent Events



Effective as of February 9, 2004, the Company consummated a holding company
reorganization, whereby North Atlantic Holding Company, Inc., a Delaware corporation (Parent),



1



---

##### Table of Contents

became the parent company of the Company. The holding company reorganization was consummated in part to allow Parent to issue senior discount notes in
connection with the Companys refinancing of its existing debt and preferred stock, as more fully discussed below.



The holding company reorganization was effected pursuant to an Agreement and Plan of Merger (the Merger Agreement), dated as of February 9,
2004, among the Company, Parent and NATC Merger Sub, Inc., a Delaware corporation and direct wholly-owned subsidiary of Parent (Merger Sub). The Merger Agreement provided for, among other things, the merger of Merger Sub with and into
the Company, with the Company being the surviving corporation (the Merger). In accordance with Section 228(a) of the Delaware General Corporation Law, the Company received the required written approval of the Merger by the holders of a
majority of the outstanding shares of the Companys voting common stock.



As a result of the Merger, (i) the Company became a direct, wholly-owned subsidiary of Parent; (ii) each issued and outstanding share of Company Stock, was converted into the right to receive one share of common stock
of Parent, par value $0.01 per share (Parent Common Stock); (iii) each issued and outstanding share of common stock of Merger Sub was converted into one issued and outstanding share of common stock of the Company and Merger Sub ceased to
exist; and (iv) all of the issued and outstanding shares of Parent Common Stock held by the Company were cancelled.



In connection with the Merger, Parent assumed all of the Companys obligations under the Companys outstanding warrants and stock options which
were converted into rights to purchase an identical number of shares of Parent Common Stock. The subsidiaries of the Company were unaffected by the reorganization.



On February 17, 2004, the Company consummated the refinancing of its existing debt and preferred stock, as well as a general
corporate reorganization. The refinancing consisted principally of (1) the offering and sale of $200.0 million principal amount of senior notes by the Company, (2) the Company entering into an amended and restated loan agreement that provided a
$50.0 million senior secured revolving credit facility and (3) the concurrent offering and sale of $97.0 million aggregate principal amount at maturity of senior discount notes of Parent. Both the senior notes and the senior discount notes were
offered pursuant to Rule 144A and Regulation S under the Securities Act of 1933, as amended.



Concurrently with the closing of the refinancing, the Company also called for redemption all of its outstanding 11% senior notes due 2004, in accordance with the terms of the indenture governing such notes, at the
applicable redemption price of 100.0% of the principal amount thereof, plus interest accrued to the redemption date of April 2, 2004.



On March 18, 2004, the Company redeemed all outstanding shares of its 12% senior exchange payment-in-kind preferred stock, at the applicable redemption
price equal to the liquidation preference of the preferred stock ($22.00 per share), plus an amount in cash equal to all accumulated and unpaid dividends.



Business Strategy



The Companys business strategy is to grow, both internally and through acquisitions, by responsibly marketing its products to adult consumers and by
complying with all applicable laws, regulations and statutes. The Company intends to (i) capitalize on the strong brand identities of its products with a focus on product linkages and extensions; and (ii) improve the sales, marketing and



2



---

##### Table of Contents

operating efficiencies of its subsidiaries. The Stoker acquisition and the Companys recently launched ZIG-ZAG Premium Cigarette
significantly enhance its product offerings to distributors, retailers and consumers. Through the elimination of certain administrative costs, the achievement of certain manufacturing synergies and through growth in distribution, the Company expects
to meaningfully increase its sales and cash flows. In addition, the Company has tailored strategies for each of its product groups that are designed to maximize their profitability.



Expand the Companys leadership position in the premium cigarette papers business. Building upon its exclusive
long-term distribution and license agreement with Bolloré in the United States and Canada, the Company expects to expand its market-leading ZIG-ZAG premium cigarette papers brand. The Company believes that it can manage its
premium cigarette papers business for maximum profitability by focusing on its existing product lines and by increasing the distribution of its premium cigarette papers products into the large chain convenience store channel.



Enhance the profit contribution of the Companys loose leaf chewing
tobacco segment. Historically, the Company has maintained the profit contribution of its loose leaf chewing tobacco segment by offsetting volume declines with price increases and by controlling costs. With the addition of the Stoker products,
which target the growing valueoriented category of the loose leaf chewing tobacco market, the Company expects to be able to slow its historical trend of volume declines. In addition, the Company believes it can expand sales of Stokers
value-oriented products by offering them through the Companys current distribution network. The Company also expects to further improve profitability through manufacturing cost synergies by consolidating operations.



Continue to benefit from the growth in the MYO tobacco and related
products market. MYO tobacco and related products currently enjoy a significant price advantage over manufactured cigarettes, primarily due to a lower level of federal and state excise taxation on MYO tobacco and the higher level of Master
Settlement Agreement (MSA) compliance costs associated with manufactured cigarettes. Other countries, such as the United Kingdom and Canada, indicate a strong correlation between rising manufactured cigarette prices and increasing
consumption of MYO tobacco and related products. In 1999, the Company launched the industrys first fully-integrated MYO line of products, comprised of smoking tobaccos, tubes, injectors and starter kits under the ZIG-ZAG brand.
The Company recently expanded its portfolio of MYO tobacco and related products by acquiring the Stoker brands. The Company believes its existing portfolio of ZIG-ZAG premium MYO tobacco and related products, supplemented by the
recently acquired Stoker portfolio of value-oriented MYO tobacco and related products, will allow it to continue to benefit from the growth trend in this market. Furthermore, the Company expects overall category growth of MYO tobacco and related
products to continue for the near future, and accordingly, it intends to focus on expanding distribution of its MYO tobacco and related products into the large chain convenience store channel. In addition, the Company has developed and placed
innovative, highly visible point-of-purchase displays to enhance retail category merchandizing of its MYO products and to increase consumer awareness.



Grow sales of the Companys newZIG-ZAGPremium Cigarette. During September 2003, the Company began a
highly focused launch of its new premium manufactured cigarette under the ZIG-ZAG Premium Cigarette brand in Dallas, Los Angeles, Miami and Seattle. By leveraging its well-developed brand equity, the Company believes it can
successfully market and increase the sales of this new premium product in the largest and most profitable segment of the cigarette industry. In 2004 the Company expanded distribution of its cigarette into Colorado, Montana, Georgia and Nevada.



Maintain lean, low cost culture. The Companys
most significant cost of goods sold, other than federal excise taxes, are MSA escrow obligations, tobacco and packaging. The Company



3



---

##### Table of Contents

rigorously monitors these costs and has relationships with multiple suppliers to maintain competitive pricing. The Company operates an efficient
manufacturing operation that requires a modest level of capital expenditures. The Company maintains a lean corporate staff and an operating company culture that seeks to minimize the overhead costs associated with its vertically integrated tobacco
operations. The Company believes that the application of its efficient management and manufacturing processes to the recently acquired Stoker operations will generate significant short-term and ongoing cost savings.



Industry and Markets



The Company currently competes in three distinct markets within the overall tobacco industry: (1) the smokeless tobacco
market, which includes loose leaf chewing tobacco; (2) the MYO products market, which is comprised of premium cigarette papers and MYO tobaccos and related products; and (3) the premium cigarette category of the manufactured cigarette market. The
Company believes that the tobacco industry is characterized by non-cyclical demand, relative brand loyalty, meaningful barriers to entry, defined channels of distribution, modest capital expenditure requirements, relatively high profit margins,
generally stable wholesale prices and the ability to generate significant and consistent free cash flows.



Smokeless Tobacco



Smokeless tobacco products, including loose leaf chewing tobacco, have a long, established tradition of use in the United States. An estimated 7.8 million Americans are regular users of smokeless tobacco products, according to the U.S.
Department of Health and Human Services. The smokeless tobacco market is composed of the five product categories listed below:



| |  |  | Moist Snuff:Moist snuff made from dark, air-cured tobacco that is aged, flavored, finely ground and packaged in 1 ounce round fiber or plastic cans.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Loose Leaf Chewing Tobacco:Loose leaf chewing tobacco is typically made from air-cured leaf tobacco, using both domestic and imported tobaccos, that is aged, flavored and
packed in foil pouches.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Plug Chewing Tobacco: Plug chewing tobacco is made from air-cured leaf tobacco, which is heavily flavored and pressed into small bricks or blocks.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Twist Chewing Tobacco: Twist chewing tobacco is made of dark, air-cured tobacco, which is twisted into strands that are dried and packaged like a dry, pliable rope.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Dry Snuff:Dry snuff is a very finely ground, powdered tobacco product, which is sometimes flavored and is packaged in a variety of containers.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------



The Company believes that many consumers of smokeless tobacco regularly use
products in more than one of the aforementioned categories. Further, many of its competitors in the smokeless tobacco market offer products in more than a single smokeless tobacco category. In addition to the Company, other major manufacturers and
marketers of smokeless tobacco include US Smokeless Tobacco Co., Swedish Match North America, Inc., Conwood Corporation and Swisher International, Inc.



According to information provided by the Smokeless Tobacco Council, manufacturers sales for the smokeless tobacco market increased to $2.268 billion
in 2003 from $1.7 billion in 1995, representing an 8-year compound annual growth rate of 1%. The increase in sales is primarily related to



4



---

##### Table of Contents

an increase in manufacturers sales of moist snuff, which grew to $1.88 billion in 2003 from $1.3 billion in 1995, representing a compound annual growth
rate of 5.1%. In contrast to the growth of moist snuff sales, there has been a decline in manufacturers sales of chewing tobacco products, including loose leaf chewing tobacco.



Loose leaf chewing tobacco, although a mature product category, remains popular in the Southeast, Southwest and rural
Northeast and North Central regions of the United States. Consistent with a general trend in the tobacco industry, however, unit volumes of loose leaf chewing tobacco products have been declining and decreased at a compound annual decline rate of 4%
from 1995 to 2003. Manufacturers and marketers of loose leaf chewing tobacco products have partially offset the impact of this decline with increases in the prices of loose leaf chewing tobacco products. While there has been an overall decline in
volume, the Company estimates that the volume of sales of the large-sized, value-oriented category of loose leaf chewing tobacco products has grown. Large-sized, value-oriented loose leaf chewing tobacco products are packaged in 8 oz. or 16 oz. bag
sizes (as compared to the 3 oz. bag size in which other loose leaf chewing tobacco products are usually sold) and are generally sold at a lower price per ounce of product than other loose leaf chewing tobacco products.



The Company estimates it has a current share of approximately 16.5% of the
loose leaf chewing tobacco market. The other three principal competitors in the loose leaf chewing tobacco product category, together with the Company, represented nearly all of the loose leaf chewing tobacco category in the United States in 2004.
The Companys market share and those of its principal competitors in the loose leaf chewing tobacco products market have remained relatively consistent over the past five years, with Swedish Match North America, Inc. holding an approximate 43%
market share; Conwood Corporation, an approximate 33% market share; and Swisher International, Inc., an approximate 6% market share.



Loose leaf chewing tobacco products are typically sold through mass merchandisers, chain and independent convenience stores, tobacco outlets, food stores
and chain and independent drug stores. Tobacco outlets are becoming an increasingly important distribution channel for all tobacco products, including loose leaf chewing tobacco. Some retailers purchase loose leaf chewing tobacco direct from
manufacturers although most purchase through wholesale distributors.



MYO
Products



The MYO products market consists of several
different product categories, with each product designed to work with the others to allow the consumer to make their own cigarettes. Among the products are premium cigarette papers, MYO tobacco, which is cigarette smoking tobacco in loose form,
packaged typically in canisters, pouches or bags, and products relating to MYO tobacco, which include cigarette tubes (papers with a filter fashioned into an empty cigarette), cigarette rolling machines, used to roll cigarette papers and
tobacco into a cigarette, and cigarette injector machines, used to insert the smoking tobacco into the empty cigarette tubes.



Premium Cigarette Papers. The production and sale of premium cigarette papers long preceded the invention of machine-made mass manufactured filtered
cigarettes and cigarette tubes. Overall market sales of premium cigarette papers have been historically stable and during the past six years have benefited to a slight degree from the increasing growth of MYO tobacco and related products.



There are two principal paper categories: premium, interleaved
paper and discount flat or non-interleaved paper. Premium cigarette papers are made primarily from rice, flax or combinations of other natural fibers. Characteristics used to distinguish various papers include size, stability and cut,
all of which affect the ease of making your own cigarettes, and variations of material and flavor, which impact



5



---

##### Table of Contents

taste. Premium cigarette papers are sold in booklets in various sizes and are also segmented by price and quality.



The Companys principal competitors in the premium cigarette paper
market are Republic Tobacco L.P., which markets JOB®; Robert Burton Associates, Inc., a wholly-owned subsidiary of Imperial Tobacco Group plc, which markets EZ Wider®; and VCT B.V., which markets the Bambu® brand. While market information is not officially compiled, the Company estimates that it, together with these three companies, collectively have a
market share in excess of 95% of the premium cigarette papers market.



Premium cigarette papers are typically sold through the following retail distribution channels: convenience stores, chain and independent drug stores, mass merchandisers, food stores and tobacco outlets. Retailers purchase premium cigarette
papers primarily from wholesale distributors.



MYO tobacco
and related products.If viewed as a part of a total cigarette market, which includes both manufactured cigarettes and MYO tobacco and related products, the Company believes that on a cigarette-equivalent basis, aggregate MYO tobacco and related
products sales would have represented an estimated U.S. market share of 0.7% in 1998 and 1.65% in 2003, doubling its share of the market. Based on MSA calculations, this would equate to an estimated 3.5 billion cigarette equivalents sold in 1998,
increasing to an estimated 6.0 billion cigarette equivalents sold in 2003 in the United States.



The MYO tobacco and related products market has been one of the fastest growing markets in the tobacco industry over the past five years. The Company
believes this growth has been driven primarily by the increasing price differential between the cost of a consumer making cigarettes using MYO products and the prices of manufactured cigarettes. Manufactured cigarette prices have risen during this
period primarily as a result of increased state excise and sales taxes and the pass through by cigarette manufacturers of the cost of complying with the MSA. U.S. growth in sales of MYO tobacco and related products is consistent with sales trends
that have occurred for these products in Canada and Europe. For example, in the United Kingdom, following significant increases in specific excise and ad-valorem sales (VAT) taxes on manufactured cigarettes, sales of MYO products on a
cigarette-equivalent basis grew from representing 5% of the cigarette market in 1993 to 13% of the market in 2002.



The other principal U.S. competitors in the MYO tobacco and related products market are Republic Tobacco, L.P., and its TOP Tobacco, L.P. subsidiary,
which markets the Top® brand; and Lane Limited, a
subsidiary of Reynolds America, which markets the Bugler® and Kite® brands.
Many other companies also compete in this market, such as, Peter Stokkebye International A/S, which markets the Bali Shag® brand, and Santa Fe Natural Tobacco Company Inc., a Division of Reynolds America, which markets the Natural America Spirit® brand.



MYO tobacco and related products are typically sold through mass merchandisers, chain and independent convenience stores,
tobacco outlets, food stores and chain and independent drug stores. Some retailers purchase MYO tobacco and related products direct from manufacturers although most purchase through wholesale distributors.



Manufactured Cigarettes



The U.S. tobacco industry has faced substantial challenges in recent years, including large price increases to pay for
litigation, increased federal and state excise taxes, the advent of the MSA, the tobacco quota buyout for farmers, large-scale media campaigns run by anti-smoking groups, increased restrictions on cigarette marketing and a decrease in the number and
types of locations where smoking is



6



---

##### Table of Contents

permitted. Despite these challenges, U.S. cigarette consumption has only declined modestly in recent years. Further, overall industry dollar sales have grown
due to strong price increases and the ability to pass excise taxes and other costs through to consumers.



For a number of years, major U.S. cigarette manufacturers have been faced with lawsuits by private plaintiffs and governmental entities. In response to
the growing number of lawsuits, the major cigarette manufacturers settled several claims with the state attorneys general. On November 23, 1998, the major U.S. cigarette manufacturers entered into the MSA with attorneys general representing 46
states, the District of Columbia, Puerto Rico, Guam, the Virgin Islands, American Samoa and the Northern Mariana Islands (the Settling States) to settle the asserted and unasserted health care cost recovery and certain other claims of
those states and territories. Separately, the major cigarette manufacturers settled similar claims on an individual basis that were brought by Florida, Texas, Minnesota and Mississippi (the Non-MSA States).



Under the MSA and the settlement agreements with the Non-MSA States, the
manufacturers that participated in the settlement are obligated to make annual payments to the states. In addition, pursuant to the terms of the MSA, industry participants agreed to various restrictions and limitations regarding the advertising,
promotion and marketing of tobacco products in the United States. For a more detailed description of the business restrictions and annual payments due under the MSA, see State Attorney General Settlement Agreements.



The original major manufacturers that negotiated and initially signed the MSA
are called the Original Participating Manufacturers (OPMs). Some smaller manufacturers who subsequently elected to participate in the MSA are called Subsequent Participating Manufacturers (SPMs). OPMs and SPMs are required to
make annual MSA payments to the 46 signatory states based on their national sales volumes, regardless of the state in which cigarettes are sold. Manufacturers who elected to comply with the MSA through escrow deposits are referred to as
Non-Participating Manufacturers (NPMs). NPMs are required to make annual or quarterly escrow deposits to each of the 46 states separately based upon units sold to a particular state and are not required to deposit escrow amounts related
to sales in the Non-MSA states. For a more detailed description of signatory payment requirements of OPMs and SPMs and the escrow deposit requirements of NPMs, see State Attorney General Settlement Agreements.



In order to fund their payment obligations under the MSA, major cigarette
manufacturers have instituted a series of price increases from 1997 through 2004. The average wholesale list price charged for a carton of premium cigarettes has increased at a 17.5% compound annual growth rate from 1997 to 2004.



There are four primary categories of manufactured cigarettes in the United
States, commonly referred to as Tiers, that are generally determined based upon average price per carton and the level of marketing and promotional support provided at retail: Premium (Tier 1); Branded Savings (Tier 2); Generic (Tier 3);
and Deep-Discount (Tier 4).



In general, premium brands contain
higher-quality raw materials and packaging and are sold at a higher price point than the generally less established brands in the other tiers. Most of the premium brands are sold by four major cigarette manufacturers, which include Philip Morris
USA, Inc., R.J. Reynolds Tobacco Company, Brown & Williamson Tobacco Corporation and Lorillard Tobacco Company. These brands historically had considerable funds spent in their support through marketing and advertising, as well as through
discounts, coupons and buy-downs. In September 2003, the Company launched its ZIG-ZAGPremium Cigarette to compete in the premium segment. The Company believes



7



---

##### Table of Contents

current brand switching trends among adult consumers highlight the opportunity for additional well-known premium entrants.



The discount categories are defined primarily by price. Tier 2 cigarettes are
generally less well-recognized brands, sold nationally by major cigarette manufacturers, marketed at lower retail prices. Tier 3 cigarettes are sold at even lower retail prices, have less distribution, in general, than Tier 2 brands and are
generally manufactured by SPMs. Tier 4 cigarettes are sold by smaller companies, many of whom are NPMs, and are sold at the lowest retail prices. Manufacturers of Tier 4 cigarettes are fragmented geographically. In the last 12 months, Reynolds
American, an OPM, has increased its private label brand competition in the Tier 4 segment.



The premium category continues to make up the largest share of overall U.S. cigarette sales volumes, with a 73% market share in 2003. Of that amount, over 95% are related to sales of the top three major cigarette
manufacturers. The discount category (Tiers 2  4) had an approximate 27% market share.



Overall industry volumes have decreased at a compound annual rate of 2.4% from 1995 to 2003. Competition is primarily based on brand recognition, consumer loyalty, distribution, retail display and promotion, quality
and price. Meaningful market share shifts among the major manufacturers require significant discounting and other marketing expenses, however, the MSA contains provisions limiting the ability of OPMs and SPMs to market and advertise cigarettes.



In response to increased competition, large manufacturers have
increased promotions and discounts in order to maintain, or at least slow their decline in market share, particularly in the premium category. Further, these premium manufacturers have realigned their strategy by focusing marketing expenditures on
their core premium brands. Despite the decline in overall cigarette volumes and the shift toward discount brands, the Company believes that the size of the premium cigarette market still offers meaningful opportunities for a new premium cigarette
product with a well-recognized brand name due to consumer behavior and attitudes toward brand switching.



Products



Currently,
the Company manufactures, markets and distributes loose leaf chewing tobacco for the smokeless tobacco market and MYO smoking tobaccos and related products for the MYO cigarette market, which also includes the marketing and distribution of cigarette
papers and related products. The Company is also a marketer and distributor of premium manufactured cigarettes.



Loose Leaf Chewing Tobacco



Loose leaf chewing tobacco is made from aged, air-cured tobacco, which is processed and flavored and then packaged in foil pouches. Loose leaf chewing
tobacco products can be broadly characterized as either full-flavored or mild. According to Company estimates, in 2003, full-flavored products accounted for approximately 75% of the loose leaf volume and mild flavored products comprised an estimated
25%. The Company sells its loose leaf chewing tobacco products under the Beech-Nut, Trophy, Havana Blossom and Durango brand names. The Beech-Nut brands are available in two
flavors: Regular and Wintergreen. Beech-NutRegular is a full-flavored product, which the Company believes is ranked third in market share in both the full-flavored loose leaf chewing tobacco category, and in the overall
loose leaf chewing tobacco market. Beech-NutWintergreen was introduced in 1979 and has the largest market share of any premium flavored loose leaf brand. The Company introduced its Trophy brand into the
mild product category in 1992. The Companys Havana Blossom



8



---

##### Table of Contents

brand is a regional brand, sold primarily in West Virginia, Pennsylvania and Ohio. Its Durango brand, which was introduced in March 1998, is a
nationally distributed value brand.



The Company acquired
additional brands (with a total of 18 distinct styles and flavors) of loose leaf chewing tobacco as a result of the Stoker acquisition. These brands include Tennessee Chew, Our Pride and Freds Choice. The Stoker
brands appeal to value-conscious consumers. The Company believes the Stoker brands are the market leaders in the value-oriented category of the loose leaf chewing tobacco market. The Stoker brands are principally sold in 8 oz. and 16 oz.
value-oriented packages as opposed to the industry standard of 3 oz. packages.



MYO Products



The Companys MYO products
include ZIG-ZAG premium cigarette papers, MYO tobacco and related products, such as cigarette tubes, cigarette rolling and injector machines and MYO starter kits.



The Company sells its premium cigarette papers under the ZIG-ZAGbrand. Although premium cigarette papers are
sold in a variety of different widths and styles, the Companys primary styles are its standard width ZIG-ZAGWhite and ZIG-ZAG 11⁄4 sized French Orange premium cigarette papers. Other premium paper products sold
under the ZIG-ZAG name are Kutcorners, which are designed for easier hand-rolling;  1 1⁄2 sized; king-sized; and double-wide.



The Companys MYO tobacco products include its ZIG-ZAG Classic American Blend and its recently acquired Stokers Number 2and Old Hillside brands of value-oriented MYO tobaccos, both of which appeal to the price-conscious consumer. Stokers Number 2 was the first brand of MYO tobacco to be sold in 16 oz. bags, thus contributing
to the growth of the value-oriented category.



Premium Cigarettes



During September 2003, the Company introduced a new,
premium manufactured cigarette under the ZIG-ZAG brand in the cities of Dallas, Los Angeles, Miami and Seattle. The cigarette is now also marketed and sold in Georgia, Nevada, Montana and Colorado. The Company currently offers both
king-size full flavor and light versions of ZIG-ZAG Premium Cigarettes.



Other Products



In connection with the Stoker
acquisition, the Company acquired the Stoker catalog business, which principally sells tobacco and tobacco related products.



Sales and Marketing



The Company has a nationwide sales organization of approximately 100 people, which is divided into a national accounts group, a field sales organization
and a sales administration staff. The field sales organization focuses on the Companys loose leaf chewing tobacco and MYO products and was re-organized in 2002-2003, primarily to allow the Company to more effectively provide sales coverage and
to penetrate the distribution channel of the chain convenience stores, where tobacco product sales are significant. The national accounts group focuses on large national convenience store headquarters and district offices as well as other major
accounts, such as, Couche-Tard/Circle K, Valero, Mapco, Wal-Mart, Sams Club, Costco, K-Mart, Walgreens and others. The Company is utilizing various



9



---

##### Table of Contents

marketing and sales promotional partnerships with respect to the sales and marketing surrounding the launch and distribution of its ZIG-ZAGPremium Cigarettes.



The Company has focused and will
continue to focus its sales efforts for both its loose leaf chewing tobacco and MYO products on both wholesale distributors and retail merchants in the independent and chain convenience store, drug store and mass merchandising channels as well as
the food store and tobacco outlet channels. Since the 1997 Acquisition, the Company has expanded and intends to continue to expand the sales of its loose leaf chewing tobacco and MYO products into geographic markets and retail channels that had
previously been underdeveloped. The Company has established relationships with approximately 1,000 wholesale customers and its products are sold in approximately 100,000 retail locations through the United States. The Company intends to capitalize
on its existing distribution channels for loose leaf chewing tobacco and MYO products by selling its ZIG-ZAG Premium Cigarettes through those channels in selected markets. The Company also expects to sell its ZIG-ZAG
Premium Cigarettes through alternative distribution channels in those markets, such as, upscale hotels, bars and specialty tobacconists.



At the retail level, the Companys loose leaf chewing tobacco products are promoted through volume and price-discount programs and the use of
innovative, high visibility point-of-purchase floor and shelf displays, banners and posters. The Company has neither relied upon nor conducted any advertising in the consumer media for its loose leaf chewing tobacco products.



The majority of ZIG-ZAG premium cigarette papers promotional
activity is at the wholesale distributor level and consists of distributor promotions, trade shows and trade advertising. The MYO smoking tobaccos and related products promotional activity is more focused at the retail level with spending on
point-of-sale displays and at the consumer level with price-off promotions, primarily through the use of coupons.



The Company provides to its distributor customers, for redistribution to retailers, point-of-sale materials, such as, posters, pole signs, display racks
and counter top and floor displays. The Company also produces marketing materials for use by distributors and their direct sales force to promote the sale of its products to their retail customers. The Company responsibly focuses its marketing
efforts on adult consumers, and is committed to full legal compliance in the sale and marketing of its products.



The Companys largest customers, COD Company and the McLane Company, accounted for approximately 18.25% and 8.64%, respectively, of its net sales in
2004. The loss of either of these customers could have a material adverse effect on the results of operations, financial position and cash flows of the Company. The Company does not believe that the loss of any other customer would have a material
effect on the results of operations, financial position or cash flows of the Company either in the intermediate or long term.



Distribution Agreements



NAOC is party to two long-term distribution and licensing agreements with Bolloré with respect to sales of premium cigarette papers, cigarette
tubes and cigarette injector machines (collectively the Products) in the United States and Canada (collectively, the Distribution Agreements). Under the Distribution Agreements, Bolloré granted NAOC the exclusive right
to purchase the Products bearing the ZIG-ZAGbrand name from Bolloré for resale in the United States and Canada. NAOC has the sole right to determine the price and other terms upon which NAOC may resell any products purchased
from Bolloré, including the right to determine the distributors of such products within these countries.



10



---

##### Table of Contents

The Distribution Agreements establish the purchase pricing mechanism for premium cigarette papers through
2004, which allows certain adjustments to reflect increases in the U.S. and Canadian Consumer Price Indices and to account for material currency fluctuations. The Distribution Agreements provide that, in order to assure each of the parties
commercially reasonable profits in light of inflationary trends and currency translation factors, prior to December 31, 2004 and each fifth-year anniversary from such date thereafter, the parties would enter into good faith negotiations to agree on
an index and currency adjustment formula to replace the index and formula currently in effect. If the parties are unable to agree, the dispute is to be submitted to binding arbitration. The Company and Bolloré have agreed to extend the
existing pricing mechanisms for a new five year term.



Pursuant
to the Distribution Agreements, export duties, insurance and shipping costs are the responsibility of Bolloré and import duties and excise taxes are the responsibility of NAOC. Bollorés terms of sale are 45 days from the bill of
lading date and its invoices are payable in Euros. The Distribution Agreements reduce catastrophic foreign exchange risk by providing that Bolloré will bear certain exchange rate risks at levels fixed through 2004, which terms have been
extended through 2009.



According to the Distribution
Agreements, NAOC must purchase the Products from Bolloré, subject to Bolloré fulfilling its obligations under these agreements. Bolloré is required by the agreements to provide NAOC with the quantities and quality of the
products that it desires. The Distribution Agreements provide NAOC with certain safeguards to help ensure that NAOC will be able to secure a steady supply of product. Such safeguards include (i) granting NAOC the right to seek third party suppliers
with continued use of the ZIG-ZAGtrademark if Bolloré is unable to perform its obligations or ceases its cigarette paper manufacturing operation, in each case as set forth in the Distribution Agreements, and (ii) maintaining a
two month supply of safety stock inventory of the premium papers, tubes and injector machines in the United States at Bollorés expense.



Under the Distribution Agreements, NAOC has also agreed for a period of five years after the termination of such Distribution Agreements not to engage,
directly or indirectly, in the manufacturing, selling, distributing, marketing or otherwise promoting in the United States and Canada, of premium cigarette paper or premium cigarette paper booklets of a competitor without Bollorés
consent, except for certain de minimis acquisitions of debt or equity securities of such a competitor and certain activities with respect to an alternative supplier used by NAOC as permitted under the Distribution Agreements.



Each of the Distribution Agreements was entered into on November 30, 1992.
Each of the U.S. Distribution Agreement and the Canada Distribution Agreement was for an initial twenty year term commencing on the date of such agreement and will be renewed automatically for successive twenty year terms unless terminated in
accordance with the provisions of such agreement. Each of the Distribution Agreements permits Bolloré to terminate such agreement (i) if certain minimum purchases (which, in the case of the U.S. Distribution Agreement and the Canada
Distribution Agreement were significantly exceeded in 2004) of premium cigarette paper booklets have not been made by the Company for resale in the jurisdiction covered by such agreement within a calendar year; (ii) if the Company assigns such
agreement without the consent of Bolloré (other than certain permissible assignments to wholly owned subsidiaries of the Company); (iii) upon a change of control of NAOC or any parent of NAOC without the consent of Bolloré; (iv) upon
certain acquisitions of equity securities of NAOC or any parent of NAOC by a competitor of NAOC or certain investments by significant stockholders of the Company in a competitor of NAOC; and (v) certain material breaches, including NAOCs
agreement not to promote, directly or indirectly, premium cigarette paper or premium cigarette paper booklets of a competitor. Additionally, the Canada Distribution Agreement is terminable by either NAOC or Bolloré upon the termination of the
U.S. Distribution Agreement.



11



---

##### Table of Contents

Patents, Trademarks and Trade Secrets



The Company has numerous registered trademarks relating to its loose leaf chewing tobacco and MYO tobacco products,
including the trademarks for its Beech-Nut, Trophy, Havana Blossom, Durangoand Tennessee Chew products. The Company is applying for registration of its Freds Choice,
Old Hillside, Our Pride and Stokers Number 2trademarks. The registered trademarks, which are significant to the Companys business, expire periodically and are renewable for additional 20-year
terms upon expiration. Flavor and blend formulae trade secrets relating to NTCs and NAOCs tobacco products, which are key assets of their businesses, are maintained under strict secrecy. The ZIG-ZAGtrade name and trademark
for premium cigarette papers and related products are owned by Bolloré and have been exclusively licensed to NAOC in the United States and Canada. NAOC owns the ZIG-ZAGtrademark with respect to tobacco products. The
Companys catalog business is operated under the Fred Stoker & Sons, Inc. name.



Raw Materials, Product Supply and Inventory Management



Loose Leaf Chewing Tobacco



NTCs loose leaf chewing tobacco is produced from air-cured leaf tobacco. Each of the Companys brands has its own unique tobacco blend. NTC utilizes tobaccos grown domestically in Pennsylvania and Wisconsin as well as those
imported from countries such as Argentina, Brazil, France, Germany, Indonesia, Italy, and the Philippines. Management does not believe that it is dependent on any single country source for tobacco. Pursuant to agreements with NTC, Lancaster Leaf
Tobacco Company of Pennsylvania, a wholly owned subsidiary of Universal Corporation (Lancaster), (i) purchases and processes tobacco on an exclusive basis, (ii) stores tobacco inventory purchased on behalf of NTC and (iii) generally
maintains a 12- to 24-month supply of NTCs various tobacco types at their facilities. NTC generally maintains up to a two-month operating supply of tobacco at its manufacturing facilities in Louisville, Kentucky.



In addition to raw tobacco, NTCs loose leaf chewing tobacco products
include food grade flavorings, all of which have been approved by the Food and Drug Administration and/or other federal agencies. NTC is not dependent upon any single supplier for those raw materials or for the supply of its packaging materials.



NTC generally maintains up to a two-month supply of finished
loose leaf chewing tobacco. This supply is maintained at the Louisville facility and in four regional bonded public warehouses to facilitate distribution.



MYO Products



Pursuant to NAOCs Distribution Agreements with Bolloré, NAOC must purchase its premium cigarette papers, cigarette tubes and cigarette
injecting machines from Bolloré, subject to Bolloré fulfilling its obligations under these agreements. If Bolloré is unable or unwilling to perform its obligations or ceases its cigarette paper manufacturing operation, in each
case as set forth in the Distribution Agreements, NAOC may seek third-party suppliers and continue the use of the ZIG-ZAGtrademark. To ensure that NAOC has a steady supply of premium cigarette paper products as well as each style of
cigarette tubes and injectors, Bolloré is required to maintain, at its expense, a two-month supply of inventory in a public warehouse in the United States. See Distribution Agreements.



12



---

##### Table of Contents

To facilitate general distribution, in addition to the inventory maintained by Bolloré, NAOC also
maintains a supply of its products at the Louisville facility and in four regional bonded public warehouses.



NAOC obtains their MYO smoking tobaccos primarily from international sources and are not dependent on any one type of tobacco for its blends. NAOC
purchases these smoking tobaccos principally through multiple purchasing agents. The MYO related products are purchased in finished form from various suppliers at Bollorés direction.



Bolloré has from time to time been unable to produce and supply the
Company with sufficient quantities of cigarette tubes and injectors due, in part, to the rapid growth in NAOCs sales of those products. Bolloré has not, however, experienced any problems supplying the Company with sufficient quantities
of its premium cigarette paper products. Management currently believes that the Companys other sources for its supplies are adequate for its projected needs.



Premium Cigarettes



The Company outsources the manufacture of its ZIG-ZAG Premium Cigarettes. The Company purchases all of the raw materials used in the
manufacture of its ZIG-ZAGPremium Cigarettes, including the tobacco, papers, filters and packaging, and arranges for the raw materials to be delivered to the contract manufacturer who then assembles the finished product under the
Companys supervision. Similar to the Companys arrangement with Lancaster Leaf Tobacco Company of Pennsylvania for its loose leaf chewing tobacco products, Blending Services International, Inc., a wholly-owned subsidiary of Universal
Corporation, is the exclusive purchaser of the tobacco used in its ZIG-ZAGPremium Cigarettes. Kentucky Cut Rag, LLC processes the tobacco, and the Company stores the processed tobacco in its Louisville, Kentucky facility. The Company
generally maintains a one-year supply of tobacco at its Louisville facility. The Company obtains the other raw materials for its ZIG-ZAG Premium Cigarettes from various other sources. The Company is not dependent on one single source
for any of its other raw materials.



The manufacturing
agreement for the Companys ZIG-ZAG Premium Cigarettes provides that the contract manufacturer will manufacture the Companys requirements for the product on an as-needed basis. The contract is terminable by the
Company upon 90 days written notice. The Company maintains quality control personnel at the contract manufacturers facility to oversee the manufacturing process and to test the finished product. Once the manufacturing is completed, the
contract manufacturer ships the finished goods to bonded public warehouses to facilitate distribution.



Manufacturing



The
Companys subsidiaries manufacture their loose leaf chewing tobacco products at their manufacturing facility in Louisville, Kentucky. They also contract for the manufacture of their premium cigarette papers, cigarette tubes, rolling and
injector machines, MYO smoking tobaccos and ZIG-ZAGPremium Cigarettes. In the case of its MYO smoking tobacco products, the subsidiaries complete the processing of and packaging of these products at their manufacturing facility in
Louisville. The Company consolidated its manufacturing operations into its Louisville manufacturing facility in 2004, eliminating its manufacturing facility in Dresden Tennessee. The Company believes that its production capabilities, quality control
procedures, research and development activities and overall facilities and equipment are adequate for its projected operations.



13



---

##### Table of Contents

Production and Quality Control



The Company uses proprietary production processes and techniques, including strict quality controls. During the course of
each day, NTCs quality control group periodically tests the quality of the tobacco; flavorings; application of flavorings; premium cigarette papers, tubes and injectors; and packaging materials. The Company utilizes sophisticated quality
control and pilot plant production equipment to test and closely monitor the quality of its products. The quality of the Companys products is largely the result of using high grade tobacco leaf, food-grade flavorings and an ongoing analysis of
tobacco cut, flavorings and moisture content.



Given the
importance of contract manufacturing to the Company, the Companys quality control group ensures that established written procedures and standards are strictly adhered to by each of its contract manufacturers.



Research and Development



The Company has a Research and Development Department that reformulates
existing loose leaf and MYO tobacco products in an effort to maintain a high level of product consistency and to facilitate the use of less costly raw materials without sacrificing product quality. The Company believes that for all of its tobacco
products, including MYO, it has been and will continue to be able to develop cost effective blends of tobacco and flavorings that will maintain or reduce overall costs without compromising high product quality. The Research and Development
Department is also responsible for new product development, which includes the development and testing of ZIG-ZAGPremium Cigarettes.



The Company spent approximately $539,000, $577,000 and $521,000 on its research and development and quality control efforts for the years 2002, 2003 and
2004, respectively.



Facilities



NTCs Louisville facility was formerly owned and used by Lorillard for
the manufacture of cigarettes, little cigars and chewing tobacco. This approximately 600,000 square foot facility occupies a 26-acre urban site near downtown Louisville. The facilitys structures occupy approximately one-half of the total
acreage. The facilities are in very good condition and have received regular maintenance and capital improvements. The facility provides ample space to accommodate an expansion of the Company.



The Company believes its production capabilities, quality control procedures,
research and development and overall facilities and equipment are adequate for its projected operations.



Competition



The
Company, through NTC and Stoker, is the third largest manufacturer and marketer of loose leaf chewing tobacco in the United States. The other three principal competitors in the loose leaf chewing tobacco segment, which, together with the Company,
generate approximately 98% of this segments sales, are Swedish Match North America, Inc., Conwood Corporation and Swisher International Group Inc. Management believes that moist snuff products are used interchangeably with loose leaf products
by many consumers and, as a result, US Smokeless Tobacco Company, the largest manufacturer of moist snuff (and of all smokeless tobacco products when taken as a whole) is also a significant competitor. As indicated above under Industry and
Markets, sales of moist snuff have grown over the past decade while sales of loose leaf have declined during that same period. In addition,



14



---

##### Table of Contents

the Companys three principal competitors in the loose leaf chewing tobacco segment also manufacture and market moist snuff.



NAOC is the largest importer and distributor in North America of premium
cigarette papers. NAOCs three major competitors for premium cigarette paper sales are Republic Tobacco, L.P., Robert Burton Associates, Inc., a wholly-owned subsidiary of Imperial Tobacco Group plc and VCT B.V. Although there is no source for
comprehensive industry data, the Company believes that it, together with these three companies, collectively have a market share in excess of 95% of the premium cigarette papers market.



The Companys principal competitors in the MYO segment are Republic Tobacco, L.P., in conjunction with its TOP Tobacco,
L.P. subsidiary, and Lane Ltd, a division of Reynolds America, Inc., the third largest cigarette company in the United States. Many other companies also compete in this segment, including Peter Stokebye International A/S, and Santa Fe Natural
Tobacco, a Division of Reynolds America Inc. These competitors, unlike the Company, all are granted protected share under the cigarette MSA which allows them to avoid a substantial amount of their payment obligations under that
agreement. The Company does not have protected share and therefore is at an economic disadvantage with respect to those competitors. (See State Attorney General Settlement Agreements.)



The Companys primary competitors in the manufactured cigarette market
are the three majors: Philip Morris USA, Inc., the brands of which accounted for approximately 50% of all cigarette sales in the United States in 2004; R.J. Reynolds Tobacco Company Inc.; and Lorillard Tobacco Company, as well as Vector
Group Ltd. (the parent company of Liggett Group Inc.).



Many of
the Companys competitors are better capitalized than the Company and have greater financial and other resources than those available to the Company. The Company believes that its ability to effectively compete and its strong market positions
in its principal product lines are due to its high brand recognition and the perceived quality of each of its products, its manufacturing and operating efficiencies, and its sales, marketing and distribution efforts.



Employees



As of March 15, 2005, the Company employed a total of 296 full-time employees. With the exception of 100 manufacturing
employees, none of the Companys employees are represented by unions. The unionized employees are covered by three collective bargaining agreements. Two of these agreements, covering 98 employees, will expire in January 2008. The other
agreement, covering two employees, will expire in April 2008.



Regulation



The tobacco
industry, in particular, cigarette manufacturers has been under public scrutiny for over forty years. Industry critics include special interest groups, the U.S. Surgeon General and many legislators at the state and federal levels. Although smokeless
tobacco companies have recently come under some scrutiny, the principal focus has been directed at the manufactured cigarette market due to its large size relative to the smokeless tobacco market and the MYO segment of the cigarette market.



Producers of tobacco products are subject to regulation in the
United States at federal, state and local levels. Together with changing public attitudes towards tobacco consumption, the constant expansion of regulations, including increases in various taxes, requirements that tobacco products be displayed
behind-the-counter and public smoking restrictions, has been a major cause of the overall



15



---

##### Table of Contents

decline in the consumption of tobacco products since the early 1970s. Moreover, the future trend is toward increasing regulation of the tobacco
industry.



In 1996, the U.S. Food and Drug Administration (the
FDA) promulgated regulations asserting jurisdiction over tobacco products. These regulations, among other things, included severe restrictions on the manufacture, distribution and sale of tobacco products and required compliance with a
wide range of labeling, reporting, record keeping, manufacturing and other requirements, among other things. On March 21, 2000, the U.S. Supreme Court ruled that the FDA does not have the authority to regulate tobacco products without more explicit
direction from Congress and that the FDA regulations were unconstitutional. The Company remains, however, subject to regulation by numerous other federal agencies, including the Federal Trade Commission (FTC). If Congress were to enact
legislation granting the FDA specific authority over tobacco products, the FDAs exercise of jurisdiction could lead to more expansive FDA-imposed restrictions on tobacco operations than those set forth in the current regulations.



In 2004, Congress passed a federal buyout program for tobacco farmers. The
costs associated with the quota buy-out will be borne by all importers and domestic manufacturers selling any form of tobacco product sold in the US. The buy-out provides for a $10 billion payment to farmers over a 10 year period, with payments
based on a calculation of assessed market share in each tobacco product segment. Payments under the buyout scheme will be assessed quarterly on manufacturers beginning March 31, 2005 and ending March 31, 2015. The buyout initial assessment on
individual manufacturers will be received during the first half of 2005, and at that time the Company will be in a position to provide better guidance on the financial implications of this program.



In recent years, a variety of bills relating to tobacco issues have been
introduced in the U.S. Congress, including bills that would (i) prohibit the advertising and promotion of all tobacco products and/or restrict or eliminate the tax deductibility of such advertising expenses; (ii) increase labeling requirements on
tobacco products to include, among other things, additional warnings and lists of additives and toxins; (iii) modify federal preemption of state laws to allow state courts to hold tobacco manufacturers liable under common law or state statutes; (iv)
shift regulatory control of tobacco products and advertisements from the Federal Trade Commission to the Food and Drug Administration; (v) increase tobacco excise taxes; and (vi) require tobacco companies to pay for health care costs incurred by the
federal government in connection with tobacco related diseases. Hearings have been held on certain of these proposals; however, to date, none of such proposals have been enacted by Congress. Future enactment of such proposals or similar bills,
depending upon their content, could have a material adverse effect on the results of operations or financial condition of the Company.



While there are no current federal or state regulations that materially and adversely affect the sale of premium cigarette papers, there can be no
assurance that federal, state or local regulations will not be enacted which will seek to regulate premium cigarette papers. In the event such regulations are enacted, depending upon their parameters, they could have a material adverse effect on the
results of operations, financial position and cash flows of NAOC and the Company.



The Companys catalog business is also subject to various federal, state and local regulations, which, among other things, prohibit the sale of tobacco products to minors. Further regulations could have an
adverse impact on the Companys catalog business.



16



---

##### Table of Contents

State Attorney General Settlement Agreements



On November 23, 1998, the major U.S. cigarette manufacturers, Philip Morris USA, Inc., Brown & Williamson Tobacco
Corporation, Lorillard Tobacco Company and R.J. Reynolds Tobacco Company, entered into the MSA with attorneys general representing the Settling States. The MSA settled all the asserted and unasserted health-care cost recovery actions brought by, or
on behalf of, the settling jurisdictions.



In the Settling
States, the MSA released all signing parties from all claims of the Settling States and their respective political subdivisions and other recipients of state health-care funds, (i) relating to past conduct arising out of the use, sale, distribution,
manufacture, development, advertising, marketing or health effects of, the exposure to, or research, statements or warnings about, tobacco products and (ii) relating to future conduct arising out of the use of, or exposure to, tobacco products that
have been manufactured in the ordinary course of business.



The
MSA also contains provisions restricting signatory companies in their advertising, promotion and marketing of cigarettes in the U.S. Among these are restrictions or prohibitions on the use of cartoon characters, brand name sponsorships, targeting of
youth, outdoor advertising, event sponsorship (such as concerts and sporting events), payments for product placement, providing free samples, and branded apparel and merchandise.



Required Payments



The MSA required the four OPMs to make a series of initial payments over five years totaling $13.2 billion. The last of these five payments was paid on
January 10, 2003. The MSA also requires annual industry payments for participating manufacturers which were $8.0 billion in 2004, but will increase to $8.13 billion in 2008, and to $9.0 billion in 2017 and thereafter in perpetuity. Ten additional
payments of $861 million are due annually beginning in April 2008. All payments are to be allocated among the OPMs on the basis of relative national market share and most are subject to adjustments, including but not limited to, adjustments for
inflation, volume, loss of market share to SPMs and NPMs, operating income, and payments to the four Non-MSA States.



National Public Education Fund



In addition, the MSA calls for the creation of a national foundation that would establish public education and other programs, and conduct or sponsor
research, to reduce youth smoking, and to understand and educate the public about diseases associated with tobacco product use. OPMs agreed to fund the foundation with (i) ten annual payments of $25 million due by March 31 of each year until 2008
and (ii) five additional payments totaling $1.45 billion due by March 31 of each year that increased from $250 million in the first year to $300 million in each of the subsequent four years. The last of these five payments was paid on March 31,
2003. In addition, if for any calendar year beginning with 2003, the OPMs have an aggregate market share of 99%, the OPMs are obligated to pay $300 million to the Fund by April 15th of the following year. Each of these payments is to be allocated
among the OPMs on the basis of relative market share. Other than the $25 million annual payments and the $250 million payment made on March 31, 1999, the payments for the foundation are subject to adjustments for changes in sales volume units,
inflation and other factors.



17



---

##### Table of Contents

MSA Fees and Litigation Costs



The OPMs also agreed to pay the litigation costs, including government attorneys fees, of the offices of the Attorneys
General relating to the settled cases and, subject to certain quarterly and annual payment caps, the costs and fees of outside counsel to the jurisdictions.



Inflation Adjustment



The inflation adjustment applied to annual and strategic contribution payments and to payments for the benefit of the national public education fund
established by the foundation. It increases payments on a compound annual basis by the greater of 3% or the actual total percentage change in the consumer price index for the preceding year. The inflation adjustment is measured starting with
inflation for 1999.



Volume Adjustment



The volume adjustment applies to initial payments, annual and strategic
contribution payments and payments for the benefit of the national public education fund established by the foundation. It increases or decreases payments for OPMs based on the increase or decrease in the total number of cigarettes shipped in or to
the 50 states, the District of Columbia and Puerto Rico by the OPMs during the preceding year, as compared to the 1997 base number of cigarettes shipped by the OPMs. When volume has increased, the volume adjustment increases payments by the same
percentage as the number of cigarettes exceeds the 1997 base number. When volume has decreased, the volume adjustment decreases payments by a percentage equal to 98% of the percentage reduction in volume. There are also limits to the extent to which
OPMs can benefit by volume decreases in years where OPMs achieve certain increases in aggregate operating income.



Subsequent Participating Manufacturers



Under the MSA each SPM is required to make payments in any year that equal, on a per-cigarette basis, the sum of the annual and strategic contribution
payments and payments for the benefit of the national public education fund by the OPMs in that year, provided that SPMs who signed the MSA within 90 days of its effective date are required to make such payments only on unit volumes that represent
the increase in its market share in such year over the greater of the SPMs 1998 market share or 125% of its 1997 market share.



Non-Participating Manufacturers



Each of the states which are parties to the MSA, except for a few territories, has enacted a statute as provided for in the MSA to address manufacturers
that do not participate in the MSA. The statutes require that any cigarette manufacturer that is not a signatory to the MSA make payments into an escrow fund to cover possible future liabilities to the relevant Settling State. The payment required
by an NPM under the state statutes is calculated on a per cigarette or a cigarette equivalent basis for MYO. Some smaller manufacturers who were not a party to the state litigation against the OPMs have chosen to remain outside the MSA and operate
as escrow compliant NPMs.



The Company was not a party to the
state litigation against the OPMs. The Company has chosen to participate as an escrow compliant NPM. As of December 31, 2004, the Company had deposited approximately $9.4 million into an escrow fund to maintain state-by-state compliance.



Under the escrow statutes, NPMs pay the lesser of the rates stated in the
statutes or the amount that the NPM would have paid had it been a hypothetical SPM under the MSA. Recent



18



---

##### Table of Contents

legislation adopted in some 42 states has eliminated the share provision of the escrow state that allowed an NPM to recover any overpayment it may have made
under the NPM allocable share formula. Since the payment calculations (to a state as an SPM or to an escrow account as an NPM) had been different, the payment to escrow could have been smaller on a unit basis than the payment to the MSA would be,
depending on the state in which the NPM marketed its cigarettes. As a result of this change in the legislation, an NPM must now escrow an amount almost equivalent to the amount a similarly situated SPM must pay under the MSA payment formula.



The NPM escrow deposits are required to be held for 25 years
and remain the property of such NPM. During the holding period, the NPMs have the right to receive the earnings on such deposits. On the 25th anniversary of each annual deposit, the principal amount of escrow remaining for that year will be returned
to the NPM.



As a condition of maintaining annual OPM and SPM
payments, the state Attorneys General have an obligation to diligently enforce the state obligations provisions of the MSA and the State Statute, and have been taking increased action to ensure compliance by all NPMs. As a result, the Company
expects that there may be further consolidation among smaller Tier 4 manufacturers, who lack efficient manufacturing operations, wide distribution, or the resources to meet the higher state escrow obligation required by the allocable share amendment
change to the escrow statute.



In 2004, Michigan, Utah and
Alaska passed new legislation that places additional payment obligations on NPM products sold in these states. In addition to making escrow payments, NPMs must now make an additional advance payment on cigarette and MYO sales based on
anticipated cigarette or MYO sales in the state. These equity assessment payments range from $3.50 to $5.00 per carton of manufactured cigarettes, and $1.22 to $1.50 per pound of MYO tobacco. Such equity assessments limit the ability of
NPMs to compete against OPMs and SPMs that are not required to make these additional payments in these states. The Michigan statute is currently subject to a NPM legal challenge from Carolina Tobacco Company. The Company currently
sells MYO products in the above states.



Growers Trust



As part of the MSA, the OPMs agreed to work with U.S. tobacco growers to
address the possible adverse economic impact of the MSA on growers. As a result, the OPMs agreed to participate in funding a $5.2 billion trust fund to be administered by a trustee, in conjunction with a certification entity from each of the tobacco
growing communities in 14 states. The trust agreement was dissolved in 2004 as a result of the adoption by Congress of the federal tobacco quota buyout program. The trust agreement had provided for a schedule of aggregate annual payments, subject to
various adjustments, that were payable in quarterly installments each year from 1999 through 2010.



Payment Obligations in Non-MSA States



In June 1994, the Mississippi attorney general brought an action, Moore v. American Tobacco Co., against various US tobacco companies. This case was brought on behalf of the state to recover state funds paid for
health care and medical and other assistance to state citizens suffering from diseases and conditions allegedly related to tobacco use. The large cigarette manufacturer defendants settled the Mississippi case in 1998, and also, at later dates,
similar cases in Texas, Florida and Minnesota. Future payments under the settlement agreements with these Non-MSA States will be



19



---

##### Table of Contents

allocated among the OPMs on the basis of relative unit volume of domestic cigarette shipments, and will be subject to adjustment for inflation and for
changes in the volume of domestic cigarette shipments on terms substantially similar to those in the MSA states. There are no requirements imposed on NPMs in the Non-MSA States as a result of these settlements. The MSA required the OPMs to make a
series of initial payments to the Non-MSA States over five years totaling $6.9 billion, the last of which was paid in 2003. On December 31, 2001, and on each December 31 thereafter, the OPMs were required to pay 17% of $6.5 billion in 2001 and 2002
and will be required to pay 17% of $8.0 billion in 2003 and thereafter to the Non-MSA States.



In 2003, the State of Minnesota enacted a new statute requiring non-signatory companies to the Minnesota tobacco settlement to pay an equity assessment on all cigarette products sold in the State. The
statute does not extend to MYO products, and is currently subject to a legal challenge by the Council of Independent Tobacco Manufacturers of America. The Company does not currently sell manufactured cigarette products in the state.



Recent Developments



The MSA has been challenged as unconstitutional in several legal actions. The grounds asserted have varied from case-to-case
but have included challenges based on the Commerce Clause, the Interstate Compact Clause, the Due Process and Equal Protection Clauses and the Preemption Doctrine. The preemption argument has asserted that the MSA and the associated state escrow
legislation constitute an illegal output cartel under Section 1 of the Sherman Act, and are, therefore, preempted by virtue of the Supremacy Clause of the U.S. Constitution. The Supremacy Clause provides that federal law, in this case the Sherman
Act, takes priority over inconsistent state laws, here the escrow statutes.



Until recently, courts have rejected those claims. In two cases arising in the United States Court of Appeals for the Third Circuit, A.D. Bedell Wholesale Co. v. Philip Morris Inc., 263 F.3d 239 (3d Cir. 2001)
and Mariana v. Fisher, 338 F.3d 189 (3d Cir. 2003), the Court held that the MSA constituted an output cartel that would ordinarily be illegal per se under the Sherman Act, but that it was protected under the Noerr-Pennington doctrine, and
therefore immune from liability. The Noerr-Pennington doctrine generally provides that the act of petitioning the government (e.g., legislative lobbying or litigating) is protected under the First Amendment and immune from liability.



On January 6, 2004, the United States Court of Appeals for the Second Circuit
issued an opinion in which it concluded, under the allegations in that case, that the MSA and associated escrow legislation could be construed as an output cartel and that it would not be protected under the Noerr-Pennington doctrine. The case was
remanded to the district court for further proceedings. Freedom Holdings Inc. v. Spitzer, 357 F.3d 205, rehearing denied, 363F.3d 149 (2d Cir. 2004). The District Court held hearings and issued a ruling, holding on a motion for a preliminary
injunction that the MSA was not an illegal cartel, but that certain New York legislation extending the reach of the MSA was illegal under the antitrust laws. Identical statutes have been passed in many of the MSA states. New York State elected not
to appeal that ruling. The plaintiffs in Freedom Holdings have appealed, seeking a ruling that the MSA is illegal under the antitrust laws. That appeal is pending.



If the Second Circuits analysis prevails over the Third Circuits, and the facts as alleged in the Freedom
Holdings are proven, those provisions of the MSA that give rise to the output cartel would be declared illegal. Due to other provisions of the MSA, the major manufacturers would be required to enter into a new settlement with the states. Management
believes, although no assurance can be given, the Company and its subsidiaries would benefit since (i) it would have maintained its favorable business development options, (ii) it would likely receive a refund of its escrow funds, and (iii) it would
not likely



20



---

##### Table of Contents

have to escrow funds going forward. However, should the Third Circuits analysis prevail over the Second Circuit, the Company will not be adversely
affected since the Third Circuits analysis merely maintains the status quo.



Excise Taxes



Tobacco products and premium
cigarette papers have long been subject to federal, state and local excise taxes, and such taxes have frequently been increased or proposed to be increased, in some cases significantly, to fund various legislative initiatives. Since 1986, smokeless
tobacco (including dry and moist snuff and chewing tobacco) has been subject to federal excise tax. Smokeless tobacco is taxed by weight (in pounds or fractional parts thereof) manufactured or imported. Effective January 1, 2002, the federal excise
tax on loose leaf chewing tobacco was increased to $0.195 per pound from $0.17 per pound. Effective January 1, 2002, the federal excise tax on premium cigarette paper was increased to $0.0122 from $0.0106 per fifty papers, the federal excise tax on
cigarette tubes was increased to $0.0244 from $0.0213 per fifty tubes, and the federal excise tax on MYO tobacco was increased to $1.0969 from $0.9567 per pound. Although these more recent increases in the rate of federal excise taxes are not
expected to have an adverse effect on the Companys business, future enactment of increases in federal excise taxes on the Companys products could have a material adverse effect on the results of operations or financial condition of the
Company. The Company is unable to predict the likelihood of passage of future increases in federal excise taxes.



Tobacco products and premium cigarette papers are also subject to certain state and local taxes. The imposition of state and local taxes in a jurisdiction
could have a detrimental impact on sales in that jurisdiction. Any enactment of new state or local excise taxes or an increase in existing excise taxes on the Companys products is likely to have an adverse effect on sales.



Cigarettes are also subject to substantial and increasing excise taxes. On
January 1, 2002, the federal excise tax included in the price of cigarettes increased by $2.50 to $19.50 per thousand cigarettes (or $0.39 per pack of 20 cigarettes). Additional excise taxes, which are levied upon and paid by the distributors, are
also in effect in the 50 states, the District of Columbia and many municipalities. Various states have proposed, and certain states have recently passed, increases in their state tobacco excise taxes. The state taxes generally range from $.025 to
$2.55 per package of 20 cigarettes. Future enactment of increases in federal excise taxes on the Companys ZIG-ZAGPremium Cigarettes could adversely affect demand for them and have a material adverse effect on the Companys
results of operations, financial position and cash flows. In addition, further increases in state and local excise taxes could affect demand for the Companys cigarettes. The Company is unable to predict the likelihood of passage or magnitude
of future increases in excise taxes.



Environmental Regulations



The Company believes that it is currently in substantial
compliance with all material environmental regulations and pollution control laws.



Other



Additional information in response to
Item 1 can be found in Note 22 (Segment Information) to the Consolidated Financial Statements.



21



---

##### Table of Contents

|Item 2. | Properties
|------- | ----------



As of December 31, 2004, the Company operated manufacturing, distribution, office and warehouse space in the United States with a total floor area of
approximately 751,351 square feet. Of this footage, approximately 600,000 square feet are owned and 151,351 square feet are leased.



To provide a cost-efficient supply of products to its customers, the Company maintains centralized management of manufacturing and nationwide distribution
facilities. The Companys two manufacturing and distribution facilities are located in Louisville, Kentucky and Dresden, Tennessee.



The following table describes the principal properties of the Company as of December 31, 2004:



|               |  |                                                                |  |             |  |                
|-------------- |  | -------------------------------------------------------------- |  | ----------- |  | ---------------
|Location       |  | Principal Use                                                  |  | Square Feet |  | Owned or Leased
|New York, NY   |  | Corporate headquarters                                         |  | 10,351      |  | Leased         
|               |  |                                                                | 
|Louisville, KY |  | Manufacturing, R&D,warehousing, distribution andadministration |  | 600,000     |  | Owned          
|               |  |                                                                | 
|Dresden, TN    |  | Catalog distribution facility                                  |  | 76,000      |  | Leased         



|Item 3. | Legal Proceedings
|------- | -----------------



Litigation with Republic Tobacco



On July 15, 1998, North Atlantic Operating Company, Inc. (NAOC) and National Tobacco Company, L.P. (NTC) filed a complaint (the
Kentucky Complaint) against Republic Tobacco, Inc. and its affiliates (Republic Tobacco) in Federal District Court for the Western District of Kentucky. Republic Tobacco imports and sells Roll-Your-Own (RYO)
premium cigarette papers under the brand names JOB and TOP as well as other brand names. The Kentucky Complaint alleges, inter alia, that Republic Tobaccos use of exclusivity agreements, rebates, incentive programs, buy-backs and other
activities related to the sale of premium cigarette papers in the southeastern United States violate federal and state antitrust and unfair competition laws and that Republic Tobacco defaced and directed others to deface NAOCs point of
purchase vendor displays for premium cigarette papers by covering up the ZIG-ZAG brand name and advertising material with advertisements for Republic Tobaccos RYO cigarette paper brands. The Kentucky Complaint alleges that these
activities constitute unfair competition under federal and state laws.



On June 30, 1998, Republic Tobacco filed a complaint against the Company, NAOC and NTC in the U.S. District Court of the Northern District of Illinois (the Illinois Complaint) and served it on the Company after the institution
of the Kentucky action. In the Illinois Complaint, Republic Tobacco seeks declaratory relief with respect to the Companys claims. In addition, the Illinois Complaint alleges that certain actions taken by the Company to inform its customers of
its claims against Republic Tobacco constitute tortuous interference with customer relationships, false advertising, violations of Uniform Deceptive Trade Practices and Consumer Fraud Acts, defamation and unfair competition. In addition, although
not included in its original complaint but in its amended complaint, Republic Tobacco alleged that the Company has unlawfully monopolized and attempted to monopolize the market on a national and



22



---

##### Table of Contents

regional basis for premium cigarette papers. Republic sought unspecified compensatory damages, injunctive relief and attorneys fees and costs.



On October 20, 2000, Republic Tobacco filed a motion to dismiss, stay, or
transfer the Kentucky Complaint to the Illinois Court. On December 19, 2000, the Court denied Republic Tobaccos motion, holding that it was premature. The Court noted also that it had communicated with the Court in Illinois and that it had
concluded that Republic Tobacco may not be entitled to any preference on forum selection, which would ordinarily be given because it was first to file. The Kentucky complaint is still on file.



Prior to the completion of discovery, the Court dismissed Republic
Tobaccos antitrust claims against the Company. After discovery was completed in 2001, both parties moved for summary judgment on the others claims. In April 2002, the District Court for the Northern District of Illinois decided the summary
judgment motions by dismissing all claims of both the Company and Republic Tobacco and its affiliates, except for Republic Tobaccos claim of defamation per se against the Company, on which it granted summary judgment on liability in favor of
Republic Tobacco, and a Lanham Act false advertising claim, based on the same facts as the defamation claim, for equitable relief. In February 2003, the District Court granted Republics motion for summary judgment on the Companys
counterclaim that Republic tortuously interfered with the Companys business relationships and economic advantage. The only claim that remained to be tried was Republics Lanham Act claim and damages on the defamation claim on which the
Court previously ruled that Republic could only obtain equitable relief if successful.



On July 8, 2003, following a four-day trial, an Illinois jury returned a verdict in favor of Republic on the defamation claims of $8.4 million in general damages and $10.2 million in punitive damages, for a total
damage award of $18.6 million. The Company recorded an $18.8 million charge during the second quarter 2003 relating to this transaction. The Company filed post-trial motions for a new trial and, in the alternative, for a reduction of the awards. On
August 1, 2003, the Company posted a judgment bond in the amount of $18.8 million with the U.S. District Court. This was accomplished by obtaining a $19.0 million senior secured term loan pursuant to a July 31, 2003 amendment to the Companys
existing credit facility. On November 20, 2003, the court ruled that the awards were excessive and reduced the awards by approximately 60%, with the award of compensatory damages being reduced to $3.36 million and the award of punitive damages being
reduced to $4.08 million, for a total of $7.44 million. On December 18, 2003, Republic accepted these reduced awards. The Company reversed $11.16 million during the fourth quarter 2003 due to this court ruling.



On January 8, 2004, the Company appealed the final judgment, including the
finding of liability in this case as well as the amount of the award. On January 22, 2004, Republic filed a general notice of cross appeal and argued in its appellate briefs that the judgment should be affirmed and also asserted, in its
cross-appeal, that the original judgment should be reinstated despite its acceptance of the District Courts order reducing the judgment amount.



On September 1, 2004, the Court of Appeals issued its ruling affirming the finding of liability against the Company for defamation, but reducing the
amount of the damage award to $3.0 million. The Court of Appeals also affirmed the dismissal of the Companys antitrust claim against Republic and the dismissal of Republics motion to re-instate the original jury award of $18.8 million.
As a result of these rulings, in October 2004 the Company received approximately $4.5 million relating to the cash bond it had posted with the Court in 2003. This amount was included in Other income during 2004.



23



---

##### Table of Contents

The Company has also applied to the Court of Appeals for an order awarding the Company approximately $1.0
million for the difference in the expense of the original bond of $18.8 million and the subsequent reduced bond of $7.0 million, on the one hand, and the lesser expense the Company would have incurred to bond the final $3.0 million judgment, on the
other hand. On November 30, 2004, the Court of Appeals ruled that the application for costs should be directed to the District Court. On December 17, 2004, the Company filed this motion with the District Court. That motion has been fully briefed and
the parties are waiting for the Court to rule.



Litigation Related to
Counterfeiting



Texas Infringing Products
Litigation. In Bolloré, S.A. v. Import Warehouse, Inc., Civ. No. 3-99-CV-1196-R (N.D. Texas), Bolloré, the Companys Licensor of ZIG-ZAG brand premium cigarette papers, obtained a sealed order allowing it to conduct a seizure
of infringing and counterfeit ZIG-ZAG products in the United States. On June 7, 1999, seizures of products occurred in Michigan and Texas. Subsequently, all named defendants have been enjoined from buying and selling such infringing or counterfeit
goods. Bolloré and the Company negotiated settlements with all defendants. These defendants included Import Warehouse, Ravi Bhatia, Tarek Makki and Adham Makki. Those settlements included a consent injunction against distribution of
infringing or counterfeit goods.



On May 18, 2001, the Company,
in conjunction with Bolloré and law enforcement authorities conducted raids on the businesses and homes of certain defendants previously enjoined (including Tarek Makki and Adham Makki) from selling infringing or counterfeit ZIG-ZAG brand
products in the Bolloré S.A. v. Import Warehouse litigation. Evidence was uncovered that showed that these defendants and certain other individuals were key participants in importing and distributing counterfeit ZIG-ZAG premium cigarette
papers. After a two day hearing in the U.S. District Court for the Northern District of Texas, on May 30, 2001, the Court held the previously enjoined defendants in contempt of court, and enjoined the additional new defendants, including Ali Makki,
from selling infringing or counterfeit ZIG-ZAG premium cigarette papers.



The Company entered into a settlement with the defendants, the principal terms of which included a cash payment, an agreed permanent injunction, the withdrawal of the defendants appeal of the civil contempt
order, an agreed judgment of $11.0 million from the civil contempt order and an agreement to forbear from enforcing that $11.0 million money judgment until such time in the future that the defendants violate the terms of the permanent injunction.
Two of the defendants, Tarek Makki and Adham Makki, also agreed to provide complete information concerning the counterfeiting conspiracy as well as information on other parties engaged in the purchase and distribution of infringing ZIG-ZAG premium
cigarette papers.



On February 17, 2004, the Company and
Bolloré filed a motion in the U.S. District Court for the Northern District of Texas, which had issued the original injunctions against the infringing defendants, seeking, with respect to respondents Adham Makki, Tarek Makki and Ali Makki, to
have the $11.0 million judgment released from the forbearance agreement and to have the named respondents held in contempt of court. The motion alleged that the three respondents had trafficked in counterfeit ZIG-ZAG cigarette papers after the
execution of the settlement, citing evidence that all three had been charged in the United States District Court for the Eastern District of Michigan with criminal violations of the United States counterfeiting laws by trafficking in counterfeit
ZIG-ZAG cigarette papers, which trafficking occurred after the settlement agreement.



24



---

##### Table of Contents

On April 13, 2004, the Court entered an order (the Contempt 2 Order), finding Ali Mackie,
Tarek Makki, Adham Mackie and their companies Best Price Wholesale (the Makki Defendants) and Harmony Brands LLC in civil contempt, freezing all of their assets, releasing the July 12, 2002 Final Judgment of $11.0 million from the
forbearance agreement as to the Makki Defendants, and again referring the matter to the United States Attorney for Criminal Prosecution. Subsequent to the entry of the Contempt 2 Order, the Company settled with defendant Harmony Brands and its
members for the amount of $750,000 and the entry of a permanent injunction. The Company is seeking to execute on the outstanding $11.0 million judgment against the remaining Makki Defendants and those efforts are currently underway.



Pursuant to the U.S. Distribution Agreement and a related agreement between
Bolloré and the Company, any collections on the judgments issued in the Bolloré v. Import Warehouse case are to be divided evenly between Bolloré and the Company after the payment of all expenses.



On February 7, 2002, Bolloré, NAOC and the Company filed a motion with
the District Court in the Texas action seeking to hold Ravi Bhatia and Import Warehouse Inc. in contempt of court for violating the terms of the consent order and injunction entered against those defendants. The Company alleges that Mr. Bhatia and
Import Warehouse sold counterfeit goods to at least three different companies over an extended period of time. On June 27, 2003, the Court found Import Warehouse and Mr. Bhatia in contempt of court for violating an existing injunction barring those
parties from distributing infringing ZIG-ZAGcigarette paper products. The Court requested that the Company and Bolloré (the Companys co-plaintiff in the case) file a submission detailing the damages incurred. The Company and
Bolloré filed their submission on July 25, 2003 which reported and requested damages of $2.4 million.



On July 1, 2004, the Court issued an Order awarding approximately $2.5 million in damages to the Company for the damages incurred by the Company as a
result of the Import Warehouse Defendants civil contempt. On July 15, 2004, the Court entered a Final Judgment in that amount for which defendants Import Warehouse, Inc. and Ravi Bhatia are jointly and severally liable. After the Company and
Bolloré commenced collection proceedings, Import Warehouse paid the Company and Bolloré an amount equal to the entire judgment plus the expenses incurred in collection. Accordingly, approximately $1.2 million has been recorded in Other
income during 2004. The Import Warehouse Defendants filed a notice of appeal on July 24, 2004. No briefing schedule has been established.



Litigation Related to Alleged Personal Injury



West Virginia Complaints. Trial of the West Virginia complaints against the smokeless tobacco defendants has been postponed indefinitely, as
described below. On October 6, 1998 NTC was served with a summons and complaint on behalf of 65 individual plaintiffs in an action in the Circuit Court of Kanawha County, West Virginia, entitled Kelly Allen, et al. v. Philip Morris Incorporated,
et al. (Civil Action Nos. 98-C-240l). On November 13, 1998, NTC was served with a second summons and complaint on behalf of 18 plaintiffs in an action in the Circuit Court of Kanawha County, West Virginia, entitled Billie J. Akers, et al. v.
Philip Morris Incorporated et al. (Civil Action Nos. 98-C-2696 to 98-C-2713). The complaints are identical in most material respects. In the Allen case, the plaintiffs have specified the defendant companies for each of the 65 cases. NTC
is named in only one action. One Akers plaintiff alleged use of an NTC product, alleging lung cancer.



On September 14, 2000, NTC was served with a summons and complaint on behalf of 539 separate plaintiffs filed in Circuit Court of Ohio County, West
Virginia, entitled Linda Adams, et al. v. Philip Morris Inc., et al. (Civil Action Nos. 00-C-373 to 00-C-911). Only one of these plaintiffs alleged



25



---

##### Table of Contents

use of a product currently manufactured by NTC. The time period during which this plaintiff allegedly used the product has not yet been specified. Thus, it
is not yet known whether NTC is a proper defendant in this case.



On September 19, 2000, NTC was served with a second summons and complaint on behalf of 561 separate plaintiffs filed in Circuit Court of Ohio County, West Virginia, entitled Ronald Accord, et al. v. Philip Morris Inc., et al. (Civil
Action Nos. 00-C-923 to 00-C-1483). A total of five of these plaintiffs alleged use of a product currently manufactured by NTC. One of these plaintiffs does not specify the time period during which the product was allegedly used. Another alleges use
that covers, in part, a period when NTC did not manufacture the product. On motion by cigarette company defendants, this claim was dismissed on February 11, 2004, for failure to follow the case management order. Of the remaining three, one alleges
consumption of a competitors chewing tobacco from 1966 to 2000 and NTCs Beech-Nutchewing tobacco from 1998 to 2000; another alleges a twenty-four year smoking history ending in 1995 and consumption of Beech-Nutchewing
tobacco from 1990 to 1995; and the last alleges a thirty-five year smoking history ending in 2000, and consumption of NTCs Durango Icechewing tobacco from 1990 to 2000 (although Durango Icedid not come onto the market until
1999).



In November 2001, NTC was served with an additional
four separate summons and complaints in actions filed in the Circuit Court of Ohio County, West Virginia. The actions are entitled Donald Nice v. Philip Morris Incorporated, et al. (Civil Action No. 01-C-479), Korene S. Lantz v. Philip
Morris Incorporated, et al. (Civil Action No. 01-C-480), Ralph A. Prochaska, et al. v. Philip Morris, Inc., et al. (Civil Action No. 01-C-481), and Franklin Scott, et al. v. Philip Morris, Inc., et al., (Civil Action No. 0l-C-482).



All of the West Virginia smokeless tobacco actions have been
consolidated before the West Virginia Mass Litigation Panel for discovery and trial of certain issues. Trial of these matters was planned in two phases. In the initial phase, a trial was to be held to determine whether tobacco products, including
all forms of smokeless tobacco, cigarettes, cigars and pipe and roll-your-own tobacco, can cause certain specified diseases or conditions. In the second phase, individual plaintiffs would attempt to prove that they were in fact injured by tobacco
products. Fact and expert discovery in these cases has closed, however, in the cigarette cases the Court has allowed additional discovery.



The claims against NTC in the various consolidated West Virginia actions include negligence, strict liability, fraud in differing forms, conspiracy,
breach of warranty and violations of the West Virginia consumer protection and antitrust acts. The complaints in the West Virginia cases request unspecified compensatory and punitive damages.



The manufacturers of smokeless tobacco products (as well as the manufacturers
of cigarettes) moved to sever the claims against the smokeless tobacco manufacturer defendants from the claims against the cigarette manufacturer defendants. That motion was granted and the trial date on the smokeless tobacco claims has now been
postponed indefinitely.



The trial court has now vacated the
initial trial plan in its entirety because of concerns that its provisions violated the dictates of the United States Supreme Courts decision in State Farm Mutual Automobile Insurance Company v. Campbell, 538 U.S. 408 (2003). A new
trial plan has not yet been implemented with regard to the consolidated claims against the cigarette manufacturer defendants. The West Virginia Supreme Court has accepted review of the case management order and the plaintiffs filed their brief on
March 24, 2005. The claims against the smokeless tobacco manufacturer defendants remain severed and indefinitely stayed.



26



---

##### Table of Contents

Minnesota Complaint. On September 24, 1999, NTC was served with a complaint in a case entitled
Tuttle v. Lorillard Tobacco Company, et al. (Case No. C2-99-7105), brought in Minnesota. The other manufacturing defendants are Lorillard and The Pinkerton Tobacco Company. The Complaint alleges that plaintiffs decedent was injured as a
result of using NTCs (and, prior to the formation of NTC, Lorillards) Beech-Nutbrand and Pinkertons Red Manbrand of loose-leaf chewing tobacco. Plaintiff asserts theories of liability, breach of warranty, fraud, and
variations on fraud and misrepresentation. Plaintiff specifically requests in its complaint an amount of damages in excess of fifty thousand dollars ($50,000) along with costs, disbursements and attorneys fees, and . . . an order
prohibiting defendants from disseminating in Minnesota further misleading advertising and making further untrue, deceptive and/misleading statements about the health effects and/or addictive nature of smokeless tobacco products. . . . After
discovery, summary judgment motions were filed on behalf of all defendants. On March 3, 2003, the Court granted defendants motions, dismissing all claims against all defendants and the Court has since denied the plaintiffs motion for
reconsideration. Plaintiff has appealed the dismissal. Briefing has been completed. Oral argument before the Court of Appeals was held on February 11, 2004. On July 30, 2004, the Court of Appeals affirmed the dismissal of all of the claims.



The Company may, from time to time, have claims from and make
settlements with former officers or employees.



In addition to
the above described legal proceedings, the Company is subject to other litigation in the ordinary course of its business. The Company does not believe that any of these other proceedings will have a material adverse effect on the results of
operations, financial position or cash flows of the Company. For a description of regulatory matters and related industry litigation to which the Company is a party, see Part I, Item 1. BusinessRegulation.



|Item 4. | Submission of Matters to a Vote of Security Holders
|------- | ---------------------------------------------------



None.



PART II



|Item 5. | Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|------- | ------------------------------------------------------------------------------------------------------------



There is no established public trading market for the Companys Voting
Common Stock, par value $.01 per share, 100% of which is owned by Parent.



No dividends have been declared or paid on the Voting Common Stock. Except as described below, the policy of the Companys Board of Directors is to retain any future earnings to provide funds for the operation
and expansion of the Companys business. The Board of Directors reserves the right, however, to review the dividend policy periodically to determine whether the declaration of dividends is appropriate.



In connection with the refinancing of the Companys existing debt and
preferred stock on February 17, 2004 (as described under Part I, Item 1, Business-Recent Events above and in Part I, Item 7, Managements Discussion and Analysis of Financial Condition and Results of Operations below),
Parent offered and sold $97.0 million aggregate principal amount at maturity (March 1, 2014) of senior discount notes. Interest on these notes will become payable semiannually in cash, at the rate of 12-1/4% per annum, commencing March 1, 2008. As
Parent is a holding company with no operations or material assets other than the capital stock of the Company, its ability to make payments on such notes is



27



---

##### Table of Contents

dependent on the distribution of funds (through loans, dividends or otherwise) from the Company. It is currently contemplated that the Company will declare
and pay dividends to fund Parents interest payment obligations under its notes.



The payment of dividends by the Company is subject to restrictions contained in (i) the Companys new senior revolving credit facility and (ii) the indenture governing the Companys new senior notes.



28



---

##### Table of Contents

|Item 6. | Selected Financial Data
|------- | -----------------------



|                                                      |  |                                                  |         |   |      |   |         |      |  |      |         |  |      |         |   |  |    |         |  
|----------------------------------------------------- |  | ------------------------------------------------ | ------- | - | ---- | - | ------- | ---- |  | ---- | ------- |  | ---- | ------- | - |  | -- | ------- | -
|                                                      |  | Year Ended December 31,                          |        
|                                                      |  | 2004                                             |         |   | 2003 |   |         | 2002 |  | 2001 |         |  | 2000 |        
|                                                      |  | (amounts in thousands, except per share amounts) |        
|Statement of Operations Data:                         |  |                                                  |         |   |      |   |         |      |  |      |         |  |      |         |   |  |    |         |  
|Net sales(1), (4)                                     |  | $                                                | 115,320 |   |      | $ | 101,593 |      |  | $    | 94,425  |  | $    | 89,622  |   |  | $  | 90,365  |  
|Net income (loss)(2), (3), (4), (5)                   |  |                                                  | (18,029 | ) |      |   | (6,241  | )    |  |      | 5,485   |  |      | (1,364  | ) |  |    | (3,200  | )
|Net income (loss) applicable to common shares(2), (3) |  |                                                  | (19,642 | ) |      |   | (13,516 | )    |  |      | 3,904   |  |      | (8,109  | ) |  |    | (9,205  | )
|Basic earnings per common share:                      |  |                                                  |         |   |      |   |         |      |  |      |         |  |      |         |   |  |    |         |  
|Income (loss)                                         |  |                                                  | (337.72 | ) |      | $ | (25.59  | )    |  | $    | 7.39    |  | $    | (15.35  | ) |  | $  | (16.96  | )
|Cumulative effect of change in accounting principle   |  |                                                  |        |   |      |   |        |      |  |      |        |  |      |        |   |  |    | (0.47   | )
|                                                      |  |                                                  |         |   |      |   |         |      |  |      |         |  |      |         |   |  |    |         |  
|Net income (loss) applicable to common shares         |  | $                                                | (337.72 | ) |      | $ | (25.59  | )    |  | $    | 7.39    |  | $    | (15.35  | ) |  | $  | (17.43  | )
|                                                      |  |                                                  |         |   |      |   |         |      |  |      |         |  |      |         |   |  |    |         |  
|Diluted earnings per common share:                    |  |                                                  |         |   |      |   |         |      |  |      |         |  |      |         |   |  |    |         |  
|Income (loss)                                         |  | $                                                | (337.72 | ) |      | $ | (25.59  | )    |  | $    | 5.87    |  | $    | (15.35  | ) |  | $  | (16.96  | )
|Cumulative effect of change in accounting principle   |  |                                                  |        |   |      |   |        |      |  |      |        |  |      |        |   |  |    | (0.47   | )
|Net income (loss) applicable to common shares         |  | $                                                | (337.72 | ) |      | $ | (25.59  | )    |  | $    | 5.87    |  | ($   | 15.35   | ) |  | ($ | 17.43   | )
|                                                      |  |                                                  |         |   |      |   |         |      |  |      |         |  |      |         |   |  |    |         |  
|Common stock cash dividends per share                 |  | $                                                | 8.20    |   |      | $ |        |      |  | $    |        |  | $    |        |   |  | $  |        |  
|                                                      |  |                                                  |         |   |      |   |         |      |  |      |         |  |      |         |   |  |    |         |  
|Balance Sheet Data (at end of period):                |  |                                                  |         |   |      |   |         |      |  |      |         |  |      |         |   |  |    |         |  
|Total assets                                          |  | $                                                | 229,224 |   |      | $ | 243,644 |      |  | $    | 213,594 |  | $    | 216,663 |   |  | $  | 227,757 |  
|                                                      |  |                                                  |         |   |      |   |         |      |  |      |         |  |      |         |   |  |    |         |  
|Total debt, including current maturities              |  |                                                  | 214,500 |   |      |   | 191,986 |      |  |      | 160,500 |  |      | 167,500 |   |  |    | 180,000 |  
|                                                      |  |                                                  |         |   |      |   |         |      |  |      |         |  |      |         |   |  |    |         |  
|Mandatorily redeemable preferred stock                |  |                                                  |        |   |      |   | 65,080  |      |  |      | 57,805  |  |      | 57,443  |   |  |    | 50,698  |  
|                                                      |  |                                                  |         |   |      |   |         |      |  |      |         |  |      |         |   |  |    |         |  



|(1) | During 2002, the Company adopted EITF No. 00-14, Accounting for Certain Sales Incentives and EITF 00-25, Vendor Income Statement Characterization of Consideration
Paid to a Reseller of the Vendors Products. As a result of this adoption, certain expenses have been reclassified from selling, general and administrative to net sales for the years ended 2001 and 2000. Net sales for 2001 and 2000 have
been reduced by $4,126 and $2,859, respectively, from previously reported amounts. The adoption of EITF 00-14 and EITF 00-25 had no impact on the Companys net income for any of these periods.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(2) | Net income (loss) and net income (loss) attributable to common shares for the year ended December 31, 2000 includes a loss of $850 (net of income tax benefit of $521) related to the
write-off of deferred financing costs upon the refinancing of the Companys term loan and a cumulative effect of change in accounting principle of $251 (net of income tax benefit of $153) as a result of the adoption of Staff Accounting Bulletin
No. 101, Revenue Recognition in Financial Statements. Pursuant to the adoption of Statement of Financial Accounting Standards No. 145, Rescission of FASB Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13, and
Technical Corrections, the Company reclassified the write-off of $1.4 million of deferred financing costs incurred upon refinancing the Companys term loan on December 29, 2000 to other expense from extraordinary loss.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(3) | Net income (loss) and net income applicable to common shares for the year ended December 31, 2003, includes expenses of $7.4 million relating to the Republic judgment and $3.3
million relating to the terminated Star asset purchase agreement.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(4) | Net income (loss) and net income applicable to common shares for the year ended December 31, 2004, includes income of $4.5 million relating to the Republic judgment.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(5) | Includes federal excise taxes of $3,251, $1,899, $1,684, $1,241 and $1,310 for the years ended December 31, 2004, 2003, 2002, 2001 and 2000, respectively.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------



29



---

##### Table of Contents

|Item 7. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------



General



The Company is the third largest manufacturer, marketer and distributor of loose leaf chewing tobacco in the United States and the largest marketer and
distributor in the United States and Canada of premium cigarette papers. The Company is also a leading manufacturer, marketer and distributor of MYO smoking tobaccos and related products. In addition, in September 2003, the Company began marketing
and distributing premium manufactured cigarettes under the ZIG-ZAG Premium Cigarettes brand name.



The Company generates revenues from the sale of its products primarily to wholesale distributors who in turn resell them to retail operations. The
Companys net sales, which include federal exercise taxes, consist of gross sales, net of cash discounts, returns, and selling and marketing allowances.



The Companys principal operating expenses include the cost of raw materials used to manufacture its products; the cost of finished products, which
are purchased goods; direct labor; federal excise taxes and tobacco quota buyout payments; manufacturing overhead; and selling, general and administrative expenses, which includes sales and marketing related expenses, legal expenses and compensation
expenses, including benefits costs of salaried personnel. In 2002, the Company ceased the amortization of goodwill in accordance with FASB Statement 142, Goodwill and Other Intangible Assets (Statement 142) and consequently, beginning in
2002, amortization of goodwill no longer constitutes one of the Companys principal operating expenses. The Companys other principal expenses include interest expense and amortization of deferred financing costs and other expenses, the
last of which has arisen during the last several years and has during 2001 and 2002 primarily represented the legal, investigative and related costs associated with the Texas and California Infringing Products Litigations instituted by the Company
against alleged counterfeiters of ZIG-ZAG premium cigarette papers and during 2003 and 2004 primarily represented the Republic litigation judgment and subsequent reduction, respectively.



The following factors have affected the Companys results during the
period of 2000 to 2004:



| |  |  | The existence of counterfeit cigarette papers bearing the ZIG-ZAG trademark. From 1999-2002, management believes the Company lost in excess of $10 million of net sales
and incurred approximately $7 million in expenses relating to the litigation and investigation of counterfeiting claims and to brand promotions intended to offset damage done to the legitimate distribution channels. While management believes that
the inflow and sale of counterfeit products has been substantially reduced as a result of the actions taken by the Company during this period, it is believed that some level of counterfeit product continues to enter the market.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The impact of increased manufactured cigarette prices. Management believes such price increases have resulted in higher MYO cigarette sales. During the period of 2001 to 2004, a
number of states increased their excise taxes on cigarettes. Management expects this trend to continue as more states seek additional sources of revenue to combat significant budget deficits.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



30



---

##### Table of Contents

| |  |  | The continuing downward trend of loose leaf chewing tobacco consumption. This is a result of an aging consumer base coupled with an increasing trend of consumers switching to moist
snuff due to changing demographics. Management believes that the switch to moist snuff has been caused, in part, by the recent availability of discount moist snuff products being priced at the same levels or lower than loose leaf products. However,
management believes that the current rate of switching has slowed significantly as those consumers who found the moist snuff product more attractive have already switched, leaving a loyal base of higher use consumers in the loose leaf category.
Historically, increased prices for loose leaf products have largely offset this downward trend in consumption. Management expects this pricing trend to continue and, as a result, the Company expects that this segments contribution to the
Companys earnings will remain relatively constant and stable for the foreseeable future.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The impact of currency fluctuations. Currency movements and suppliers price increases relating to premium cigarette papers, cigarette tubes and cigarette injector machines are
the primary factors affecting cost of sales. Those products are purchased from Bolloré on terms of net 45 days and are payable in Euros. Thus, the Company bears certain foreign exchange risks for its inventory purchases. To minimize this
risk, the Company has in the past and may in the future choose to utilize short-term forward currency contracts, through which the Company secures Euros in order to provide payment for its monthly purchases of inventory. In 2004, as the Euro
continued to increase in value in comparison to the U.S. dollar, the Company experienced an increase in cost of goods sold.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The impact of marketing and promotional initiatives. Historically, based upon the timing of the Companys marketing and promotional initiatives, the Company has experienced
significant variability in its month-to-month results. Promotional activity significantly increases net sales in the month in which it is initiated, while net sales are adversely impacted in the month after a promotion.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



The following factors also affected the Companys results in 2004:



| |  |  | Stoker acquisition. On November 17, 2003, the Company consummated the acquisition of Stoker, Inc. Through the acquisition, the Company acquired the Stoker family of brands and the
related business operations, including the equipment used to manufacture and package Stoker products. The purchase price for the Stoker acquisition was $22.5 million in cash and was financed with borrowings under the Tranche B term loan in the
Companys existing senior credit facility. As a result of the Stoker acquisition, the Companys net sales, cost of goods sold and other operating results are expected to increase significantly. It is the Companys intention to
consolidate all production and packaging of its and Stokers smokeless tobacco and MYO products into a single location. This consolidation is expected to be completed during 2005 and to result in significant tangible synergies as excess
production capacity will be utilized with modest incremental costs and as personnel redundancies will be eliminated.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



31



---

##### Table of Contents

| |  |  | Launch of ZIG-ZAG Premium Cigarettes. During 2004, the Company incurred approximately $5.0 million of expenses associated with the start-up of the
ZIG-ZAG Premium Cigarette business. No meaningful revenues from these products were generated during this period and these expenses are considered non-recurring as they are deemed by management to be start-up costs.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Results of Operations



For financial reporting purposes, the Company has three reporting segments:
smokeless tobacco, which principally includes the sale of loose leaf chewing tobacco; MYO, which includes sales of premium cigarette papers and MYO tobacco and related products; and premium manufactured cigarettes. The Company launched its premium
manufactured cigarette business late in the third quarter of 2003. To date, this business is in a developmental phase and its results have not been significant. As a result of the Stoker acquisition, the Company also operates a catalog business
which sells tobacco and non-tobacco products. The Stoker acquisition was completed on November 17, 2003.



Summary



The table and
discussion set forth below relates to the consolidated results of operations and financial condition of the Company for the years ended December 31, 2004, 2003 and 2002.



|                                                                   |  |                         |         |   |      |       |    |      |   |         |   |  |       |    |  |   |        |  |       |  
|------------------------------------------------------------------ |  | ----------------------- | ------- | - | ---- | ----- | -- | ---- | - | ------- | - |  | ----- | -- |  | - | ------ |  | ----- | -
|                                                                   |  | Year Ended December 31, |        
|                                                                   |  | 2004                    |         |   | 2003 |       |    | 2002 |  
|                                                                   |  | (amounts in thousands)  |        
|Net sales                                                          |  | $                       | 115,320 |   |      | 100.0 | %  |      | $ | 101,593 |   |  | 100.0 | %  |  | $ | 94,425 |  | 100.0 | %
|Cost of sales                                                      |  |                         | 58,617  |   |      | 50.8  |    |      |   | 48,616  |   |  | 47.9  |    |  |   | 40,973 |  | 43.4  |  
|                                                                   |  |                         |         |   |      |       |    |      |   |         |   |  |       |    |  |   |        |  |       |  
|Gross profit                                                       |  |                         | 56,703  |   |      | 49.2  |    |      |   | 52,977  |   |  | 52.1  |    |  |   | 53,452 |  | 56.6  |  
|Selling, general and administrative expenses                       |  |                         | 37,031  |   |      | 32.1  |    |      |   | 32,589  |   |  | 32.1  |    |  |   | 24,065 |  | 25.5  |  
|Amortization expense                                               |  |                         | 462     |   |      | 0.4   |    |      |   | 67      |   |  |      |    |  |   |       |  |      |  
|                                                                   |  |                         |         |   |      |       |    |      |   |         |   |  |       |    |  |   |        |  |       |  
|Operating income                                                   |  |                         | 19,210  |   |      | 16.7  |    |      |   | 20,321  |   |  | 20.0  |    |  |   | 29,387 |  | 31.1  |  
|Interest expense, net, and deferred financing costs                |  |                         | 24,196  |   |      | 21.0  |    |      |   | 19,122  |   |  | 18.8  |    |  |   | 18,744 |  | 19.8  |  
|Other expense (income)                                             |  |                         | (4,361  | ) |      | (3.8  | )  |      |   | 11,129  |   |  | 10.9  |    |  |   | 1,944  |  | 2.1   |  
|                                                                   |  |                         |         |   |      |       |    |      |   |         |   |  |       |    |  |   |        |  |       |  
|Income (loss) from continuing operations before income tax expense |  |                         | (625    | ) |      | (0.5  | )  |      |   | (9,930  | ) |  | (9.7  | )  |  |   | 8,699  |  | 9.2   |  
|Income tax expense (benefit)                                       |  |                         | 17,404  |   |      | 15.1  |    |      |   | (3,689  | ) |  | (3.6  | )  |  |   | 3,214  |  | 3.4   |  
|                                                                   |  |                         |         |   |      |       |    |      |   |         |   |  |       |    |  |   |        |  |       |  
|Net income (loss)                                                  |  | $                       | (18,029 | ) |      | (15.6 | %) |      | $ | (6,241  | ) |  | (6.1  | %) |  | $ | 5,485  |  | 5.8   | %
|                                                                   |  |                         |         |   |      |       |    |      |   |         |   |  |       |    |  |   |        |  |       |  



32



---

##### Table of Contents

Comparison of Year Ended December 31, 2004 to Year Ended December 31, 2003



Net Sales. For 2004, net sales were $115.3 million, an increase of
$13.7 million or 13.5% from the prior year. Net sales of the smokeless tobacco segment increased from $36.7 million to $46.2 million or 25.9% from the prior year reflecting the acquisition of Stoker and an approximate 5% price increase during 2004.
Of the $9.5 million increase, the acquisition of Stoker increased sales by $9.2 million for the smokeless segment. Overall poundage increased 35.8% from the prior year. Net sales continue to be adversely impacted by competitive pressures, including
increased discounting from other loose leaf competitors, growth of the moist snuff value brands and increased discounting activity by moist snuff manufacturers.



Net sales of the MYO segment decreased from $64.7 million to $63.5 million or 1.9% from the prior year. This was due to a decrease of $6.8 million in
sales of premium cigarette papers, due to the efforts of the Companys customers to reduce overall trade inventories; an increase of $4.8 million in sales of the expanded MYO smoking tobacco and related products line, including sales by Stoker
which, in managements opinion, resulted from increases in prices and taxes of manufactured cigarettes; and an increase of $0.8 million in premium cigarette paper sales to Canada. Of the $4.8 million increase in the MYO smoking tobacco and
related products line, $6.3 million related to the sales of Stoker brands. All of these factors were partially offset by an increase in customer incentives, both to expand the distribution in the MYO area and to enhance recovery from counterfeiting
activity. The Company attributes its continuing recovery from counterfeiting activity to the litigation instituted by the Company against alleged counterfeiters as discussed under Part I, Item 3, Legal Proceedings above.



Gross Profits.For 2004, gross profit increased 7.0% to $56.7 million
from $53.0 million for the prior year while gross margins decreased to 49.2% from 52.2%.



Gross profit of the smokeless tobacco segment increased to $20.8 million in 2004 from $17.1 million for the prior year, or 21.6%, relating to the Stoker acquisition. Gross margin of this segment decreased to 45.0% of
net sales in 2004 from 46.5% of net sales for the prior year. This decrease is attributed primarily to sales of the lower margin Stoker brands.



Gross profit of the MYO segment decreased 8.4% to $32.8 million from $35.8 million in 2003 due to higher cost of goods with respect to MYO premium
cigarette papers resulting from a stronger Euro in comparison to the U.S. dollar partially offset by the increase in sales relating to the Stoker acquisition. The gross margin decreased from 55.3% of net sales in 2003 to 51.7% due to the impact of
the stronger Euro in comparison to the U.S. dollar and to changes in product mix (greater growth in lower margin products).



Currency. Currency movements and suppliers price increases relating to premium cigarette papers, cigarette tubes and cigarette injector
machines are the primary factors affecting cost of sales. Those products are purchased from Bolloré on terms of net 45 days and are payable in Euros. Thus, NAOC bears certain foreign exchange risks for its inventory purchases. To minimize
this risk, NAOC may choose to utilize short-term forward currency contracts, through which NAOC secures Euros in order to provide payment for its monthly purchases of inventory. For 2005, the Company projects that the strong Euro against the U.S.
dollar will again result in an increase in cost of goods sold. No forward contracts were utilized in 2004.



33



---

##### Table of Contents

Selling, General and Administrative Expenses. Selling, general and administrative expenses for
2004 increased 13.5% to $37.0 million from the prior years $32.6 million. This increase was due primarily to Stoker expenses of $3.3 million; start-up expenses of NACCs premium cigarette business of $2.2 million; recruitment expenses of
$0.4 million; legal/litigation/lobbying of $0.4 million; Sales/Marketing expenses of $0.2 million; professional fees of $0.1 million; partially offset by a reduction in compensation and related expenses of $2.2 million.



Amortization Expense. Amortization of goodwill was eliminated
effective January 1, 2002. Amortization expense totaling $0.4 million for the year ending December 31, 2004 related to the intangible assets acquired from Stoker.



Net Interest Expense and Amortization of Deferred Financing Costs.Interest expense and amortization of deferred
financing costs increased to $24.2 million in 2004 from $19.1 million for the prior year. This increase was the result of the refinancing of the Companys debt.



Other Expense (Income).Other income of $4.4 million in 2004 represents principally $4.5 million associated with the
reduction in the judgment rendered against the Company in connection with the litigation with Republic Tobacco, Inc as described in Part I, Item 3, Legal Proceedings above. Other expense of $11.1 million in 2003 primarily represents $7.4
million associated with the judgment rendered against the Company in connection with the litigation with Republic Tobacco, Inc. and $3.3 million associated with the termination of the Star Cigarette Asset Purchase Agreement.



Income Tax Expense (Benefit). Income tax expense was $17.4 million for
2004, reflecting the net loss of the Company and the recording of the valuation reserve relating to the realization of the net deferred taxes of $17.4 million. Income tax benefit was $3.7 million in 2003.



Net Income (Loss). Due to the factors described above, the Company
incurred a net loss of $18.0 million for 2004 compared to $6.2 million for 2003.



Comparison of Year Ended December 31, 2003 to Year Ended December 31, 2002



Net Sales. For 2003, net sales were $101.6 million, an increase of $7.2 million or 7.6% from the prior year. Net sales of the smokeless tobacco segment increased from $35.7 million to $36.7 million or 2.8% from
the prior year reflecting the acquisition of Stoker and an approximate 5% price increase during 2003, which was partially offset by an overall volume decline of 5.9%. Net sales continue to be adversely impacted by competitive pressures, including
increased discounting from other loose leaf competitors, growth of the moist snuff value brands and increased discounting activity by moist snuff manufacturers.



Net sales of the MYO segment increased from $58.7 million to $64.7 million or 10.2% from the prior year. This was due to an increase of $2.6 million in
sales of the expanded MYO smoking tobacco and related products line, including sales by Stoker which, in managements opinion, resulted from increases in prices and taxes of manufactured cigarettes; an increase of $2.6 million in sales of
premium cigarette papers, due to the continuing recovery from the counterfeiting activity; and an increase of $0.8 million in premium cigarette paper sales to Canada. The Company attributes its continuing recovery from counterfeiting activity to the
litigation instituted by the Company against alleged counterfeiters as discussed under Part I, Item 3, Legal Proceedings above.



Gross Profits.For 2003, gross profit decreased 0.9% to $53.0 million from $53.5 million for the prior year while the gross margin decreased to
52.1% from 56.6%.



34



---

##### Table of Contents

Gross profit of the smokeless tobacco segment increased to $17.1 million in 2003 from $16.5 million for
the prior year, or 3.6%, due to sales by Stoker, which was acquired on November 17, 2003. Gross margin of this segment increased to 46.5% of net sales in 2003 from 46.1% of net sales for the prior year. This increase is attributed primarily to price
increases instituted in September 2003.



Gross profit of the
MYO segment decreased 3.2% to $35.8 million from $37.0 million in 2002 due to higher cost of goods with respect to MYO premium cigarette papers resulting from a stronger Euro in comparison to the U.S. dollar. The gross margin decreased from 63.0% of
net sales in 2002 to 55.3% due to the impact of the stronger Euro in comparison to the U.S. dollar and to changes in product mix (greater growth in lower margin products).



Currency. Currency movements and suppliers price increases relating to premium cigarette papers, cigarette
tubes and cigarette injector machines are the primary factors affecting cost of sales. Those products are purchased from Bolloré on terms of net 45 days and are payable in Euros. Thus, NAOC bears certain foreign exchange risks for its
inventory purchases. To minimize this risk, NAOC may choose to utilize short-term forward currency contracts, through which NAOC secures Euros in order to provide payment for its monthly purchases of inventory. No forward contracts were utilized in
2003.



Selling, General and Administrative Expenses.
Selling, general and administrative expenses for 2003 increased 35.3% to $32.6 million from the prior years $24.1 million. This increase was due primarily to the start up expenses of NACCs premium cigarette business of $2.9 million,
increased compensation and related expenses of $3.3 million (including increased pension expense of $0.2 million), increased legal/litigation expenses of $0.7 million, increased travel/entertainment expenses of $0.5 million, increased
Sales/Marketing expenses of $0.6 million and Stoker expenses of $0.5 million.



Amortization Expense. Amortization of goodwill was eliminated effective January 1, 2002. Amortization expense totaling $0.07 million for the year ending December 31, 2003 related to the intangible assets
acquired from Stoker.



Net Interest Expense and Amortization
of Deferred Financing Costs.Interest expense and amortization of deferred financing costs increased to $19.1 million in 2003 from $18.7 million for the prior year. This increase was the result of additional borrowings relating to the
acquisition of Stoker and the funding of a bond in the Republic litigation.



Other Expense.Other expense increased to $11.1 million in 2003 from $1.9 million for the prior year. Other expense consisted primarily of $7.4 million associated with the judgment rendered against the Company
in connection with the litigation with Republic Tobacco, Inc. and $3.3 million associated with the termination of the Star Cigarette Asset Purchase Agreement.



Income Tax Expense (Benefit). Income tax benefit was $3.7 million for 2003, reflecting the net loss of the Company. Income tax expense was $3.2
million in 2002.



Net Income (Loss). Due to the factors
described above, the Company incurred a net loss of $6.2 million for 2003 compared to net income of $5.5 for 2002.



35



---

##### Table of Contents

Liquidity and Capital Requirements



The Companys principal uses for cash are working capital, debt service, its annual MSA escrow account deposit and
capital expenditures. In 2003, the Company also had significant cash expenditures in connection with acquisitions and the Republic litigation. The Companys principal sources of cash are from operating cash flows and from borrowings under its
senior secured credit facility. As described below, the Company consummated the refinancing of its existing debt and preferred stock on February 17, 2004.



Working capital was $21.6 million at December 31, 2004 compared to $34.4 million at December 31, 2003. This decrease was the result of decreased accounts
receivable of $2.5 million, decreased inventories of $4.3 million, increased accounts payable and accrued expenses of $5.8 million, an increase in the revolving credit facility of $8.2 million offset by increased other current asset of $2.3 million,
decreased net income tax liabilities of $3.7 million and higher cash balance of $2.0 million. The Company contributed $1.7 million to its defined benefit plans in 2004. As of December 31, 2004, the Company had an undrawn availability of $35.5
million under the revolving credit portion of its New Credit Agreement. On January 19, 2005, however, the amount of such facility was reduced from $50 million to $35 million.



During 2004, the Company had $3.3 million in capital expenditures. The Company believes that its capital expenditure
requirements for 2005 will be approximately $2.0 million. Management believes that it will be able to fund its capital expenditure requirements from operating cash flows and, if needed, borrowings under its New Credit Agreement.



On June 25, 1997, the Company issued $155.0 million aggregate principal
amount of 11% Senior Notes due 2004 (the Notes) which were called for redemption on April 2, 2004 in connection with the refinancing. The Notes were unsecured senior obligations of the Company which were scheduled to mature on June 15,
2004. The Notes bear interest at 11% per annum, payable semiannually on June 15 and December 15, to holders of record at the close of business on the June 1 or December 1 immediately preceding the interest payment date.



At December 31, 2003, the Company was operating under a Loan Agreement (the
Loan Agreement), dated December 31, 2000, with Bank One, Kentucky, N.A. as Agent (the Agent), and the banks named therein, which provided for a $25.0 million term loan and a $10.0 million revolving credit facility. The Term
Loan was payable in eight (8) quarterly installments of $3.125 million each plus accrued interest, which commenced on March 31, 2001. Both the term loan and the revolving credit facility matured on December 31, 2002, at which time the term loan was
paid in full. On December 31, 2002, the Company entered into an Amended Loan Agreement (the Amended Loan Agreement) with Bank One in which the revolving credit facility was increased to $20.0 million and extended to December 31, 2003.
During 2003, the Amended Loan Agreement was amended to reduce the revolving credit facility to $15.0 million and to extend the maturity to March 31, 2004. The unused portion of revolving credit facility at December 31, 2003 was $8.7 million. All
terms of the original Loan Agreement remained in place except for the replacement of a Fixed Charge Coverage Covenant with an Interest Coverage Covenant. The Companys obligations under the Loan Agreement were guaranteed by National Tobacco,
NAOC and NTFC. In addition, the Companys obligations were collateralized by all of the Companys assets and the Companys equity in its subsidiaries. The interest rate on borrowings under the Amended Loan Agreement was based, at the
Companys option, on either LIBOR or the prime rate as announced by the Agent from time to time. At December 31, 2003, the Notes Payable outstanding under the Tranche B term loan portion consisted of $7.7 million incurred to finance the posting
of a $7.7 million judgment bond (including accrued interest and fees) in connection with the litigation with Republic



36



---

##### Table of Contents

Tobacco (See Note 20, Contingencies, to the Consolidated Financial Statements contained herein) and $23.0 million to finance the acquisition of Stoker (See
Note 4, Acquisition of Business, to the Consolidated Financial Statements contained herein). At December 31, 2003, the interest rate on borrowings under the Amended Loan Agreement was 5.15%.



The Loan Agreement and the Notes included cross default provisions and
limited the incurrence of additional indebtedness, dividends, transactions with affiliates, asset sales, acquisitions, mergers, prepayments of indebtedness, liens and encumbrances, and other matters. At December 31, 2003, the Company was in
compliance with all provisions of the Amended Loan Agreement and Notes.



On December 31, 2003, the Notes and Notes Payable, as described above, were reclassified as noncurrent liabilities in the Consolidated Balance Sheet, reflecting the Companys intention and ability to refinance the Amended Loan
Agreement and Senior Notes as described below.



On February 17,
2004, the Company consummated the refinancing of its existing debt and preferred stock. The refinancing consisted principally of (1) the offering and sale of $200.0 million principal amount of the Senior Notes (the New Senior Notes) by
the Company, (2) the entering into of an amended and restated loan agreement that provides a $50.0 million senior secured revolving credit facility to the Company and (3) the concurrent sale of $97.0 million aggregate principal amount at maturity of
senior discount notes of Parent.



The New Senior Notes are
senior unsecured obligations of the Company, mature on March 1, 2012 and are guaranteed on a senior unsecured basis by all of the Companys existing and certain of its future subsidiaries. The New Senior Notes bear interest at the rate of 9
1⁄4% per annum from the date of issuance, or from the most recent date to which interest has been paid or provided for, and interest is payable semiannually on March 1 and September 1 of each year. The Company is not required to make mandatory
redemptions or sinking fund payments prior to the maturity of the Notes. The Company or Parent may from time to time seek to retire all or a portion of the New Senior Notes through cash purchases and/or exchanges for other securities in open market
purchases, privately negotiated transactions or otherwise.



On
and after March 1, 2008, the New Senior Notes are redeemable, at the Companys option, in whole at any time or in part from time to time, upon not less than 30 nor more than 60 days prior notice at the following redemption prices (expressed in
percentages of principal amount), if redeemed during the 12-month period commencing March 1 of the years set forth below, plus accrued and unpaid interest to the redemption date (subject to the right of holders of record on the relevant record date
to receive interest due on the relevant interest payment date):



|                    |  |                 |  
|------------------- |  | --------------- | -
|Year                |  | RedemptionPrice |  
|2008                |  | 104.625         | %
|2009                |  | 102.313         | %
|2010 and thereafter |  | 100.000         | %



In addition, prior to
March 1, 2008, the Company may redeem the New Senior Notes, at its option, in whole at any time or in part from time to time, upon not less than 30 nor more than 60 days prior notice at a redemption price equal to 100% of the principal amount of the
New Senior Notes



37



---

##### Table of Contents

redeemed plus a make-whole premium based on U.S. Treasury rates as of, and accrued and unpaid interest to, the applicable redemption date.



In addition, at any time prior to March 1, 2007, the Company
may, at its option, redeem up to 35% of the aggregate principal amount of the New Senior Notes with the net cash proceeds of one or more equity offerings by Parent or the Company, subject to certain conditions, at a redemption price equal to
109.250% of the principal amount thereof, plus accrued and unpaid interest thereon, if any, to the date of redemption.



The New Senior Notes limit the incurrence of additional indebtedness, the payment of dividends, entering into transactions with affiliates, asset sales,
engaging in mergers or acquisitions, creating liens or other encumbrances on assets, and other matters. At December 31, 2004, the Company was in compliance with all provisions of the New Senior Notes.



In connection with the refinancing, the Company also amended and restated the
existing credit facility, resulting in a new $50.0 million (reducing to $40.0 million in August 2005) senior revolving credit facility with Bank One, N.A. as agent (the Agent Bank) and La Salle Bank, National Association. The new credit
agreement (the New Credit Agreement) governing the new senior revolving credit facility includes a letter of credit sublimit of $25.0 million and terminates three years from the closing date. The Company will use the new senior revolving
credit facility for working capital and general corporate purposes. On January 19, 2005, the New Credit Agreement was amended to reduce the revolving credit facility to $35.0 million.



Indebtness under the New Credit Agreement is guaranteed by each of the Companys current and future direct and indirect
subsidiaries, and is secured by a first perfected lien on substantially all of the Companys and the Companys direct and indirect subsidiaries current and future assets and property. The collateral includes a pledge by the Parent of
its equity interest in the Company and a first priority lien on all equity interest and intercompany notes held by the Company and its subsidiaries.



Each advance under the New Credit Agreement will bear interest at variable rates based, at the Companys option, on either the prime rate plus 1% or
LIBOR plus 3%. The New Credit Agreement provides for voluntary prepayment, subject to certain exceptions, of loans. In addition, without the prior written consent of the Agent Bank, the Company will not allow a Change in Control (as defined in the
New Credit Agreement), the sale of any material part of its assets and the assets of its subsidiaries on a consolidated basis or, subject to certain exceptions, the issuance of equity or debt.



Under the New Credit Agreement, the Company is required to pay the lenders an
annual commitment fee in variable amounts ranging from 0.50% to 0.65% of the difference between the commitment amount and the average usage of the facility, payable on a quarterly basis. The Company is also required to pay to the lenders letter of
credit fees equal to 3.00% per annum multiplied by the maximum amount available from time to time to be drawn under such letter of credit issued under the New Credit Agreement and to the lender issuing a letter of credit a fronting fee of 0.125% per
annum multiplied by the aggregate face amount of letters of credit outstanding during a fiscal quarter plus other customary administrative, amendment, payment and negotiation charges in connection with such letters of credit.



The New Credit Agreement requires the Company and its subsidiaries to meet
certain financial tests, including a minimum fixed charge coverage ratio, and a minimum consolidated adjusted earnings before interest, taxes, dividends and amortization (EBITDA). The New Credit Agreement also contains covenants, which
among other things, limit the incurrence of additional indebtedness, dividends,



38



---

##### Table of Contents

transactions with affiliates, asset sales, acquisitions, mergers, prepayments of other indebtedness, liens and encumbrances and other matters customarily
restricted in such agreements. In addition, the New Credit Agreement requires that certain members of Executive Management remain active in the day-to-day operation and management of the Company and its subsidiaries during the term of the facility.



The New Credit Agreement contains customary events of default,
including payment defaults, breach of representations and warranties, covenant defaults, cross-acceleration, cross-defaults to certain other indebtedness, certain events of bankruptcy and insolvency, the occurrence of a Change in Control and
judgment defaults.



As of December 31, 2004 the Company would
have failed to meet its original required minimum fixed charge coverage ratio for the period then ended due to its operating results in 2004. This would have represented an event of default under the terms of the New Credit Agreement. This covenant,
however, was eliminated pursuant to the March 30, 2005 amendment to the New Credit Agreement.



On March 30, 2005, the New Credit Agreement was amended. This amendment modifies the fixed charge coverage ratio covenant, which now only applies to quarters ending June 30, 2005 and thereafter, and the minimum
consolidated adjusted EBITDA covenant, which now only applies to quarters ending from June 30, 2004 through March 31, 2005. The fixed charge coverage ratio definition was also amended to include any future cash equity contributions to the Company.
In addition, the amendment changes the New Credit Agreement maturity date from February 28, 2007 to January 31, 2006.



Concurrently with the offering of the New Senior Notes, Parent issued $97.0 million aggregate principal amount at maturity ($60.0 million in gross
proceeds) of its senior unsecured discount notes due 2014 (the Senior Discount Notes). Proceeds of approximately $53.8 million from this issuance were used to make a capital contribution to the Company. The Senior Discount Notes are
Parents senior obligations and are unsecured, ranking equally in right of payment to all of Parents future unsubordinated obligations and senior in right of payment to any obligations that are by their terms subordinated to the Senior
Discount Notes, and will be effectively subordinated to any secured obligations of Parent to the extent of the assets securing those obligations. The Senior Discount Notes are not guaranteed by the Company or any of its subsidiaries and are
structurally subordinated to all of the Company and its subsidiaries obligations, including the New Senior Notes. The Company or Parent may from time to time seek to retire all or a portion of the Senior Discount Notes through cash purchases
and/or exchanges for other securities in open market purchases, privately negotiated transactions, or otherwise.



Pursuant to the U.S. Distribution Agreement (one of the Distribution Agreements, as more fully discussed in Item 1. Business), the Company is committed to
purchase a minimum number of booklets of premium cigarette papers annually to avoid the termination of that agreement. This level of purchases has been significantly exceeded since the 1997 Acquisition and management believes that the Company will
be able to significantly exceed this requirement for the foreseeable future. The agreement has also established the purchase price for ZIG-ZAGpremium cigarette papers through 2004, subject to certain adjustments to reflect increases
in the U.S. consumer price index and to account for material currency fluctuations. The Distribution Agreements provide that, in order to assure each of the parties commercially reasonable profits in light of inflationary trends and currency
translation factors, prior to December 31, 2004 and each fifth-year anniversary of such date, the parties will enter into good faith negotiations to agree on an index and currency adjustment formula to replace the index and formula currently in
effect. If the parties are unable to agree, the dispute is to be submitted to binding arbitration.



39



---

##### Table of Contents

As discussed in Item. 1 Business  State Attorney General Settlement Agreements, in
order to be in compliance with the MSA and subsequent states statutes, the Company is required to fund an escrow account with each of the settling states based on the number of cigarettes or cigarette equivalents (i.e., the pounds of MYO
smoking tobacco) sold in such state. Funding of the escrow deposit by the Company in 2004 was $4.1 million in respect of sales of MYO smoking products in 2003. The Company estimates the total payments will be $3.7 million in 2005 due to a decrease
of sales of MYO smoking products in 2004.



The following table
summarizes the Companys contractual obligations at December 31, 2004 after giving effect to the refinancing of the Companys existing debt and preferred stock (in thousands):



|                          |  |       |         |                  |   |           |  |           |        |               |   |        |  |   |        
|------------------------- |  | ----- | ------- | ---------------- | - | --------- |  | --------- | ------ | ------------- | - | ------ |  | - | -------
|Contractual Obligations   |  | Total |         | Less than 1 year |   | 1-3 years |  | 4-5 years |        | After 5 years
|Senior notes              |  | $     | 200,000 |                  | $ |          |  | $         |       |               | $ |       |  | $ | 200,000
|Interest on senior notes  |  |       | 157,250 |                  |   | 18,500    |  |           | 55,500 |               |   | 37,000 |  |   | 46,250 
|New Credit Agreement      |  |       | 14,500  |                  |   | 14,500    |  |           |       |               |   |       |  |   |       
|Purchase obligations      |  |       | 2,368   |                  |   | 2,368     |  |           |       |               |   |       |  |   |       
|Operating leases          |  |       | 5,592   |                  |   | 1,213     |  |           | 2,581  |               |   | 637    |  |   | 1,161  
|Non-competition agreement |  |       | 564     |                  |   | 300       |  |           | 264    |               |   |       |  |   |       
|                          |  |       |         |                  |   |           |  |           |        |               |   |        |  |   |        
|                          |  | $     | 380,274 |                  | $ | 36,881    |  | $         | 58,345 |               | $ | 37,637 |  | $ | 247,411
|                          |  |       |         |                  |   |           |  |           |        |               |   |        |  |   |        



Looking forward, due
to the lower than anticipated operating performance of the Companys core business and increased net expenses resulting from the Companys developmental activities relating to Zig-Zag Premium Cigarettes, the Company currently
anticipates that it will not likely meet the fixed charge coverage ratio test contained in the New Credit Agreement for the rolling four quarter periods ending June 30, 2005 and thereafter without the contribution of additional equity into the
Company. In the event that such covenant is breached, the Company would be in default under the New Credit Agreement, pursuant to which the lenders would have all rights and remedies available to them at that time, including the right to accelerate
payment of all obligations thereunder. Such acceleration would trigger an event of default under the indentures governing the New Senior Notes and the Senior Discount Notes, allowing an acceleration of the obligations thereunder. In the event of an
acceleration of its obligations under either the New Credit Agreement or New Senior Notes, the Company would not be able to satisfy its obligations and would likely be required to seek protection from its creditors under applicable laws. Although
there can be no assurance, the Company believes that it will be able to successfully negotiate new senior secured financing on reasonably acceptable terms, refinance out the existing lenders and avoid a default under the New Credit Agreement.



40



---

##### Table of Contents

The Company believes that its operating cash flows, together with borrowings under the New Credit
Agreement, subject to its ability to be in compliance with the covenants thereunder or to obtain waivers or amendments of such covenants or its ability to refinance the New Credit Agreement, should be adequate to satisfy its reasonably foreseeable
operating capital requirements.



Inflation



The Company believes that any effect of inflation at current levels will be
minimal. Historically, the Company has been able to increase prices at a rate equal to or greater than that of inflation and believes that it will continue to be able to do so for the foreseeable future. In addition, the Company has been able to
maintain a relatively stable variable cost structure for its products due, in part, to its successful procurement and reformulation activities with regard to its tobacco products and, in part, to its existing contractual agreement for the purchase
of its premium cigarette papers.



Critical Accounting Policies



The Company believes the accounting policies below
represent its critical accounting policies due to the estimation process involved in each. See Note 3, in the Consolidated Financial Statements, for a detailed discussion of the Companys accounting policies.



Revenue Recognition  The Company recognizes revenues and the
related costs upon the transfer of title and risk of loss to the customer.



Goodwill and Other Intangible Assets  The Company has adopted Statement of Financial Accounting Standards No. 142, Goodwill and Other Intangible Assets (SFAS No. 142).).



Under SFAS No. 142, goodwill is no longer to be amortized but
reviewed for impairment annually or more frequently if certain indicators arise, using a two-step approach. The net goodwill balances attributable to each of the Companys reporting units are tested for impairment by comparing the fair value of
each reporting unit to its carrying value as of December 31 each year. Fair value was determined by using the valuation technique of calculating the present value of estimated expected future cash flows (using a discount rate commensurate with the
risks involved) with consideration given to multiples of operating results The Company has reported that no impairment of goodwill has been incurred as of December 31, 2004.



Taxes The Company has provided a valuation allowance to reduce its net deferred income tax assets since it is
managements judgment that it is not more likely than not to be able to realize these benefits before they expire. Accordingly, an adjustment to the net deferred income tax assets has been charged to earnings for the year ending
December 31, 2004.



Contingencies Note 19 of the
Consolidated Financial Statements contained herein discusses various litigation matters that impact the Company. No loss or gain contingencies have been recorded for these matters because Management believes that it is not probable that a loss has
been incurred or an asset realized. Future events may result in different conclusions, which could have a material impact, either positively or negatively, on the results of operations or financial condition of the Company.



Inventory/LIFO Adjustment  Inventories are stated at the lower
of cost or market. Cost is determined on the last-in, first-out (LIFO) method. Leaf tobacco is presented in current assets in



41



---

##### Table of Contents

accordance with standard industry practice, notwithstanding the fact that such tobaccos are carried longer than one year for the purpose of curing.



Pension and Postretirement Benefits Obligations 
Pension and postretirement benefits obligations accounting is intended to reflect the recognition of future benefit costs over covered employees approximate service periods based on the terms of the plans and the investment and funding
decisions made by the Company. The Company is required to make assumptions regarding such variables as the expected long-term rate of return on plan assets and the discount rate applied to determine service costs and interest cost to arrive at
pension income or expense for the year. As of December 31, 2004 and 2003, the Company used expected long-term rates of return on pension plan assets of 8.5%. The postretirement plan has no assets. The Company analyzed the rates of returns on assets
used and determined that this rate is reasonable based upon the plans historical performance relative to the overall markets and mix of assets. The Company will continue to assess the expected long-term rate of return on plan assets
assumptions for each plan based on relevant market conditions and will make adjustments to the assumptions as appropriate. As of December 31, 2004, the Company used discount rates of 5.5% and 5.75% for the pension and postretirement plans,
respectively. As of December 31, 2003, the Company used 6.25% for the pension and postretirement plans, respectively. The decrease in the discount rate used in the current year correlates with a decline in interest rates on noncallable, high quality
bonds over the past year. The Company bases its discount rate used for postretirement benefits on Moodys Aa bond index plus an adjustment upward to the next quarter percentage point. See Note 13 to the Consolidated Financial Statements for the
full list of assumptions for the pension and postretirement plans.



Forward-looking Statements



The Company
cautions the reader that certain statements contained in the Managements Discussion and Analysis of Financial Condition and Results of Operations section as well as elsewhere in this Form 10-K are forward-looking statements within
the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are not guarantees of future performance. They involve risks, uncertainties and other important factors, including the risks discussed below. The
Companys actual future results, performance or achievement of results may differ materially from any such results, performance or achievement implied by these statements. Among the factors that could affect the Companys actual results
and could cause results to differ from those anticipated in the forward-looking statements contained herein is the Companys ability to comply with certain New Credit Agreement financial covenants, its ability to extend the maturity date of the
New Credit Agreement or obtain alternative financing, its ability to implement its business strategy successfully, which may be dependent on business, financial, and other factors beyond the Companys control, including, among others, federal,
state and/or local regulations and taxes, competitive pressures, prevailing changes in consumer preferences, consumer acceptance of new product introductions and other marketing initiatives, market acceptance of the Companys current
distribution programs, access to sufficient quantities of raw material or inventory to meet any sudden increase in demand, disruption to historical wholesale ordering patterns, product liability litigation and any disruption in access to capital
necessary to achieve the Companys business strategy.



The
Company cautions the reader not to put undue reliance on any forward-looking statements. In addition, the Company does not have any intention or obligation to update the forward-looking statements in this document. The Company claims the protection
of the safe harbor for forward-looking statements contained in Section 21E of the Securities Exchange Act of 1934.



42



---

##### Table of Contents

|Item 7A. | Quantitative and Qualitative Disclosures about Market Risk
|-------- | ----------------------------------------------------------



Interest Rate Sensitivity. The Company has exposure to interest rate volatility primarily relating to interest rate changes applicable to revolving
loans under its New Credit Agreement. The Companys credit facility bears interest at rates which vary with changes in LIBOR or the prime rate. As of December 31, 2004, $14.5 million of the Companys debt bore interest at variable rates.
The Company believes that the effect, if any, of reasonably possible near-term changes in interest rates on the Companys consolidated financial position, results of operations or cash flows would not be significant. A 1% change in the interest
rate would change pre-tax income by approximately $0.15 million per year.



Foreign Currency Sensitivity. NAOC purchases inventory from Bolloré on terms of net 45 days which are payable in Euros. Accordingly, exposure exists to potentially adverse movement in foreign currency
rates (Euros). In addition, Bolloré provides a contractual hedge against catastrophic currency fluctuation in its agreement with NAOC. NAOC does not use derivative financial instruments for speculative trading purposes, nor does NAOC hedge
its foreign currency exposure in a manner that offsets the effects of changes in foreign exchange rates.



NAOC regularly reviews its foreign currency risk and its hedging programs and may as part of that review determine at any time to change its hedging
policy. As of December 31, 2004, NAOC had no outstanding forward currency contracts.



|Item 8. | Financial Statements and Supplementary Data
|------- | -------------------------------------------



The Companys Consolidated Financial Statements and Notes to Consolidated Financial Statements, and the report of PricewaterhouseCoopers LLP,
independent registered public accounting firm, with respect thereto, referred to in the Index to Financial Statements of the Company contained in Item 15(a), appear on pages F-1 through F-42 of this Form 10-K and are incorporated herein by reference
thereto. Information required by schedules called for under Regulation S-X is either not applicable or is included in the Consolidated Financial Statements or Notes thereto.



|Item 9. | Changes in and Disagreements With Accountants on Accounting and Financial Disclosure
|------- | ------------------------------------------------------------------------------------



None.



|Item 9A. | Controls and Procedures
|-------- | -----------------------



The Companys management evaluated, with the participation of the Companys principal executive and principal financial officers, the
effectiveness of the Companys disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange Act)) as of December 31, 2004. Based on their
evaluation, the Companys principal executive and principal financial officers concluded that the Companys disclosure controls and procedures were effective as of December 31, 2004.



There has been no change in the Companys internal control over
financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the Companys fiscal quarter ended December 31, 2004, that has materially affected, or is reasonably likely to materially affect, the
Companys internal control over financial reporting.



43



---

##### Table of Contents

|Item 9B. | Other Information
|-------- | -----------------



None.



PART III



|Item 10. | Directors and Executive Officers of the Registrant
|-------- | --------------------------------------------------



Board of Directors and Executive Officers



The following table sets forth the name, position with the Company and age of each member of the Board of Directors and each executive officer of the
Company as of the date of this filing. See Election of Directors below.



|                       |  |     |  |                                                                               
|---------------------- |  | --- |  | ------------------------------------------------------------------------------
|Name                   |  | Age |  | Position                                                                      
|Thomas F. Helms, Jr.   |  | 64  |  | Chief Executive Officer, President and Chairman of the Board                  
|Douglas P. Rosefsky    |  | 36  |  | Chief Financial Officer                                                       
|Jack Africk*           |  | 76  |  | Director                                                                      
|Marc S. Cooper*        |  | 44  |  | Director                                                                      
|Geoffrey J. F. Gorman* |  | 48  |  | Director                                                                      
|James W. Dobbins       |  | 45  |  | Senior Vice PresidentGeneral Counsel and Secretary                           
|Robert A. Milliken, Jr |  | 48  |  | President and Chief Operating Officer  National Tobacco Company, L.P.        
|James M. Murray        |  | 44  |  | Senior Vice PresidentSales & Marketing  National Tobacco Company, L.P.      
|Lawrence S. Wexler     |  | 52  |  | President and Chief Operating Officer  North Atlantic Cigarette Company, Inc.



|* | Audit committee members.
|- | ------------------------



Thomas F. Helms, Jr. Thomas F. Helms, Jr. has been Chief Executive Officer and Chairman of the Board since June 1997 and President since January
19, 2005. He is also the Chairman of the Board of Directors, Chief Executive Officer, President, and a Director of Parent; the President as well as a Director of NTC; the President and a Director of NACC; the President of National Tobacco Finance
Corporation; the Chairman of the Board of Directors, President, Chief Executive Officer, and a Director of NAOC; the Chairman, President, and a Director of Stoker; the Chairman, President, and a Director of Fred Stoker & Sons, Inc.; and the
Chairman, President and a Director of RBJ Sales, Inc. In 1988, Mr. Helms formed National Tobacco Company, L.P., which acquired certain loose leaf chewing tobacco assets of Lorillard, Inc. Mr. Helms also served as President and Chief Executive
Officer of Culbro Corporations smokeless tobacco division from 1983 until shortly prior to its sale to American Maize-Products Company in March 1986. From 1979 to 1982, Mr. Helms was General Manager of the Etherea Cosmetics and Designer
Fragrances Division of Revlon, Inc. From 1964 to 1979, Mr. Helms was employed in marketing and sales positions in various divisions of Revlon, Inc.



Douglas P. Rosefsky. Douglas P. Rosefsky became the Chief Financial Officer on January 19, 2005. He is also a Managing Director of Alvarez &
Marsal, LLC. Mr. Rosefsky became a Director of Alvarez & Marsal in November 2000, and a Managing Director in September 2003. Mr. Rosefsky has worked in a variety of management and advisory services roles in several industries, most recently,
from November 2003 until August 2004, as an advisor and Chief Executive Officer of DLT



44



---

##### Table of Contents

Solutions, Inc., a leading technology solutions provider to the government with $300 million in annual revenues. From January 2003 to August 2003, Mr.
Rosefsky acted as Chief Restructuring Officer and Chief Financial Officer of Kleinerts Buster Brown, a leading designer, manufacturer and retailer of childrens apparel. From April 2001 until January 2003, Mr. Rosefsky served as Senior
Vice President  Finance and Co-Head of International of Warnaco Inc., a global retail and apparel company based in New York. From January 2001 until August 2001, Mr. Rosefsky served as Financial Advisor, Communications Corporation of America,
and between January 2000 and December 2000, as Vice President  Finance of Charter Behavioral Health Corporation. Mr. Rosefsky formerly held positions at JP Morgan Chase (Chase Securities, Inc.), Hoffman-La Roche, and Andersen Consulting.



Jack Africk. Jack Africk has been a Director of the
Company since October 1997 and has been serving as a consultant to it since January 1999. From January through December 1998 he served as President and Chief Operating Officer of the Company. From 1996 to June 1997, he was Chief Executive Officer of
NATC Holdings USA, Inc. Prior to that time, from 1993 to 1996, Mr. Africk was a consultant and Director of NATC Holdings USA, Inc. Mr. Africk is a former Vice Chairman of UST Inc. (UST). From 1979 until 1993, Mr. Africk held various
positions with UST, including Vice Chairman and Executive Vice President, as well as positions with subsidiary organizations including President of an international division, and President and Chief Executive Officer of United States Tobacco
Company. Mr. Africk also currently serves as a Director of Tanger Factory Outlets, a NYSE real estate investment trust that owns and operates factory outlet centers, and Crown Central Petroleum, an operator of refineries, gasoline stations and
convenience stores.



Marc S. Cooper. Marc S. Cooper has
served as a Director of the Company since May 2001. Since May 1999, he has served as a Managing Director of Peter J. Solomon Company in its Mergers and Acquisitions Department. From March 1992 until May 1999, Mr. Cooper served as Vice Chairman of
Barington Capital Group, an investment bank of which he was a founding member. Prior to his tenure with Barington Capital Group, Mr. Cooper spent three years as a partner of Scharf Brothers, a private merchant banking firm. Currently, Mr. Cooper
serves as a director of Steve Madden, Inc. and Maxcor Financial.



Geoffrey J. F. Gorman. Geoffrey Gorman has served as a Director of the Company since April 2002. He is the Managing Partner of Private Equity Partners, LLC. Since 1985, he has organized and led leveraged acquisitions and private
equity investments. Mr. Gorman has served as a Chairman of the Board of Directors of Protein Genetics, Inc., Southern Dental Corporation, Waterbury Companies, Inc. and Compass Plastics & Technologies, Inc. Mr. Gorman has also served as a member
of the board of directors of Swanson Manufacturers, Inc., Golden State Vintners, Inc., The Company Store, Inc., Avanti Petroleum, Inc. and Koala Springs International Corporation. Mr. Gorman currently serves as Chairman of the Board of Advisors of
Santa Maria Foods Corporation and as a member of the board of directors of Winnfield Funeral Homes and Life Insurance Company. Prior to 1996, Mr. Gorman was a partner at Ardshiel, Inc., an investment bank.



James W. Dobbins.James W. Dobbins has been Senior Vice President and
General Counsel of the Company since June 1999. He has also held the position of Secretary since April 2002. Mr. Dobbins is also the Senior Vice President, General Counsel and Secretary of Parent, the Secretary of NACC, the Senior Vice President,
General Counsel and Secretary of NAOC, the Senior Vice President, General Counsel and Secretary of Stoker, the Senior Vice President, General Counsel and Secretary of Fred Stoker & Sons, Inc. and the Senior Vice President, General Counsel and
Secretary of RBJ Sales, Inc. Prior to joining the Company, Mr. Dobbins was in private practice in North Carolina and held various positions in the legal department of Liggett Group Inc., a major cigarette manufacturer, including, at the time
he left that company, Vice President, General Counsel and Secretary. Mr. Dobbins had been an



45



---

##### Table of Contents

outside litigation attorney with Webster & Sheffield, a New York law firm, representing a variety of clients including Liggett Group Inc. Prior to
joining Webster & Sheffield, he served as a law clerk to the Honorable J. Daniel Mahoney, United States Circuit Judge for the Second Circuit Court of Appeals.



Robert A. Milliken, Jr.Robert A. Milliken, Jr. has been the President and Chief Operating Officer of NTC since
April, 2002. From May, 1979 to June, 1995 he held numerous senior management positions with increasing responsibility with Arco Products Company and AMPM Mini Markets; from June 1995 to April 2001 he held positions of Vice President, Marketing for
Sunoco which included their A Plus retail convenience stores; Vice President, Retail Business Unit for Amoco where he operated more than five hundred Amoco owned convenience stores, then, subsequent to the BP Amoco merger, he became Vice President,
Convenience Retailing for BP Amoco responsible for all convenience store activity in North America; and Vice President and General Manager of Irving Oil and their branded Mainway retail convenience stores. During this period, Mr. Milliken leveraged
his significant tobacco category experience working with the major tobacco manufacturers and wholesalers strategizing how to sustain and optimize the tobacco category as the most significant contributor of convenience store sales and profitability.
Immediately prior to joining the Company, he was Senior Vice President of Willard Bishop Consulting (WBC) in Illinois, a major firm in providing leadership primarily to large national convenience store chains. During his tenure at WBC, Mr. Milliken
provided business consulting services to candy and tobacco wholesalers as well as major chain retailers within the convenience store, supermarket and drug store industries from April 2001 until March 2002.



James M. Murray. James M. Murray has been the Senior Vice
PresidentSales & Marketing for NTC since November 2001. Prior to that time, he was the Vice PresidentMarketing for NTC. Before joining NTC, from 1995 to 1999, Mr. Murray was employed by Brachs Confections in a variety of senior sales
and marketing positions, including Director of Trade Marketing and Vice President of MarketingFresh Candy Shoppe. From 1985 until 1994, Mr. Murray held numerous sales and marketing positions with increasing responsibility with The American
Tobacco Company, including Product Manager, Strategic Sales Operations Director, Business Unit Director and Vice PresidentPremium Brands where he was responsible for the profitable development of the Carlton, Pall Mall and Lucky Strike brands.
Prior to joining American Tobacco, Mr. Murray was employed by A.C. Nielsen Marketing Research.



Lawrence S. Wexler. Lawrence S. Wexler has been the President and Chief Operating Officer of NACC since December 2003. Prior to joining NACC, from 1998 to 2003 he was a consultant to a number of emerging
marketing, communication and financial companies, advising them on financial, marketing, and strategic matters, at times in an operating role. From 1977 to 1998, he was employed by Philip Morris, USA in various positions in the Sales, Marketing and
Finance Departments. As Group Director, Discount Brands his group introduced the Basic and Alpine brands. He served as Senior Vice President of Marketing from 1992-93 and Senior Vice President Finance, Planning and Information Services from 1993 to
1998, when he left that company.



No family relationships exist
between any director and executive officer of the Company.



Election of
Directors



Pursuant to the terms of an Amended and
Restated Exchange and Stockholders Agreement, dated as of February 9, 2004, among the Company, Parent and certain of the stockholders of Parent (the Stockholders Agreement), Mr. Helms has the right to vote a number of shares
of common stock in respect of the election of directors sufficient to elect all of the directors of Parent. Each director is to serve until the next annual meeting of shareholders (or written consent in lieu thereof) and until his



46



---

##### Table of Contents

successor is elected and duly qualified. Parent, in turn, votes all of the Common Stock of the Company and, accordingly, has the right to elect all of its
directors.



Audit Committee Financial Expert



The Board of Directors has determined that Geoffrey J.F. Gorman qualifies as
an audit committee financial expert as such term is defined in rules adopted by the Securities and Exchange Commission implementing requirements of the Sarbanes-Oxley Act of 2002. The Board of Directors has further determined that Mr.
Gorman is independent as such term is defined in the Securities Exchange Act of 1934 and the rules thereunder.



Code of Business Conduct and Ethics



The Companys Code of Business Conduct and Ethics has been approved by its Board of Directors and will apply to all of its executive officers and
directors, including its principal executive officer, principal financial officer and principal accounting officer. The Companys Code of Business Conduct and Ethics covers all areas of professional conduct including, but not limited to,
conflicts of interest, disclosure obligations, insider trading, confidential information, as well as compliance with all laws, rules and regulations applicable to its business.



The Company undertakes to provide without charge to any person, upon request, a copy of its Code of Business Conduct and
Ethics. Requests should be directed in writing to North Atlantic Trading Company, Inc., Attention: General Counsel, 257 Park Avenue South, New York, New York, 10010-7304.



47



---

##### Table of Contents

|Item 11. | Executive Compensation
|-------- | ----------------------



The following table summarizes the compensation paid by the Company as well as certain other compensation paid or accrued, to the executives listed below
for the fiscal years ended December 31, 2002, 2003 and 2004 (each person appearing in the table is referred to as a Named Executive Officer):



SUMMARY COMPENSATION TABLE



|                                                   |  |      |  |                     |                             |                        |                                      |                              |                |        |        |         |   |  |   |  |   |  |   |         |     
|-------------------------------------------------- |  | ---- |  | ------------------- | --------------------------- | ---------------------- | ------------------------------------ | ---------------------------- | -------------- | ------ | ------ | ------- | - |  | - |  | - |  | - | ------- | ----
|                                                   |  |      |  | Annual Compensation |                             | Long-Term Compensation |                                      | All OtherCompen-sation ($)   |               
|Name and Principal Position                        |  | Year |  | Salary ($)          |                             | Bonus ($)              |                                      | OtherAnnualCompen-sation ($) |                | Awards |        | Payouts |  
|                                                   |  |      |  |                     | RestrictedStockAwards(s)($) |                        | SecuritiesUnderlyingOptions/SARs (#) |                              | LTIPPayouts($) |       
|Thomas F. Helms, Jr.                               |  | 2004 |  | $                   | 725,000                     |                        | $                                    | 750,000                      |                | $      | 50,000 |         |  |  |  |  |  |  | $ | 132,669 | (1) 
|Chairman of the Board and                          |  | 2003 |  |                     | 725,000                     |                        |                                      |                             |                |        | 50,000 |         |  |  |  |  |  |  | $ | 130,499 | (2) 
|Chief Executive Officer                            |  | 2002 |  |                     | 725,000                     |                        |                                      | 400,000                      |                |        | 50,000 |         |  |  |  |  |  |  |   | 106,705 | (3) 
|                                                   |  |      |  |                     |                             |                        |                                      |                             
|David I. Brunson                                   |  | 2004 |  |                     | 600,000                     |                        |                                      | 750,000                      |                |        | 35,000 |         |  |  |  |  |  |  |   | 95,787  | (4) 
|President, Chief Financial                         |  | 2003 |  |                     | 600,000                     |                        |                                      |                             |                |        | 35,000 |         |  |  |  |  |  |  |   | 85,621  | (5) 
|Officer and Treasurer                              |  | 2002 |  |                     | 425,000                     |                        |                                      | 300,000                      |                |        | 35,000 |         |  |  |  |  |  |  |   | 94,005  | (6) 
|                                                   |  |      |  |                     |                             |                        |                                      |                             
|Robert A. Milliken, Jr.                            |  | 2004 |  |                     | 362,788                     |                        |                                      | 70,000                       |                |        |       |         |  |  |  |  |  |  |   | 75,349  | (7) 
|President and Chief                                |  | 2003 |  |                     | 350,000                     |                        |                                      |                             |                |        |       |         |  |  |  |  |  |  |   | 25,462  | (8) 
|Operating Officer  National Tobacco Company, L.P. |  | 2002 |  |                     | 262,500                     |                        |                                      |                             |                |        |       |         |  |  |  |  |  |  |   | 108,096 | (9) 
|                                                   |  |      |  |                     |                             |                        |                                      |                             
|Lawrence Wexler                                    |  | 2004 |  |                     | 350,000                     |                        |                                      |                             |                |        |       |         |  |  |  |  |  |  |   | 33,358  | (10)
|President and Chief                               |  | 2003 |  |                     |                            |                        |                                      | 50,000                       |                |        |       |         |  |  |  |  |  |  |   |        |     
|Operating Officer North Atlantic Cigarette Company |  | 2002 |  |                     |                            |                        |                                      |                             |                |        |       |         |  |  |  |  |  |  |   |        |     
|                                                   |  |      |  |                     |                             |                        |                                      |                             
|James M. Murray                                    |  | 2004 |  |                     | 227,346                     |                        |                                      | 43,000                       |                |        |       |         |  |  |  |  |  |  |   | 21,281  | (11)
|Senior Vice President                             |  | 2003 |  |                     | 216,489                     |                        |                                      |                             |                |        |       |         |  |  |  |  |  |  |   | 16,731  | (12)
|Sales & Marketing - National Tobacco Company, L.P. |  | 2002 |  |                     | 205,000                     |                        |                                      | 35,000                       |                |        |       |         |  |  |  |  |  |  |   | 15,731  | (13)

---

|(1) | Includes insurance premiums of $66,025 paid by the Company with respect to term life and disability insurance, contributions by the Company of $16,000 to a defined contribution
plan, an allowance for use of a Company provided vehicle of $27,839 and $22,805 for miscellaneous payments.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(2) | Includes insurance premiums of $63,711 paid by the Company with respect to term life and disability insurance, contributions by the Company of $14,000 to a defined contribution
plan, $50,000 as compensation for estate and tax planning activities and $2,788 for miscellaneous payments.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(3) | Includes insurance premiums of $41,917 paid by the Company with respect to term life and disability insurance, contributions by the Company of $12,000 to a defined contribution
plan, $50,000 as compensation for estate and tax planning activities and $2,788 for miscellaneous payments.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(4) | Includes insurance premiums of $12,390 paid by the Company with respect to term life and disability insurance, contributions by the Company of $16,000 to a defined contribution
plan, an allowance for use of a Company provided vehicle of $27,404 and $39,993 for miscellaneous payments. Mr. Brunson resigned as an officer of the Company effective January 19, 2005.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(5) | Includes insurance premiums of $12,390 paid by the Company with respect to term life and disability insurance, contributions by the Company of $14,000 to a defined contribution
plan, $35,000 as compensation for estate and tax planning activities and $24,231 for miscellaneous payments.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(6) | Includes insurance premiums of $12,390 paid by the Company with respect to term life and disability insurance, contributions by the Company of $12,000 to a defined contribution
plan, $35,000 as compensation for estate and tax planning activities and $34,615 for miscellaneous payments.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(7) | Includes insurance premiums of $6,000 paid by the Company with respect to term life insurance, contributions by the Company of $13,000 to a defined contribution plan, an allowance
for use of a Company provided vehicle of $14,902 and $41,447 for miscellaneous payments.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



48



---

##### Table of Contents

|(8) | Includes contributions by the Company of $12,000 to a defined contribution plan and $13,462 for miscellaneous payments.
|--- | -----------------------------------------------------------------------------------------------------------------------



|(9) | Includes signing bonus of $87,500, contributions by the Company of $10,500 to a defined contribution plan and $10,096 for miscellaneous payments.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------



|(10) | Includes insurance premiums of $3,000 paid by the Company with respect to term life insurance, contributions by the Company of $15,423 to a defined contribution plan, an allowance
for use of a Company provided vehicle of $9,729, and $5,206 for miscellaneous payments.
|---- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(11) | Includes contributions by the Company of $13,000 to a defined contribution plan and $8,281 for miscellaneous payments.
|---- | ----------------------------------------------------------------------------------------------------------------------



|(12) | Includes contributions by the Company of $12,000 to a defined contribution plan and $4,731 for miscellaneous payments.
|---- | ----------------------------------------------------------------------------------------------------------------------



|(13) | Includes contributions by the Company of $11,000 to a defined contribution plan and $4,731 for miscellaneous payments.
|---- | ----------------------------------------------------------------------------------------------------------------------



OPTION/SAR GRANTS IN LAST FISCAL YEAR



Stock options relating to the Parents common stock granted to the Named
Executive Officers below for the year ended December 31, 2004 are as follows:



|                        |                                                    |                   |                                                         |      |                              |  |                |       |                                                                                       |            |  |   |         |  |   |          
|----------------------- | -------------------------------------------------- | ----------------- | ------------------------------------------------------- | ---- | ---------------------------- |  | -------------- | ----- | ------------------------------------------------------------------------------------- | ---------- |  | - | ------- |  | - | ---------
|Name                    |                                                    | Individual Grants |                                                         |      | Exercise orBase Price ($/Sh) |  | ExpirationDate |       | Potential Realizable Valueat Assumed Annual Ratesof Stock Appreciation forOption Term
|                        | Number ofsecuritiesunderlyingoptions/SARsGranted # |                   | % of TotalOptions/SARsGranted toEmployees inFiscal Year |      |                              |  |               
|                        |                                                    |                   |                                                         |      | 5% ($)                       |  | 10% ($)       
|Robert A. Milliken, Jr. |                                                    | 2,085             |                                                         | 14.8 | %                            |  | $              | 62.00 |                                                                                       | 05/11/2014 |  | $ | 200,535 |  | $ | 304,806  
|Lawrence S. Wexler      |                                                    | 10,000            |                                                         | 71.0 | %                            |  |                | 62.00 |                                                                                       | 08/02/2014 |  |   | 961,800 |  |   | 1,461,900
|                        |                                                    |                   |                                                         |      |                              |  |                |       |                                                                                       |            |  |   |         |  |   |          
|Total                   |                                                    | 12,085            |                                                         |      |                              |  |                |       |                                                                                       |            |  |   |         |  |   |          
|                        |                                                    |                   |                                                         |      |                              |  |                |       |                                                                                       |            |  |   |         |  |   |          
|                        |                                                    |                   |                                                         |      |                              |  |                |       |                                                                                       |            |  |   |         |  |   |          



49



---

##### Table of Contents



AGGREGATED OPTION/SAR
EXERCISES DURING LAST FISCAL YEAR

AND FISCAL YEAR-END OPTION/SAR VALUES



The following table sets forth certain information with respect to the exercise of options to purchase the Parents
common stock during 2004, and the unexercised options held and the value thereof at December 31, 2004, for each of the Named Executive Officers.



|                        |  |                                 |  |                    |  |                                                                      |  |                                                             |  |             |           |               |  
|----------------------- |  | ------------------------------- |  | ------------------ |  | -------------------------------------------------------------------- |  | ----------------------------------------------------------- |  | ----------- | --------- | ------------- | -
|Name                    |  | Shares Acquired on Exercise (#) |  | Value Realized ($) |  | Number of SecuritiesUnderlying Unexercised Optionsat Fiscal Year End |  | Value of Unexercised In-the-Money Option At Fiscal Year End
|                        |  |                                 |  |                    |  | Exercisable                                                          |  | Unexercisable                                               |  | Exercisable |           | Unexercisable
|Thomas F. Helms, Jr.    |  |                                |  |                   |  |                                                                     |  |                                                            |  |             |          |               | 
|David I. Brunson        |  |                                |  |                   |  | 37,249                                                               |  | 3,775                                                       |  | $           | 1,717,578 |               | 
|Robert A. Milliken, Jr. |  |                                |  |                   |  | 5,664                                                                |  | 4,336                                                       |  |             |          |               | 
|Lawrence S. Wexler      |  |                                |  |                   |  | 1,603                                                                |  | 8,397                                                       |  |             |          |               | 
|James M. Murray         |  |                                |  |                   |  | 3,056                                                                |  | 944                                                         |  | $           | 104,020   |               | 



LONG TERM INCENTIVE
PLAN



The Company has no current Long Term Incentive Plan
in place.



Compensation Committee Interlocks and Insider Participation



In March 2002, a Compensation Committee, consisting of
Jack Africk and Marc S. Cooper, was established by the Board of Directors to consider matters relating to the compensation of the Companys executive officers and to administer the Option Plan. For information concerning related-party
transactions involving Mr. Helms or the members of the Compensation Committee, see Item 13, Certain Relationship Transactions.



Compensation of Directors



Generally, directors who do not receive compensation as officers or employees of the Company or any of its affiliates will be paid an annual retainer fee
of $25,000, plus reasonable out-of-pocket expenses, for their services on the Board and its committees. Geoffrey Gorman will receive an additional $25,000 for serving as Chairman of the Audit Committee. For services provided to the Company in 2005
beyond those typically provided by corporate directors, the outside directors will be compensated $1,500 per day.



50



---

##### Table of Contents

EMPLOYMENT AGREEMENTS



Thomas F. Helms Jr.



Thomas F. Helms, Jr., Chief Executive Officer of the Company, is party to an employment agreement with the Company, dated May 17, 1996 (the Helms
Employment Agreement). Pursuant to the Helms Employment Agreement, Mr. Helms was to receive an annual base salary of $300,000, which is reviewed annually, plus a bonus in accordance with the Companys 1999 Executive Plan. In 2004, Mr.
Helms salary was $725,000. The Helms Employment Agreement provides for a three-year term, renewable annually, and is terminable at will except with respect to severance. In addition, Mr. Helms receives various other benefits, including life
insurance and health, hospitalization, use of a company car, disability and pension benefits and other perquisites. The Helms Employment Agreement includes a non-compete provision for a minimum of twelve months following the termination of Mr.
Helmss employment as well as for any period during which severance is paid to Mr. Helms. Mr. Helms is entitled to twelve months severance and a continuation of benefits following a termination of his employment by the Company without
cause, provided in such event that the bonus received shall be only for the year in which the termination occurred and shall be prorated.



David I. Brunson (resigned January 19, 2005)



David I. Brunson, the former President, Chief Financial Officer and Treasurer of the Company, entered into an amended and restated employment agreement
with the Company on April 30, 1998 which was subsequently amended on November 21, 2002 (as so amended, the Brunson Employment Agreement). Pursuant to the Brunson Employment Agreement, Mr. Brunson received an annual base salary of
$600,000, which was reviewed annually, plus a bonus in accordance with the Companys 1999 Executive Plan. The Brunson Employment Agreement provides for a rolling two-year term such that in the event Mr. Brunson resigns for good reason or is
terminated without cause, he is entitled to receive a severance payment in the amount of $425,000 per year, and a pro rated bonus (based on the highest earned bonus under the Executive Bonus Plan paid to Mr. Brunson during the preceding two years)
for the remainder of the term of employment. The Brunson Employment Agreement was effectively terminated with his resignation on January 19, 2005. Pursuant to the Brunson Employment Agreement, the Company is required to make certain severance
payments to Mr. Brunson, including $425,000, which was paid within ten business days after January 19, 2005, and an additional $425,000 payable within the next 12 months. In addition, Mr. Brunson may become entitled to a bonus payment of up to
$725,000 relating to synergies achieved in the integration of the business of Stoker, Inc. that was acquired by the Company in 2003. Pursuant to the Brunson Employment Agreement, after the last severance payment is made, Mr. Brunson will have an
option to require the Company to repurchase all or a portion of his shares of Parent at their fair market value. The Company will not be obligated to repurchase these shares if, upon or after the payment, it would be in default under any instrument,
agreement or law by which it is bound; in this case, the repurchase may be deferred until it can be completed without such default. Similarly, the Company has an option to repurchase Mr. Brunsons shares at their fair market value. In the event
the Company and Mr. Brunson are unable to agree upon the fair market value of these shares, an independent investment banking firm will be selected to determine such fair market value, in accordance with the procedure provided for by the Brunson
Employment Agreement. If neither Mr. Brunson nor the Company exercise their respective options by the earliest of the fifth anniversary of the termination of Mr. Brunsons employment or the date on which the Company refinances, or uses proceeds
derived from refinancing, certain of its obligations, the Company will be required to repurchase Mr. Brunsons shares on such date unless Mr. Brunson waives his right to require the Company to purchase his shares. During the first quarter of
2005, the Company expects to record



51



---

##### Table of Contents

approximately $1.1 million relating to the resignation of Mr. Brunson. Any options or shares of restricted stock granted to Mr. Brunson vest in full as of
the date of such termination.



Mr. Brunson received signing and
stay bonuses, each in the amount of $300,000, upon the execution of the Brunson Employment Agreement and on February 28, 1999, respectively. In addition, for a period of twelve months following his resignation, Mr. Brunson will continue to receive
various other benefits, including life insurance and medical, disability, pension benefits, club memberships, a company car, and reimbursements of certain expenses. The Brunson Employment Agreement includes a non-compete provision for a minimum of
twelve months following the termination of Mr. Brunsons employment and for any subsequent period during which severance is paid to Mr. Brunson.



Pursuant to a non-qualified stock option agreement, Mr. Brunson was granted options to purchase 30,928 shares of Common Stock of Parent. One-third of
these options vested as of the closing of the 1997 Acquisition and one-third of these options vested on each of April 23, 1998 and April 23, 1999. In connection with the exercise of such options and subject to certain limitations, including a
requirement that Mr. Brunson shall not leave, resign or be terminated for cause, the Company has agreed to pay Mr. Brunson an amount equal to the sum of (i) the difference between ordinary income and long-term capital gain tax liability for
reportable income resulting from any exercise of the options, plus (ii) a gross-up to compensate for the additional ordinary income tax liability resulting from the payment of such amount.



In addition, the Board of Directors of the Company has approved an incentive
compensation arrangement for Mr. Brunson relating to the integration of Stoker. Under this arrangement, Mr. Brunson is eligible to receive up to $725,000 in the event that in excess of $4.0 million of synergies are achieved following the integration
of Stoker, as determined by the Board of Directors.



Robert A. Milliken, Jr.



Robert A. Milliken, Jr., President and Chief Operating
Officer of NTC, is party to an employment agreement with the Company dated March 28, 2002 (the Milliken Employment Agreement) pursuant to which Mr. Milliken receives a base annual salary of $350,000, plus a bonus in accordance with the
Companys Management Bonus Plan (as defined). The Milliken Employment Agreement provides for a rolling twelve month term, such that in the event of termination of Mr. Millikens employment by the Company without cause, Mr. Milliken is
entitled to receive his then current annual salary, plus an amount equal to his bonus in the prior year. The Milliken Employment Agreement also provides for club membership dues and disability insurance, use of a company car, as well as a stock
option to purchase 10,000 shares of the common stock of Parent at an exercise price of $62.00 per share.



Lawrence S. Wexler



Lawrence S. Wexler, the President and Chief Operating Officer of NACC, has an employment agreement, dated December 1, 2003 (the Wexler Agreement) with NACC, pursuant to which he receives a base annual salary of $350,000, plus a
bonus in accordance with the Companys Management Bonus Plan. The agreement also provides for severance benefits of one years salary, and certain bonuses. In addition, the agreement provides for certain other benefits during his
employment, such as options to purchase 10,000 shares of Parents common stock at an exercise price of $62.00 per share, use of a company car, reimbursement for some club membership dues, and reimbursement for life and disability insurance.



52



---

##### Table of Contents

James M. Murray



James M. Murray, Senior Vice PresidentSales and Marketing of NTC, has an employment agreement, dated December 1, 2003 (the Murray
Agreement), with NTC pursuant to which he receives a base annual salary of $215,300, plus a bonus in accordance with the Companys Management Bonus Plan. The agreement also provides for a rolling twelve month term, such that in the event
of termination of Mr. Murray by the Company without cause, Mr. Murray is entitled to receive his then current annual salary. The Murray Agreement also provides for certain benefits in the event that Mr. Murray is relocated to the Louisville,
Kentucky facility, such as, use of a company vehicle and a club membership, as well as stock options to purchase 2,000 shares of Parents common stock at an exercise price of $9.99 per share and 2,000 shares at an exercise price of $62.00 per
share.



James W. Dobbins



James W. Dobbins, Senior Vice President, General Counsel and Secretary of
the Company, has an employment agreement with the Company, dated November 21, 2002 (the Dobbins Agreement), pursuant to which Mr. Dobbins is paid $227,500, subject to annual review by the Board of Directors, is included in the Management
Bonus Plan, and is granted additional benefits such as life insurance, stock options and reimbursement for a club membership as well as stock options to purchase 2,000 shares of the common stock of Parent at an exercise price of $9.99 per share and
2,000 shares at an exercise price of $62.00 per share. The Dobbins Agreement provides for a rolling twelve month term, such that in the event of termination of Mr. Dobbins employment by the Company without cause, Mr. Dobbins is entitled to
receive his then current annual salary plus an amount equal to his bonus in the prior year.



Retirement Plan



Effective December 31, 2003, the Company froze its defined benefit retirement plan for its salaried employees.



The table below illustrates the approximate amounts of annual normal retirement benefits, subject to the above action.



|                    |    |                                                                 |        |  |    |        |    |   |         |  |    |         |  |   |         |  |   |        
|------------------- | -- | --------------------------------------------------------------- | ------ |  | -- | ------ | -- | - | ------- |  | -- | ------- |  | - | ------- |  | - | -------
|AverageCompensation |    | Annual Benefits at Retirement with Years of Credited Service(1)
|                    | 10 |                                                                 | 15     |  | 20 |        | 25 |   | 30      |  | 35
|$125,000            |    | $                                                               | 15,000 |  | $  | 22,500 |    | $ | 30,000  |  | $  | 37,500  |  | $ | 45,000  |  | $ | 52,500 
|150,000             |    |                                                                 | 18,000 |  |    | 27,000 |    |   | 36,000  |  |    | 45,000  |  |   | 54,000  |  |   | 63,000 
|175,000             |    |                                                                 | 21,000 |  |    | 31,500 |    |   | 42,000  |  |    | 52,500  |  |   | 63,000  |  |   | 73,500 
|200,000             |    |                                                                 | 24,000 |  |    | 36,000 |    |   | 48,000  |  |    | 60,000  |  |   | 72,000  |  |   | 84,000 
|225,000             |    |                                                                 | 27,000 |  |    | 40,500 |    |   | 54,000  |  |    | 67,500  |  |   | 81,000  |  |   | 94,500 
|250,000             |    |                                                                 | 30,000 |  |    | 45,000 |    |   | 60,000  |  |    | 75,000  |  |   | 90,000  |  |   | 105,000
|300,000             |    |                                                                 | 36,000 |  |    | 54,000 |    |   | 72,000  |  |    | 90,000  |  |   | 108,000 |  |   | 126,000
|400,000             |    |                                                                 | 48,000 |  |    | 72,000 |    |   | 96,000  |  |    | 120,000 |  |   | 144,000 |  |   | 168,000
|450,000             |    |                                                                 | 54,000 |  |    | 81,000 |    |   | 108,000 |  |    | 135,000 |  |   | 162,000 |  |   | 189,000
|500,000             |    |                                                                 | 60,000 |  |    | 90,000 |    |   | 120,000 |  |    | 150,000 |  |   | 180,000 |  |   | 210,000

---

|(1) | Actual amounts paid under the Retirement Plan may be less than the amounts set forth on the table due to IRC limitations.
|--- | -------------------------------------------------------------------------------------------------------------------------



53



---

##### Table of Contents

The Company has a noncontributory, defined benefit retirement plan (the Retirement Plan),
which covers all full-time employees, including officers, upon completing one year of service.



A participant in the Retirement Plan becomes fully vested prior to normal retirement at age 65 upon the completion of five years of service. Benefits are also provided under the Retirement Plan in the event of early
retirement at or after age 55 and the completion of at least ten years of service (or special early retirement after completion of 30 years of service) and in the event of retirement for disability after completion of five years of service. The
amount of the contribution, payment, or accrual with respect to a specified person is not and cannot readily be separately or individually calculated by the actuaries for the Retirement Plan. Benefits under the Retirement Plan are based upon
application of a formula to the specified average compensation and years of credited service at normal retirement age. Compensation covered by the Retirement Plan consists of the average annual salary during any five consecutive calendar years in
the last ten years of an employees service, which affords the highest salary, or, if employed for less than five years, the average annual salary for the years employed. The benefits are not subject to any deduction for social security
payments. Estimated credited years of service under the Retirement Plan for the Named Executive Officers are as follows: Thomas F. Helms, Jr., 17 years; David I. Brunson, 8 years; Robert A. Milliken, Jr., 2 years; Lawrence S. Wexler, 1 year; and
James M. Murray, 5 years.



Bonus Plans



In March 1999, the Compensation Committee of the Companys Board of
Directors adopted the 1999 Executive Incentive Plan (the 1999 Executive Plan), the 1999 Management Bonus Plan (the Management Plan) and the 1999 Discretionary Bonus Plan (the Discretionary Plan). The 1999
Executive Plan provides executive members of the Company with the opportunity to receive bonus pay based on the Companys annual performance, as measured by earnings before interest, taxes, depreciation and amortization, as adjusted for certain
non-cash add-backs, subject to approval of the Board of Directors. In addition, the Board of Directors can make discretionary bonus payments to one or more participants in the 1999 Executive Plan. The Management Plan provides certain members of
senior management of the Operating Companies with the opportunity to receive bonus pay based on the Companys annual performance as well as the individual performance of participants, subject to approval of Executive Management. If the
Companys annual performance is not achieved, Executive Management, subject to approval of the Board of Directors, can make discretionary bonus payments. Under the Discretionary Plan, Executive Management, subject to approval of the Board of
Directors, may provide discretionary bonus payments to employees who are not participants in any other bonus plan established by the Company based on individual levels of performance. In addition, the Board of Directors may, from time to time, pay
discretionary bonuses outside of the above mentioned plans.



1997 Share
Incentive Plan



The Board of Directors of the Company has
adopted, and the Companys stockholders have approved, the North Atlantic Trading Company, Inc. 1997 Share Incentive Plan (the 1997 Incentive Plan), which, as a result of the 2004 reorganization, now relates to the shares of Parent
Common Stock.



The 1997 Incentive Plan is intended to provide
incentives, which will attract and retain highly competent persons as key employees of the Company and its subsidiaries by providing them opportunities to acquire shares of stock or to receive monetary payments based on the value of such shares
pursuant to the Benefits (as defined).



54



---

##### Table of Contents

Shares Available



The 1997 Incentive Plan makes available for Benefits an aggregate amount of 61,856 shares of Parent Common Stock (all of which have been granted), subject
to certain adjustments. Any shares of Common Stock subject to a stock option or stock appreciation right which for any reason is cancelled or terminated without having been exercised, and subject to limited exceptions, any shares subject to stock
awards, performance awards or stock units which are forfeited, any shares subject to performance awards settled in cash or any shares delivered to the Company as part of full payment for the exercise of a stock option or stock appreciation right
shall again be available for Benefits under the 1997 Incentive Plan.



Administration



The 1997 Incentive Plan
provides for administration by a committee (the Administration Committee) appointed by the Board of Directors from among its members. Currently, the sole member of the Administration Committee is Thomas F. Helms, Jr. The Administration
Committee is authorized, subject to the provisions of the 1997 Incentive Plan, to establish such rules and regulations as it deems necessary for the proper administration of the 1997 Incentive Plan and to make such determinations and interpretations
and to take such action in connection with the 1997 Incentive Plan and any Benefits granted as it deems necessary or advisable. Thus, among the Administration Committees powers are the authority to select officers and other key employees of
the Company and its subsidiaries to receive Benefits, and determine the form, amount and other terms and conditions of Benefits. The Administration Committee also has the power to modify or waive restrictions on Benefits, to amend Benefits and to
grant extensions and accelerations of Benefits.



Eligibility for
Participation



Key employees of the Company or any of its
subsidiaries are eligible to participate in the 1997 Incentive Plan. The selection of participants from eligible key employees is within the discretion of the Administration Committee. All employees are currently eligible to participate in the
Incentive Plan. The 1997 Incentive Plan provides for the grant of any or all of the following types of benefits: (1) stock options, including incentive stock options and non-qualified stock options; (2) stock appreciation rights; (3) stock awards,
including restricted stock; (4) performance awards; and (5) stock units (collectively, the Benefits). Benefits may be granted singly, in combination, or in tandem as determined by the Administration Committee. Stock awards, performance
awards and stock units may, as determined by the Administration Committee in its discretion, constitute Performance-Based Awards, as described below.



Stock Options



Under the 1997 Incentive Plan, the Administration Committee may grant awards in the form of options to purchase shares of Parent Common Stock. Options may
be either incentive stock options, qualifying for special tax treatment, or non-qualified stock options. The exercise price may be paid in cash or, in the discretion of the Administration Committee, by the delivery of shares of Common Stock of
Parent then owned by the participant, by the withholding of shares of Common Stock for which a stock option is exercisable, or by a combination of these methods. In the discretion of the Administration Committee, payment may also be made by
delivering a properly executed exercise notice to the Company together with a copy of irrevocable instructions to a broker to deliver promptly to the Company the amount of sale or loan proceeds to pay the exercise price. The Administration Committee
may prescribe any other method of paying the exercise price that it determines to be consistent with applicable law and the purpose of the 1997 Incentive Plan. In determining which methods a participant



55



---

##### Table of Contents

may utilize to pay the exercise price, the Administration Committee may consider such factors as it determines are appropriate.



Stock Appreciation Rights (SARs)



The 1997 Incentive Plan authorizes the Administration Committee to grant a
SAR either in tandem with a stock option or independent of a stock option. An SAR is a right to receive a payment, in cash, Common Stock or a combination thereof, equal to the excess of (x) the fair market value, or other specified valuation (which
shall not be greater than the fair market value), of a specified number of shares of Common Stock on the date the right is exercised over (y) the fair market value, or other specified valuation (which shall not be less than fair market value), of
such shares of Common Stock on the date the right is granted, all as determined by the Administration Committee. Each SAR shall be subject to such terms and conditions, as the Administration Committee shall impose from time to time.



Stock Awards



The 1997 Incentive Plan authorizes the Administration Committee to grant awards in the form of restricted or unrestricted
shares of Common Stock (Stock Awards), which includes mandatory stock bonus incentive compensation and which may constitute Performance-Based Awards. Such awards will be subject to such terms, conditions, restrictions, and/or
limitations, if any, as the Administration Committee deems appropriate including, but not by way of limitation, restrictions on transferability, continued employment and performance goals established by the Administration Committee over a designated
period of time.



Performance Awards



The 1997 Incentive Plan allows for the grant of performance awards, which
may take the form of shares of Common Stock or stock units, or any combination thereof and which may constitute Performance-Based Awards. Such awards will be contingent upon the attainment over a period to be determined by the Administration
Committee of certain performance goals. The length of the performance period, the performance goals to be achieved and the measure of whether and to what degree such goals have been achieved will be determined by the Administration Committee.
Payment of earned performance awards will be made in accordance with terms and conditions prescribed or authorized by the Administration Committee. The participant may elect to defer, or the Administration Committee may require the deferral of, the
receipt of performance awards upon such terms, as the Administration Committee deems appropriate.



Stock Units



The
Administration Committee may, in its discretion, grant Stock Units to participants, which may constitute Performance-Based Awards. A Stock Unit means a notational account representing one share of Common Stock. The Administration
Committee determines the criteria for the vesting of Stock Units and whether a participant granted a Stock Unit should be entitled to Dividend Equivalent rights (as defined in the 1997 Incentive Plan). Upon vesting of a Stock Unit, unless the
Administration Committee has determined to defer payment with respect to such unit or a participant has elected to defer payment, shares of Common Stock representing the Stock Units will be distributed to the participant unless the Administration
Committee, with the consent of the participant, provides for the payment of the Stock Units in cash, or partly in cash and partly in shares of Common Stock, equal to the value of the shares of Common Stock which would otherwise be distributed to the
participant.



56



---

##### Table of Contents

Other Terms of Benefits



The 1997 Incentive Plan provides that Benefits shall not be transferable other than by will or the laws of descent and distribution. The Administration
Committee shall determine the treatment to be afforded to a participant in the event of termination of employment for any reason including death, disability, or retirement. Notwithstanding the foregoing, other than with respect to incentive stock
options, the Administration Committee may permit the transferability of an award by a participant to members of the participants immediate family or trusts for the benefit of such person or family partnerships. Upon the grant of any Benefit
under the 1997 Incentive Plan, the Administration Committee may, by way of an agreement with the participant, establish such other terms, conditions, restrictions and/or limitations covering the grant of the Benefit as are not inconsistent with the
1997 Incentive Plan. No Benefit shall be granted under the 1997 Incentive Plan after June 25, 2007. The Board of Directors reserves the right to amend, suspend or terminate the 1997 Incentive Plan at any time, subject to the rights of participants
with respect to any outstanding Benefits.



The 1997 Incentive
Plan contains provisions for equitable adjustment of Benefits in the event of a merger, consolidation, reorganization, recapitalization, stock dividend, stock split, reverse stock split, split up, spin-off, combination of shares, exchange of shares,
dividend in kind or other like change in capital structure or distribution (other than normal cash dividends) to stockholders of Parent.



2002 Share Incentive Plan



In November 2002, the Board of Directors of the Company adopted the North Atlantic Trading Company, Inc. 2002 Share Incentive Plan (the 2002
Plan), which, as a result of the 2004 reorganization, now relates to the shares of Parent Common Stock. The 2002 Plan has terms that are substantially identical to the terms of the 1997 Share Incentive Plan. Parent has reserved 50,000 shares
of Common Stock for benefits under the 2002 Plan. A nearly identical plan that had been approved by the Board of Directors in 2001 (the North Atlantic Trading Company, Inc. 2001 Share Incentive Plan) and under which no awards had been
granted, was terminated by the Board of Directors in connection with the adoption of the 2002 Share Incentive Plan.



57



---

##### Table of Contents

|Item 12. | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|-------- | ----------------------------------------------------------------------------------------------



The Company is a wholly owned subsidiary of Parent. The table below sets
forth certain information regarding the beneficial ownership of common stock of Parent as of March 15, 2005, by (i) each person or entity who beneficially owns five percent or more of the common stock, (ii) each of the Companys and
Parents directors and Named Executive Officers and (iii) all of the Companys and Parents directors and executive officers as a group. Unless otherwise indicated, each beneficial owners address is c/o North Atlantic Trading
Company, Inc., 257 Park Avenue South, 7th Floor, New York, New York 10010-7304.



|                                                                                      |  |                  |  |                            |   |  |                           |  
|------------------------------------------------------------------------------------- |  | ---------------- |  | -------------------------- | - |  | ------------------------- | -
|                                                                                      |  |                  |  | Percent Owned(a)           |  
|Beneficial Owner                                                                      |  | Number of Shares |  | Before Exerciseof Warrants |   |  | After Exerciseof Warrants |  
|Thomas F. Helms, Jr.(b)Helms Management Corp.                                         |  | 461,285          |  | 78.4                       | % |  | 74.2                      | %
|David I. Brunson(c)                                                                   |  | 49,810           |  | 7.8                        |   |  | 7.4                       |  
|Herbert Morris(d)Flowing Velvet Products, Inc.3 Points of ViewWarwick, New York 10990 |  | 35,479           |  | 6.0                        |   |  | 5.7                       |  
|Maurice R. Langston(d)Langston Enterprises, Inc.                                      |  | 34,590           |  | 5.9                        |   |  | 5.6                       |  
|Alan R. Minsterketter(d)Alan M. Inc.                                                  |  | 25,788           |  | 4.4                        |   |  | 4.1                       |  
|Jack Africk(e)                                                                        |  | 19,810           |  | 3.3                        |   |  | 3.1                       |  
|Marc S. Cooper(f)Peter J. Solomon Company Limited                                     |  |                 |  | *                          |   |  | *                         |  
|Geoffrey J.F. Gorman                                                                  |  |                 |  | *                          |   |  | *                         |  
|Lawrence S. Wexler(g)                                                                 |  | 2,500            |  | *                          |   |  | *                         |  
|Robert A. Milliken, Jr.(h)                                                            |  | 5,937            |  | 1.0                        | % |  | 1.0                       | %
|James M. Murray(i)                                                                    |  | 3,000            |  | 1.0                        | % |  | *                         |  
|Directors and Executive Officers as a Group (9 persons)                               |  | 490,684          |  | 79.4                       | % |  | 79.5                      | %

---

|* | Less than 1%.
|- | -------------



|(a) | The percentages assume, in the column entitled Before Exercise of Warrants, that none of the outstanding warrants (i) to purchase an aggregate of 16,091 shares of
Parents common stock at an exercise price of $.01 per share issued in connection with the Companys recapitalization in 1997, (ii) to purchase an aggregate of 3,000 shares of Parents common stock at an exercise price of $40.00 per
share, issued in 2003 to Peter J. Solomon Company Limited, and (iii) to purchase an aggregate of 14,721 shares of Parents common stock at an exercise price of $62.00 per share, issued to Guggenheim Investment Management, LLC, are exercised.
The percentages assume, in the column entitled After Exercise of Warrants, that all of such warrants are exercised.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(b) | Helms Management Corp., all of the voting capital stock of which is owned by Mr. Helms, who serves as its President, and all of the non-voting capital stock of
which is owned by a trust established by Mr. Helms for the benefit of his children, owns 251,033 shares of Parents common stock, which represents approximately 42.1% of the outstanding shares, including currently exercisable options and
assuming that none of the outstanding warrants are exercised, or 37.5% of the outstanding shares, including currently exercisable options and assuming that all such warrants are exercised. Because of Mr. Helms ability to vote an additional
137,033 shares of Parents common stock held by members of the Parents management in respect of the election of its directors pursuant to the Stockholders Agreement, he may be deemed to be
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



58



---

##### Table of Contents

| | the beneficial owner of such additional shares. See Stockholders Agreement. In connection with the transfer of 37,740 shares of the
Companys common stock held by certain stockholders, the transferees of such shares granted Mr. Helms the right to vote such shares with respect to any and all matters submitted to a vote of Parents stockholders and, consequently, Mr.
Helms may be deemed to be the beneficial owner of such shares. In addition, Mr. Helms may be deemed the beneficial owner of 35,479 shares that are subject to a voting agreement between Helms Management Corp. and Flowing Velvet Products, Inc., and an
additional 5,000 shares held by an outside investor that are subject to the voting agreement. See Voting Agreements.
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(c) | Includes (i) 2,250 shares of Parents common stock owned by Mr. Brunson, (ii) 41,024 shares subject to currently exercisable stock options held by Mr. Brunson. In addition, Mr.
Brunson has the right to acquire 6,536 shares currently owned by Helms Management Corp.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(d) | Reflects shares held by the corporation listed below the name of such natural person. Such natural person owns all of the issued and outstanding shares of capital stock of the
corporation listed below the name of such natural person.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(e) | Includes 6,250 shares of Parents common stock held by the Africk Family Foundation, Inc., of which Mr. Africk is the trustee and which may result in his being deemed a
beneficial owner of such shares. In addition, 14,962 shares are subject to currently exercisable stock options.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(f) | Reflects a warrant issued to the corporation listed below the name of such natural person currently exercisable for 3,000 shares of Parents common stock. Such person is a
Managing Director of the corporation.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(g) | Mr. Wexler holds 2,500 shares subject to currently exercisable stock options.
|--- | -----------------------------------------------------------------------------



|(h) | Mr. Milliken, Jr. holds 3,488 shares subject to currently exercisable stock options plus an additional 1,979 shares which will vest as of April 1, 2005.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------



|(i) | Mr. Murray holds 3,000 shares subject to currently exercisable stock options.
|--- | -----------------------------------------------------------------------------



Parents Equity Compensation Plan Information



|                                                           |  |                                                                                          |  |                                                                           |       |                                                                                                                                        |      
|---------------------------------------------------------- |  | ---------------------------------------------------------------------------------------- |  | ------------------------------------------------------------------------- | ----- | -------------------------------------------------------------------------------------------------------------------------------------- | -----
|Plan Category                                              |  | Number of securities to beissued upon exercise ofoutstanding options,warrants and rights |  | Weighted-average exerciseprice of outstanding options,warrants and rights |       | Number of securitiesremaining available forfuture issuance underequity compensation plans(excluding securitiesreflected in
column (a))
|                                                           |  | (a)                                                                                      |  | (b)                                                                       |       | (c)                                                                                                                                   
|Equity compensation plans approved by security holders(1)  |  | 140,168                                                                                  |  | $                                                                         | 43.33 |                                                                                                                                        | 6,000
|Equity compensation plans not approved by security holders |  |                                                                                         |  |                                                                           |      |                                                                                                                                        |      
|                                                           |  |                                                                                          |  |                                                                           |       |                                                                                                                                        |      
|Total                                                      |  | 140,168                                                                                  |  | $                                                                         | 43.33 |                                                                                                                                        | 6,000
|                                                           |  |                                                                                          |  |                                                                           |       |                                                                                                                                        |      

---

|(1) | Relates to the 1997 Share Incentive Plan and 2002 Share Incentive Plan, which are described in Item II above.
|--- | -------------------------------------------------------------------------------------------------------------



Stockholders Agreement



The Company, Parent and certain stockholders of Parent are parties to the
Stockholders Agreement, setting forth among other things, the manner in which directors of Parent are to be selected. See Directors and Executive Officers of the Registrant  Election of Directors. Pursuant to the
Stockholders Agreement, Mr. Helms has the right to vote a number of shares of common stock in respect of the election of directors sufficient to elect all Parents directors. The Stockholders Agreement also sets forth certain
restrictions on the transfer of shares of Parents common stock by existing stockholders and on the acquisition by existing stockholders of investments in competitors of Bolloré. In addition, the Stockholders Agreement provides the
existing stockholders with certain tag-along rights to participate



59



---

##### Table of Contents

ratably in sales of Parents common stock to third parties and requires existing stockholders to participate ratably in certain sales of Parents
common stock to third parties. Subject to the terms of all applicable debt agreements of Parent and its subsidiaries, the Stockholders Agreement provides that Parent may maintain insurance on the lives of the members of its management officers
and, in the event of the death of any such person, for the mandatory repurchase by Parent of all of such persons common stock at the fair market value thereof (which will be determined by an independent investment banking firm if the parties
cannot otherwise agree upon such value) to the extent of available insurance proceeds, and the optional repurchase of additional shares of such persons common stock at such fair market value to the extent of available cash. Subject to the
terms of all applicable debt agreements of Parent and its subsidiaries, Parent also has the right to repurchase the shares of its common stock held by members of management if their employment terminates, in the event of certain bankruptcy
proceedings relating to such persons or upon an involuntary transfer of their shares by court order or otherwise in each case at the fair market value of such shares. Parent became a party to the Stockholders Agreement concurrently with the
closing of the offering of the notes.



In addition, in
connection with the transfer of 20,057 shares of Common Stock pursuant to the Stockholders Agreement, the transferees of such shares granted Mr. Helms the right to vote such shares with respect to any and all matters submitted to a vote of the
stockholders of Parent.



Voting Agreements



Helms Management Corp. and Flowing Velvet Products, Inc. (Flowing
Velvet) are parties to a voting agreement, setting forth among other things the agreement by Flowing Velvet to vote in all matters submitted to a vote of stockholders in such manner as Flowing Velvet may be directed by Thomas F. Helms, Jr.,
the President of Helms Management Corp. In addition, in connection with the transfer of 32,115 shares of common stock pursuant to the Stockholders Agreement, the transferees of such shares granted Mr. Helms the right to vote such shares with
respect to any and all matters submitted to a vote of Parents stockholders.



|Item 13. | Certain Relationships and Related Transactions
|-------- | ----------------------------------------------



On March 24, 1998, David I. Brunson, former President, Chief Financial Officer and Treasurer of the Company, purchased 2,250 shares of Common Stock from
the Company at a price of $40 per share. As part of the purchase price, Mr. Brunson issued a note to the Company in the aggregate principal amount of $60,000. On March 31, 2002, Mr. Brunson issued a new note to the Company in the amount of $60,000
replacing the previous note. The note bears interest at 5.0% per annum and has a final maturity on March 31, 2008.



On April 26, 1988 and on December 15, 1988, Mr. Thomas F. Helms, Jr., Chief Executive Officer of the Company, borrowed $75,000 and $45,000, respectively,
in connection with the purchase of a portion of his partnership interest in NTC and executed two separate notes, payable to the Company. On April 14, 1998, Helms Management Corp., a corporation in which Mr. Helms owns all of the voting capital stock
and a trust established by Mr. Helms for the benefit of his children which owns all of the non-voting capital stock, issued a promissory note to the Company in the aggregate principal amount of $886,686, representing the principal on the notes
discussed above, plus an additional loan by the Company in the amount of $766,686 to cover certain income tax liabilities of Helms Management Corp. resulting from the Companys conversion from a limited liability company to a C
corporation in connection with the Acquisition. Upon execution of the $886,686 note, the prior notes issued by Mr. Helms were cancelled. On March 31, 2002, Helms Management Corp. issued a promissory note to the Company in the amount of $958,499 and
the prior note was cancelled. The current note bears interest at



60



---

##### Table of Contents

the rate of 5.0% per annum and has a final maturity on March 31, 2008. On January 4, 1999, Mr. Helms issued a promissory note to the Company, in the
principal amount of $150,000, for an additional loan by the Company to cover certain tax liabilities of Helms Management Corp. resulting from the above-mentioned LLC conversion. On April 20, 2001 and on November 12, 2001, additional loans, each in
the amount of $150,000, were made to Mr. Helms on the same terms as the existing loans. On March 31, 2002, Mr. Helms issued a promissory note to the Company in the principal amount of $475,071 representing the principal amounts on the notes
discussed above, plus accrued interest of $25,071 and the prior notes were cancelled. The current note bears interest at the rate of 5.0% per annum and has a final maturity on March 31, 2008.



Kent Helms and Thomas F. Helms, III, sons of Thomas F. Helms, Jr., are
employed by the Company. During 2004, Kent Helms, Interim Business Team Leader, received aggregate compensation of $84,419 and Thomas F. Helms, III, Business Team Leader, received aggregate compensation of $126,864 for services in such capacities.
Pursuant to a policy adopted by the Board of Directors, their compensation is subject to the approval of, and was approved by, the directors who are not members of management.



Jack Africk, the former President and Chief Operating Officer of the Company, terminated his employment agreement with the
Company effective December 31, 1998, but continues to serve as a member of the Companys Board of Directors. In connection with Mr. Africks resignation from employment, he and the Company entered into a consulting agreement (the
Africk Consulting Agreement) pursuant to which, Mr. Africk provides consulting services to the Company on an as needed basis at the rate of $75,000 per annum. The Africk Consulting Agreement is subject to annual renewals and has been
renewed through 2005. For 2002, Mr. Africk received $75,000 pursuant to the terms of the Africk Consulting Agreement and an additional $50,000 for consulting services that exceeded the extent of services contemplated by the Africk Consulting
Agreement. For 2004, Mr. Africks compensation under his agreement was $100,000 and he received an additional $52,000 for consulting services relating to the sales and distribution of the Companys products. For 2005, Mr. Africks
consulting fee is $75,000.



On November 8, 2002, the Company
also entered into an agreement with Marketing Solutions USA, a company controlled by Mr. Africk, under which Marketing Solutions USA represents the Company with a specific customer, and receives a percentage commission. The agreement commenced
January 1, 2003 and terminated on December 31, 2003. In 2004, a similar agreement was entered into for which Mr. Africk received payment of $51,935. The Company intends to enter into a similar contract with Mr. Africk for 2005.



Marc S. Cooper is a Managing Director of Peter J. Solomon Company Limited
(PJSC), an investment banking and financial advisory firm. In June 2001, the Company engaged PJSC to render general financial and strategic advisory services through May 1, 2004. As compensation therefor, the Company issued to PJSC, as a
one time retainer fee, warrants to purchase 3,000 shares of Common Stock at an exercise price of $40.00 per share, and agreed to reimburse PJSC for out-of-pocket expenses incurred in connection with its provision of services.



On November 1, 2002, the Company engaged Peter J. Solomon Company to provide
support in the form of financial analysis and modeling, and strategic advice with respect to the proposed purchase of assets of the Star Scientific, Inc. The term of the contract expired on March 31, 2003, and the Company paid Peter J. Solomon
Company a total of $250,000.



61



---

##### Table of Contents

On September 18, 2003, the Company engaged Peter J. Solomon Company to provide support in the form of
financial analysis and modeling, and strategic advice with respect to the refinancing transactions described herein. The term of the contract expired, and the Company paid Peter J. Solomon Securities Company Limited $500,000 in 2003 and an
additional $1,000,000 upon the successful completion of the refinancing transactions in February 2004.



On January 20, 2005, Parent and the Company (collectively, the Companies) engaged the management consulting firm of Alvarez & Marsal
(A&M) to assist in the development of an assessment of the Companies operations and to identify the potential for performance improvement and cost reduction opportunities. In connection with such engagement, the Companies and
A&M entered into an Engagement Letter Agreement, dated January 19, 2005 (the Letter Agreement). Pursuant to the Letter Agreement, A&M agreed to make available to the Companies financial services of Douglas P. Rosefsky, its
managing director, which services, upon the Companies request, will include serving as Chief Financial Officer of the Companies, as well as the services of an additional A&M professional as an assistant to Mr. Rosefsky, and, upon the
Companies request, as Director-Finance of the Companies (the Additional Professional).



Under the terms of the Letter Agreement, the Companies will pay $100,000 per month to A&M for the services of Mr. Rosefsky, and $50,000 per month for
the services of the Additional Professional. The Companies will also compensate A&M for certain reasonable out-of-pocket expenses. The Letter Agreement may be terminated by either party without cause upon thirty days prior written notice
during the first ninety days after the date of the Letter Agreement, and upon fifteen days prior written notice thereafter, provided that after thirty days from the date of the Letter Agreement, the Companies may terminate the engagement of
the Additional Professional by giving fifteen days prior written notice to A&M. The Companies agreed to indemnify Mr. Rosefsky and the Additional Professional to the same extent as the most favorable indemnification it extends to any of
its officers or directors.



In addition, on January 19, 2005,
the Companies and A&M entered into the Indemnification Agreement (the Indemnification Agreement), pursuant to which the Companies agreed to indemnify A&M and its agents against losses in connection with A&Ms performance
under the Letter Agreement.



|Item 14. | Principal Accountant Fees and Services
|-------- | --------------------------------------



The following summarizes the fees paid to the Companys principal accountant, PricewaterhouseCoopers for professional services to the Parent and the
Company in 2004 and the Company in 2003:



1) Audit Fees



The following fees were paid for
professional services rendered by the principal accountant relating to the audit of annual financial statements and required quarterly and annual filings:



|     |         |      |   |        
|---- | ------- | ---- | - | -------
|2003 |         | 2004
|$    | 605,653 |      | $ | 309,722



62



---

##### Table of Contents

2) Audit-Related Fees



The following fees were paid for professional services rendered by the principal accountant
relating to assurance and related services of the post-retirement benefit plan (2003) and due diligence performed on a potential acquisition (2003):



|     |         |      |   |       
|---- | ------- | ---- | - | ------
|2003 |         | 2004
|$    | 122,013 |      | $ | 48,600



3)
Tax Fees



The following fees were paid for professional services
rendered by the principal accountant relating to tax preparation, planning and compliance services:



|     |        |      |   |        
|---- | ------ | ---- | - | -------
|2003 |        | 2004
|$    | 42,200 |      | $ | 150,982



4)
All Other Fees



The following fees were paid for professional
services rendered by the principal accountant relating to logistics consulting for a distribution systems modeling project:



|     |   |      |   |        
|---- | - | ---- | - | -------
|2003 |   | 2004
|$    | 0 |      | $ | 164,850



5)
Audit Committee Disclosures



The Audit Committee has established
policies and procedures related to the pre-approval of all audit and non-audit services and are contained within the Audit Committee Policies & Procedures for Principal Accountant Fees & Services.



The Policies & Procedures require the Audit Committee members, or one delegated
independent director, to approve all audit and non-audit services performed by the principal accountants in advance of the activity by no less than thirty days prior to the start of the engagement.



Pre-approval requirements can be waived under the de minimis exception according to
the following standards:



| | 1) | All non-audit services do not aggregate more than five percent (5%) of total revenues paid by the Company to its outside principal accountants in the fiscal year when services are
provided,
| | -- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 2) | Were not recognized as non-audit services at the time of the engagement, and
| | -- | ----------------------------------------------------------------------------



| | 3) | Are promptly brought to the attention of the Audit Committee or designated member of such, and approved prior to the completion of the audit.
| | -- | ---------------------------------------------------------------------------------------------------------------------------------------------



The Policies & Procedures also require that the principal accountants prepare and submit
an Annual Audit Plan outlining the audit strategy, scope and a schedule of fees for each audit service performed.



All audit and non-audit services were approved by the Audit Committee, in accordance with the Policies & Procedures described above, for fiscal years 2003 and 2004.



63



---

##### Table of Contents



PART IV



|Item 15. | Exhibits and Financial Statement Schedules
|-------- | ------------------------------------------



(a)(1) Financial Statements



The following consolidated financial statements of North Atlantic Trading Company, Inc. and subsidiaries are filed as part of this Form 10-K and are
incorporated by reference in Item 8:



|                                                                                                                             |  |     
|---------------------------------------------------------------------------------------------------------------------------- |  | ----
|                                                                                                                             |  | PAGE
|Report of Independent Registered Public Accounting Firm                                                                      |  | F-1 
|                                                                                                                             | 
|Consolidated Balance Sheets as of December 31, 2004 and 2003                                                                 |  | F-2 
|                                                                                                                             | 
|Consolidated Statements of Operations and Comprehensive Income (Loss) for the years ended December 31, 2004, 2003, and 2002. |  | F-3 
|                                                                                                                             | 
|Consolidated Statements of Comprehensive Income (Loss) for the years ended December 31, 2004, 2003, 2002                     |  | F-4 
|                                                                                                                             | 
|Consolidated Statements of Cash Flows for the years ended December 31, 2004, 2003, and 2002                                  |  | F-5 
|                                                                                                                             | 
|Consolidated Statements of Changes in Stockholders Deficit for the years ended December 31, 2004, 2003, and 2002.           |  | F-6 
|                                                                                                                             | 
|Notes to Consolidated Financial Statements                                                                                   |  | F-7 



(a)(2) Financial
Statement Schedules:



The required information is given in the
consolidated financial statements or notes thereto.



(a)(3)
Exhibits



64



---

##### Table of Contents

|              |  |   |  |                                                                                                                                                                                                                                                                                                                                                        
|------------- |  | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |   |  | Description                                                                                                                                                                                                                                                                                                                                            
|2.1           |  |  |  | Asset Purchase Agreement, dated as of February 18, 2003, among North Atlantic Trading Company, Inc., Star Scientific, Inc. and Star Tobacco, Inc. (incorporated herein by reference to Exhibit 2.1
to the Registrants Current Report on Form 8-K filed on February 19, 2003).                                                                         
|              |  |  
|2.2           |  |  |  | Termination and Release Agreement, dated as of July 15, 2003, among North Atlantic Trading Company, Inc., Star Scientific, Inc. and Star Tobacco, Inc. (incorporated herein by reference to
Exhibit 2.1 to the Registrants Current Report on Form 8-K filed on July 17, 2003).                                                                        
|              |  |  
|2.3           |  |  |  | Release, dated July 15, 2003, executed by North Atlantic Trading Company, Inc. (incorporated herein by reference to Exhibit 2.2 to the Registrants Current Report on Form 8-K filed on July
17, 2003).                                                                                                                                                
|              |  |  
|2.4           |  |  |  | Release, dated July 15, 2003, executed by Star Scientific, Inc. and Star Tobacco, Inc. (incorporated herein by reference to Exhibit 2.3 to the Registrants Current Report on Form 8-K filed
on July 17, 2003).                                                                                                                                        
|              |  |  
|2.5           |  |  |  | Stock Purchase Agreement, dated as of November 17, 2003, among North Atlantic Trading Company, Inc., Bobby Stoker, Ronald Stoker, Judith Stoker Fisher, BSF Partners, L.P., JFS Partners, L.P.,
and RBJ Machinery Co., LLC (incorporated herein by reference to Exhibit 2.1 to the Registrants Current Report on Form 8-K filed on November 24, 2003).
|              |  |  
|2.6           |  |  |  | Agreement and Plan of Merger, dated as of February 9, 2004, among North Atlantic Trading Company, Inc., North Atlantic Holding Company, Inc., and NATC Merger Sub, Inc. (incorporated herein by
reference to Exhibit 2.1 to the Registrants Current Report on Form 8-K filed on February 11, 2004).                                                   
|              |  |  
|3.1(a)        |  |  |  | Restated Certificate of Incorporation of North Atlantic Trading Company, Inc., filed February 19, 1998 (incorporated herein by reference to Exhibit 3.1(a) the Registrants Annual Report on
Form 10-K for the fiscal year ended December 31, 1997).                                                                                                   
|              |  |  
|3.1(b)        |  |  |  | Certificate of Correction to the Restated Certificate of Incorporation of North Atlantic Trading Company, Inc., dated as of June 28, 2002 (incorporated herein by reference to Exhibit 3.1(b) the
Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2002).                                                                
|              |  |  
|3.1(c)        |  |  |  | Certificate of Amendment to the Certificate of Incorporation of North Atlantic Trading Company, Inc., dated July 30, 2002 (incorporated herein by reference to Exhibit 3.1 to the
Registrants Current Report on Form 8-K filed on July 31, 2002).                                                                                                     



65



---

##### Table of Contents

|              |  |   |  |                                                                                                                                                                                                                                                                                                               
|------------- |  | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |   |  | Description                                                                                                                                                                                                                                                                                                   
|3.1(d)        |  |  |  | Certificate of Incorporation of North Atlantic Operating Company, Inc., filed June 9 1997 (incorporated herein by reference to Exhibit 3.1(b)(i) to Amendment No. 1 to Registration Statement
(Reg. No. 333-31931) on Form S-4 filed with the Commission on September 3, 1997).                               
|              |  |  
|3.1(e)        |  |  |  | Certificate of Amendment of Certificate of Incorporation of North Atlantic Operating Company, Inc., filed June 17, 1997 (incorporated herein by reference to Exhibit 3.1(b)(ii) to Amendment No. 1
to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 3, 1997).
|              |  |  
|3.1(f)        |  |  |  | Second Amended and Restated Certificate of Incorporation of National Tobacco Finance Corporation, filed April 24, 1996 (incorporated herein by reference to Exhibit 3.1(c) to Amendment No. 1 to
Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 3, 1997).     
|              |  |  
|3.1(g)        |  |  |  | Amended and Restated Certificate of Limited Partnership of National Tobacco Company, L.P., filed May 17, 1996 (incorporated herein by reference to Exhibit 3.1(d) to Amendment No. 1 to
Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 3, 1997).              
|              |  |  
|3.1(h)        |  |  |  | Certificate of Incorporation of International Flavors and Technology, Inc., filed August 7, 1997 (incorporated herein by reference to Exhibit 3.1(e)(i) to the Registrants Annual Report on
Form 10-K for the fiscal year ended December 31, 1997).                                                          
|              |  |  
|3.1(i)        |  |  |  | Certificate of Amendment of Certificate of Incorporation of International Flavors and Technology, Inc., filed February 19, 1998 (incorporated herein by reference to Exhibit 3.1(e)(ii) to the
Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 1997).                          
|              |  |  
|3.2(a)        |  |  |  | Amended and Restated Bylaws of North Atlantic Trading Company, Inc. (incorporated herein by reference to Exhibit 3.2(a) to the Registrants Quarterly Report on Form 10-Q for the fiscal
quarter ended March 31, 1998).                                                                                       
|              |  |  
|3.2(b)        |  |  |  | Bylaws of North Atlantic Operating Company, Inc. (incorporated herein by reference to Exhibit 3.2(b) to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on July
23, 1997).                                                                                                  
|              |  |  
|3.2(c)        |  |  |  | Bylaws of National Tobacco Finance Corporation (incorporated herein by reference to Exhibit 3.2(c) to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on July
23, 1997).                                                                                                    
|              |  |  
|3.2(d)        |  |  |  | Third Amended and Restated Agreement of Limited Partnership of National Tobacco Company, L.P., effective May 17, 1996 (incorporated herein by reference to Exhibit 3.2(d)(i) to Amendment No. 1 to
Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 3, 1997).   



66



---

##### Table of Contents

|              |  |   |  |                                                                                                                                                                                                                                                                                                                                                                                     
|------------- |  | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |   |  | Description                                                                                                                                                                                                                                                                                                                                                                         
|3.2(e)        |  |  |  | Amendment No. 1 to Third Amended and Restated Agreement of Limited Partnership of National Tobacco Company, L.P., effective June 25, 1997 (incorporated herein by reference to Exhibit 3.2(d)(ii)
to Amendment No. 1 to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 3, 1997).                                                    
|              |  |  
|3.2(f)        |  |  |  | Bylaws of International Flavors and Technology, Inc. (incorporated herein by reference to Exhibit 3.2(e) to the Registrants Annual Report on Form 10-K for the fiscal year ended December
31, 1997).                                                                                                                                                                               
|              |  |  
|3.2(g)        |  |  |  | Amendment No. 2 to the Third Amended and Restated Agreement of Limited Partnership of National Tobacco Company, L.P., effective February 10, 2000 (incorporated by reference to Exhibit 3.2 (g) to
the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 1999).                                                                                        
|              |  |  
|4.1           |  |  |  | Warrant to Purchase Common Stock, granted in favor of Guggenheim Investment Management, LLC by North Atlantic Trading Company, Inc., dated September 30, 2002 (incorporated herein by reference to
Exhibit 4.3 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2002).                                                                         
|              |  |  
|4.2           |  |  |  | Warrant to Purchase Common Stock, granted in favor of Peter J. Solomon Company Limited by North Atlantic Trading Company, Inc., dated as of June 4, 2001 (incorporated herein by reference to
Exhibit 4.4 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2002).                                                                              
|              |  |  
|4.3           |  |  |  | Class B Term Note dated November 17, 2003, issued by North Atlantic Trading Company, Inc. in favor of Upper Columbia Capital Company, LLC (Upper Columbia) in the principal amount of
Twenty Three Million Dollars ($23,000,000.00) (incorporated herein by reference to Exhibit 4.1 to the Registrants Current Report on Form 8-K filed on November 24, 2003).                  
|              |  |  
|4.4           |  |  |  | Class B Term Note dated July 31, 2003 (amended and restated as of November 17, 2003), issued by North Atlantic Trading Company, Inc., in favor of 1888 Fund, Ltd. in the principal amount of Five
Million Five Hundred Thousand Dollars ($5,500,000.00) (incorporated herein by reference to Exhibit 4.2 to the Registrants Current Report on Form 8-K filed on November 24, 2003).
|              |  |  
|4.5           |  |  |  | Class B Term Note dated July 31, 2003 (amended and restated as of November 17, 2003), issued by North Atlantic Trading Company, Inc., in favor of MAGMA CDO, Ltd. in the principal amount of Five
Million Five Hundred Thousand Dollars ($5,500,000.00) (incorporated herein by reference to Exhibit 4.3 to the Registrants Current Report on Form 8-K filed on November 24, 2003).



67



---

##### Table of Contents

|              |  |   |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                        
|------------- |  | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |   |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                                            
|4.6           |  |  |  | Class B Term Note dated July 31, 2003 (amended and restated as of November 17, 2003), issued by North Atlantic Trading Company, Inc., in favor of Bingham CDO, L.P. in the principal amount of
Five Million Dollars ($5,000,000.00) (incorporated herein by reference to Exhibit 4.4 to the Registrants Current Report on Form 8-K filed on November 24, 2003).                                                                                       
|              |  |  
|4.7           |  |  |  | Class B Term Note dated July 31, 2003 (amended and restated as of November 17, 2003), issued by North Atlantic Trading Company, Inc., in favor of Stellar Funding, Ltd. in the principal amount of
Three Million Dollars ($3,000,000.00) (incorporated herein by reference to Exhibit 4.5 to the Registrants Current Report on Form 8-K filed on November 24, 2003).                                                                                  
|              |  |  
|4.8           |  |  |  | Indenture, dated as of February 17, 2004, among North Atlantic Trading Company, Inc., the Guarantors listed on the signature pages thereto and Wells Fargo Bank Minnesota, National Association, a
national banking association, as Trustee (incorporated herein by reference to Exhibit 4.10 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2003).                                                             
|              |  |  
|4.9           |  |  |  | Registration Rights Agreement, dated as of February 17, 2004, by and among North Atlantic Trading Company, Inc., the Guarantors listed on the signature pages thereto, Citigroup Global Markets
Inc. and RBC Capital Markets Corporation (incorporated herein by reference to Exhibit 4.11 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2003).                                                                
|              |  |  
|9.1           |  |  |  | Amended and Restated Exchange and Stockholders Agreement, dated as of February 9, 2004, by and among North Atlantic Holding Company, Inc., North Atlantic Trading Company, Inc. and those
stockholders listed therein (incorporated herein by reference to Exhibit 9.1 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2003).                                                                                   
|              |  |  
|10.1          |  |  |  | Third Amended and Restated Purchasing and Processing Agreement, dated as of June 25, 1997, between National Tobacco Company, L.P. and Lancaster Leaf Tobacco Company of Pennsylvania (incorporated
herein by reference to Exhibit 10.1 to Amendment No. 1 to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 3, 1997).                                                                                  
|              |  |  
|10.2         |  |  |  | Amended and Restated Distribution and License Agreement, dated as of November 30, 1992, between Bolloré Technologies, S.A. and North Atlantic Trading Company, Inc., a Delaware corporation
and predecessor to North Atlantic Operating Company, Inc. [United States] (incorporated herein by reference to Exhibit 10.2 to Amendment No. 2 to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 17,
1997).



68



---

##### Table of Contents

|              |  |   |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|------------- |  | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |   |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                                     
|              |  |  
|10.3         |  |  |  | Amended and Restated Distribution and License Agreement, dated as of November 30, 1992, between Bolloré Technologies, S.A. and North Atlantic Trading Company, Inc., a Delaware corporation
and predecessor to North Atlantic Operating Company, Inc. [Asia] (incorporated herein by reference to Exhibit 10.3 to Amendment No. 2 to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 17,
1997).  
|              |  |  
|10.4         |  |  |  | Amended and Restated Distribution and License Agreement, dated as of November 30, 1992, between Bolloré Technologies, S.A. and North Atlantic Trading Company, Inc., a Delaware corporation
and predecessor to North Atlantic Operating Company, Inc. [Canada] (incorporated herein by reference to Exhibit 10.4 to Amendment No. 2 to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 17,
1997).
|              |  |  
|10.5         |  |  |  | Restated Amendment, dated as of June 25, 1997, between Bolloré Technologies, S.A. and North Atlantic Operating Company, Inc. (incorporated herein by reference to Exhibit 10.5 to Amendment
No. 2 to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 17, 1997).                                                                                                                                  
|              |  |  
|10.6          |  |  |  | Warrant Agreement, dated as of June 25, 1997, between North Atlantic Trading Company, Inc. and United States Trust Company of New York, as warrant agent (incorporated herein by reference to
Exhibit 10.12 to Amendment No. 1 to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 3, 1997).                                                                                                      
|              |  |  
|10.7        |  |  |  | 1997 Share Incentive Plan of North Atlantic Trading Company, Inc. (incorporated herein by reference to Exhibit 10.16 to Amendment No. 1 to Registration Statement (Reg. No. 333-31931) on Form S-4
filed with the Commission on September 3, 1997).                                                                                                                                                                                             
|              |  |  
|10.8        |  |  |  | Employment Agreement, dated May 17, 1996, between North Atlantic Trading Company, Inc. and Thomas F. Helms, Jr. (incorporated herein by reference to Exhibit 10.17 to Amendment No. 1 to
Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 3, 1997).                                                                                                                                               
|              |  |  
|10.9        |  |  |  | Employment Agreement, dated April 23, 1997, between Thomas F. Helms, Jr. and David I. Brunson (incorporated herein by reference to Exhibit 10.18(b) to Amendment No. 1 to Registration Statement
(Reg. No. 333-31931) on Form S-4 filed with the Commission on September 3, 1997).                                                                                                                                                              
|              |  |  
|10.10       |  |  |  | Nonqualified Stock Option Agreement, dated as of June 25, 1997, between North Atlantic Trading Company, Inc. and David I. Brunson (incorporated herein by reference to Exhibit 10.18(c) to
Amendment No. 1 to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 3, 1997).                                                                                                                          



69



---

##### Table of Contents

|              |  |   |  |                                                                                                                                                                                                                                                                                                                                                                                      
|------------- |  | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |   |  | Description                                                                                                                                                                                                                                                                                                                                                                          
|10.11       |  |  |  | Amendment No. 1, dated and effective September 2, 1997, to the Nonqualified Stock Option Agreement, dated as of June 25, 1997, between North Atlantic Trading Company, Inc. and David I. Brunson
(incorporated herein by reference to Exhibit 10.18(d) to Amendment No. 1 to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 3, 1997).
|              |  |  
|10.12       |  |  |  | Amendment No. 2, dated as of December 31, 1997, to the Nonqualified Stock Option Agreement, dated as of June 25, 1997, between North Atlantic Trading Company, Inc. and David I. Brunson
(incorporated herein by reference to Exhibit 10.18(e) to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 1997).                                          
|              |  |  
|10.13       |  |  |  | Consulting Agreement, dated as of June 25, 1997, between North Atlantic Trading Company, Inc. and Jack Africk (incorporated herein by reference to Exhibit 10.20 to Amendment No. 1 to
Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 3, 1997).                                                                                      
|              |  |  
|10.14       |  |  |  | National Tobacco Company Management Bonus Program (incorporated herein by reference to Exhibit 10.25 to Amendment No. 1 to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the
Commission on September 3, 1997).                                                                                                                                                  
|              |  |  
|10.15       |  |  |  | Amended and Restated Nonqualified Stock Option Agreement dated as of January 12, 1998, between North Atlantic Trading Company, Inc. And Jack Africk (incorporated herein by reference to Exhibit
10.28 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 1997).                                                                                  
|              |  |  
|10.16       |  |  |  | Assignment and Assumption, dated as of January 1, 1998, between National Tobacco Company, L.P. and North Atlantic Trading Company, Inc. (incorporated herein by reference to Exhibit 10.30 to the
Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 1997).                                                                                              
|              |  |  
|10.17        |  |  |  | Amendment, dated October 22, 1997, to Amended and Restated Distribution and License Agreements, between Bolloré and North Atlantic Operating Company, Inc. (incorporated herein by
reference to Exhibit 10.31 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 1997).                                                                           
|              |  |  
|10.18         |  |  |  | Sales Representative Agreement, effective as of January 1, 1998, between National Tobacco Company, L.P. and North Atlantic Operating Company, Inc. (incorporated herein by reference to Exhibit
10.32 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 1997).                                                                                   
|              |  |  
|10.19       |  |  |  | Amended and Restated Employment Agreement dated as of April 30, 1998, between North Atlantic Trading Company, Inc. and David I. Brunson (incorporated herein by reference to Exhibit 10.2 to the
Registrants Report on 10-Q for the fiscal quarter ended June 30, 1998).                                                                                                            



70



---

##### Table of Contents

|              |  |   |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
|------------- |  | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |   |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|10.20       |  |  |  | Option Grant Letter, dated April 30, 1998, from Helms Management Corp. to David I. Brunson (incorporated herein by reference to Exhibit 10.5 to the Registrants Quarterly Report on 10-Q for
the fiscal quarter ended June 30, 1998).                                                                                                                                                                                                                                                                                                            
|              |  |  
|10.21         |  |  |  | Subscription Agreement, dated as of March 24, 1998, between North Atlantic Trading Company, Inc. and David I. Brunson (incorporated herein by reference to Exhibit 10.42 to the Registrants
Quarterly Report on 10-Q for the fiscal quarter ended March 31, 1998).                                                                                                                                                                                                                                                                               
|              |  |  
|10.22       |  |  |  | Letter Agreement, dated September 24, 1999, between North Atlantic Trading Company, Inc. and Jack Africk (incorporated by reference to Exhibit 10.34 to the Registrants Annual Report on
Form 10-K for the fiscal year ended December 31, 1999).                                                                                                                                                                                                                                                                                                 
|              |  |  
|10.23       |  |  |  | North Atlantic Trading Company, Inc. 1999 Executive Incentive Plan (incorporated by reference to Exhibit 10.35 to the Registrants Annual Report on Form 10-K for the fiscal year ended
December 31, 1999).                                                                                                                                                                                                                                                                                                                                       
|              |  |  
|10.24       |  |  |  | North Atlantic Trading Company, Inc. 1999 Management Bonus Plan (incorporated by reference to Exhibit 10.36 to the Registrants Annual Report on Form 10-K for the fiscal year ended December
31, 1999).                                                                                                                                                                                                                                                                                                                                          
|              |  |  
|10.25         |  |  |  | Amended and Restated Loan Agreement, dated as of February 17, 2004, by and among Bank One, NA, LaSalle Bank National Association, North Atlantic Trading Company, Inc., North Atlantic Holding
Company, Inc., the subsidiaries of North Atlantic Trading Company, Inc. named therein and the lenders party thereto (incorporated herein by reference to Exhibit 10.26 to the Registrants Annual Report on Form 10-K for the fiscal year ended
December 31, 2003).                                                                                
|              |  |  
|10.26         |  |  |  | Amended and Restated Security Agreement, dated as of February 17, 2004, among North Atlantic Trading Company, Inc., National Tobacco Company, L.P., North Atlantic Operating Company, Inc.,
National Tobacco Finance Corporation, Stoker, Inc., RBJ Sales, Inc., Fred Stoker & Sons, Inc., North Atlantic Cigarette Company, Inc. and Bank One, N.A., as agent on behalf of itself and other banks (incorporated herein by reference to Exhibit
10.27 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2003).
|              |  |  
|10.27         |  |  |  | Amended and Restated Guaranty Agreement, dated as of February 17, 2004, among National Tobacco Company, L.P., North Atlantic Operating Company, Inc., National Tobacco Finance Corporation,
Stoker, Inc., RBJ Sales, Inc., Fred Stoker & Sons, Inc., North Atlantic Cigarette Company, Inc. and Bank One, N.A., as agent on behalf of itself and other banks (incorporated herein by reference to Exhibit 10.28 to the Registrants Annual
Report on Form 10-K for the fiscal year ended December 31, 2003).                                      



71



---

##### Table of Contents

|              |  |   |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
|------------- |  | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |   |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|10.28         |  |  |  | Amended and Restated Pledge Agreement, dated as of February 17, 2004, among and North Atlantic Trading Company, Inc., National Tobacco Company, L.P., North Atlantic Operating Company, Inc.,
National Tobacco Finance Corporation, Stoker, Inc., RBJ Sales, Inc., Fred Stoker & Sons, Inc., North Atlantic Cigarette Company, Inc. and Bank One, N.A., as agent on behalf of itself and other banks (incorporated herein by reference to Exhibit
10.29 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2003).
|              |  |  
|10.29         |  |  |  | 2005 A Amendment to the Amended and Restated Loan Agreement, made and entered into as of February 17, 2004, by and among Bank One, NA as the Agent Bank, Bank One and LaSalle Bank, National
Association, the Company, certain of its subsidiaries and North Atlantic Holding Company, Inc. (incorporated herein by reference to Exhibit 99.2 to the Registrants Current Report on Form 8-K filed on January 21, 2005).                                                                                                                            
|              |  |  
|10.30       |  |  |  | Offer of Employment, dated March 28, 2002, between the Company and Robert A. Milliken, Jr. (incorporated herein by reference to Exhibit 1 to the Registrants Quarterly Report on 10-Q for
the fiscal quarter ended March 31, 2002).                                                                                                                                                                                                                                                                                                                
|              |  |  
|10.31         |  |  |  | Promissory Note, dated March 31, 2002, issued by David I. Brunson in favor of North Atlantic Trading Company, Inc. (incorporated herein by reference to Exhibit 10.1 to the Registrants
Quarterly Report on 10-Q for the fiscal quarter ended June 30, 2002).                                                                                                                                                                                                                                                                                      
|              |  |  
|10.32         |  |  |  | Promissory Note, dated March 31, 2002, issued by Chris Kounnas in favor of North Atlantic Trading Company, Inc. (incorporated herein by reference to Exhibit 10.2 to the Registrants
Quarterly Report on 10-Q for the fiscal quarter ended June 30, 2002).                                                                                                                                                                                                                                                                                         
|              |  |  
|10.33         |  |  |  | Secured Promissory Note, dated March 31, 2002, issued by Helms Management Corp. in favor of North Atlantic Trading Company, Inc. (incorporated herein by reference to Exhibit 10.3 to the
Registrants Quarterly Report on 10-Q for the fiscal quarter ended June 30, 2002).                                                                                                                                                                                                                                                                        
|              |  |  
|10.34         |  |  |  | Secured Promissory Note, dated March 31, 2002, issued by Thomas F. Helms, Jr. in favor of North Atlantic Trading Company, Inc. (incorporated herein by reference to Exhibit 10.4 to the
Registrants Quarterly Report on 10-Q for the fiscal quarter ended June 30, 2002).                                                                                                                                                                                                                                                                          
|              |  |  
|10.35         |  |  |  | Pledge and Security Agreement, dated as of March 31, 2002, between Thomas F. Helms, Jr., Helms Management Corp. and North Atlantic Trading Company, Inc. (incorporated herein by reference to
Exhibit 10.5 to the Registrants Quarterly Report on 10-Q for the fiscal quarter ended June 30, 2002).                                                                                                                                                                                                                                                
|              |  |  
|10.36       |  |  |  | Amendment, dated November 25, 2002, to the Amended and Restated Employment Agreement dated as of April 30, 1998, between North Atlantic Trading Company, Inc. and David I. Brunson (incorporated
herein by reference to Exhibit 10.38 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2002).                                                                                                                                                                                                                  



72



---

##### Table of Contents

|              |  |   |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|------------- |  | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |   |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                
|              |  |  
|10.37       |  |  |  | Employment Agreement dated as of November 21, 2002, between North Atlantic Trading Company, Inc. and James W. Dobbins (incorporated herein by reference to Exhibit 10.39 to the Registrants
Annual Report on Form 10-K for the fiscal year ended December 31, 2002).                                                                                                                                                                                                                                                                                                                      
|              |  |  
|10.38         |  |  |  | Transfer Agreement, dated as of December 30, 2002, by and among Arnold Sheiffer, The Cleveland Clinic Foundation, North Atlantic Trading Company, Inc., and Thomas F. Helms, Jr. (incorporated
herein by reference to Exhibit 10.40 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2002).                                                                                                                                                                                                                                                           
|              |  |  
|10.39         |  |  |  | Transfer Agreement, dated as of December 30, 2002, by and among Arnold Sheiffer, Robert Maurice Grunder Memorial Fund, North Atlantic Trading Company, Inc., and Thomas F. Helms, Jr.
(incorporated herein by reference to Exhibit 10.41 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2002).                                                                                                                                                                                                                                                      
|              |  |  
|10.40       |  |  |  | 2002 Share Incentive Plan (incorporated herein by reference to Exhibit 10.42 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2002).                                                                                                                                                                                                                                                                                                                                                                                                                  
|              |  |  
|10.41       |  |  |  | Letter Agreement, dated November 8, 2002, between North Atlantic Trading Company, Inc. and Marketing Solutions USA (incorporated herein by reference to Exhibit 10.43 to the Registrants
Annual Report on Form 10-K for the fiscal year ended December 31, 2002).                                                                                                                                                                                                                                                                                                                         
|              |  |  
|10.42       |  |  |  | Letter Agreement, dated September 30, 2002, between North Atlantic Trading Company, Inc. and Jack Africk (incorporated herein by reference to Exhibit 10.44 to the Registrants Annual Report
on Form 10-K for the fiscal year ended December 31, 2002).                                                                                                                                                                                                                                                                                                                                   
|              |  |  
|10.43         |  |  |  | 2003A Amendment to Loan Documents, dated as of July 31, 2003, by and among North Atlantic Trading Company, Inc., National Tobacco Company, L.P., North Atlantic Operating Company, Inc., National
Tobacco Finance Corporation, Bank One, NA, successor to Bank One, Kentucky N.A., as agent bank and the various lending institutions named therein, Guggenheim Investment Management, LLC, as agent for the Class B Lenders named therein (incorporated
herein by reference to Exhibit 10.1 to the Registrants Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2003).



73



---

##### Table of Contents

|              |  |   |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             
|------------- |  | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |   |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|10.44         |  |  |  | 2003B Amendment to Loan Documents dated as of November 17, 2003, among North Atlantic Trading Company, Inc., National Tobacco Company, L.P., North Atlantic Operating Company, Inc., National
Tobacco Finance Corporation, Stoker, Inc., RBJ Sales, Inc. and Fred Stoker & Sons, Inc., the Banks defined therein, Bank One, NA, as agent for the Banks (Agent Bank), the Class B Lenders as defined therein and Guggenheim Investment
Management, LLC, as agent for Class B Lenders (Class B Loan Agent) (incorporated herein by reference to Exhibit 10.1 to the Registrants Current Report on Form 8-K filed on November 24, 2003).                  
|              |  |  
|10.45         |  |  |  | Amended and Restated Subordination Agreement dated as of November 17, 2003, by and among North Atlantic Trading Company, Inc., National Tobacco Company, L.P., North Atlantic Operating Company,
Inc., National Tobacco Finance Corporation, Stoker, Inc., RBJ Sales, Inc. and Fred Stoker & Sons, Inc., the Banks defined therein, Bank One, NA, as agent for the Banks (Agent Bank), the Class B Lenders as defined therein and
Guggenheim Investment Management, LLC, as agent for Class B Lenders (Class B Loan Agent) (incorporated herein by reference to Exhibit 10.2 to the Registrants Current Report on Form 8-K filed on November 24, 2003).
|              |  |  
|10.46         |  |  |  | Second Amendment to Mortgage, Security Agreement, Assignment of Leases, Rents and Profits, Financing Statement and Fixture Filing, dated as of November 17, 2003, among Bank One, NA (as
Agent Bank and Mortgagee for the benefit of the Banks as defined in the 2003B Amendment to Loan Agreement) and National Tobacco Company, L.P. (the Mortgagor) (incorporated herein by reference to Exhibit 10.3 to
the Registrants Current Report on Form 8-K filed on November 24, 2003).                                                                                                                                                                  
|              |  |  
|10.47         |  |  |  | Assignment of Security Interest in the United States Trademarks, dated November 17, 2003, issued by Stoker, Inc. in favor of Bank One, NA (incorporated herein by reference to Exhibit 10.4 to the
Registrants Current Report on Form 8-K filed on November 24, 2003).                                                                                                                                                                                                                                                                                                                                                                                     
|              |  |  
|10.48         |  |  |  | Assignment of Security Interest in the United States Trademarks, dated November 17, 2003, issued by Fred Stoker & Sons, Inc. in favor of Bank One, NA (incorporated herein by reference to
Exhibit 10.5 to the Registrants Current Report on Form 8-K filed on November 24, 2003).                                                                                                                                                                                                                                                                                                                                                                         
|              |  |  
|10.49         |  |  |  | 2003C Amendment to Loan Documents dated as of December 23, 2003, by and among the Banks as defined therein, Bank One, NA, as agent bank on behalf of the Banks, the Class B Lenders as defined
therein, Guggenheim Investment Management, LLC, as agent on behalf of the Class B Lenders, North Atlantic Trading Company, Inc. and the Subsidiaries as defined therein (incorporated herein by reference to Exhibit 10.1 to the Registrants
Current Report on Form 8-K filed on December 24, 2003).                                                                                                                                                        
|              |  |  
|10.50       |  |  |  | Employment Agreement, dated December 1, 2003, between Lawrence S. Wexler and North Atlantic Cigarette Company, Inc. (incorporated herein by reference to Exhibit 10.52 to the Registrants
Annual Report on Form 10-K for the fiscal year ended December 31, 2003).                                                                                                                                                                                                                                                                                                                                                                                         



74



---

##### Table of Contents

|              |  |   |  |                                                                                                                                                                                                                                                                                                                   
|------------- |  | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |   |  | Description                                                                                                                                                                                                                                                                                                       
|10.51         |  |  |  | Assignment and Assumption Agreement, dated as of February 9, 2004, between North Atlantic Trading Company, Inc. and North Atlantic Holding Company, Inc. (incorporated herein by reference to
Exhibit 10.53 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2003).          
|              |  |  
|10.52*        |  |  |  | Letter Agreement, dated as of January 19, 2005, between Alvarez & Marsal, LLC, North Atlantic Trading Company, Inc. and North Atlantic Holding Company, Inc.                                                                                                                                                      
|              |  |  
|10.53*        |  |  |  | Letter Agreement, dated as of October 3, 2003, between Jack Africk and North Atlantic Trading Company, Inc. (extending Consulting Agreement).                                                                                                                                                                     
|              |  |  
|10.54*        |  |   |  | Letter Agreement, dated as of October 12, 2004, between Jack Africk and North Atlantic Trading Company, Inc. (extending and amending Consulting Agreement).                                                                                                                                                       
|              |  |  
|10.55*        |  |  |  | 2005B Amendment to the Amended and Restated Loan Agreement dated March 30, 2005, by and among JP Morgan Chase Bank, N.A. (Morgan), as successor to Bank One, NA, as Agent Bank, Morgan
and LaSalle Bank, National Association, the Company, certain of its subsidiaries and North Atlantic Holding Company, Inc.
|              |  |  
|21*           |  |  |  | Subsidiaries of North Atlantic Trading Company, Inc.                                                                                                                                                                                                                                                              
|              |  |  
|31.1*         |  |   |  | Certification of Chief Executive Officer                                                                                                                                                                                                                                                                          
|              |  |  
|31.2*         |  |   |  | Certification of Chief Financial Officer                                                                                                                                                                                                                                                                          
|              |  |  
|32.1*         |  |  |  | Certification by the Chief Executive Officer pursuant to 18 U.S.C. § 1350, as adopted by Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith).                                                                                                                                                      
|              |  |  
|32.2*         |  |  |  | Certification by the Chief Financial Officer pursuant to 18 U.S.C. § 1350, as adopted by Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith).                                                                                                                                                      



|* | Filed herewith.
|- | ---------------



| | Portions of this agreement have been omitted pursuant to Rule 406 under the Securities Act of 1933, as amended, and have been filed confidentially with the Securities and Exchange
Commission.
|- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | Management contracts or compensatory plan or arrangement.
|-- | ---------------------------------------------------------



75



---

##### Table of Contents



SIGNATURES



Pursuant to the requirements of
Section 13 or 15(d) 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.



Date: March 31, 2005



NORTH ATLANTIC TRADING COMPANY, INC.By:

/s/ THOMAS F. HELMS, JR.Thomas F. Helms, Jr.Chairman, Chief Executive Officer and President




Pursuant to the requirements of
the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.



|                                                |  |                                                                                            |  |               
|----------------------------------------------- |  | ------------------------------------------------------------------------------------------ |  | --------------
|Signature                                       |  | Title                                                                                      |  | Date          
|                                                |  |                                                                                           
|/s/    THOMAS F. HELMS,
JR.Thomas F. Helms,
Jr. |  | Chairman of the Board, Chief Executive Officer and President (Principal Executive Officer) |  | March 31, 2005
|                                                |  |                                                                                           
|/s/    DOUGLAS P.
ROSEFSKYDouglas P.
Rosefsky   |  | Chief Financial Officer (Principal Financial Officer)                                      |  | March 31, 2005
|                                                |  |                                                                                           
|/s/    EDWARD L.
HICKERSONEdward L.
Hickerson   |  | Vice President - Controller                                                                |  | March 31, 2005
|                                                |  |                                                                                           
|/s/    JACK AFRICKJack Africk                   |  | Director                                                                                   |  | March 31, 2005
|                                                |  |                                                                                           
|/s/    MARC S. COOPERMarc S. Cooper             |  | Director                                                                                   |  | March 31, 2005
|                                                |  |                                                                                           
|/s/    GEOFFREY J.F.
GORMANGeoffrey J.F.
Gorman |  | Director                                                                                   |  | March 31, 2005



76



---

##### Table of Contents



CONTENTS



|                                                                                                                           |  |      
|-------------------------------------------------------------------------------------------------------------------------- |  | -----
|                                                                                                                           |  | Pages
|Report of Independent Registered Public Accounting Firm                                                                    |  | F-1  
|                                                                                                                           | 
|Financial Statements:                                                                                                      |  |      
|                                                                                                                           | 
|Consolidated Balance Sheets as of December 31, 2004 and 2003                                                               |  | F-2  
|                                                                                                                           | 
|Consolidated Statements of Operations and Comprehensive Income (Loss) for the years ended December 31, 2004, 2003 and 2002 |  | F-3  
|                                                                                                                           | 
|Consolidated Statements of Comprehensive Income (Loss) December 31, 2004, 2003 and 2002                                    |  | F-4  
|                                                                                                                           | 
|Consolidated Statements of Cash Flows for the years ended December 31, 2004, 2003 and 2002                                 |  | F-5  
|                                                                                                                           | 
|Consolidated Statements of Changes in Stockholders Deficit for the years ended December 31, 2004, 2003 and 2002           |  | F-6  
|                                                                                                                           | 
|Notes to Consolidated Financial Statements                                                                                 |  | F-7  





---

##### Table of Contents



Report of Independent Registered Public Accounting Firm



To the Board of Directors

North Atlantic Trading Company, Inc.



In our opinion, the accompanying consolidated balance sheets and the related consolidated statements of operations, comprehensive income
(loss), cash flows, and changes in stockholders deficit present fairly, in all material respects, the financial position of North Atlantic Trading Company, Inc. and its subsidiaries at December 31, 2004 and 2003, and the results of their
operations and their cash flows for each of the three years in the period ended December 31, 2004 in conformity with accounting principles generally accepted in the United States of America. These financial statements are the responsibility of the
Companys management. Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with the standards of the Public Company Accounting Oversight Board
(United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.



The accompanying financial statements have
been prepared assuming that the Company will continue as a going concern. As discussed in note 2 to the financial statements, it is probable that, absent obtaining additional capital investment, a waiver or a refinancing, the Company will fail to
meet a financial covenant requirement for its revolving debt agreement due to its financial performance. Not meeting this requirement would permit the lenders to demand immediate repayment in full, which would then permit holders of the
Companys New Senior Notes to also demand immediate repayment. This matter raises substantial doubt about the Companys ability to continue as a going concern. Managements plans as to these matters are also described in the notes to
the financial statements. The financial statements do not include any adjustments that might result from the outcome of the uncertainty.



Louisville, Kentucky

March 31, 2005



F-1



---

##### Table of Contents



North Atlantic Trading Company, Inc. and Subsidiaries

Consolidated Balance Sheets

December 31, 2004 and 2003

(dollars in thousands except share
data)



|                                                                                                                                                                                   |  |      |         |   |      |   |         |  
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | -
|                                                                                                                                                                                   |  | 2004 |         |   | 2003 |  
|ASSETS                                                                                                                                                                             |  |      |         |   |      |   |         |  
|                                                                                                                                                                                   |  |     
|Current assets:                                                                                                                                                                    |  |      |         |   |      |   |         |  
|Cash                                                                                                                                                                               |  | $    | 2,346   |   |      | $ | 304     |  
|Accounts receivable, net of allowances of $284 and $367 in 2004 and 2003, respectively                                                                                             |  |      | 7,839   |   |      |   | 10,384  |  
|Inventories                                                                                                                                                                        |  |      | 37,959  |   |      |   | 42,257  |  
|Income taxes receivable                                                                                                                                                            |  |      |        |   |      |   | 910     |  
|Other current assets                                                                                                                                                               |  |      | 5,861   |   |      |   | 3,594   |  
|                                                                                                                                                                                   |  |      |         |   |      |   |         |  
|Total current assets                                                                                                                                                               |  |      | 54,005  |   |      |   | 57,449  |  
|Property, plant and equipment, net                                                                                                                                                 |  |      | 10,771  |   |      |   | 8,310   |  
|Deferred income taxes                                                                                                                                                              |  |      |        |   |      |   | 22,549  |  
|Deferred financing costs, net                                                                                                                                                      |  |      | 9,407   |   |      |   | 5,163   |  
|Goodwill                                                                                                                                                                           |  |      | 128,697 |   |      |   | 128,659 |  
|Other intangible assets, net                                                                                                                                                       |  |      | 10,293  |   |      |   | 10,851  |  
|Other assets                                                                                                                                                                       |  |      | 15,526  |   |      |   | 10,663  |  
|                                                                                                                                                                                   |  |      |         |   |      |   |         |  
|Total assets                                                                                                                                                                       |  | $    | 228,699 |   |      | $ | 243,644 |  
|                                                                                                                                                                                   |  |      |         |   |      |   |         |  
|LIABILITIES AND STOCKHOLDERS DEFICIT                                                                                                                                              |  |      |         |   |      |   |         |  
|                                                                                                                                                                                   |  |     
|Current liabilities:                                                                                                                                                               |  |      |         |   |      |   |         |  
|Accounts payable                                                                                                                                                                   |  | $    | 7,005   |   |      | $ | 5,275   |  
|Accrued expenses                                                                                                                                                                   |  |      | 4,642   |   |      |   | 6,039   |  
|Accrued interest expense                                                                                                                                                           |  |      | 6,274   |   |      |   | 757     |  
|Deferred income taxes                                                                                                                                                              |  |      |        |   |      |   | 4,654   |  
|Revolving credit facility                                                                                                                                                          |  |      | 14,500  |   |      |   | 6,300   |  
|                                                                                                                                                                                   |  |      |         |   |      |   |         |  
|Total current liabilities                                                                                                                                                          |  |      | 32,421  |   |      |   | 23,025  |  
|Notes payable and long-term debt                                                                                                                                                   |  |      | 200,000 |   |      |   | 185,686 |  
|Deferred income taxes                                                                                                                                                              |  |      |        |   |      |   | 1,141   |  
|Postretirement benefits                                                                                                                                                            |  |      | 6,061   |   |      |   | 9,333   |  
|Pension benefits and other long-term liabilities                                                                                                                                   |  |      | 4,013   |   |      |   | 5,946   |  
|                                                                                                                                                                                   |  |      |         |   |      |   |         |  
|Total liabilities                                                                                                                                                                  |  |      | 242,495 |   |      |   | 225,131 |  
|                                                                                                                                                                                   |  |      |         |   |      |   |         |  
|Commitments and contingencies                                                                                                                                                      |  |      |         |   |      |   |         |  
|                                                                                                                                                                                   |  |     
|Preferred stock, mandatory redemption value of $0 and $65,080 in 2004 and 2003, respectively, issued and outstanding shares, 2,941,513.08 in
2003                                  |  |      |        |   |      |   | 65,080  |  
|                                                                                                                                                                                   |  |      |         |   |      |   |         |  
|Stockholders deficit:                                                                                                                                                             |  |      |         |   |      |   |         |  
|Common stock, voting, $.01 par value; 2004; authorized, issued and outstanding shares, 10; $01 par value; 2003; authorized shares, 750,000;
issued and outstanding shares, 528,241 |  |      |        |   |      |   | 5       |  
|Common stock, nonvoting, $01 par value; authorized shares, 750,000; issued and outstanding shares, -0-                                                                             |  |      |        |   |      |   |        |  
|Additional paid-in capital                                                                                                                                                         |  |      | 64,095  |   |      |   | 9,663   |  
|Advance to parent                                                                                                                                                                  |  |      | (1,961  | ) |      |   |        |  
|Loans to stockholders for stock purchases                                                                                                                                          |  |      | (99     | ) |      |   | (168    | )
|Accumulated other comprehensive loss                                                                                                                                               |  |      | (1,351  | ) |      |   | (1,229  | )
|Accumulated deficit                                                                                                                                                                |  |      | (74,480 | ) |      |   | (54,838 | )
|                                                                                                                                                                                   |  |      |         |   |      |   |         |  
|Total stockholders deficit                                                                                                                                                        |  |      | (13,796 | ) |      |   | (46,567 | )
|                                                                                                                                                                                   |  |      |         |   |      |   |         |  
|Total liabilities and stockholders deficit                                                                                                                                        |  | $    | 228,699 |   |      | $ | 243,644 |  
|                                                                                                                                                                                   |  |      |         |   |      |   |         |  



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



F-2



---

##### Table of Contents



North Atlantic Trading Company, Inc. and Subsidiaries

Consolidated Statements of Operations

for the years ended December 31, 2004, 2003 and 2002

(dollars in
thousands except share data)



|                                              |  |      |         |   |      |   |         |      |  |   |         |  
|--------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                              |  | 2004 |         |   | 2003 |   |         | 2002 | 
|Net sales                                     |  | $    | 115,320 |   |      | $ | 101,593 |      |  | $ | 94,425  |  
|Cost of Sales                                 |  |      | 58,617  |   |      |   | 48,616  |      |  |   | 40,973  |  
|                                              |  |      |         |   |      |   |         |      |  |   |         |  
|Gross profit                                  |  |      | 56,703  |   |      |   | 52,977  |      |  |   | 53,452  |  
|Selling, general and administrative expenses  |  |      | 37,031  |   |      |   | 32,589  |      |  |   | 24,065  |  
|Amortization expense                          |  |      | 462     |   |      |   | 67      |      |  |   |        |  
|                                              |  |      |         |   |      |   |         |      |  |   |         |  
|Operating income                              |  |      | 19,210  |   |      |   | 20,321  |      |  |   | 29,387  |  
|Interest expense and financing costs          |  |      | 24,196  |   |      |   | 19,122  |      |  |   | 18,744  |  
|Other expense (income)                        |  |      | (4,361  | ) |      |   | 11,129  |      |  |   | 1,944   |  
|                                              |  |      |         |   |      |   |         |      |  |   |         |  
|Income (loss) before income taxes             |  |      | (625    | ) |      |   | (9,930  | )    |  |   | 8,699   |  
|Income tax expense (benefit)                  |  |      | 17,404  |   |      |   | (3,689  | )    |  |   | 3,214   |  
|                                              |  |      |         |   |      |   |         |      |  |   |         |  
|Net income (loss)                             |  |      | (18,029 | ) |      |   | (6,241  | )    |  |   | 5,485   |  
|Preferred stock dividends                     |  |      | (1,613  | ) |      |   | (7,275  | )    |  |   | (6,976  | )
|Net gain on restructuring of preferred stock  |  |      |        |   |      |   |        |      |  |   | 5,395   |  
|                                              |  |      |         |   |      |   |         |      |  |   |         |  
|Net income (loss) applicable to common shares |  | $    | (19,642 | ) |      | $ | (13,516 | )    |  | $ | 3,904   |  
|                                              |  |      |         |   |      |   |         |      |  |   |         |  
|                                              |  |      |        
|                                              |  | 2004 |         |   | 2003 |   |         | 2002 | 
|Basic earnings per common share:              |  |      |         |   |      |   |         |      |  |   |         |  
|Net income (loss)                             |  | $    | (309.99 | ) |      | $ | (11.82  | )    |  | $ | 10.38   |  
|Preferred stock dividends                     |  |      | (27.73  | ) |      |   | (13.77  | )    |  |   | (13.20  | )
|Net gain on restructuring of preferred stock  |  |      |        |   |      |   |        |      |  |   | 10.21   |  
|                                              |  |      |         |   |      |   |         |      |  |   |         |  
|Net income (loss) applicable to common shares |  | $    | (337.72 | ) |      | $ | (25.59  | )    |  | $ | 7.39    |  
|                                              |  |      |         |   |      |   |         |      |  |   |         |  
|Diluted earnings per common share:            |  |      |         |   |      |   |         |      |  |   |         |  
|Net income (loss)                             |  | $    | (309.99 | ) |      | $ | (11.82  | )    |  | $ | 8.25    |  
|Preferred stock dividends                     |  |      | (27.73  | ) |      |   | (13.77  | )    |  |   | (10.49  | )
|Net gain on restructuring of preferred stock  |  |      |        |   |      |   |        |      |  |   | 8.11    |  
|                                              |  |      |         |   |      |   |         |      |  |   |         |  
|Net income (loss) applicable to common shares |  | $    | (337.72 | ) |      | $ | (25.59  | )    |  | $ | 5.87    |  
|                                              |  |      |         |   |      |   |         |      |  |   |         |  
|Weighted average common shares outstanding:   |  |      |         |   |      |   |         |      |  |   |         |  
|Basic                                         |  |      | 58,161  |   |      |   | 528,241 |      |  |   | 528,241 |  
|Diluted                                       |  |      | 58,161  |   |      |   | 528,241 |      |  |   | 664,939 |  



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



F-3



---

##### Table of Contents



North Atlantic Trading Company, Inc. and Subsidiaries

Consolidated Statements of Comprehensive Income (Loss)

for the years ended December 31, 2004, 2003 and 2002

(dollars in thousands except share data)



Consolidated Statements of Comprehensive Income (Loss)

(in thousands)



|                                                |  |      |         |   |      |   |        |      |  |   |       |  
|----------------------------------------------- |  | ---- | ------- | - | ---- | - | ------ | ---- |  | - | ----- | -
|                                                |  | 2004 |         |   | 2003 |   |        | 2002 | 
|Net Income (loss)                               |  | $    | (18,029 | ) |      | $ | (6,241 | )    |  | $ | 5,485 |  
|                                                |  |      |        
|Other comprehensive income, net of tax benefit: |  |      |         |   |      |   |        |      |  |   |       |  
|Minimum pension liability, net of tax           |  |      | (122    | ) |      |   | (104   | )    |  |   | (909  | )
|                                                |  |      |         |   |      |   |        |      |  |   |       |  
|Comprehensive income (loss)                     |  | $    | (18,151 | ) |      | $ | (6,345 | )    |  | $ | 4,576 |  
|                                                |  |      |         |   |      |   |        |      |  |   |       |  



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



F-4



---

##### Table of Contents



North Atlantic Trading Company, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

for the years ended December 31, 2004, 2003 and 2002

(dollars in
thousands)



|                                                                                                   |  |      |          |   |      |   |         |      |  |   |         |  
|-------------------------------------------------------------------------------------------------- |  | ---- | -------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                                                                   |  | 2004 |          |   | 2003 |   |         | 2002 | 
|Cash flows from operating activities:                                                              |  |      |          |   |      |   |         |      |  |   |         |  
|Net income (loss)                                                                                  |  | $    | (18,029  | ) |      | $ | (6,241  | )    |  | $ | 5,485   |  
|Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |  |      |          |   |      |   |         |      |  |   |         |  
|Depreciation                                                                                       |  |      | 816      |   |      |   | 589     |      |  |   | 700     |  
|Amortization expense                                                                               |  |      | 462      |   |      |   | 67      |      |  |   |        |  
|Amortization of deferred financing costs                                                           |  |      | 1,613    |   |      |   | 1,386   |      |  |   | 1,386   |  
|Deferred income taxes                                                                              |  |      | 16,754   |   |      |   | (3,689  | )    |  |   | 2,738   |  
|Stock compensation expense                                                                         |  |      | 100      |   |      |   | 417     |      |  |   | 576     |  
|Stock issued for non-cash services                                                                 |  |      | 681      |   |      |   |        |      |  |   |        |  
|Changes in operating assets and liabilities:                                                       |  |      |          |   |      |   |         |      |  |   |         |  
|Accounts receivable                                                                                |  |      | 2,545    |   |      |   | (1,827  | )    |  |   | (1,979  | )
|Inventories                                                                                        |  |      | 4,298    |   |      |   | 1,964   |      |  |   | 3,149   |  
|Income tax receivable                                                                              |  |      | 910      |   |      |   | (23     | )    |  |   | (654    | )
|Other current assets                                                                               |  |      | (2,267   | ) |      |   | 752     |      |  |   | (1,755  | )
|Other assets                                                                                       |  |      | (4,766   | ) |      |   | (1,309  | )    |  |   | (985    | )
|Accounts payable                                                                                   |  |      | 1,730    |   |      |   | 1,848   |      |  |   | 150     |  
|Accrued pension liabilities                                                                        |  |      | (1,933   | ) |      |   | 366     |      |  |   | 495     |  
|Accrued postretirement liabilities                                                                 |  |      | (3,272   | ) |      |   | (1,509  | )    |  |   | 558     |  
|Accrued expenses and other                                                                         |  |      | 3,892    |   |      |   | 2,351   |      |  |   | (1,479  | )
|                                                                                                   |  |      |          |   |      |   |         |      |  |   |         |  
|Net cash provided by (used in) operating activities                                                |  |      | 3,534    |   |      |   | (4,858  | )    |  |   | 8,385   |  
|                                                                                                   |  |      |          |   |      |   |         |      |  |   |         |  
|Cash flows from investing activities:                                                              |  |      |          |   |      |   |         |      |  |   |         |  
|Capital expenditures                                                                               |  |      | (3,277   | ) |      |   | (1,561  | )    |  |   | (625    | )
|Purchase of Stoker, Inc. (net of cash acquired $1,672 see Note 4)                                  |  |      | (38      | ) |      |   | (21,650 | )    |  |   |        |  
|                                                                                                   |  |      |          |   |      |   |         |      |  |   |         |  
|Net cash provided by (used in) investing activities                                                |  |      | (3,315   | ) |      |   | (23,211 | )    |  |   | (625    | )
|                                                                                                   |  |      |          |   |      |   |         |      |  |   |         |  
|Cash flows from financing activities:                                                              |  |      |          |   |      |   |         |      |  |   |         |  
|Capital contribution from parent                                                                   |  |      | 53,751   |   |      |   |        |      |  |   |        |  
|Proceeds from revolving credit facility, net                                                       |  |      | 8,200    |   |      |   | 800     |      |  |   | 5,500   |  
|Proceeds from issuance of new senior notes                                                         |  |      | 200,000  |   |      |   |        |      |  |   |        |  
|Payment of old senior notes                                                                        |  |      | (155,000 | ) |      |   |        |      |  |   |        |  
|Payment of financing costs                                                                         |  |      | (5,857   | ) |      |   |        |      |  |   |        |  
|Payments on notes payable                                                                          |  |      | (30,686  | ) |      |   |        |      |  |   |        |  
|Payments on senior term loans                                                                      |  |      |         |   |      |   |        |      |  |   | (12,500 | )
|Deferred financing costs incurred                                                                  |  |      |         |   |      |   | (3,907  | )    |  |   |        |  
|Redemption of preferred stock                                                                      |  |      | (65,080  | ) |      |   |        |      |  |   |        |  
|Preferred stock cash dividends                                                                     |  |      | (1,613   | ) |      |   |        |      |  |   |        |  
|Advance to parent                                                                                  |  |      | (1,961   | ) |      |   |        |      |  |   |        |  
|Principal from long-term borrowings                                                                |  |      |         |   |      |   | 42,000  |      |  |   |        |  
|Principal payments on long-term borrowings                                                         |  |      |         |   |      |   | (11,314 | )    |  |   |        |  
|Consent solicitation expenses                                                                      |  |      |         |   |      |   |        |      |  |   | (1,219  | )
|Net loans to stockholders for stock purchases                                                      |  |      | 69       |   |      |   | (11     | )    |  |   | 30      |  
|                                                                                                   |  |      |          |   |      |   |         |      |  |   |         |  
|Net cash provided by (used in) financing activities                                                |  |      | 1,823    |   |      |   | 27,568  |      |  |   | (8,189  | )
|                                                                                                   |  |      |          |   |      |   |         |      |  |   |         |  
|Net increase (decrease) in cash                                                                    |  |      | 2,042    |   |      |   | (501    | )    |  |   | (429    | )
|Cash, beginning of period                                                                          |  |      | 304      |   |      |   | 805     |      |  |   | 1,234   |  
|                                                                                                   |  |      |          |   |      |   |         |      |  |   |         |  
|Cash, end of period                                                                                |  | $    | 2,346    |   |      | $ | 304     |      |  | $ | 805     |  
|                                                                                                   |  |      |          |   |      |   |         |      |  |   |         |  
|Supplemental disclosures of cash flow information:                                                 |  |      |          |   |      |   |         |      |  |   |         |  
|Cash paid during the period for interest                                                           |  | $    | 16,245   |   |      | $ | 17,911  |      |  | $ | 17,560  |  
|                                                                                                   |  |      |          |   |      |   |         |      |  |   |         |  
|Cash paid during the period for income taxes                                                       |  | $    | 1,297    |   |      | $ |        |      |  | $ | 283     |  
|                                                                                                   |  |      |          |   |      |   |         |      |  |   |         |  



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



F-5



---

##### Table of Contents



North Atlantic Trading Company, Inc. and Subsidiaries

Changes in Stockholders Deficit

for the years ended December 31, 2004, 2003 and 2002

(dollars in
thousands)



|                                                                |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   |         |  
|--------------------------------------------------------------- |  | ------------------ | -- | - | ------------------------ | - | ------ | ---------------- |  | - | -------------------------------------- | - |  | --------------------------------- | ---- | - | ------------------ | - | ------ | ----- |  | - | ------- | - |  | - | ------- | -
|                                                                |  | CommonStock,Voting |    |   | AdditionalPaid-InCapital |   |        | Advance toParent |  |   | Loans toStockholdersfor StockPurchases |   |  | AccumulatedOtherComprehensiveLoss |      |   | AccumulatedDeficit |   |        | Total | 
|Beginning balance, January 1, 2002                              |  | $                  | 5  |   |                          | $ | 9,144  |                  |  | $ |                                       |   |  | $                                 | (187 | ) |                    | $ | (216   | )     |  | $ | (45,226 | ) |  | $ | (36,480 | )
|Compensation expense                                            |  |                    |    |   |                          |   | 102    |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   | 102     |  
|Net loans to stockholders for stock purchases                   |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   | 30   |   |                    |   |        |       |  |   |         |   |  |   | 30      |  
|Amount related to minimum pension liability, net of tax of $344 |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   | (909   | )     |  |   |         |   |  |   | (909    | )
|Preferred stock dividend                                        |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   | (6,976  | ) |  |   | (6,976  | )
|Net gain on restructuring of preferred stock                    |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   | 5,395   |   |  |   | 5,395   |  
|Net income                                                      |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   | 5,485   |   |  |   | 5,485   |  
|                                                                |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   |         |  
|Ending balance, December 31, 2002                               |  |                    | 5  |   |                          |   | 9,246  |                  |  |   |                                       |   |  |                                   | (157 | ) |                    |   | (1,125 | )     |  |   | (41,322 | ) |  |   | (33,353 | )
|Compensation expense                                            |  |                    |    |   |                          |   | 417    |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   | 417     |  
|Net loans to stockholders for stock purchases                   |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   | (11  | ) |                    |   |        |       |  |   |         |   |  |   | (11     | )
|Amount related to minimum pension liability, net of tax of $64  |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   | (104   | )     |  |   |         |   |  |   | (104    | )
|Preferred stock dividend                                        |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   | (7,275  | ) |  |   | (7,275  | )
|Net loss                                                        |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   | (6,241  | ) |  |   | (6,241  | )
|                                                                |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   |         |  
|Ending balance, December 31, 2003                               |  |                    | 5  |   |                          |   | 9,663  |                  |  |   |                                       |   |  |                                   | (168 | ) |                    |   | (1,229 | )     |  |   | (54,838 | ) |  |   | (46,567 | )
|Cancellation of common stock                                    |  |                    | (6 | ) |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   | (6      | )
|Compensation expense                                            |  |                    |    |   |                          |   | 100    |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   | 100     |  
|Transfer of stock options to Parent                             |  |                    |    |   |                          |   | (2,149 | )                |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   | (2,149  | )
|Transfer of warrants to Parent                                  |  |                    |    |   |                          |   | (2,410 | )                |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   | (2,410  | )
|Issuance of common stock                                        |  |                    | 1  |   |                          |   | 681    |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   | 682     |  
|Capital contribution from Parent                                |  |                    |    |   |                          |   | 58,210 |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   | 58,210  |  
|Net loans to stockholders for stock purchases                   |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   | 69   |   |                    |   |        |       |  |   |         |   |  |   | 69      |  
|Amount related to minimum pension liability net of tax of $74   |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   | (122   | )     |  |   |         |   |  |   | (122    | )
|Intercompany transactions, net                                  |  |                    |    |   |                          |   |        |                  |  |   | (1,961                                 | ) |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   | (1,961  | )
|Preferred stock dividend                                        |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   | (1,613  | ) |  |   | (1,613  | )
|Net loss                                                        |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   | (18,029 | ) |  |   | (18,029 | )
|                                                                |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   |         |  
|Ending balance, December 31, 2004                               |  | $                  |   |   |                          | $ | 64,095 |                  |  | $ | (1,961                                 | ) |  | $                                 | (99  | ) |                    | $ | (1,351 | )     |  | $ | (74,480 | ) |  | $ | (13,796 | )
|                                                                |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   |         |  



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



F-6



---

##### Table of Contents



North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended December 31, 2004, 2003 and 2002

(dollars in
thousands)



|1. | Organization:
|-- | -------------



North Atlantic Trading Company, Inc. and Subsidiaries (the Company) manufactures and distributes tobacco and related products through its
smokeless tobacco, make-your-own, and premium manufactured cigarettes operating segments. The smokeless tobacco segment manufactures and distributes smokeless tobacco products under the Beech-Nut, Durango,
Trophy, Havana Blossom, Stoker, Our Pride and other brand names. The make-your-own segment imports and distributes premium cigarette papers and related products, and manufactures smoking
tobaccos under the Zig-Zag, Stoker No. 2, Old Hillside and other brand names. The premium cigarette segment contract manufactures and distributes premium manufactured cigarettes through wholesale
distributors in selected areas of the United States.



National
Tobacco Company, L.P. (NTC), a limited partnership, was formed and acquired the smokeless tobacco division of Lorillard, Inc. in 1988. On April 14, 1992, the general partner and majority owner and certain limited partners sold their
partnership interest to a new general partner. Accordingly, the April 1992 transaction was accounted for as the formation of a new entity, National Tobacco Company, L.P. (the Partnership). Certain members of management of the Partnership
formed NTC Holding, LLC (the Holding Company), a limited liability company with a finite life expiring December 31, 2100, and caused the Holding Company to form National Tobacco Finance Corporation (the Finance Corporation),
a wholly-owned subsidiary of the Holding Company.



On May 17,
1996, the Partnership was recapitalized and the Holding Company acquired a 99% limited partnership interest in the Partnership and the Finance Corporation became the sole general partner and owner of the remaining 1% interest of the Partnership.
Accordingly, this transaction was accounted for as the formation of a new entity under the purchase method of accounting.



On May 19, 1997, certain members of management and holders of membership interests in the Holding Company formed a corporation named North Atlantic
Trading Company, Inc. (the Corporation). On June 25, 1997, the Corporation acquired the membership interests in the Holding Company and the Holding Company transferred all of its assets to the Corporation, including its limited
partnership interest in the Partnership, all of the capital stock of the Finance Corporation, and its rights to acquire NATC Holdings USA, Inc. (NATC) which owned exclusive rights to market and distribute Zig-Zag premium cigarette papers
in the United States and Canada and also owned outright the trademarks for tobacco products bearing the Zig-Zag name. The Corporation then formed North Atlantic Operating Company, Inc. (NAOC), a Delaware corporation and wholly-owned
subsidiary of the Corporation. NAOC then exercised its rights to acquire all of the outstanding capital stock of NATC. NATC and its wholly-owned subsidiary were then merged into NAOC.



On April 10, 2003, North Atlantic Cigarette Company, Inc. was formed to contract manufacture and distribute premium
manufactured cigarettes.



On November 17, 2003, the Company
purchased all of the common stock of Stoker, Inc. (Stoker). See Note 4, Acquisition of Business. Stoker is the parent of the wholly-owned subsidiaries, Fred Stoker & Sons, Inc. and RBJ Sales, Inc.



On February 9, 2004, the Company consummated a holding company
reorganization whereby North Atlantic Holding Company, Inc., a Delaware corporation (the Parent), became the



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



F-7



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|1. | Organization: Continued
|-- | -----------------------



parent company of the Company. The holding company reorganization was effected pursuant to an Agreement and Plan of Merger (the Merger
Agreement), dated February 9, 2004, among the Company, the Parent and NATC Merger Sub, Inc., a Delaware corporation and a direct wholly-owned subsidiary of the Parent (Merger Sub).



Pursuant to the Merger Agreement, (i) Merger Sub was merged with and into
the Company (the Merger), with the Company as the surviving corporation; (ii) the Company became a wholly-owned subsidiary of the Parent; (iii) each of the 539,235 issued and outstanding shares of voting common stock of the Company, par
value $0.01 per share, was converted into the right to receive one share of common stock of the Parent, par value $0.01 per share (NAHC Common Stock); (iv) each issued and outstanding share of common stock of Merger Sub was converted
into one issued and outstanding share of common stock of the Company, par value $0.01 per share (the Company Common Stock); and (v) all of the issued and outstanding shares of NAHC Common Stock held by the Company were cancelled.



Immediately after the Merger, (i) 539,235 shares of NAHC
Common Stock were issued and outstanding; and (ii) ten (10) shares of the Company Common Stock were issued and outstanding.



Subsequently, the Parent issued 49,523 shares of NAHC Common Stock upon the exercise of certain warrants pursuant to a Warrant Agreement (the
Warrant Agreement), dated June 25, 1997, between the Parent (as assignee to the Companys rights and obligations under the Warrant Agreement) and The Bank of New York, as warrant agent (as successor to the United States Trust
Company of New York). As of December 31, 2004, (i) 588,758 shares of NAHC Common Stock were issued and outstanding; and (ii) ten (10) shares of Company Common Stock were issued and outstanding.



On February 9, 2004, the Company consummated its general corporate
reorganization in which the Company became a wholly-owned subsidiary to the Parent. On February 17, 2004, the Company consummated the refinancing of its existing debt and preferred stock and the Parent issued senior discount notes in conjunction
with the refinancing. The refinancing consisted principally of (1) the offering and sale of $200.0 million principal amount of 91⁄4% senior notes due 2012 by the Company (the New Senior Notes), (2) entering into an amended and
restated loan agreement that provides a $50.0 million senior secured revolving credit facility to the Company (the Senior Revolving Credit Facility) and (3) the concurrent offering and sale of $97.0 million aggregate principal amount at
maturity of 121⁄4% senior discount notes due 2014 of the Parent (the Parent Notes). Both the senior notes and the senior discount notes were offered pursuant to Rule l44A and Regulation S under the Securities Act of 1933, as amended.



Concurrently with the closing of the refinancing, the Company
also called for the redemption all of its outstanding 11% senior notes due 2004 (the Old Senior Notes), in accordance with the terms of the indenture governing such notes, at the applicable redemption price of 100.0% of the principal
amount thereof, plus interest accrued to the redemption date of April 2, 2004. At December 31, 2003, the Company had outstanding $155.0 million aggregate principal amount of its 11% senior notes due 2004.



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



F-8



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|1. | Organization: Continued
|-- | -----------------------



The proceeds from the offering of the New Senior Notes, along with borrowings under the Senior
Revolving Credit Facility (see Note 11) and the proceeds from the concurrent offering of the Parent Notes were used to (1) repay $36.6 million in outstanding borrowings under the existing senior credit facility (the Old Senior Credit
Facility), including borrowings used to finance the cash purchase price for the acquisition of Stoker, Inc. (see Note 4), (2) redeem the Old Senior Notes, (3) redeem the Companys existing 12% senior exchange payment-in-kind preferred
stock on March 18, 2004, (4) pay a $5.0 million pro rata distribution to stockholders of Parent and make a distribution to certain holders of warrants of Parent, (5) make $2.1 million in incentive payments to certain key employees and outside
directors, and (6) pay fees and expenses of $12.8 million incurred in connection with the offerings.



|2. | Liquidity
|-- | ---------



As discussed in the Notes Payable and Long-Term Debt footnote, the Companys New Credit Agreement requires the Company to meet certain financial
tests, including a minimum fixed charge coverage ratio. Managements forecasts for 2005 indicate that it is likely that the Company will fail to meet the minimum fixed charge coverage ratio covenant at June 30, 2005 without obtaining an
additional capital investment, a waiver from its lenders, or a refinancing of such debt. Not meeting this requirement would permit the lenders to demand immediate repayment in full, which would then permit holders of the Companys New Senior
Notes to also demand immediate repayment.



Although there can
be no assurance, the Company believes that it will be able to successfully negotiate new senior secured financing on reasonably acceptable terms, refinance out the existing lenders, and avoid a default under the New Credit Agreement. Further,
management has begun a process to review its core operations and identify and implement opportunities to significantly improve operational and financial performance and its internal cash generating capabilities.



|3. | Summary of Significant Accounting Policies:
|-- | -------------------------------------------



Consolidation:The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. All significant
intercompany transactions have been eliminated.



Revenue
Recognition:The Company recognizes revenues and the related costs upon transfer of title and risk of loss to the customer. The Company classifies customer rebates as sales deductions in accordance with the requirements of Emerging Issues Task
Force Issue No. 01-09 and classifies shipping costs incurred as a component of cost of goods sold in accordance with the requirements of Emerging Issues Task Force Issue No. 00-10.



Shipping Costs:The Company records shipping costs incurred as a component of selling, general and administrative
expenses. Shipping costs incurred were $3,419, $2,790, and $2,583 in 2004, 2003, and 2002, respectively.



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



F-9



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|3. | Summary of Significant Accounting Policies Continued
|-- | ----------------------------------------------------



Research and Development Costs: Research and development costs are expensed as incurred. These
expenses, classified as selling and administrative expenses, were $521 in 2004, $577 in 2003, and $539 in 2002.



Cash and Cash Equivalents:The Company considers any highly liquid investments with a maturity of three months or less from the date of purchase to
be cash equivalents.



Inventories:Inventories are
stated at the lower of cost or market. Cost is determined using the last-in, first-out (LIFO) method for approximately 96% of the inventories. Leaf tobacco is presented in current assets in accordance with standard industry practice,
notwithstanding the fact that such tobaccos are carried longer than one year for the purpose of curing.



Fixed Assets: Fixed assets are stated at cost less accumulated depreciation. Depreciation is provided using the straight-line method over the
estimated useful lives of the related assets (4 to 7 years for machinery, equipment and furniture, and 25 years for buildings). Expenditures for repairs and maintenance are charged to expense as incurred. The costs of major renewals and improvements
are capitalized and depreciated over their estimated useful lives. Upon disposition of fixed assets, the costs and related accumulated depreciation amounts are relieved and any resulting gain or loss is reflected in operations during the period of
disposition.



Goodwill and other intangible assets: The
Company follows the provisions of the Statement of Financial Accounting Standards No. 142, Goodwill and Other Intangible Assets (SFAS No. 142).



Under SFAS No. 142, goodwill is no longer to be amortized but reviewed for impairment annually or more frequently if certain
indicators arise, using a two-step approach. The net goodwill balances attributable to each of the Companys reporting units are tested for impairment by comparing the fair value of each reporting unit to its carrying value as of December 31
each year. Fair value was determined by using the valuation technique of calculating the present value of estimated expected future cash flows (using a discount rate commensurate with the risks involved) with consideration given to multiples of
operating results. The Company has reported that no impairment of goodwill has been incurred as of December 31, 2004.



Deferred Financing Costs:Deferred financing costs are amortized over the terms of the related debt obligations using the effective interest
method.



Income Taxes:The Company records the effects
of income taxes under the liability method in which deferred income tax assets and liabilities are recognized based on the difference between the financial and tax basis of assets and liabilities using the enacted tax rates in effect for the years
in which the differences are expected to reverse.



Advertising and Promotion:Advertising and promotion costs, including point of sale materials, are expensed as incurred and amounted to $3,147, $2,658, and $911 for the years ending December 31, 2004, 2003 and 2002, respectively.



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



F-10



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|3. | Summary of Significant Accounting Policies Continued
|-- | ----------------------------------------------------



Financial Instruments:The Company has adopted Statement of Financial Accounting Standards No.
133 (SFAS 133), Accounting for Derivative Instruments and Hedging Activities. Forward contracts that qualify as hedges are adjusted to their fair value through other comprehensive income as determined by market prices on the measurement
date. Gains and losses on these contracts are transferred from other comprehensive income into net income as the related inventories are sold. No forward contracts were utilized in 2004.



Stock-Based Compensation:The Company measures stock compensation costs related to the stock options described in
Note 16 on the fair value based method which is the preferred method under the provisions of Statement of Financial Accounting Standards (SFAS) No. 123, Accounting for Stock-Based Compensation. The fair value based method requires
compensation cost for stock options to be recognized based on the fair value of stock options granted.



Computation of Earnings Per Common Share:Basic earnings per common share is computed by dividing the net income (loss) applicable to common shares
by the weighted average number of common shares outstanding during the period.



Diluted earnings per share is computed by dividing the net income (loss) applicable to common shares by the weighted average number of common and common equivalent shares (warrants and stock options), where dilutive,
outstanding during the period.



Risks and Uncertainties:Manufacturers and sellers of tobacco products are subject to regulation at the federal, state and local levels. Such regulations include, among others, labeling requirements, limitations on advertising, and prohibition of sales to minors. The
trend in recent years has been toward increased regulation of the tobacco industry. There can be no assurance as to the ultimate content, timing or effect of any regulation of tobacco products by any federal, state or local legislative or regulatory
body, nor can there be any assurance that any such legislation or regulation would not have a material adverse effect on the Companys financial position, results of operations or cash flows.



The tobacco industry has experienced and is experiencing significant product
liability litigation. Most tobacco liability lawsuits have been brought against manufacturers and sellers of cigarettes for injuries allegedly caused by smoking or by exposure to smoke. However, several lawsuits have been brought against
manufacturers and sellers of smokeless tobacco for injuries to health allegedly caused by use of smokeless tobacco. Typically, such claims assert that use of smokeless tobacco is addictive and causes oral cancer. As discussed in Note 20, the Company
was named as a defendant in such a lawsuit. There can be no assurance that the Company will not sustain losses in connection with such lawsuits and that such losses will not have a material adverse effect on the Companys financial position,
results of operations or cash flows or that additional lawsuits will not be brought against the Company.



Forty-six states, certain U.S. territories and the District of Columbia are parties to the Master Settlement Agreement (MSA) and the Smokeless
Tobacco Master Settlement Agreement (STMSA). To the Companys knowledge, the signatories to the MSA include 49 cigarette manufacturers and/or distributors and the only other signatory to the STMSA is US Smokeless Tobacco Company. In
the Companys opinion, the fundamental basis for each agreement is



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



F-11



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|3. | Summary of Significant Accounting Policies Continued
|-- | ----------------------------------------------------



the states consents to withdraw all claims for monetary, equitable and injunctive relief against certain tobacco products manufacturers and others and,
in return, the signatories have agreed to certain marketing restrictions and regulations as well as certain payment obligations.



Pursuant to the MSA and subsequent states statutes, a cigarette manufacturer (which is defined to also include make-your-own cigarette
tobacco) has the option of either becoming a signatory to the MSA or opening, funding and maintaining an escrow account, with sub-accounts on behalf of each settling state. The STMSA has no similar provisions. The MSA escrow accounts are governed by
states statutes that expressly give the manufacturers the option of opening, funding and maintaining an escrow account in lieu of becoming a signatory to the MSA. The statutes require companies, who are not signatories to the MSA, to deposit,
on an annual basis, into qualified banks escrow funds based on the number of cigarettes or cigarette equivalents, i.e., the pounds of MYO tobacco, sold. The purpose of these statutes is expressly stated to be to eliminate the cost disadvantage the
settling manufacturers have as a result of entering into the MSA. Such companies are entitled to direct the investment of the escrowed funds and withdraw any appreciation, but cannot withdraw the principal for twenty-five years from the year of each
annual deposit, except to withdraw funds deposited pursuant to an individual states escrow statute to pay a final judgment to that states plaintiffs in the event of such a final judgment against the Company. Either option  becoming
a MSA signatory or establishing an escrow account  is permissible.



The Company has chosen to open and fund an MSA escrow account as its means of compliance. It is managements opinion, due to the possibility of future federal or state regulations, though none have to date been
enacted, that entering into one or both of the settlement agreements or establishing and maintaining an escrow account would not necessarily prevent future regulations from having a material adverse effect on the results of operations, financial
position and cash flows of the Company.



Various states have
enacted or proposed complementary legislation intended to curb the activity of certain manufacturers and importers of cigarettes that are selling into MSA states without signing the MSA or who have failed to properly establish and fund a qualifying
escrow account. To the best of the Companys knowledge, no such statute has been enacted which could inadvertently and negatively impact the Company, which has been and is currently fully compliant with all applicable laws, regulations and
statutes, but there can be no assurance that the enactment of any such complementary legislation in the future will not have a material adverse effect on the results of operations, financial position or cash flows of the Company.



Pursuant to the MSA escrow account statutes, in order to be compliant with
the MSA escrow requirements, the Company is required to deposit such funds for each calendar year into a qualifying escrow account by April 15 of the following year. As of December 31, 2004, the Company has recorded approximately $13,171 in Other
assets. This amount is comprised of approximately $9,428 which represents amounts on deposit plus approximately $21 interest earned thereon and approximately $3,721 pertaining to amounts to be deposited by April 15, 2005 relating to 2004 sales.
During 2004, approximately $4,228 was deposited into a qualifying escrow account. The Company is entitled to direct the investment of the escrow funds and is allowed to withdraw any appreciation, but cannot withdraw the principal for



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



F-12



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|3. | Summary of Significant Accounting Policies Continued
|-- | ----------------------------------------------------



twenty-five years from the year of each annual deposit, except to withdraw funds deposited pursuant to an individual states escrow statute to pay a
final judgment to that states plaintiffs in the event of such a judgment against the Company.



Use of Estimates:The preparation of financial statements in conformity with generally accepted accounting principles requires management to make
estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities as of the dates of the financial statements and the reported amounts of revenues and expenses during the reporting
periods. Actual results could differ from those estimates. The Companys significant estimates include those affecting the valuation and useful lives of property, plant and equipment and goodwill and other intangible assets, assumptions used in
determining pension and postretirement benefit obligations, accrued and deferred income taxes and litigation contingencies.



Concentration of Credit Risk:At December 31, 2004 and 2003, the Company had bank deposits, including MSA escrows, in excess of federally insured
limits of approximately $11.9 million and $8.7 million, respectively.



The Company sells its products to distributors and retail establishments throughout the United States. A single customer accounted for 16.5%, 19.9% and 13.1% of the Companys revenues in 2004, 2003 and 2002, respectively. The Company
performs periodic credit evaluations of its customers and generally does not require collateral on trade receivables. As of December 31, 2004, Cod Company, Inc., the Companys largest customer, accounted for 12.7% of the outstanding accounts
receivable balances. Historically, the Company has not experienced significant credit losses.



Accounts Receivable:Accounts receivables are recognized at their net realizable value. All accounts receivable are trade related and are recorded at the invoiced amount and do not bear interest. The Company
maintains allowances for doubtful accounts receivable for estimated uncollectible invoices resulting from the customers inability to pay (bankruptcy, out of business, etc., i.e. bad debts which result in write-offs). The activity
of allowance for doubtful accounts during 2004 and 2003 is as follows (in thousands):



|                                            |  |      |     |   |      |   |      |  
|------------------------------------------- |  | ---- | --- | - | ---- | - | ---- | -
|                                            |  | 2004 |     |   | 2003 |  
|Balance at beginning of period              |  | $    | 367 |   |      | $ | 448  |  
|Provision (reduction) for doubtful accounts |  |      | (67 | ) |      |   | 121  |  
|Charge offs, net                            |  |      | (16 | ) |      |   | (202 | )
|                                            |  |      |     |   |      |   |      |  
|Balance at end of period                    |  | $    | 284 |   |      | $ | 367  |  
|                                            |  |      |     |   |      |   |      |  



Other Expense
(Income):Other Income of $4.4 million in 2004 represents principally $4.5 million associated with the reduction in the judgment rendered against the Company in connection with the litigation with Republic Tobacco, Inc. as described in Note 20,
Contingency under Kentucky and Illinois Complaints. Other expense of $11.1 million in 2003 represents $7.4 million associated with the judgment rendered against the Company in connection with the litigation with Republic
Tobacco, Inc. and $3.3 million associated with the termination of the Star Cigarette Asset Purchase Agreement, as described in Note 23, Terminated Asset Purchase Agreement. Other expense of $1.9 million in 2002 consists primarily of
legal, investigative and related expenses with respect to the infringement activities involving Zig-Zag premium cigarette papers.



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



F-13



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|4. | Acquisition of Business:
|-- | ------------------------



On November 17, 2003, the Company acquired the common stock of Stoker. Stoker, headquartered in
Dresden, Tennessee, manufactures and markets smokeless tobacco and make-your-own (MYO) tobacco and related products under various brand names. This acquisition was expected to significantly increase net sales and cash flows. The Company
also believed that gross margins would improve as a result of the increased net sales coupled with the elimination of certain costs related to Stokers historical operations and the consolidation of facilities and functions.



The purchase price of $22.5 million in cash was financed with borrowings
under the credit facility in existence at that time. The acquisition has been accounted for under the purchase method, and the results of Stoker have been included in the Companys consolidated results from the date of acquisition.



The aggregate purchase price consists of (in thousands):



|                               |  |   |       
|------------------------------ |  | - | ------
|Cash                           |  | $ | 22,500
|Transaction costs              |  |   | 822   
|                               |  |   |       
|Total aggregate purchase price |  | $ | 23,322
|                               |  |   |       



The following
summarizes the final purchase price of the assets acquired and liabilities assumed at the date of acquisition (in thousands):



|                                         |  |   |        |  
|---------------------------------------- |  | - | ------ | -
|Cash                                     |  | $ | 1,672  |  
|Accounts receivable                      |  |   | 906    |  
|Inventories                              |  |   | 3,403  |  
|Property, plant and equipment            |  |   | 2,180  |  
|Other intangible assets                  |  |   | 9,922  |  
|Other assets and restricted escrow funds |  |   | 6,514  |  
|Accounts payable                         |  |   | (559   | )
|Pension plan liability                   |  |   | (750   | )
|Accrued expenses                         |  |   | (2,012 | )
|Income taxes payable                     |  |   | (1,845 | )
|Deferred income taxes                    |  |   | (1,249 | )
|                                         |  |   |        |  
|                                         |  |   | 18,182 |  
|Goodwill                                 |  |   | 5,140  |  
|                                         |  |   |        |  
|Aggregate purchase price                 |  | $ | 23,322 |  
|                                         |  |   |        |  



In connection with
the other intangible assets relating to the Stoker acquisition, see Note 8.



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



F-14



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|4. | Acquisition of Business: Continued
|-- | ----------------------------------



The unaudited pro forma combined historical results, as if Stoker had been acquired at the beginning
of fiscal 2003 and 2002, respectively, are estimated to be:



|                    |  |      |         |   |      |   |        
|------------------- |  | ---- | ------- | - | ---- | - | -------
|                    |  | 2003 |         |   | 2002
|Net sales           |  | $    | 126,162 |   |      | $ | 121,407
|Net income (loss)   |  | $    | (4,186  | ) |      | $ | 7,795  
|Earnings per share- |  |      |         |   |      |   |        
|Basic               |  | $    | (7.92   | ) |      | $ | 14.76  
|Assuming dilution   |  | $    | (7.92   | ) |      | $ | 11.72  



The pro forma results
are not necessarily indicative of what actually would have occurred if the acquisition had been completed as of the beginning of each fiscal period presented, nor are they necessarily indicative of future consolidated results.



As part of an employment agreement between the Company and the former
President of Stoker, the Company agreed to pay $300 per annum for a period of three years relating to employee non-competition.



On November 17, 2003, Stoker terminated its employee defined benefit plan. As part of the stock purchase agreement, the shareholders of Stoker agreed to
fund $750 in a restricted escrow account to fund future payments to current and retired Stoker employees.



|5. | Fair Value of Financial Instruments:
|-- | ------------------------------------



The following disclosure of the estimated fair value of financial instruments is made in accordance with the requirements of SFAS No. 107,
Disclosure About Fair Value of Financial Instruments, as amended by SFAS No. 126. The estimated fair value amounts have been determined by the Company using the methods and assumptions described below. However, considerable judgment is
required to interpret market data to develop estimates of fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts the Company could realize in a current market exchange. The use of different market
assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.



Cash and Cash Equivalents:Cash and cash equivalents are by definition short-term and the carrying amount is a reasonable estimate of fair value.



Accounts Receivable:The fair value of accounts
receivable approximates their carrying value.



Long-Term
Debt:The fair value of the Companys long-term debt is estimated based on the quoted market prices for the same or similar issues or on the current rates offered to the Company for debt of the same remaining maturities. As of December 31,
2004 and 2003, the fair market value of the Companys debt was $169.0 million and $155.0 million, respectively.



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



F-15



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2003, 2002 and 2001

(dollars in thousands)



|6. | Inventories:
|-- | ------------



The components of inventories at December 31 are as follows (in thousands):



|                                    |  |      |        |      |   |       
|----------------------------------- |  | ---- | ------ | ---- | - | ------
|                                    |  | 2004 |        | 2003
|Raw materials and work in process   |  | $    | 4,246  |      | $ | 5,996 
|Leaf tobacco                        |  |      | 7,878  |      |   | 8,274 
|Finished goods  loose leaf tobacco |  |      | 3,069  |      |   | 6,018 
|Finished goods  MYO products       |  |      | 8,539  |      |   | 6,323 
|Other                               |  |      | 2,163  |      |   | 1,350 
|                                    |  |      |        |      |   |       
|                                    |  |      | 25,895 |      |   | 27,961
|LIFO reserve                        |  |      | 12,064 |      |   | 14,296
|                                    |  |      |        |      |   |       
|                                    |  | $    | 37,959 |      | $ | 42,257
|                                    |  |      |        |      |   |       



During 2004 and 2003,
inventory quantities were reduced. This reduction resulted in a liquidation of LIFO inventory quantities carried at lower costs prevailing in prior years as compared with the cost of 2004 and 2003 purchases, the effect of which increased cost of
goods sold and decreased net income by approximately $1.7million and $1.9 million, respectively.



The LIFO inventory value is in excess of its current estimated replacement cost by the amount of the LIFO reserve.



The Company recorded an inventory valuation allowance of $218 as of December
31, 2003.



|7. | Property, Plant and Equipment:
|-- | ------------------------------



Property, plant and equipment at December 31 consists of (in thousands):



|                           |  |      |         |   |      |   |        |  
|-------------------------- |  | ---- | ------- | - | ---- | - | ------ | -
|                           |  | 2004 |         |   | 2003 |  
|Land                       |  | $    | 654     |   |      | $ | 654    |  
|Buildings and improvements |  |      | 4,282   |   |      |   | 4,363  |  
|Machinery and equipment    |  |      | 12,194  |   |      |   | 9,250  |  
|Furniture and fixtures     |  |      | 3,920   |   |      |   | 3,164  |  
|                           |  |      |         |   |      |   |        |  
|                           |  |      | 21,050  |   |      |   | 17,431 |  
|Accumulated depreciation   |  |      | (10,279 | ) |      |   | (9,121 | )
|                           |  |      |         |   |      |   |        |  
|                           |  | $    | 10,771  |   |      | $ | 8,310  |  
|                           |  |      |         |   |      |   |        |  



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



F-16



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|8. | Goodwill and Other Intangible Assets:
|-- | -------------------------------------



Goodwill at December 31 consists of (in thousands):



|                                                                                        |  |      |         |      |   |        
|--------------------------------------------------------------------------------------- |  | ---- | ------- | ---- | - | -------
|                                                                                        |  | 2004 |         | 2003
|NTC goodwill, net of accumulated amortization of $4,500 at December 31, 2004 and 2003   |  | $    | 27,450  |      | $ | 27,450 
|NAOC goodwill, net of accumulated amortization of $21,175 at December 31, 2004 and 2003 |  |      | 96,107  |      |   | 96,107 
|Stoker goodwill (see Note 4)                                                            |  |      | 5,140   |      |   | 5,102  
|                                                                                        |  |      |         |      |   |        
|                                                                                        |  | $    | 128,697 |      | $ | 128,659
|                                                                                        |  |      |         |      |   |        



|                                |  |           |        |     |   |                               |  |       |   |  |   |        
|------------------------------- |  | --------- | ------ | --- | - | ----------------------------- |  | ----- | - |  | - | -------
|                                |  | Smokeless |        | MYO |   | PremiumManufacturedCigarettes |  | Total
|Balance as of January 1, 2004   |  | $         | 30,674 |     | $ | 97,985                        |  | $     |  |  | $ | 128,659
|Goodwill addition               |  |           | 1      |     |   | 37                            |  |       |  |  |   | 38     
|                                |  |           |        |     |   |                               |  |       |   |  |   |        
|Balance as of December 31, 2004 |  | $         | 30,675 |     | $ | 98,022                        |  | $     |  |  | $ | 128,697
|                                |  |           |        |     |   |                               |  |       |   |  |   |        



The following table
summarizes information about the Companys allocation of other intangible assets. Other intangibles, all of which relate to the purchase of Stoker, consist of (in thousands):



|                                               |  |                         |       |                         |   |    
|---------------------------------------------- |  | ----------------------- | ----- | ----------------------- | - | ---
|                                               |  | As of December 31, 2004
|                                               |  | GrossCarryingAmount     |       | AccumulatedAmortization
|Unamortized indefinite life intangible assets  |  |                         |       |                         |   |    
|Trade names                                    |  | $                       | 8,500 |                         | $ |   
|Formulas                                       |  |                         | 51    |                         |   |   
|                                               |  |                         |       |                         |   |    
|Total                                          |  | $                       | 8,551 |                         | $ |   
|                                               |  |                         |       |                         |   |    
|Amortized intangible assets:                   |  |                         |       |                         |   |    
|Customer list (useful life of 10 years)        |  | $                       | 1,400 |                         | $ | 157
|Non-compete agreement (useful life of 3 years) |  |                         | 900   |                         |   | 401
|                                               |  |                         |       |                         |   |    
|Total                                          |  | $                       | 2,300 |                         | $ | 558
|                                               |  |                         |       |                         |   |    



The Company amortizes
the non-competition agreement over its life of 3 years. Amortization expense for other intangibles was approximately $462 for the year ending December 31, 2004. Estimated future amortization expense is $440 for the year ending December 31, 2005,
$390 for the year ending December 31, 2006, and $140 for the years ending December 31, 2007, 2008 and 2009.



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



F-17



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2003, 2002 and 2001

(dollars in thousands)



|9. | Other Assets:
|-- | -------------



Other assets at December 31, 2004 and 2003 includes loans and accrued interest to the principal
shareholder of $1,487 and $1,559, respectively, amounts related to the MSA escrow account of $13,171 and $8,282, respectively, and other miscellaneous deposits of $868 and $822, respectively.



|10. | Deferred Financing Costs:
|--- | -------------------------



Deferred financing costs at December 31 consist of (in thousands):



|                                                                                                                           |  |      |       |      |   |      
|-------------------------------------------------------------------------------------------------------------------------- |  | ---- | ----- | ---- | - | -----
|                                                                                                                           |  | 2004 |       | 2003
|Deferred financing costs, net of accumulated amortization of $1,229 and $8,917 at December 31, 2004 and 2003, respectively |  | $    | 9,407 |      | $ | 5,163
|                                                                                                                           |  |      |       |      |   |      



During 2004, the
Company recorded a write-off of deferred financing cost of approximately $1.6 million relating to the extinguishment of the Senior Notes.



|11. | Notes Payable and Long-Term Debt:
|--- | ---------------------------------



Notes payable and long-term debt at December 31 consists of (in thousands):



|                 |  |      |         |      |   |        
|---------------- |  | ---- | ------- | ---- | - | -------
|                 |  | 2004 |         | 2003
|New Senior Notes |  | $    | 200,000 |      | $ |       
|Old Senior Notes |  |      |        |      |   | 155,000
|Notes payable    |  |      |        |      |   | 30,686 
|                 |  |      |         |      |   |        
|                 |  | $    | 200,000 |      | $ | 185,686
|                 |  |      |         |      |   |        



On June 25, 1997, the
Company issued $155.0 million aggregate principal amount of 11% Senior Notes due 2004 (the Notes) which were called for redemption on April 2, 2004 in connection with the refinancing. The Notes are unsecured senior obligations of the
Company which were scheduled to mature on June 15, 2004. The Notes bear interest at 11% per annum, payable semiannually on June 15 and December 15, to holders of record at the close of business on the June 1 or December 1 immediately preceding the
interest payment date.



At December 31, 2003, the Company was
operating under a Loan Agreement (the Loan Agreement), dated December 31, 2000, with Bank One, Kentucky, NA. as Agent (the Agent), and the banks named therein, which provided for a $25.0 million term loan and a $10.0 million
revolving credit facility. The Term Loan was payable in eight (8) quarterly installments of $3,125 million each plus accrued interest, which commenced on March 31, 2001. Both the term loan and the revolving credit facility matured on December 31,
2002, at which time the term loan was paid in full. On December 31, 2002, the Company entered into an Amended Loan Agreement (the Amended Loan Agreement) with Bank One in which the revolving credit facility was increased



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



F-18



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



to $20 million and extended to December 31, 2003. During 2003, the Amended Loan Agreement was amended to reduce the revolving credit facility to $15.0
million and to extend the maturity to March 31, 2004. The unused portion of revolving credit facility at December 31, 2003 amounted to $8.7 million. The Company paid a commitment fee of 0.50% per annum on a quarterly basis on the unused balance of
the revolving credit facility. The outstanding amount relating to the revolving credit facility as of December 31, 2003 has been classified as a current liability in the Consolidated Balance Sheet. All terms of the original Loan Agreement remained
in place except for the replacement of a Fixed Charge Coverage Covenant with an Interest Coverage Covenant. The Companys obligations under the Loan Agreement were guaranteed by National Tobacco, NAOC and NTFC. In addition, the Companys
obligations were collateralized by all of the Companys assets and the Companys equity in its subsidiaries. The interest rate on borrowings under the Amended Loan Agreement was based, at the Companys option, on either LIBOR or the
prime rate as announced by the Agent from time to time. At December 31, 2003, the Notes Payable outstanding under the Tranche B term loan portion consisted of $7.7 million incurred to finance the posting of a $7.7 million judgment bond (including
accrued interest and fees) in connection with the litigation with Republic Tobacco (See Note 20, Contingencies) and $23.0 million to finance the acquisition of Stoker (See Note 4, Acquisition of Business). At December 31, 2003, the interest rate on
borrowings under the Amended Loan Agreement was 5.15%.



The
Loan Agreement and the Notes included cross default provisions and limited the incurrence of additional indebtedness, dividends, transactions with affiliates, asset sales, acquisitions, mergers, prepayments of indebtedness, liens and encumbrances,
and other matters. At December 31, 2003, the Company was in compliance with all provisions of the Amended Loan Agreement and Notes.



At December 31, 2003, the Notes and Notes Payable were reclassified as noncurrent liabilities in the Consolidated Balance Sheet, reflecting the
Companys intention and ability to refinance the Amended Loan Agreement and Senior Notes, as described above.



On February 17, 2004, the Company consummated the refinancing of its existing debt and preferred stock. The refinancing consisted principally of (1) the
offering and sale of $200.0 million principal amount of senior notes (the New Senior Notes) by the Company, (2) the entering into of an amended and restated loan agreement that provides a $50.0 million senior secured revolving credit
facility to the Company and (3) the concurrent sale of $97.0 million aggregate principal amount at maturity of senior discount notes of North Atlantic Holding Company, Inc. (the Parent).



The New Senior Notes are senior unsecured obligations of the Company, mature
on March 1, 2012 and are guaranteed on a senior unsecured basis by all of the Companys existing and certain of its future subsidiaries. The New Senior Notes bear interest at the rate of 9 1/4% per annum from the date of issuance, or from the
most recent date to which interest has been paid or provided for, and is payable semiannually on March 1 and September 1 of each year. The Company is not required to make mandatory redemptions or sinking fund payments prior to the maturity of the
Notes. The Company or Parent may, from time to time seek to retire all or a portion of the New Senior Notes through cash purchases and/or exchanges for other securities in open market purchases, privately negotiated transactions or otherwise.



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



F-19



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



On and after March 1, 2008, the New Senior Notes are redeemable, at the Companys option, in
whole at any time or in part from time to time, upon not less than 30 nor more than 60 days prior notice at the following redemption prices (expressed in percentages of principal amount), if redeemed during the 12-month period commencing March 1 of
the years set forth below, plus accrued and unpaid interest to the redemption date (subject to the right of holders of record on the relevant record date to receive interest due on the relevant interest payment date):



|                    |  |                 |  
|------------------- |  | --------------- | -
|Year                |  | RedemptionPrice |  
|2008                |  | 104.625         | %
|2009                |  | 102.313         | %
|2010 and thereafter |  | 100.000         | %



In addition, prior to
March 1, 2008, the Company may redeem the New Senior Notes, at its option, in whole at any time or in part from time to time, upon not less than 30 nor more than 60 days prior notice at a redemption price equal to 100% of the principal amount of the
New Senior Notes redeemed plus a make-whole premium based on U.S. Treasury rates as of, and accrued and unpaid interest to, the applicable redemption date.



In addition, at any time prior to March 1, 2007, the Company may, at its option, redeem up to 35% of the aggregate principal
amount of the New Senior Notes with the net cash proceeds of one or more equity offerings by Parent or the Company, subject to certain conditions, at a redemption price equal to 109.250% of the principal amount thereof, plus accrued and unpaid
interest thereon, if any, to the date of redemption.



The New
Senior Notes limit the incurrence of additional indebtedness, the payment of dividends, entering into transactions with affiliates, asset sales, engaging in mergers or acquisitions, creating liens or other encumbrances on assets, and other matters.
At December 31, 2004, the Company was in compliance with all provisions of the New Senior Notes.



In connection with the refinancing, the Company also amended and restated the existing credit facility, resulting in a new $50.0 million (reducing to
$40.0 million in August 2005) senior revolving credit facility with Bank One, N.A. as agent (the Agent Bank) and La Salle Bank, National Association. The credit agreement (the New Credit Agreement) governing the new senior
revolving credit facility includes a letter of credit sublimit of $25.0 million and terminates three years from the closing date. The Company will use the new senior revolving credit facility for working capital and general corporate purposes. On
January 19, 2005, the New Credit Agreement was amended to reduce the revolving credit facility to $35.0 million.



Indebtedness under the New Credit Agreement is guaranteed by each of the Companys current and future direct and indirect subsidiaries, and is
secured by a first perfected lien on substantially all of the Companys and the Companys direct and indirect subsidiaries current and future assets and property. The collateral includes a pledge by the Parent of its equity interest
in the Company



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



F-20



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



and a first priority lien on all equity interest and intercompany notes held by the Company and its subsidiaries.



Each advance under the New Credit Agreement will bear interest at variable
rates based, at the Companys option, on either the prime rate plus 1% or LIBOR plus 3%. At December 31, 2004, the interest rate on borrowings under the New Credit Agreement was 5.18% The New Credit Agreement provides for voluntary prepayment,
subject to certain exceptions, of loans. In addition, without the prior written consent of the Agent Bank, the Company will not allow a Change in Control (as defined in the New Credit Agreement), the sale of any material part of its assets and the
assets of its subsidiaries on a consolidated basis or, subject to certain exceptions, the issuance of equity or debt.



Under the New Credit Agreement, the Company is required to pay the lenders a closing fee equal to 1.25% of the aggregate commitments, payable on the
closing date, and an annual commitment fee in variable amounts ranging from 0.50% to 0.65% of the difference between the commitment amount and the average usage of the facility, payable on a quarterly basis. The Company is also required to pay to
the lenders, letter of credit fees equal to 3.00% per annum multiplied by the maximum amount available from time to time to be drawn under such letter of credit issued under the New Credit Agreement and to the lender issuing a letter of credit a
fronting fee of 0.125% per annum multiplied by the aggregate face amount of letters of credit outstanding during a fiscal quarter plus other customary administrative, amendment, payment and negotiation charges in connection with such letters of
credit.



The New Credit Agreement requires the Company and its
subsidiaries to meet certain financial tests, including a minimum fixed charge coverage ratio, and a minimum consolidated adjusted EBITDA. The New Credit Agreement also contains covenants, which among other things, limit the incurrence of additional
indebtedness, dividends, transactions with affiliates, asset sales, acquisitions, mergers, prepayments of other indebtedness, liens and encumbrances and other matters customarily restricted in such agreements. In addition, the New Credit Agreement
requires that certain members of Executive Management remain active in the day-to-day operation and management of the Company and its subsidiaries during the term of the facility.



The New Credit Agreement contains customary events of default, including payment defaults, breach of representations and
warranties, covenant defaults, cross-acceleration, cross-defaults to certain other indebtedness, certain events of bankruptcy and insolvency, the occurrence of a Change in Control and judgment defaults.



As of December 31, 2004 the Company would have failed to meet its original
required minimum fixed charge coverage ratio for the period then ended due to its operating results in 2004. This would have represented an event of default under the terms of the New Credit Agreement. This covenant, however, was eliminated pursuant
to the March 30, 2005 amendment to the New Credit Agreement.



On March 30, 2005, the New Credit Agreement was amended. This amendment modifies the fixed charge coverage ratio covenant, which now only applies to quarters ending June 30, 2005 and thereafter, and the minimum consolidated adjusted EBITDA
covenant, which now only



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



F-21



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



applies to quarters ending from June 30, 2004 through March 31, 2005. The fixed charge coverage ratio definition was also amended to include any future cash
equity contributions to the Company. In addition, the Amendment changes the New Credit Agreement maturity date from February 28, 2007 to January 31, 2006.



Concurrently with the offering of the New Senior Notes, the Parent issued $97.0 million aggregate principal amount at maturity ($60.0 million in gross
proceeds) of its senior unsecured discount notes due 2014 (the Senior Discount Notes). Proceeds of approximately $53.8 million from this issuance were used to make a capital contribution to the Company. The accreted value of these notes
is $66.6 million at December 31, 2004. The Senior Discount Notes are Parents senior obligations and are unsecured, ranking equally in right of payment to all of Parents future unsubordinated obligations and senior in right of payment to
any obligations that are by their terms subordinated to the Senior Discount Notes, and will be effectively subordinated to any secured obligations of Parent to the extent of the assets securing those obligations. The Senior Discount Notes are not
guaranteed by the Company or any of its subsidiaries and are structurally subordinated to all of the Company and its subsidiaries obligations, including the New Senior Notes. The Company or Parent from time to time may seek to retire all or a
portion of the Senior Discount Notes through cash purchases and/or exchanges for other securities in open market purchases, privately negotiated transaction, or otherwise.



Looking forward, due to the lower than anticipated operating performance of the Companys core business and increased
net expenses resulting from the Companys developmental activities relating to Zig-Zag Premium Cigarettes, the Company currently anticipates that it will not likely meet the fixed charge coverage ratio test contained in the New Credit Agreement
for the rolling four quarter periods ending June 30, 2005 and thereafter without the contribution of additional equity into the Company. In the event that such covenant is breached, the Company would be in default under the New Credit Agreement,
pursuant to which the lenders would have all rights and remedies available to them at that time, including the right to accelerate payment of all obligations thereunder. Such acceleration would trigger an event of-default under the indentures
governing the New Senior Notes and the Senior Discount Notes, allowing an acceleration of the obligations thereunder. In the event of an acceleration of its obligations under either the New Credit Agreement or New Senior Notes, the Company would not
be able to satisfy its obligations and would likely be required to seek protection from its creditors under applicable laws. Although there can be no assurance, the Company believes that it will be able to successfully negotiate new senior secured
financing on reasonably acceptable terms, refinance out the existing lenders and avoid a default under the New Credit Agreement.





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



F-22



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|12. | Income Taxes:
|--- | -------------



The income tax provision (benefit) for the years ended December 31, 2004, 2003, and 2002 consists of the following components (in thousands):



|                |  |      |        |      |   |        |      |  |   |      
|--------------- |  | ---- | ------ | ---- | - | ------ | ---- |  | - | -----
|                |  | 2004 |        | 2003 |   |        | 2002
|Deferred        |  |      |        |      |   |        |      |  |   |      
|Federal         |  | $    | 15,574 |      | $ | (3,301 | )    |  | $ | 2,876
|State and local |  |      | 1,830  |      |   | (388   | )    |  |   | 338  
|                |  |      |        |      |   |        |      |  |   |      
|                |  | $    | 17,404 |      | $ | (3,689 | )    |  | $ | 3,214
|                |  |      |        |      |   |        |      |  |   |      



Deferred tax assets
and liabilities at December 31, 2004 and 2003 consist of (in thousands):



|                                         |  |        |         |   |             |   |        |        |  |             |        |  |   |      
|---------------------------------------- |  | ------ | ------- | - | ----------- | - | ------ | ------ |  | ----------- | ------ |  | - | -----
|                                         |  | 2004   |         |   | 2003       
|                                         |  | Assets |         |   | Liabilities |   |        | Assets |  | Liabilities
|Inventory                                |  | $      |        |   |             | $ | 4,801  |        |  | $           |       |  | $ | 4,654
|Property, plant and equipment            |  |        |        |   |             |   | 979    |        |  |             |       |  |   | 1,141
|Goodwill and other intangible assets     |  |        | 2,764   |   |             |   |       |        |  |             | 6,372  |  |   |     
|Accrued pension and postretirement costs |  |        | 3,364   |   |             |   |       |        |  |             | 5,630  |  |   |     
|Minimum pension liability                |  |        | 614     |   |             |   |       |        |  |             | 540    |  |   |     
|NOL carryforward                         |  |        | 13,267  |   |             |   |       |        |  |             | 8,051  |  |   |     
|Other                                    |  |        | 2,506   |   |             |   |       |        |  |             | 1,956  |  |   |     
|                                         |  |        |         |   |             |   |        |        |  |             |        |  |   |      
|Sub-total                                |  |        | 22,515  |   |             |   | 5,780  |        |  |             | 22,549 |  |   | 5,795
|Valuation allowance                      |  |        | (22,515 | ) |             |   | (5,780 | )      |  |             |       |  |   |     
|                                         |  |        |         |   |             |   |        |        |  |             |        |  |   |      
|Deferred income taxes                    |  | $      |        |   |             | $ |       |        |  | $           | 22,549 |  | $ | 5,795
|                                         |  |        |         |   |             |   |        |        |  |             |        |  |   |      



At December 31, 2004
the Company had NOL carryforwards for income tax purposes of approximately $34.0 million which expire in the years beginning in 2012.



The Company has determined that at December 31, 2004, its ability to realize future benefits of net deferred tax assets does not meet the more
likely than not criteria in SFAS No. 109, Accounting for Income Taxes; therefore, a valuation allowance of $16.7 million has been recorded.



Reconciliation of the federal statutory rate and the effective income tax rate for the years ended December 31, 2004, 2003, and 2002 is as follows:



|                          |  |          |    |  |      |    |  |      |  
|------------------------- |  | -------- | -- |  | ---- | -- |  | ---- | -
|                          |  | 2004     |    |  | 2003 |    |  | 2002 |  
|Federal statutory rate    |  | 35.0     | %  |  | 35.0 | %  |  | 35.0 | %
|State taxes               |  | 1.9      |    |  | 3.5  |    |  | 3.0  |  
|Permanent differences     |  | (17.0    | )  |  | (0.8 | %) |  | 0.5  | %
|Valuation                 |  | (2,809.0 | )  |  |     |    |  |     |  
|Other                     |  |         |    |  | (0.6 | )  |  | (1.6 | )
|                          |  |          |    |  |      |    |  |      |  
|Effective income tax rate |  | (2,789.1 | %) |  | 37.1 | %  |  | 36.9 | %
|                          |  |          |    |  |      |    |  |      |  



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



F-23



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|13. | Pension and Postretirement Benefit Plans:
|--- | -----------------------------------------



The Company has two defined benefit pension plans covering substantially all of its employees. Benefits for the hourly employees plan are based on a
stated benefit per year of service, reduced by amounts earned in a previous plan. Benefits for salaried employees are based on years of service and the employees final compensation.



The Company sponsors two defined benefit postretirement plans that cover
both salaried and hourly employees. One plan provides medical and dental benefits, and the other provides life insurance benefits. The post-retirement health care plan is contributory, with retiree contributions adjusted annually; the life insurance
plan is noncontributory.



Effective December 31, 2003, the
Company froze the defined benefit retirement plan for its salaried employees. Effective June 30, 2004 and July 31, 2004, the Company also froze the defined benefit retirement plan for the respective hourly employees of its three collective
bargaining units.



Effective September 30, 2004, the Company
terminated its postretirement benefit plan for its salaried employees. Accordingly, the Company recognized a reduction in the postretirement benefit plan liability of $3,811.



The following tables provide a reconciliation of the changes in the plans benefit obligations and fair value of assets
for the years ended December 31, 2004 and 2003 and a statement of the funded status as of December 31 (in thousands):



|                                             |  |                  |        |   |                        |   |        |      |  |   |        |   |  |   |         |  
|-------------------------------------------- |  | ---------------- | ------ | - | ---------------------- | - | ------ | ---- |  | - | ------ | - |  | - | ------- | -
|                                             |  | Pension Benefits |        |   | PostretirementBenefits |  
|                                             |  | 2004             |        |   | 2003                   |   |        | 2004 |  |   | 2003   |  
|Reconciliation of benefit obligation:        |  |                  |        |   |                        |   |        |      |  |   |        |   |  |   |         |  
|Benefit obligation at January 1              |  | $                | 15,298 |   |                        | $ | 12,737 |      |  | $ | 14,298 |   |  | $ | 9,351   |  
|Service cost                                 |  |                  | 161    |   |                        |   | 552    |      |  |   | 238    |   |  |   | 728     |  
|Interest cost                                |  |                  | 783    |   |                        |   | 803    |      |  |   | 460    |   |  |   | 807     |  
|Actuarial loss                               |  |                  | 368    |   |                        |   | 1,772  |      |  |   | 1,742  |   |  |   | 3,847   |  
|Curtailment of salaried benefits             |  |                  | (1,386 | ) |                        |   |       |      |  |   | (7,843 | ) |  |   |        |  
|Benefits paid                                |  |                  | (696   | ) |                        |   | (566   | )    |  |   | (267   | ) |  |   | (435    | )
|                                             |  |                  |        |   |                        |   |        |      |  |   |        |   |  |   |         |  
|Benefit obligation at December 31            |  | $                | 14,528 |   |                        | $ | 15,298 |      |  | $ | 8,628  |   |  | $ | 14,298  |  
|                                             |  |                  |        |   |                        |   |        |      |  |   |        |   |  |   |         |  
|Reconciliation of fair value of plan assets: |  |                  |        |   |                        |   |        |      |  |   |        |   |  |   |         |  
|Fair value of plan assets at January 1       |  | $                | 9,433  |   |                        | $ | 6,956  |      |  | $ |       |   |  |   |        |  
|Actual return on plan assets                 |  |                  | 1,268  |   |                        |   | 1,643  |      |  |   |       |   |  |   |        |  
|Employer contributions                       |  |                  | 1,700  |   |                        |   | 1,400  |      |  |   | 267    |   |  |   | 435     |  
|Benefit paid                                 |  |                  | (696   | ) |                        |   | (566   | )    |  |   | (267   | ) |  |   | (435    | )
|                                             |  |                  |        |   |                        |   |        |      |  |   |        |   |  |   |         |  
|Fair value of plan assets at December 31     |  | $                | 11,705 |   |                        | $ | 9,433  |      |  | $ |       |   |  | $ |        |  
|                                             |  |                  |        |   |                        |   |        |      |  |   |        |   |  |   |         |  
|Funded status:                               |  |                  |        |   |                        |   |        |      |  |   |        |   |  |   |         |  
|Funded status at December 31                 |  | $                | (2,823 | ) |                        | $ | (5,865 | )    |  | $ | (8,628 | ) |  | $ | (14,318 | )
|Unrecognized prior service cost              |  |                  |       |   |                        |   | 6      |      |  |   |        |   |  |   |        |  
|Unrecognized net actuarial loss              |  |                  | 1,476  |   |                        |   | 3,032  |      |  |   | 2,567  |   |  |   | 4,985   |  
|                                             |  |                  |        |   |                        |   |        |      |  |   |        |   |  |   |         |  
|Net amount recognized                        |  | $                | (1,347 | ) |                        | $ | (2,827 | )    |  | $ | (6,061 | ) |  | $ | (9,333  | )
|                                             |  |                  |        |   |                        |   |        |      |  |   |        |   |  |   |         |  



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



F-24



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|13. | Pension and Postretirement Benefit Plans:, continued:
|--- | -----------------------------------------------------



The asset allocation for the Companys defined benefit plans as of December 31, 2004 and 2003, and the target
allocation for 2005, by asset category, follows:



|                  |  |                  |   |  |                                     |   |  |       |  
|----------------- |  | ---------------- | - |  | ----------------------------------- | - |  | ----- | -
|                  |  | TargetAllocation |   |  | Percentage ofPlan Assets atDecember |  
|                  |  | 2005             |   |  | 2004                                |   |  | 2003  |  
|Asset category:   |  |                  |   |  |                                     |   |  |       |  
|Equity securities |  | 70.0             | % |  | 71.3                                | % |  | 67.0  | %
|Debt Securities   |  | 30.0             | % |  | 28.7                                | % |  | 33.0  | %
|Cash              |  | 0.0              | % |  | 0.0                                 | % |  | 0.0   | %
|                  |  |                  |   |  |                                     |   |  |       |  
|Total             |  | 100.0            | % |  | 100.0                               | % |  | 100.0 | %
|                  |  |                  |   |  |                                     |   |  |       |  



Equity securities
included no shares of the Companys common stock at December 31, 2004 or 2003.



The Companys investment philosophy is to earn a reasonable return without subjecting plan assets to undue risk. The Company uses one management firm to manage plan assets, which are invested in high quality
equity and debt securities. The Companys investment objective is to provide long-term growth of capital as well as current income.



The following table provides the amounts recognized in the balance sheets as of December 31 (in thousands):



|                                       |  |                  |        |   |                        |   |        |      |  |   |        |   |  |   |        |  
|-------------------------------------- |  | ---------------- | ------ | - | ---------------------- | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                       |  | Pension Benefits |        |   | PostretirementBenefits |  
|                                       |  | 2004             |        |   | 2003                   |   |        | 2004 |  |   | 2003   |  
|Accrued benefit cost                   |  | $                | (1,347 | ) |                        | $ | (2,827 | )    |  | $ | (6,061 | ) |  | $ | (9,333 | )
|Minimum pension liability              |  |                  | (1,965 | ) |                        |   | (1,769 | )    |  |   |       |   |  |   |       |  
|Deferred tax asset                     |  |                  | 614    |   |                        |   | 540    |      |  |   |       |   |  |   |       |  
|Accumulated other comprehensive income |  |                  | 1,351  |   |                        |   | 1,229  |      |  |   |       |   |  |   |       |  
|                                       |  |                  |        |   |                        |   |        |      |  |   |        |   |  |   |        |  
|Net amount recognized                  |  | $                | (1,347 | ) |                        | $ | (2,827 | )    |  | $ | (6,061 | ) |  | $ | (9,333 | )
|                                       |  |                  |        |   |                        |   |        |      |  |   |        |   |  |   |        |  



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



F-25



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|13. | Pension and Postretirement Benefit Plans:, continued:
|--- | -----------------------------------------------------



The following table provides the components of net periodic pension and postretirement benefit costs
for the plans for the years ended December 31 (in thousands):



|                                 |  |                  |      |   |                         |   |      |      |  |   |      |   |  |      |        |      |  |   |       |  |   |    
|-------------------------------- |  | ---------------- | ---- | - | ----------------------- | - | ---- | ---- |  | - | ---- | - |  | ---- | ------ | ---- |  | - | ----- |  | - | ---
|                                 |  | Pension Benefits |      |   | Postretirement Benefits
|                                 |  | 2004             |      |   | 2003                    |   |      | 2002 |  |   | 2004 |   |  | 2003 |        | 2002
|Service cost                     |  | $                | 161  |   |                         | $ | 552  |      |  | $ | 550  |   |  | $    | 238    |      |  | $ | 728   |  | $ | 421
|Interest cost                    |  |                  | 782  |   |                         |   | 803  |      |  |   | 803  |   |  |      | 460    |      |  |   | 808   |  |   | 473
|Expected return on plan assets   |  |                  | (850 | ) |                         |   | (582 | )    |  |   | (658 | ) |  |      |       |      |  |   |      |  |   |   
|Amortization of gains and losses |  |                  | 121  |   |                         |   | 85   |      |  |   |     |   |  |      | 133    |      |  |   | 408   |  |   |   
|Curtailment of salaried benefits |  |                  |     |   |                         |   |     |      |  |   |     |   |  |      | (3,811 | )    |  |   |      |  |   |   
|                                 |  |                  |      |   |                         |   |      |      |  |   |      |   |  |      |        |      |  |   |       |  |   |    
|Net periodic benefit cost        |  | $                | 214  |   |                         | $ | 858  |      |  | $ | 695  |   |  | $    | (3,080 | )    |  | $ | 1,944 |  | $ | 894
|                                 |  |                  |      |   |                         |   |      |      |  |   |      |   |  |      |        |      |  |   |       |  |   |    



The Company is
required to make assumptions regarding such variables as the expected long-term rate of return on plan assets and the discount rate applied to determine service cost and interest cost. The rate of return on assets used is determined based upon
analysis of the plans historical performance relative to the overall markets and mix of assets. The assumptions listed below represents Managements review of relevant market conditions and have been adjusted, as appropriate. The weighted
average assumptions used in the measurement of the Companys benefit obligation are as follows:



|                               |  |                  |   |  |                        |   |  |      |   |  |      |   |  |      |   |  |      |  
|------------------------------ |  | ---------------- | - |  | ---------------------- | - |  | ---- | - |  | ---- | - |  | ---- | - |  | ---- | -
|                               |  | Pension Benefits |   |  | PostretirementBenefits |  
|                               |  | 2004             |   |  | 2003                   |   |  | 2002 |   |  | 2004 |   |  | 2003 |   |  | 2002 |  
|Discount rate                  |  | 5.50             | % |  | 5.50                   | % |  | 6.75 | % |  | 5.75 | % |  | 6.25 | % |  | 6.75 | %
|Expected return on plan assets |  | 8.50             | % |  | 8.50                   | % |  | 8.50 | % |  |     |   |  |     |   |  |     |  
|Rate of compensation increase  |  | N/A              |   |  | 4.00                   | % |  | 4.00 | % |  |     |   |  |     |   |  |     |  



For measurement
purposes of the postretirement benefits, the assumed health care cost trend rate for participants under age 65 as of December 31, 2004, 2003 and 2002 was 11.0%, 12.0% and 12.0%, respectively, and for participants age 65 and over the rate was 11.0%,
12.0% and 12.0%, respectively. The health care cost trend rate was assumed to decline gradually to 5.5% for pre-age 65 and for post-age 65 costs over 6 years.



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



F-26



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|13. | Pension and Postretirement Benefit Plans:, continued:
|--- | -----------------------------------------------------



Assumed health care cost trend rates could have a significant effect on the amounts reported for the
postretirement benefit plans. A 1% increase in assumed health care cost trend rates would have the following effects (in thousands):



|                                                                                            |  |      |       |      |   |       |  |   |   
|------------------------------------------------------------------------------------------- |  | ---- | ----- | ---- | - | ----- |  | - | --
|                                                                                            |  | 2004 |       | 2003 |   | 2002 
|Effect on total of service and interest cost components of net periodic postretirement cost |  | $    | 123   |      | $ | 269   |  | $ | 3 
|Effect on the health care component of the accumulated postretirement benefit obligation    |  | $    | 1,100 |      | $ | 2,280 |  | $ | 49



The following benefit
payments, which reflect expected future service, as appropriate, are expected to be paid:



|          |  |                           |       |                                         |   |      
|--------- |  | ------------------------- | ----- | --------------------------------------- | - | -----
|          |  | PensionBenefits U.S.Plans |       | OtherPostretirementBenefits (U.S.Plans)
|          |  | (In Thousands)            |       | (In Thousands)                         
|2005      |  | $                         | 681   |                                         | $ | 204  
|2006      |  |                           | 736   |                                         |   | 244  
|2007      |  |                           | 766   |                                         |   | 280  
|2008      |  |                           | 811   |                                         |   | 330  
|2009      |  |                           | 861   |                                         |   | 385  
|2010-2014 |  | $                         | 5,083 |                                         | $ | 2,851



The Companys
policy for the postretirement benefits plan is to make contributions equal to the benefits paid during the year. The Company expects to make $0.3 million of contributions to the plan in the year ending December 31, 2005.



The Company also sponsors a voluntary 401(k) retirement savings plan.
Eligible employees may elect to contribute up to 15% of their annual earnings subject to certain limitations. The Company match for the hourly employees is 100.0% of each eligible participants contribution up to 6% of compensation for the plan
year. The Companys matching for hourly employees is subject to a 3-year vesting schedule. The Company match for the salaried employees is 100.0% of each eligible participants contribution up to 6% of compensation for the plan year.
Company matching is immediate for salaried employees. Additional discretionary matching contributions by the Company are determined annually by the Board of Directors. Company matching contributions to this plan were approximately $0.5 million, $0.5
million and $0.4 million for each of the years ended December 31, 2004, 2003 and 2002, respectively.



|14. | Lease Commitments:
|--- | ------------------



The Company leases certain office space and vehicles for varying periods.



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



F-27



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|14. | Lease Commitments, continued:
|--- | -----------------------------



The following is a schedule of future minimum lease payments for operating leases that had initial or
remaining non-cancelable lease terms in excess of one year as of December 31, 2004 (in thousands):



|                             |  |                 |      
|---------------------------- |  | --------------- | -----
|                             |  | OperatingLeases
|2005                         |  | $               | 1,213
|2006                         |  |                 | 1,139
|2007                         |  |                 | 932  
|2008                         |  |                 | 510  
|2009                         |  |                 | 312  
|2010 and beyond              |  |                 | 1,486
|                             |  |                 |      
|Total minimum lease payments |  | $               | 5,592
|                             |  |                 |      



Lease expense for the
years ended December 31, 2004, 2003 and 2002 was $1,081, $840 and $786, respectively.



|15. | Mandatorily Redeemable Preferred Stock
|--- | --------------------------------------



On July 1, 2002 the Company commenced a consent solicitation (the Consent Solicitation) from registered holders of its 12% Senior Exchange
Payment-in-Kind Preferred Stock, par value $0.01 per share (Preferred Stock), for certain amendments to the certificate of incorporation of the Company which would amend the terms of the Preferred Stock. The proposed amendments required
the consent of the holders of a majority of the issued and outstanding shares of common stock of the Company and the consent of the holders of a majority of the issued and outstanding shares of Preferred Stock. A consent by the holders of a majority
of the Companys outstanding common stock was executed on June 28, 2002. On July 29, 2002, the Consent Solicitation was successfully completed, with the Company receiving consents from the holders of more than 99% of the outstanding shares of
Preferred Stock.



The amendments to the Preferred Stock, among
other things: (i) accelerated the mandatory redemption date of the Preferred Stock from June 15, 2007 to June 15, 2005, which will require the Company to redeem the Preferred Stock at an earlier date, (ii) reduced the liquidation preference from
$25.00 to $22.00 per share, which will lower the Companys cost of redeeming the Preferred Stock and will lower the amount of dividends payable thereon (which dividends are equal to 12% of the liquidation preference per annum), (iii) eliminated
any redemption premium, which will lower the Companys potential cost of redeeming the Preferred Stock prior to June 15, 2005, (iv) reduced the repurchase price that the Company must offer the holders of Preferred Stock upon a change of control
from 101% to 100% of the liquidation preference, which will lower the Companys potential cost of any such repurchase obligation, (v) permitted future dividends to be paid through the issuance of additional shares of preferred stock, which will
provide the Company with greater flexibility in financing its operations, and (vi) included a



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



F-28



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|15. | Mandatorily Redeemable Preferred Stock, continued:
|--- | --------------------------------------------------



definition for the term Permitted Investments, which definition was inadvertently omitted from the Certificate of Designation pursuant to which
the Preferred Stock was created.



As consideration for these
amendments, the Company paid each registered holder of Preferred Stock that consented thereto $0.40 per share in cash. A total of approximately $985 in consent fees were paid. The Company paid an additional amount of approximately $236 in legal and
other fees related to the Consent Solicitation. As a result of the Consent Solicitation the Company recognized a gain of $5.4 million.



For the preferred stock dividend payments on September 15, 2002, December 15, 2002, March 15, 2003, June 15, 2003, September 15, 2003 and December 15,
2003, the Company chose to make this payment in kind. For the preferred stock dividend payment due on March 15, 2004 the Company chose to make this payment in cash.



Persons affiliated with the initial purchases of the Preferred Stock were also issued warrants, with an original fair value
of $0.7 million, to purchase 19,050 shares of common stock of the Company for $0.01 per share, exercisable immediately. The original fair value of these warrants has been recorded in equity, with a corresponding amount capitalized and included in
deferred financing costs.



On March 18, 2004, in connection
with the refinancing of its existing debt, the Company redeemed all outstanding shares of the preferred stock, at the applicable redemption price equal to the liquidation preference of the preferred stock ($22.00 per share), plus an amount in cash
equal to all accumulated and unpaid dividends for a total of $65,080.



|16. | Share Incentive Plans:
|--- | ----------------------



As of December 31, 2003, the Company had two share incentive plans covering certain key employees which provided for the granting of options to purchase
common stock of the Company and other stock related benefits. Pursuant to the reorganization on February 9, 2004, as described in Note 1, each of the 539,235 issued and outstanding shares of voting common stock of the Company were converted into the
right to receive one share of common stock of the Parent. In connection therewith, the liability of $2,149 relating to the share incentive plans was transferred to the Parent.



|17. | Income (Loss) Per Common Share Reconciliation (dollars in thousands, except per share amounts):
|--- | -----------------------------------------------------------------------------------------------



|                                          |  |                                      |         |   |                     |        |                 |   |         |  
|----------------------------------------- |  | ------------------------------------ | ------- | - | ------------------- | ------ | --------------- | - | ------- | -
|                                          |  | For the Year Ended December 31, 2004 |        
|                                          |  | Income(Numerator)                    |         |   | Shares(Denominator) |        | Per ShareAmount |  
|Net loss                                  |  | $                                    | (18,029 | ) |                     |        |                 |   |         |  
|Less: Preferred stock dividends           |  |                                      | (1,613  | ) |                     |        |                 |   |         |  
|                                          |  |                                      |         |   |                     |        |                 |   |         |  
|Basic and diluted:                        |  |                                      |         |   |                     |        |                 |   |         |  
|Net loss available to common stockholders |  | $                                    | (19,642 | ) |                     | 58,161 |                 | $ | (337.72 | )
|                                          |  |                                      |         |   |                     |        |                 |   |         |  



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



F-29



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|17. | Income (Loss) Per Common Share Reconciliation (dollars in thousands, except per share amounts), continued:
|--- | ----------------------------------------------------------------------------------------------------------



|                                                   |  |                                      |         |   |                     |         |                 |   |        |  
|-------------------------------------------------- |  | ------------------------------------ | ------- | - | ------------------- | ------- | --------------- | - | ------ | -
|                                                   |  | For the Year Ended December 31, 2003 |        
|                                                   |  | Income(Numerator)                    |         |   | Shares(Denominator) |         | Per ShareAmount |  
|Net income                                         |  | $                                    | (6,241  | ) |                     |         |                 |   |        |  
|Less: Preferred stock dividends                    |  |                                      | 7,275   |   |                     |         |                 |   |        |  
|                                                   |  |                                      |         |   |                     |         |                 |   |        |  
|Basic:                                             |  |                                      |         |   |                     |         |                 |   |        |  
|Net income available to common stockholders        |  | $                                    | (13,516 | ) |                     | 528,241 |                 | $ | (25.59 | )
|                                                   |  |                                      |         |   |                     |         |                 |   |        |  
|                                                   | 
|                                                   |  | For the Year Ended December 31, 2002 |        
|                                                   |  | Income(Numerator)                    |         |   | Shares(Denominator) |         | Per ShareAmount |  
|Net income                                         |  | $                                    | 5,485   |   |                     |         |                 |   |        |  
|Less: Preferred stock dividends                    |  |                                      | (6,976  | ) |                     |         |                 |   |        |  
|Plus: Net gain on restructuring of preferred stock |  |                                      | 5,395   |   |                     |         |                 |   |        |  
|                                                   |  |                                      |         |   |                     |         |                 |   |        |  
|Basic:                                             |  |                                      |         |   |                     |         |                 |   |        |  
|Net loss available to common stockholders          |  | $                                    | 3,904   |   |                     | 528,241 |                 | $ | 7.39   |  
|                                                   |  |                                      |         |   |                     |         |                 |   |        |  
|Diluted:                                           |  |                                      |         |   |                     |         |                 |   |        |  
|Net loss available to common stockholders          |  | $                                    | 3,904   |   |                     | 664,939 |                 | $ | 5.87   |  
|                                                   |  |                                      |         |   |                     |         |                 |   |        |  



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



F-30



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



The calculations above are based on the weighted average number of shares of common stock outstanding during the
year. For the year ended December 31, 2003, common equivalent shares from stock options of 93,271 are excluded from the computations as their effect is antidilutive. For the year ended December 31, 2003, warrants of 63,490 are excluded from the
computations as their effect is antidilutive.



|18. | Fourth Quarter Adjustment:
|--- | --------------------------



The fourth quarters of 2004, 2003 and 2002 include net adjustments to increase (decrease) the income tax provision by approximately $10,898, $4,282 and
$494, respectively. The fourth quarters of 2004, 2003 and 2002 also included adjustments to increase the LIFO expense and decrease pre-tax income by approximately $2.1 million, $1.9 million and $0.4 million, respectively. The fourth quarter of 2004
also included adjustments to decrease pension/post-retirement benefit expense by approximately ($0.2) million. The fourth quarter of 2003 also included adjustments to increase the post retirement benefits expense by approximately $1.1 million, as a
result of year-end actuarial computations.



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



F-31



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|19. | Selected Quarterly Financial Data (unaudited):
|--- | ----------------------------------------------



All amounts are in thousands except net income (loss) per share.



|                                    |  |         |        |   |     |   |            |     |  |     |            |  |   |               |  
|----------------------------------- |  | ------- | ------ | - | --- | - | ---------- | --- |  | --- | ---------- |  | - | ------------- | -
|                                    |  | QUARTER |       
|                                    |  | 1st     |        |   | 2nd |   |            | 3rd |  | 4th |           
|2004                                |  |         |        |   |     |   |            |     |  |     |            |  |   |               |  
|Net sales                           |  | $       | 22,105 |   |     | $ | 37,207     |     |  | $   | 30,741     |  | $ | 25,267        |  
|Gross profit                        |  |         | 9,853  |   |     |   | 20,140     |     |  |     | 16,966     |  |   | 9,744         |  
|Net income (loss)                   |  |         | (7,245 | ) |     |   | 1,974      |     |  |     | 7,174      |  |   | (21,545       | )
|Basic net income (loss) per share   |  |         | (30.98 | ) |     |   | 197,400.00 |     |  |     | 717,400.00 |  |   | (2,154,500.00 | )
|Diluted net income (loss) per share |  |         | (30.98 | ) |     |   | 197,400.00 |     |  |     | 717,400.00 |  |   | (2,154,500.00 | )
|                                    |  |         |        |  
|2003                                |  |         |        |   |     |   |            |     |  |     |            |  |   |               |  
|Net sales                           |  | $       | 14,249 |   |     | $ | 30,251     |     |  | $   | 28,718     |  | $ | 28,375        |  
|Gross profit                        |  |         | 6,549  |   |     |   | 17,496     |     |  |     | 16,882     |  |   | 12,049        |  
|Net income (loss)                   |  |         | (5,164 | ) |     |   | (11,822    | )   |  |     | 232        |  |   | 3,237         |  
|Basic net income (loss) per share   |  |         | (9.78  | ) |     |   | (22.38     | )   |  |     | 0.44       |  |   | 6.13          |  
|Diluted net income (loss) per share |  |         | (9.78  | ) |     |   | (22.38     | )   |  |     | 0.38       |  |   | 6.13          |  



|20. | Contingencies:
|--- | --------------



Litigation with Republic Tobacco



On July 15, 1998, North Atlantic Operating Company, Inc. (NAOC) and National Tobacco Company, L.P. (NTC) filed a complaint (the
Kentucky Complaint) against Republic Tobacco, Inc. and its affiliates (Republic Tobacco) in Federal District Court for the Western District of Kentucky. Republic Tobacco imports and sells Roll-Your-Own (RYO)
premium cigarette papers under the brand names JOB and TOP as well as other brand names. The Kentucky Complaint alleges, inter alia, that Republic Tobaccos use of exclusivity agreements, rebates, incentive programs, buy-backs and other
activities related to the sale of premium cigarette papers in the southeastern United States violate federal and state antitrust and unfair competition laws and that Republic Tobacco defaced and directed others to deface NAOCs point of
purchase vendor displays for premium cigarette papers by covering up the ZIG-ZAG brand name and advertising material with advertisements for Republic Tobaccos RYO cigarette paper brands. The Kentucky Complaint alleges that these
activities constitute unfair competition under federal and state laws.



On June 30, 1998, Republic Tobacco filed a complaint against the Company, NAOC and NTC in the U.S. District Court of the Northern District of Illinois (the Illinois Complaint) and served it on the Company after the institution
of the Kentucky action. In the Illinois Complaint, Republic Tobacco seeks declaratory relief with respect to the Companys claims. In addition, the Illinois Complaint alleges that certain actions taken by the Company to inform its customers of
its claims against Republic Tobacco constitute tortuous interference with customer relationships, false advertising, violations of Uniform Deceptive Trade Practices and Consumer Fraud Acts, defamation and unfair competition. In addition, although
not included in its original complaint



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



F-32



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|20. | Contingencies, continued:
|--- | -------------------------



but in its amended complaint, Republic Tobacco alleged that the Company has unlawfully monopolized and attempted to monopolize the market on a national and
regional basis for premium cigarette papers. Republic sought unspecified compensatory damages, injunctive relief and attorneys fees and costs.



On October 20, 2000, Republic Tobacco filed a motion to dismiss, stay, or transfer the Kentucky Complaint to the Illinois Court. On December 19, 2000, the
Court denied Republic Tobaccos motion, holding that it was premature. The Court noted also that it had communicated with the Court in Illinois and that it had concluded that Republic Tobacco may not be entitled to any preference on forum
selection, which would ordinarily be given because it was first to file. The Kentucky complaint is still on file.



Prior to the completion of discovery, the Court dismissed Republic Tobaccos antitrust claims against the Company. After discovery was completed in
2001, both parties moved for summary judgment on the others claims. In April 2002, the District Court for the Northern District of Illinois decided the summary judgment motions by dismissing all claims of both the Company and Republic Tobacco and
its affiliates, except for Republic Tobaccos claim of defamation per se against the Company, on which it granted summary judgment on liability in favor of Republic Tobacco, and a Lanham Act false advertising claim, based on the same facts as
the defamation claim, for equitable relief. In February 2003, the District Court granted Republics motion for summary judgment on the Companys counterclaim that Republic tortuously interfered with the Companys business
relationships and economic advantage. The only claim that remained to be tried was Republics Lanham Act claim and damages on the defamation claim on which the Court previously ruled that Republic could only obtain equitable relief if
successful.



On July 8, 2003, following a four-day trial, an
Illinois jury returned a verdict in favor of Republic on the defamation claims of $8.4 million in general damages and $10.2 million in punitive damages, for a total damage award of $18.6 million. The Company recorded an $18.8 million charge during
the second quarter 2003 relating to this transaction. The Company filed post-trial motions for a new trial and, in the alternative, for a reduction of the awards. On August 1, 2003, the Company posted a judgment bond in the amount of $18.8 million
with the U.S. District Court. This was accomplished by obtaining a $19.0 million senior secured term loan pursuant to a July 31, 2003 amendment to the Companys existing credit facility. On November 20, 2003, the court ruled that the awards
were excessive and reduced the awards by approximately 60%, with the award of compensatory damages being reduced to $3.36 million and the award of punitive damages being reduced to $4.08 million, for a total of $7.44 million. On December 18, 2003,
Republic accepted these reduced awards. The Company reversed $11.16 million during the fourth quarter 2003 due to this court ruling.



On January 8, 2004, the Company appealed the final judgment, including the finding of liability in this case as well as the amount of the award. On
January 22, 2004, Republic filed a general notice of cross appeal and argued in its appellate briefs that the judgment should be affirmed and also asserted, in its cross-appeal, that the original judgment should be reinstated despite its acceptance
of the District Courts order reducing the judgment amount.



On September 1, 2004, the Court of Appeals issued its ruling affirming the finding of liability against the Company for defamation, but reducing the amount of the damage



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



F-33



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|20. | Contingencies, continued:
|--- | -------------------------



award to $3.0 million. The Court of Appeals also affirmed the dismissal of the Companys antitrust claim against Republic and the dismissal of
Republics motion to re-instate the original jury award of $18.8 million. As a result of these rulings, in October 2004 the Company received approximately $4.5 million relating to the cash bond it had posted with the Court in 2003. This amount
was included in Other income during 2004.



The Company has
also applied to the Court of Appeals for an order awarding the Company approximately $1.0 million for the difference in the expense of the original bond of $18.8 million and the subsequent reduced bond of $7.0 million, on the one hand, and the
lesser expense the Company would have incurred to bond the final $3.0 million judgment, on the other hand. On November 30, 2004, the Court of Appeals ruled that the application for costs should be directed to the District Court. On December 17,
2004, the Company filed this motion with the District Court. That motion has been fully briefed and the parties are waiting for the Court to rule.



Litigation Related to Counterfeiting



Texas Infringing Products Litigation. In Bolloré, S.A. v. Import Warehouse, Inc., Civ. No. 3-99-CV-1196-R (N.D. Texas),
Bolloré, the Companys Licensor ofZIG-ZAG brand premium cigarette papers, obtained a sealed order allowing it to conduct a seizure of infringing and counterfeit
ZIG-ZAG products in the United States. On June 7, 1999, seizures of products occurred in Michigan and Texas. Subsequently, all named defendants have been enjoined from buying and selling such infringing or counterfeit goods.
Bolloré and the Company negotiated settlements with all defendants. These defendants included Import Warehouse, Ravi Bhatia, Tarek Makki and Adham Makki. Those settlements included a consent injunction against distribution of infringing or
counterfeit goods.



On May 18, 2001, the Company, in
conjunction with Bolloré and law enforcement authorities conducted raids on the businesses and homes of certain defendants previously enjoined (including Tarek Makki and Adham Makki) from selling infringing or counterfeit
ZIG-ZAG brand products in the Bolloré S.A. v. Import Warehouse litigation. Evidence was uncovered that showed that these defendants and certain other individuals were key participants in importing and distributing
counterfeit ZIG-ZAGpremium cigarette papers. After a two day hearing in the U.S. District Court for the Northern District of Texas, on May 30, 2001, the Court held the previously enjoined defendants in contempt of court, and enjoined the
additional new defendants, including Ali Makki, from selling infringing or counterfeit ZIG-ZAGpremium cigarette papers.



The Company entered into a settlement with the defendants, the principal terms of which included a cash payment, an agreed permanent injunction, the
withdrawal of the defendants appeal of the civil contempt order, an agreed judgment of $11.0 million from the civil contempt order and an agreement to forbear from enforcing that $11.0 million money judgment until such time in the future that
the defendants violate the terms of the permanent injunction. Two of the defendants, Tarek Makki and Adham Makki, also agreed to provide complete information concerning the counterfeiting conspiracy as well as information on other parties engaged in
the purchase and distribution of infringing ZIG-ZAGpremium cigarette papers.



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



F-34



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|20. | Contingencies, continued:
|--- | -------------------------



On February 17, 2004, the Company and Bolloré filed a motion in the U.S. District Court for
the Northern District of Texas, which had issued the original injunctions against the infringing defendants, seeking, with respect to respondents Adham Makki, Tarek Makki and Ali Makki, to have the $11.0 million judgment released from the
forbearance agreement and to have the named respondents held in contempt of court. The motion alleged that the three respondents had trafficked in counterfeit ZIG-ZAG cigarette papers after the execution of the settlement, citing
evidence that all three had been charged in the United States District Court for the Eastern District of Michigan with criminal violations of the United States counterfeiting laws by trafficking in counterfeit ZIG-ZAG cigarette papers,
which trafficking occurred after the settlement agreement.



On
April 13, 2004, the Court entered an order (the Contempt 2 Order), finding Ali Mackie, Tarek Makki, Adham Mackie and their companies Best Price Wholesale (the Makki Defendants) and Harmony Brands LLC in civil contempt,
freezing all of their assets, releasing the July 12, 2002 Final Judgment of $11.0 million from the forbearance agreement as to the Makki Defendants, and again referring the matter to the United States Attorney for Criminal Prosecution. Subsequent to
the entry of the Contempt 2 Order, the Company settled with defendant Harmony Brands and its members for the amount of $750,000 and the entry of a permanent injunction. The Company is seeking to execute on the outstanding $11.0 million judgment
against the remaining Makki Defendants and those efforts are currently underway.



Pursuant to the U.S. Distribution Agreement and a related agreement between Bolloré and the Company, any collections on the judgments issued in the Bolloré v. Import Warehouse case are to be
divided evenly between Bolloré and the Company after the payment of all expenses.



On February 7, 2002, Bolloré, NAOC and the Company filed a motion with the District Court in the Texas action seeking to hold Ravi Bhatia and Import Warehouse Inc. in contempt of court for violating the terms
of the consent order and injunction entered against those defendants. The Company alleges that Mr. Bhatia and Import Warehouse sold counterfeit goods to at least three different companies over an extended period of time. On June 27, 2003, the Court
found Import Warehouse and Mr. Bhatia in contempt of court for violating an existing injunction barring those parties from distributing infringing ZIG-ZAGcigarette paper products. The Court requested that the Company and Bolloré (the
Companys co-plaintiff in the case) file a submission detailing the damages incurred. The Company and Bolloré filed their submission on July 25, 2003 which reported and requested damages of $2.4 million.



On July 1, 2004, the Court issued an Order awarding approximately $2.5
million in damages to the Company for the damages incurred by the Company as a result of the Import Warehouse Defendants civil contempt. On July 15, 2004, the Court entered a Final Judgment in that amount for which defendants Import Warehouse,
Inc. and Ravi Bhatia are jointly and severally liable. After the Company and Bolloré commenced collection proceedings, Import Warehouse paid the Company and Bolloré an amount equal to the entire judgment plus the expenses incurred in
collection. Accordingly, approximately $1.2 million has been recorded in Other income during 2004. The Import Warehouse Defendants filed a notice of appeal on July 24, 2004. No briefing schedule has been established.



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



F-35



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|20. | Contingencies, continued:
|--- | -------------------------



Litigation Related to Alleged Personal Injury



West Virginia Complaints.Trial of the West Virginia
complaints against the smokeless tobacco defendants has been postponed indefinitely, as described below. On October 6, 1998 NTC was served with a summons and complaint on behalf of 65 individual plaintiffs in an action in the Circuit Court of
Kanawha County, West Virginia, entitled Kelly Allen, et al. v. Philip Morris Incorporated, et al. (Civil Action Nos. 98-C-240l). On November 13, 1998, NTC was served with a second summons and complaint on behalf of 18 plaintiffs in an action
in the Circuit Court of Kanawha County, West Virginia, entitled Billie J. Akers, et al. v. Philip Morris Incorporated et al. (Civil Action Nos. 98-C-2696 to 98-C-2713). The complaints are identical in most material respects. In the
Allen case, the plaintiffs have specified the defendant companies for each of the 65 cases. NTC is named in only one action. One Akers plaintiff alleged use of an NTC product, alleging lung cancer.



On September 14, 2000, NTC was served with a summons and complaint on behalf
of 539 separate plaintiffs filed in Circuit Court of Ohio County, West Virginia, entitled Linda Adams, et al. v. Philip Morris Inc., et al. (Civil Action Nos. 00-C-373 to 00-C-911). Only one of these plaintiffs alleged use of a product
currently manufactured by NTC. The time period during which this plaintiff allegedly used the product has not yet been specified. Thus, it is not yet known whether NTC is a proper defendant in this case.



On September 19, 2000, NTC was served with a second summons and complaint on
behalf of 561 separate plaintiffs filed in Circuit Court of Ohio County, West Virginia, entitled Ronald Accord, et al. v. Philip Morris Inc., et al. (Civil Action Nos. 00-C-923 to 00-C-1483). A total of five of these plaintiffs alleged use of
a product currently manufactured by NTC. One of these plaintiffs does not specify the time period during which the product was allegedly used. Another alleges use that covers, in part, a period when NTC did not manufacture the product. On motion by
cigarette company defendants, this claim was dismissed on February 11, 2004, for failure to follow the case management order. Of the remaining three, one alleges consumption of a competitors chewing tobacco from 1966 to 2000 and NTCs
Beech-Nutchewing tobacco from 1998 to 2000; another alleges a twenty-four year smoking history ending in 1995 and consumption of Beech-Nutchewing tobacco from 1990 to 1995; and the last alleges a thirty-five year smoking history
ending in 2000, and consumption of NTCs Durango Icechewing tobacco from 1990 to 2000 (although Durango Icedid not come onto the market until 1999).



In November 2001, NTC was served with an additional four separate summons and complaints in actions filed in the Circuit
Court of Ohio County, West Virginia. The actions are entitled Donald Nice v. Philip Morris Incorporated, et al. (Civil Action No. 01-C-479), Korene S. Lantz v. Philip Morris Incorporated, et al. (Civil Action No. 01-C-480), Ralph A.
Prochaska, et al. v. Philip Morris, Inc., et al. (Civil Action No. 01-C-481), and Franklin Scott, et al. v. Philip Morris, Inc., et al., (Civil Action No. 01-C-482).



All of the West Virginia smokeless tobacco actions have been consolidated before the West Virginia Mass Litigation Panel for
discovery and trial of certain issues. Trial of these matters was planned in two phases. In the initial phase, a trial was to be held to determine whether tobacco



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



F-36



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|20. | Contingencies, continued:
|--- | -------------------------



products, including all forms of smokeless tobacco, cigarettes, cigars and pipe and roll-your-own tobacco, can cause certain specified diseases or
conditions. In the second phase, individual plaintiffs would attempt to prove that they were in fact injured by tobacco products. Fact and expert discovery in these cases has closed, however, in the cigarette cases the Court has allowed additional
discovery.



The claims against NTC in the various consolidated
West Virginia actions include negligence, strict liability, fraud in differing forms, conspiracy, breach of warranty and violations of the West Virginia consumer protection and antitrust acts. The complaints in the West Virginia cases request
unspecified compensatory and punitive damages.



The
manufacturers of smokeless tobacco products (as well as the manufacturers of cigarettes) moved to sever the claims against the smokeless tobacco manufacturer defendants from the claims against the cigarette manufacturer defendants. That motion was
granted and the trial date on the smokeless tobacco claims has now been postponed indefinitely.



The trial court has now vacated the initial trial plan in its entirety because of concerns that its provisions violated the dictates of the United States
Supreme Courts decision in State Farm Mutual Automobile Insurance Company v. Campbell, 538 U.S. 408 (2003). A new trial plan has not yet been implemented with regard to the consolidated claims against the cigarette manufacturer
defendants. The West Virginia Supreme Court has accepted review of the case management order and the plaintiffs filed their brief on March 24, 2005. The claims against the smokeless tobacco manufacturer defendants remain severed and indefinitely
stayed.



Minnesota Complaint. On September 24, 1999,
NTC was served with a complaint in a case entitled Tuttle v. Lorillard Tobacco Company, et al. (Case No. C2-99-7105), brought in Minnesota. The other manufacturing defendants are Lorillard and The Pinkerton Tobacco Company. The Complaint
alleges that plaintiffs decedent was injured as a result of using NTCs (and, prior to the formation of NTC, Lorillards) Beech-Nutbrand and Pinkertons Red Manbrand of loose-leaf chewing tobacco. Plaintiff
asserts theories of liability, breach of warranty, fraud, and variations on fraud and misrepresentation. Plaintiff specifically requests in its complaint an amount of damages in excess of fifty thousand dollars ($50,000) along with costs,
disbursements and attorneys fees, and . . . an order prohibiting defendants from disseminating in Minnesota further misleading advertising and making further untrue, deceptive and/misleading statements about the health effects and/or
addictive nature of smokeless tobacco products. . . . After discovery, summary judgment motions were filed on behalf of all defendants. On March 3, 2003, the Court granted defendants motions, dismissing all claims against all defendants
and the Court has since denied the plaintiffs motion for reconsideration. Plaintiff has appealed the dismissal. Briefing has been completed. Oral argument before the Court of Appeals was held on February 11, 2004. On July 30, 2004, the Court
of Appeals affirmed the dismissal of all of the claims.



The
Company may, from time to time, have claims from and make settlements with former officers or employees.



In addition to the above described legal proceedings, the Company is subject to other litigation in the ordinary course of its business. The Company does
not believe that any of these other



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



F-37



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|20. | Contingencies, continued:
|--- | -------------------------



proceedings will have a material adverse effect on the results of operations, financial position or cash flows of the Company. For a description of
regulatory matters and related industry litigation to which the Company is a party, see Part I, Item 1. BusinessRegulation.



|21. | Parent-Only Financial Information:
|--- | ----------------------------------



The Company is a holding company with no independent operations and no independent assets other than its investments in its subsidiaries, income tax
receivables, deferred income tax assets related to the differences between the book and tax basis of its investment in the Partnership, and deferred financing costs related to its debt.



All of the Companys subsidiaries are wholly-owned and guarantee the New Senior Notes of the Company on a full,
unconditional, and joint and several basis and any other subsidiaries of the Company other than the guarantors are minor. Within the New Senior Notes there are no significant restrictions on the ability of the Company to obtain funds from its
subsidiaries by dividend or loan. Separate financial statements of the subsidiaries are not required and have not been included in these financial statements.



|22. | Segment Information:
|--- | --------------------



The Company has been historically organized on the basis of product lines which are comprised of three reportable segments. The smokeless tobacco segment
manufactures smokeless tobacco products which are distributed primarily through wholesale and food distributors in the United States. The make-your-own segment imports and distributes premium cigarette papers, tobaccos and related products primarily
through wholesale distributors in the United States. The premium cigarette segment distributes contract manufactured cigarettes through wholesale distributors in the United States.



The accounting policies of the segments are the same as those described in the Summary of Significant Accounting
Policies. Segment data includes a charge allocating all corporate costs to each operating segment. Elimination and Other includes the assets of the Company not assigned to segments and the elimination of intercompany accounts between segments.
The Company evaluates the performance of its segments based on earnings before interest, taxes, depreciation, amortization, certain non-cash charges and other income and expenses (Adjusted EBITDA).



The table below presents financial information about reported segments for
2004, 2003 and 2002 (in thousands):



|                 |  |                  |        |               |   |                               |  |   |        |   |              |   |        |       |   |          |   |  |   |        
|---------------- |  | ---------------- | ------ | ------------- | - | ----------------------------- |  | - | ------ | - | ------------ | - | ------ | ----- | - | -------- | - |  | - | -------
|                 |  | SmokelessTobacco |        | Make-Your-Own |   | PremiumManufacturedCigarettes |  |   | Other  |   | Eliminations |   |        | Total
|2004             |  |                  |        |               |   |                               |  |   |        |   |              |   |        |       |   |          |   |  |   |        
|Net sales        |  | $                | 46,214 |               | $ | 63,577                        |  | $ | 270    |   |              | $ | 5,259  |       | $ |         |   |  | $ | 115,320
|Operating income |  |                  | 8,022  |               |   | 15,204                        |  |   | (4,830 | ) |              |   | 814    |       |   |         |   |  |   | 19,210 
|Adjusted EBITDA  |  |                  | 9,983  |               |   | 16,546                        |  |   | (4,815 | ) |              |   | 1,085  |       |   |         |   |  |   | 22,799 
|Assets           |  |                  | 62,172 |               |   | 275,713                       |  |   | 2,788  |   |              |   | 34,055 |       |   | (146,029 | ) |  |   | 228,699



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



F-38



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|22. | Segment Information, continued:
|--- | -------------------------------



|                 |  |                  |        |               |   |                               |  |   |        |   |              |   |     |       |   |          |   |  |   |        
|---------------- |  | ---------------- | ------ | ------------- | - | ----------------------------- |  | - | ------ | - | ------------ | - | --- | ----- | - | -------- | - |  | - | -------
|                 |  | SmokelessTobacco |        | Make-Your-Own |   | PremiumManufacturedCigarettes |  |   | Other  |   | Eliminations |   |     | Total
|2003             |  |                  |        |               |   |                               |  |   |        |   |              |   |     |       |   |          |   |  |   |        
|Net sales        |  | $                | 36,697 |               | $ | 64,677                        |  | $ | 64     |   |              | $ | 155 |       | $ |         |   |  | $ | 101,593
|Operating income |  |                  | 4,601  |               |   | 18,533                        |  |   | (2,843 | ) |              |   | 30  |       |   |         |   |  |   | 20,321 
|Adjusted EBITDA  |  |                  | 10,504 |               |   | 20,143                        |  |   | (2,825 | ) |              |   | 32  |       |   |         |   |  |   | 27,754 
|Assets           |  |                  | 72,570 |               |   | 277,612                       |  |   | 2,218  |   |              |   |    |       |   | (108,756 | ) |  |   | 243,644
|                 |  |                  |        |               |   |                              
|2002             |  |                  |        |               |   |                               |  |   |        |   |              |   |     |       |   |          |   |  |   |        
|Net sales        |  | $                | 35,732 |               | $ | 58,693                        |  | $ |       |   |              | $ |    |       | $ |         |   |  | $ | 94,425 
|Operating income |  |                  | 5,966  |               |   | 23,421                        |  |   |       |   |              |   |    |       |   |         |   |  |   | 29,387 
|Adjusted EBITDA  |  |                  | 9,904  |               |   | 25,214                        |  |   |       |   |              |   |    |       |   |         |   |  |   | 35,118 
|Assets           |  |                  | 67,951 |               |   | 256,756                       |  |   |       |   |              |   |    |       |   | (111,113 | ) |  |   | 213,594



A reconciliation of
Adjusted EBITDA to total consolidated operating income for 2004, 2003 and 2002 is as follows (in thousands):



|                               |  |      |        |   |      |   |        |      |  |   |        |  
|------------------------------ |  | ---- | ------ | - | ---- | - | ------ | ---- |  | - | ------ | -
|                               |  | 2004 |        |   | 2003 |   |        | 2002 | 
|Adjusted EBITDA                |  | $    | 22,799 |   |      | $ | 27,754 |      |  | $ | 35,118 |  
|Depreciation expense           |  |      | (816   | ) |      |   | (589   | )    |  |   | (700   | )
|Amortization expense           |  |      | (462   | ) |      |   | (67    | )    |  |   |       |  
|Incentive Pay                  |  |      | (2,107 | ) |      |   |       |      |  |   |       |  
|LIFO adjustment                |  |      | (2,232 | ) |      |   | (3,459 | )    |  |   | (3,878 | )
|Stock option expense           |  |      | (838   | ) |      |   | (417   | )    |  |   | (576   | )
|Pension/Postretirement expense |  |      | 2,866  |   |      |   | (2,901 | )    |  |   | (577   | )
|                               |  |      |        |   |      |   |        |      |  |   |        |  
|Operating income               |  | $    | 19,210 |   |      | $ | 20,321 |      |  | $ | 29,387 |  
|                               |  |      |        |   |      |   |        |      |  |   |        |  



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



F-39



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|23. | Terminated Asset Purchase Agreement:
|--- | ------------------------------------



On February 18, 2003, the Company entered into an asset purchase agreement (the Star Cigarette
Asset Purchase Agreement) with Star Scientific, Inc. (Star Scientific), and Star Tobacco, Inc., a wholly-owned subsidiary of Star Scientific (Star Tobacco and, together with Star Scientific, Star). Pursuant
to the Star Cigarette Asset Purchase Agreement, the Company was to purchase substantially all of the assets of Star relating to the manufacturing, marketing and distribution of four discount cigarette brands in the United States (the Star
Cigarette Assets). The purchase price for the Star Cigarette Assets was to have been $80.0 million in cash, subject to certain closing adjustments and the assumption of certain liabilities related to the Star Cigarette Assets.



On July 15, 2003, the Company and Star reached a mutual agreement to
terminate the Star Cigarette Asset Purchase Agreement. Pursuant to the termination agreement, Star Scientific retained a $2.0 million earnest money deposit that had been placed into escrow by the Company and the parties executed releases of any
liabilities arising out of the Star Cigarette Asset Purchase Agreement. The Company incurred $3.3 million of direct costs during 2003, including the $2.0 million earnest money deposit referred to above, in connection with this transaction. These
costs are included in Other Expenses in the Condensed Consolidated Statements of Operations.



|24. | New Accounting Standards:
|--- | -------------------------



In December 2004, the FASB issued SFAS No. 123R (Revised 2004), Accounting for Stock Based Compensation (SFAS No. 123R). SFAS No.
123R establishes standards for the accounting for transactions in which an entity exchanges its equity instruments for goods or services. It also addresses transactions in which an entity incurs liabilities in exchange for goods or services that are
based on the fair value of the entitys equity instruments or that may be settled by the issuance of those equity instruments. SFAS No. 123R eliminates the alternative to use APB 25s intrinsic value method of accounting that was provided
in SFAS No. 123 as originally issued. SFAS No. 123R requires entities to recognize the cost of employee services received in exchange for awards of equity instruments based on the grant-date fair value of those awards (with limited exceptions). That
cost will be recognized over the period during which an employee is required to provide service in exchange for the award or the vesting period. No compensation cost is recognized for equity instruments for which employees do not render the
requisite service. A public entity will initially measure the cost of liability based service awards based on their current fair value; the fair value of those awards will be remeasured subsequently at each reporting date through the settlement
date. Changes in fair value during the requisite service period will be recognized as compensation cost over that period. The provisions of SFAS No. 123R shall become effective for the Company in the third quarter of 2005 and will apply to all
awards granted after June 30, 2005 and to awards modified, repurchased, or cancelled after that date. The Company is evaluating SFAS No. 123R and believes it will not have a material effect on financial results of operations.



In December 2003, the FASB issued revised Interpretation No. 46R,
Consolidation of Variable Interest Entities (FIN 46R). FIN 46R provides guidance on how to identify a variable interest entity (VIE) and determine when the assets, liabilities, non-controlling interest, and
results of operations of a VIE need to be included in a companys consolidated financial statements. FIN



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



F-40



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|24. | New Accounting Standards, continued:
|--- | ------------------------------------



46R also requires additional disclosures by primary beneficiaries and other significant variable interest holders. Application of FIN 46R is required for
interests in variable interest entities for years ending after December 15, 2003. The Company has determined that it has no variable interest entities. Application of FIN 46R is required for all other types of VIEs for periods ending after
March 15, 2004. The application of FIN 46R had no effect on the Companys financial statements in 2004.



In November 2004, the FASB issued SFAS No. 151, Inventory Costs - an amendment of ARB No. 43, Chapter 4, to clarify the accounting for
abnormal amounts of idle facility expense, freight, handling costs, and wasted material (spoilage). SFAS No. 151 requires that items be recognized as current-period charges regardless of whether they meet the criterion of so abnormal
that was previously stated in ARB No. 43, Chapter 4. In addition, SFAS No. 151 requires that allocation of fixed production overheads to the costs of conversion be based on the normal capacity of the production facilities. The provisions of this
statement shall be effective for inventory costs incurred during fiscal years beginning after June 15, 2005. The Company does not expect SFAS No. 151 to have a material impact on the Companys financial condition or results of operations.



In December 2004, the FASB issued SFAS No. 152,
Accounting for Real Estate Time-Sharing Transactionsan amendment of FASB Statements No. 66 and 67. This Statement amends SFAS No. 66, Accounting for Sales of Real Estate, to reference the financial accounting and
reporting guidance for real estate time-sharing transactions that is provided in American Institute of Certified Public Accountants (AICPA) Statement of Position 04-2 (SOP 04-2), Accounting for Real Estate Time-Sharing
Transactions. This Statement also amends SFAS No. 67, Accounting for Costs and Initial Rental Operations of Real Estate Projects, to state that the guidance for (a) incidental operations and (b) costs incurred to sell real estate
projects does not apply to real estate time-sharing transactions. The accounting for those operations and costs is subject to the guidance in SOP 04-2. The Accounting Standards Executive Committee of the AICPA issued SOP 04-2 to address the
diversity in practice caused by a lack of guidance specific to real estate time-sharing transactions. SFAS No. 152 and SOP No. 04-2 will improve the accounting and reporting of those transactions. The guidance is effective for financial statements
for fiscal years beginning after June 15, 2005, with earlier application encouraged. The Company currently does not participate in any real estate time-sharing transactions.



In December 2004, the FASB issued SFAS No. 153, Exchanges of Nonmonetary Assets - an amendment of APB Opinion No.
29, to eliminate the exception for nonmonetary exchanges of similar productive assets and replaces it with a general exception for exchanges of nonmonetary assets that do not have commercial substance. A nonmonetary exchange has commercial
substance if the future cash flows of the entity are expected to change significantly as a result of the exchange. The guidance is effective for nonmonetary asset exchanges occurring in fiscal periods beginning after June 15, 2005. The Company does
not expect SFAS No. 153 to have a material impact on the Companys financial condition or results of operations.



In December 2004, the FASB issued two FASB Staff Positions (FSP) regarding the accounting implications of the American Jobs Creation Act of
2004 (the Act). The Act provides a deduction for income from qualified domestic production activities, which will be phased in from



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



F-41



---

##### Table of Contents

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|24. | New Accounting Standards, continued:
|--- | ------------------------------------



2005 through 2010. In return, the Act also provides for a two-year phase-out of the existing extra-territorial income exclusion (ETI) for foreign
sales. Under the guidance in FSP No. FAS 109-1, Application of FASB Statement 109, Accounting for Income Taxes, to the Tax Deduction on Qualified Production Activities Provided by the American Jobs Creation Act of 2004, the
deduction will be treated as a special deduction as described in FASB Statement No. 109. As such, the special deduction has no effect on deferred tax assets and liabilities existing at the enactment date and is not expected to have an
impact on the Companys effective tax rate until fiscal year 2005. FSP No. FAS 109-2, Accounting and Disclosure Guidance for the Foreign Earnings Repatriation Provision within the American Jobs Creation Act of 2004, is effective for
2004 and is disclosed in Note (9) Income Taxes.



In December 2003, the Medicare Prescription Drug, Improvement and Modernization Act of 2003 (the Act), which introduces a Medicare prescription drug benefit, as well as a federal subsidy to sponsors of retiree health care
benefit plans that provide a benefit that is at least actuarially equivalent to the Medicare benefit, was enacted. In May 2004, the FASB issued Financial Staff Position No. 106-2, Accounting and Disclosure Requirements Related to the Medicare
Prescription Drug, Improvement and Modernization Act of 2003 (FSP 106-2) to discuss certain accounting and disclosure issues raised by the Act. FSP 106-2 addresses accounting for the federal subsidy for the sponsors of single
employer defined benefit postretirement healthcare plans and disclosure requirements for plans for which the employer has not yet been able to determine actuarial equivalency. In January 2005, the Centers for Medicare and Medicaid Services released
the final regulations implementing the Medicare Prescription Drug, Improvement, and Modernization Act of 2003.



The Company has not yet determined whether the prescription drug benefits provided under the postretirement plan are actuarially equivalent to the
Medicare benefit as necessary to qualify for the subsidy. The reported net periodic benefit costs of the postretirement plan in the accompanying Financial Statements and Notes to the Financial Statements do not reflect the effect of the Act. While
the Company may be eligible for benefits under the Act based on the prescription drug benefits provided in the postretirement plan, the Company does not believe such benefits will have a material impact on its financial statements.



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



F-42



---

##### Table of Contents

|              |  |   |  |                                                                                                                                                                                                                                                                                                                                                        
|------------- |  | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |   |  | Description                                                                                                                                                                                                                                                                                                                                            
|              |  |  
|2.1           |  |  |  | Asset Purchase Agreement, dated as of February 18, 2003, among North Atlantic Trading Company, Inc., Star Scientific, Inc. and Star Tobacco, Inc. (incorporated herein by reference to Exhibit
2.1 to the Registrants Current Report on Form 8-K filed on February 19, 2003).                                                                         
|              |  |  
|2.2           |  |  |  | Termination and Release Agreement, dated as of July 15, 2003, among North Atlantic Trading Company, Inc., Star Scientific, Inc. and Star Tobacco, Inc. (incorporated herein by reference to
Exhibit 2.1 to the Registrants Current Report on Form 8-K filed on July 17, 2003).                                                                        
|              |  |  
|2.3           |  |  |  | Release, dated July 15, 2003, executed by North Atlantic Trading Company, Inc. (incorporated herein by reference to Exhibit 2.2 to the Registrants Current Report on Form 8-K filed on
July 17, 2003).                                                                                                                                                
|              |  |  
|2.4           |  |  |  | Release, dated July 15, 2003, executed by Star Scientific, Inc. and Star Tobacco, Inc. (incorporated herein by reference to Exhibit 2.3 to the Registrants Current Report on Form 8-K
filed on July 17, 2003).                                                                                                                                        
|              |  |  
|2.5           |  |  |  | Stock Purchase Agreement, dated as of November 17, 2003, among North Atlantic Trading Company, Inc., Bobby Stoker, Ronald Stoker, Judith Stoker Fisher, BSF Partners, L.P., JFS Partners, L.P.,
and RBJ Machinery Co., LLC (incorporated herein by reference to Exhibit 2.1 to the Registrants Current Report on Form 8-K filed on November 24, 2003).
|              |  |  
|2.6           |  |  |  | Agreement and Plan of Merger, dated as of February 9, 2004, among North Atlantic Trading Company, Inc., North Atlantic Holding Company, Inc., and NATC Merger Sub, Inc. (incorporated herein by
reference to Exhibit 2.1 to the Registrants Current Report on Form 8-K filed on February 11, 2004).                                                   
|              |  |  
|3.1(a)        |  |  |  | Restated Certificate of Incorporation of North Atlantic Trading Company, Inc., filed February 19, 1998 (incorporated herein by reference to Exhibit 3.1(a) the Registrants Annual Report
on Form 10-K for the fiscal year ended December 31, 1997).                                                                                                   
|              |  |  
|3.1(b)        |  |  |  | Certificate of Correction to the Restated Certificate of Incorporation of North Atlantic Trading Company, Inc., dated as of June 28, 2002 (incorporated herein by reference to Exhibit 3.1(b)
the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2002).                                                                
|              |  |  
|3.1(c)        |  |  |  | Certificate of Amendment to the Certificate of Incorporation of North Atlantic Trading Company, Inc., dated July 30, 2002 (incorporated herein by reference to Exhibit 3.1 to the
Registrants Current Report on Form 8-K filed on July 31, 2002).                                                                                                     



Exhibit-1



---

##### Table of Contents

|              |  |   |  |                                                                                                                                                                                                                                                                                                               
|------------- |  | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |   |  | Description                                                                                                                                                                                                                                                                                                   
|              |  |  
|3.1(d)        |  |  |  | Certificate of Incorporation of North Atlantic Operating Company, Inc., filed June 9 1997 (incorporated herein by reference to Exhibit 3.1(b)(i) to Amendment No. 1 to Registration Statement
(Reg. No. 333-31931) on Form S-4 filed with the Commission on September 3, 1997).                               
|              |  |  
|3.1(e)        |  |  |  | Certificate of Amendment of Certificate of Incorporation of North Atlantic Operating Company, Inc., filed June 17, 1997 (incorporated herein by reference to Exhibit 3.1(b)(ii) to Amendment
No. 1 to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 3, 1997).
|              |  |  
|3.1(f)        |  |  |  | Second Amended and Restated Certificate of Incorporation of National Tobacco Finance Corporation, filed April 24, 1996 (incorporated herein by reference to Exhibit 3.1(c) to Amendment No. 1
to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 3, 1997).     
|              |  |  
|3.1(g)        |  |  |  | Amended and Restated Certificate of Limited Partnership of National Tobacco Company, L.P., filed May 17, 1996 (incorporated herein by reference to Exhibit 3.1(d) to Amendment No. 1 to
Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 3, 1997).              
|              |  |  
|3.1(h)        |  |  |  | Certificate of Incorporation of International Flavors and Technology, Inc., filed August 7, 1997 (incorporated herein by reference to Exhibit 3.1(e)(i) to the Registrants Annual Report
on Form 10-K for the fiscal year ended December 31, 1997).                                                          
|              |  |  
|3.1(i)        |  |  |  | Certificate of Amendment of Certificate of Incorporation of International Flavors and Technology, Inc., filed February 19, 1998 (incorporated herein by reference to Exhibit 3.1(e)(ii) to the
Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 1997).                          
|              |  |  
|3.2(a)        |  |  |  | Amended and Restated Bylaws of North Atlantic Trading Company, Inc. (incorporated herein by reference to Exhibit 3.2(a) to the Registrants Quarterly Report on Form 10-Q for the fiscal
quarter ended March 31, 1998).                                                                                       
|              |  |  
|3.2(b)        |  |  |  | Bylaws of North Atlantic Operating Company, Inc. (incorporated herein by reference to Exhibit 3.2(b) to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on
July 23, 1997).                                                                                                  
|              |  |  
|3.2(c)        |  |  |  | Bylaws of National Tobacco Finance Corporation (incorporated herein by reference to Exhibit 3.2(c) to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on July
23, 1997).                                                                                                    
|              |  |  
|3.2(d)        |  |  |  | Third Amended and Restated Agreement of Limited Partnership of National Tobacco Company, L.P., effective May 17, 1996 (incorporated herein by reference to Exhibit 3.2(d)(i) to Amendment No. 1
to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 3, 1997).   



Exhibit-2



---

##### Table of Contents

|              |  |   |  |                                                                                                                                                                                                                                                                                                                                                                                     
|------------- |  | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |   |  | Description                                                                                                                                                                                                                                                                                                                                                                         
|              |  |  
|3.2(e)        |  |  |  | Amendment No. 1 to Third Amended and Restated Agreement of Limited Partnership of National Tobacco Company, L.P., effective June 25, 1997 (incorporated herein by reference to Exhibit
3.2(d)(ii) to Amendment No. 1 to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 3, 1997).                                                    
|              |  |  
|3.2(f)        |  |  |  | Bylaws of International Flavors and Technology, Inc. (incorporated herein by reference to Exhibit 3.2(e) to the Registrants Annual Report on Form 10-K for the fiscal year ended December
31, 1997).                                                                                                                                                                               
|              |  |  
|3.2(g)        |  |  |  | Amendment No. 2 to the Third Amended and Restated Agreement of Limited Partnership of National Tobacco Company, L.P., effective February 10, 2000 (incorporated by reference to Exhibit 3.2 (g)
to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 1999).                                                                                        
|              |  |  
|4.1           |  |  |  | Warrant to Purchase Common Stock, granted in favor of Guggenheim Investment Management, LLC by North Atlantic Trading Company, Inc., dated September 30, 2002 (incorporated herein by reference
to Exhibit 4.3 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2002).                                                                         
|              |  |  
|4.2           |  |  |  | Warrant to Purchase Common Stock, granted in favor of Peter J. Solomon Company Limited by North Atlantic Trading Company, Inc., dated as of June 4, 2001 (incorporated herein by reference to
Exhibit 4.4 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2002).                                                                              
|              |  |  
|4.3           |  |  |  | Class B Term Note dated November 17, 2003, issued by North Atlantic Trading Company, Inc. in favor of Upper Columbia Capital Company, LLC (Upper Columbia) in the principal amount
of Twenty Three Million Dollars ($23,000,000.00) (incorporated herein by reference to Exhibit 4.1 to the Registrants Current Report on Form 8-K filed on November 24, 2003).                  
|              |  |  
|4.4           |  |  |  | Class B Term Note dated July 31, 2003 (amended and restated as of November 17, 2003), issued by North Atlantic Trading Company, Inc., in favor of 1888 Fund, Ltd. in the principal amount of
Five Million Five Hundred Thousand Dollars ($5,500,000.00) (incorporated herein by reference to Exhibit 4.2 to the Registrants Current Report on Form 8-K filed on November 24, 2003).
|              |  |  
|4.5           |  |  |  | Class B Term Note dated July 31, 2003 (amended and restated as of November 17, 2003), issued by North Atlantic Trading Company, Inc., in favor of MAGMA CDO, Ltd. in the principal amount of
Five Million Five Hundred Thousand Dollars ($5,500,000.00) (incorporated herein by reference to Exhibit 4.3 to the Registrants Current Report on Form 8-K filed on November 24, 2003).



Exhibit-3



---

##### Table of Contents

|              |  |   |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                        
|------------- |  | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |   |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                                            
|4.6           |  |  |  | Class B Term Note dated July 31, 2003 (amended and restated as of November 17, 2003), issued by North Atlantic Trading Company, Inc., in favor of Bingham CDO, L.P. in the principal amount of
Five Million Dollars ($5,000,000.00) (incorporated herein by reference to Exhibit 4.4 to the Registrants Current Report on Form 8-K filed on November 24, 2003).                                                                                       
|              |  |  
|4.7           |  |  |  | Class B Term Note dated July 31, 2003 (amended and restated as of November 17, 2003), issued by North Atlantic Trading Company, Inc., in favor of Stellar Funding, Ltd. in the principal amount of
Three Million Dollars ($3,000,000.00) (incorporated herein by reference to Exhibit 4.5 to the Registrants Current Report on Form 8-K filed on November 24, 2003).                                                                                  
|              |  |  
|4.8           |  |  |  | Indenture, dated as of February 17, 2004, among North Atlantic Trading Company, Inc., the Guarantors listed on the signature pages thereto and Wells Fargo Bank Minnesota, National Association, a
national banking association, as Trustee (incorporated herein by reference to Exhibit 4.10 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2003).                                                             
|              |  |  
|4.9           |  |  |  | Registration Rights Agreement, dated February 17, 2004, by and among North Atlantic Trading Company, Inc., the Guarantors listed on the signature pages thereto, Citigroup Global Markets Inc. and
RBC Capital Markets Corporation (incorporated herein by reference to Exhibit 4.11 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2003).                                                                      
|              |  |  
|9.1           |  |  |  | Amended and Restated Exchange and Stockholders Agreement, dated as of February 9, 2004, by and among North Atlantic Holding Company, Inc., North Atlantic Trading Company, Inc. and those
stockholders listed therein (incorporated herein by reference to Exhibit 9.1 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2003).                                                                                   
|              |  |  
|10.1          |  |  |  | Third Amended and Restated Purchasing and Processing Agreement, dated as of June 25, 1997, between National Tobacco Company, L.P. and Lancaster Leaf Tobacco Company of Pennsylvania (incorporated
herein by reference to Exhibit 10.1 to Amendment No. 1 to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 3, 1997).                                                                                  
|              |  |  
|10.2         |  |  |  | Amended and Restated Distribution and License Agreement, dated as of November 30, 1992, between Bolloré Technologies, S.A. and North Atlantic Trading Company, Inc., a Delaware corporation
and predecessor to North Atlantic Operating Company, Inc. [United States] (incorporated herein by reference to Exhibit 10.2 to Amendment No. 2 to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 17,
1997).



Exhibit-4



---

##### Table of Contents

|              |  |   |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|------------- |  | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |   |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                                     
|10.3         |  |  |  | Amended and Restated Distribution and License Agreement, dated as of November 30, 1992, between Bolloré Technologies, S.A. and North Atlantic Trading Company, Inc., a Delaware corporation
and predecessor to North Atlantic Operating Company, Inc. [Asia] (incorporated herein by reference to Exhibit 10.3 to Amendment No. 2 to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 17,
1997).  
|              |  |  
|10.4         |  |  |  | Amended and Restated Distribution and License Agreement, dated as of November 30, 1992, between Bolloré Technologies, S.A. and North Atlantic Trading Company, Inc., a Delaware corporation
and predecessor to North Atlantic Operating Company, Inc. [Canada] (incorporated herein by reference to Exhibit 10.4 to Amendment No. 2 to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 17,
1997).
|              |  |  
|10.5         |  |  |  | Restated Amendment, dated as of June 25, 1997, between Bolloré Technologies, S.A. and North Atlantic Operating Company, Inc. (incorporated herein by reference to Exhibit 10.5 to Amendment
No. 2 to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 17, 1997).                                                                                                                                  
|              |  |  
|10.6          |  |  |  | Warrant Agreement, dated as of June 25, 1997, between North Atlantic Trading Company, Inc. and United States Trust Company of New York, as warrant agent (incorporated herein by reference to
Exhibit 10.12 to Amendment No. 1 to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 3, 1997).                                                                                                      
|              |  |  
|10.7        |  |  |  | 1997 Share Incentive Plan of North Atlantic Trading Company, Inc. (incorporated herein by reference to Exhibit 10.16 to Amendment No. 1 to Registration Statement (Reg. No. 333-31931) on Form S-4
filed with the Commission on September 3, 1997).                                                                                                                                                                                             
|              |  |  
|10.8        |  |  |  | Employment Agreement, dated May 17, 1996, between North Atlantic Trading Company, Inc. and Thomas F. Helms, Jr. (incorporated herein by reference to Exhibit 10.17 to Amendment No. 1 to
Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 3, 1997).                                                                                                                                               
|              |  |  
|10.9        |  |  |  | Employment Agreement, dated April 23, 1997, between Thomas F. Helms, Jr. and David I. Brunson (incorporated herein by reference to Exhibit 10.18(b) to Amendment No. 1 to Registration Statement
(Reg. No. 333-31931) on Form S-4 filed with the Commission on September 3, 1997).                                                                                                                                                              
|              |  |  
|10.10       |  |  |  | Nonqualified Stock Option Agreement, dated as of June 25, 1997, between North Atlantic Trading Company, Inc. and David I. Brunson (incorporated herein by reference to Exhibit 10.18(c) to
Amendment No. 1 to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 3, 1997).                                                                                                                          



Exhibit-5



---

##### Table of Contents

|              |  |   |  |                                                                                                                                                                                                                                                                                                                                                                                      
|------------- |  | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |   |  | Description                                                                                                                                                                                                                                                                                                                                                                          
|10.11       |  |  |  | Amendment No. 1, dated and effective September 2, 1997, to the Nonqualified Stock Option Agreement, dated as of June 25, 1997, between North Atlantic Trading Company, Inc. and David I. Brunson
(incorporated herein by reference to Exhibit 10.18(d) to Amendment No. 1 to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 3, 1997).
|              |  |  
|10.12       |  |  |  | Amendment No. 2, dated as of December 31, 1997, to the Nonqualified Stock Option Agreement, dated as of June 25, 1997, between North Atlantic Trading Company, Inc. and David I. Brunson
(incorporated herein by reference to Exhibit 10.18(e) to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 1997).                                          
|              |  |  
|10.13       |  |  |  | Consulting Agreement, dated as of June 25, 1997, between North Atlantic Trading Company, Inc. and Jack Africk (incorporated herein by reference to Exhibit 10.20 to Amendment No. 1 to
Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the Commission on September 3, 1997).                                                                                      
|              |  |  
|10.14       |  |  |  | National Tobacco Company Management Bonus Program (incorporated herein by reference to Exhibit 10.25 to Amendment No. 1 to Registration Statement (Reg. No. 333-31931) on Form S-4 filed with the
Commission on September 3, 1997).                                                                                                                                                  
|              |  |  
|10.15       |  |  |  | Amended and Restated Nonqualified Stock Option Agreement dated as of January 12, 1998, between North Atlantic Trading Company, Inc. And Jack Africk (incorporated herein by reference to Exhibit
10.28 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 1997).                                                                                  
|              |  |  
|10.16       |  |  |  | Assignment and Assumption, dated as of January 1, 1998, between National Tobacco Company, L.P. and North Atlantic Trading Company, Inc. (incorporated herein by reference to Exhibit 10.30 to the
Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 1997).                                                                                              
|              |  |  
|10.17        |  |  |  | Amendment, dated October 22, 1997, to Amended and Restated Distribution and License Agreements, between Bolloré and North Atlantic Operating Company, Inc. (incorporated herein by
reference to Exhibit 10.31 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 1997).                                                                           
|              |  |  
|10.18         |  |  |  | Sales Representative Agreement, effective as of January 1, 1998, between National Tobacco Company, L.P. and North Atlantic Operating Company, Inc. (incorporated herein by reference to Exhibit
10.32 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 1997).                                                                                   
|              |  |  
|10.19       |  |  |  | Amended and Restated Employment Agreement dated as of April 30, 1998, between North Atlantic Trading Company, Inc. and David I. Brunson (incorporated herein by reference to Exhibit 10.2 to the
Registrants Report on 10-Q for the fiscal quarter ended June 30, 1998).                                                                                                            



Exhibit-6



---

##### Table of Contents

|              |  |   |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
|------------- |  | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |   |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|10.20       |  |  |  | Option Grant Letter, dated April 30, 1998, from Helms Management Corp. to David I. Brunson (incorporated herein by reference to Exhibit 10.5 to the Registrants Quarterly Report on 10-Q for
the fiscal quarter ended June 30, 1998).                                                                                                                                                                                                                                                                                                            
|              |  |  
|10.21         |  |  |  | Subscription Agreement, dated as of March 24, 1998, between North Atlantic Trading Company, Inc. and David I. Brunson (incorporated herein by reference to Exhibit 10.42 to the Registrants
Quarterly Report on 10-Q for the fiscal quarter ended March 31, 1998).                                                                                                                                                                                                                                                                               
|              |  |  
|10.22       |  |  |  | Letter Agreement, dated September 24, 1999, between North Atlantic Trading Company, Inc. and Jack Africk (incorporated by reference to Exhibit 10.34 to the Registrants Annual Report on
Form 10-K for the fiscal year ended December 31, 1999).                                                                                                                                                                                                                                                                                                 
|              |  |  
|10.23       |  |  |  | North Atlantic Trading Company, Inc. 1999 Executive Incentive Plan (incorporated by reference to Exhibit 10.35 to the Registrants Annual Report on Form 10-K for the fiscal year ended
December 31, 1999).                                                                                                                                                                                                                                                                                                                                       
|              |  |  
|10.24       |  |  |  | North Atlantic Trading Company, Inc. 1999 Management Bonus Plan (incorporated by reference to Exhibit 10.36 to the Registrants Annual Report on Form 10-K for the fiscal year ended December
31, 1999).                                                                                                                                                                                                                                                                                                                                          
|              |  |  
|10.25         |  |  |  | Amended and Restated Loan Agreement, dated as of February 17, 2004, by and among Bank One, NA, LaSalle Bank National Association, North Atlantic Trading Company, Inc., North Atlantic Holding
Company, Inc., the subsidiaries of North Atlantic Trading Company, Inc. named therein and the lenders party thereto (incorporated herein by reference to Exhibit 10.26 to the Registrants Annual Report on Form 10-K for the fiscal year ended
December 31, 2003).                                                                                
|              |  |  
|10.26         |  |  |  | Amended and Restated Security Agreement, dated as of February 17, 2004, among North Atlantic Trading Company, Inc., National Tobacco Company, L.P., North Atlantic Operating Company, Inc.,
National Tobacco Finance Corporation, Stoker, Inc., RBJ Sales, Inc., Fred Stoker & Sons, Inc., North Atlantic Cigarette Company, Inc. and Bank One, N.A., as agent on behalf of itself and other banks (incorporated herein by reference to Exhibit
10.27 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2003).
|              |  |  
|10.27         |  |  |  | Amended and Restated Guaranty Agreement, dated as of February 17, 2004, among National Tobacco Company, L.P., North Atlantic Operating Company, Inc., National Tobacco Finance Corporation,
Stoker, Inc., RBJ Sales, Inc., Fred Stoker & Sons, Inc., North Atlantic Cigarette Company, Inc. and Bank One, N.A., as agent on behalf of itself and other banks (incorporated herein by reference to Exhibit 10.28 to the Registrants Annual
Report on Form 10-K for the fiscal year ended December 31, 2003).                                      



Exhibit-7



---

##### Table of Contents

|              |  |   |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
|------------- |  | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |   |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|10.28         |  |  |  | Amended and Restated Pledge Agreement, dated as of February 17, 2004, among and North Atlantic Trading Company, Inc., National Tobacco Company, L.P., North Atlantic Operating Company, Inc.,
National Tobacco Finance Corporation, Stoker, Inc., RBJ Sales, Inc., Fred Stoker & Sons, Inc., North Atlantic Cigarette Company, Inc. and Bank One, N.A., as agent on behalf of itself and other banks (incorporated herein by reference to Exhibit
10.29 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2003).
|              |  |  
|10.29         |  |  |  | 2005 A Amendment to the Amended and Restated Loan Agreement, made and entered into as of February 17, 2004, by and among Bank One, NA as the Agent Bank, Bank One and LaSalle Bank, National
Association, the Company, certain of its subsidiaries and North Atlantic Holding Company, Inc. (incorporated herein by reference to Exhibit 99.2 to the Registrants Current Report on Form 8-K filed on January 21, 2005).                                                                                                                            
|              |  |  
|10.30       |  |  |  | Offer of Employment, dated March 28, 2002, between the Company and Robert A. Milliken, Jr. (incorporated herein by reference to Exhibit 1 to the Registrants Quarterly Report on 10-Q for
the fiscal quarter ended March 31, 2002).                                                                                                                                                                                                                                                                                                                
|              |  |  
|10.31         |  |  |  | Promissory Note, dated March 31, 2002, issued by David I. Brunson in favor of North Atlantic Trading Company, Inc. (incorporated herein by reference to Exhibit 10.1 to the Registrants
Quarterly Report on 10-Q for the fiscal quarter ended June 30, 2002).                                                                                                                                                                                                                                                                                      
|              |  |  
|10.32         |  |  |  | Promissory Note, dated March 31, 2002, issued by Chris Kounnas in favor of North Atlantic Trading Company, Inc. (incorporated herein by reference to Exhibit 10.2 to the Registrants
Quarterly Report on 10-Q for the fiscal quarter ended June 30, 2002).                                                                                                                                                                                                                                                                                         
|              |  |  
|10.33         |  |  |  | Secured Promissory Note, dated March 31, 2002, issued by Helms Management Corp. in favor of North Atlantic Trading Company, Inc. (incorporated herein by reference to Exhibit 10.3 to the
Registrants Quarterly Report on 10-Q for the fiscal quarter ended June 30, 2002).                                                                                                                                                                                                                                                                        
|              |  |  
|10.34         |  |  |  | Secured Promissory Note, dated March 31, 2002, issued by Thomas F. Helms, Jr. in favor of North Atlantic Trading Company, Inc. (incorporated herein by reference to Exhibit 10.4 to the
Registrants Quarterly Report on 10-Q for the fiscal quarter ended June 30, 2002).                                                                                                                                                                                                                                                                          
|              |  |  
|10.35         |  |  |  | Pledge and Security Agreement, dated as of March 31, 2002, between Thomas F. Helms, Jr., Helms Management Corp. and North Atlantic Trading Company, Inc. (incorporated herein by reference to
Exhibit 10.5 to the Registrants Quarterly Report on 10-Q for the fiscal quarter ended June 30, 2002).                                                                                                                                                                                                                                                
|              |  |  
|10.36       |  |  |  | Amendment, dated November 25, 2002, to the Amended and Restated Employment Agreement dated as of April 30, 1998, between North Atlantic Trading Company, Inc. and David I. Brunson
(incorporated herein by reference to Exhibit 10.38 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2002).                                                                                                                                                                                                                  



Exhibit-8



---

##### Table of Contents

|              |  |   |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|------------- |  | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |   |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                
|10.37       |  |  |  | Employment Agreement dated as of November 21, 2002, between North Atlantic Trading Company, Inc. and James W. Dobbins (incorporated herein by reference to Exhibit 10.39 to the
Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2002).                                                                                                                                                                                                                                                                                                                      
|              |  |  
|10.38         |  |  |  | Transfer Agreement, dated as of December 30, 2002, by and among Arnold Sheiffer, The Cleveland Clinic Foundation, North Atlantic Trading Company, Inc., and Thomas F. Helms, Jr. (incorporated
herein by reference to Exhibit 10.40 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2002).                                                                                                                                                                                                                                                           
|              |  |  
|10.39         |  |  |  | Transfer Agreement, dated as of December 30, 2002, by and among Arnold Sheiffer, Robert Maurice Grunder Memorial Fund, North Atlantic Trading Company, Inc., and Thomas F. Helms, Jr.
(incorporated herein by reference to Exhibit 10.41 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2002).                                                                                                                                                                                                                                                      
|              |  |  
|10.40       |  |  |  | 2002 Share Incentive Plan (incorporated herein by reference to Exhibit 10.42 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2002).                                                                                                                                                                                                                                                                                                                                                                                                                  
|              |  |  
|10.41       |  |  |  | Letter Agreement, dated November 8, 2002, between North Atlantic Trading Company, Inc. and Marketing Solutions USA (incorporated herein by reference to Exhibit 10.43 to the Registrants
Annual Report on Form 10-K for the fiscal year ended December 31, 2002).                                                                                                                                                                                                                                                                                                                         
|              |  |  
|10.42       |  |  |  | Letter Agreement, dated September 30, 2002, between North Atlantic Trading Company, Inc. and Jack Africk (incorporated herein by reference to Exhibit 10.44 to the Registrants Annual
Report on Form 10-K for the fiscal year ended December 31, 2002).                                                                                                                                                                                                                                                                                                                                   
|              |  |  
|10.43         |  |  |  | 2003A Amendment to Loan Documents, dated as of July 31, 2003, by and among North Atlantic Trading Company, Inc., National Tobacco Company, L.P., North Atlantic Operating Company, Inc.,
National Tobacco Finance Corporation, Bank One, NA, successor to Bank One, Kentucky N.A., as agent bank and the various lending institutions named therein, Guggenheim Investment Management, LLC, as agent for the Class B Lenders named therein
(incorporated herein by reference to Exhibit 10.1 to the Registrants Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2003).



Exhibit-9



---

##### Table of Contents

|              |  |   |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             
|------------- |  | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |   |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|10.44         |  |  |  | 2003B Amendment to Loan Documents dated as of November 17, 2003, among North Atlantic Trading Company, Inc., National Tobacco Company, L.P., North Atlantic Operating Company, Inc., National
Tobacco Finance Corporation, Stoker, Inc., RBJ Sales, Inc. and Fred Stoker & Sons, Inc., the Banks defined therein, Bank One, NA, as agent for the Banks (Agent Bank), the Class B Lenders as defined therein and Guggenheim Investment
Management, LLC, as agent for Class B Lenders (Class B Loan Agent) (incorporated herein by reference to Exhibit 10.1 to the Registrants Current Report on Form 8-K filed on November 24, 2003).                  
|              |  |  
|10.45         |  |  |  | Amended and Restated Subordination Agreement dated as of November 17, 2003, by and among North Atlantic Trading Company, Inc., National Tobacco Company, L.P., North Atlantic Operating
Company, Inc., National Tobacco Finance Corporation, Stoker, Inc., RBJ Sales, Inc. and Fred Stoker & Sons, Inc., the Banks defined therein, Bank One, NA, as agent for the Banks (Agent Bank), the Class B Lenders as defined therein and
Guggenheim Investment Management, LLC, as agent for Class B Lenders (Class B Loan Agent) (incorporated herein by reference to Exhibit 10.2 to the Registrants Current Report on Form 8-K filed on November 24, 2003).
|              |  |  
|10.46         |  |  |  | Second Amendment to Mortgage, Security Agreement, Assignment of Leases, Rents and Profits, Financing Statement and Fixture Filing, dated as of November 17, 2003, among Bank One, NA (as
Agent Bank and Mortgagee for the benefit of the Banks as defined in the 2003B Amendment to Loan Agreement) and National Tobacco Company, L.P. (the Mortgagor) (incorporated herein by reference to Exhibit 10.3 to
the Registrants Current Report on Form 8-K filed on November 24, 2003).                                                                                                                                                                  
|              |  |  
|10.47         |  |  |  | Assignment of Security Interest in the United States Trademarks, dated November 17, 2003, issued by Stoker, Inc. in favor of Bank One, NA (incorporated herein by reference to Exhibit 10.4 to
the Registrants Current Report on Form 8-K filed on November 24, 2003).                                                                                                                                                                                                                                                                                                                                                                                     
|              |  |  
|10.48         |  |  |  | Assignment of Security Interest in the United States Trademarks, dated November 17, 2003, issued by Fred Stoker & Sons, Inc. in favor of Bank One, NA (incorporated herein by reference to
Exhibit 10.5 to the Registrants Current Report on Form 8-K filed on November 24, 2003).                                                                                                                                                                                                                                                                                                                                                                         
|              |  |  
|10.49         |  |  |  | 2003C Amendment to Loan Documents dated as of December 23, 2003, by and among the Banks as defined therein, Bank One, NA, as agent bank on behalf of the Banks, the Class B Lenders as defined
therein, Guggenheim Investment Management, LLC, as agent on behalf of the Class B Lenders, North Atlantic Trading Company, Inc. and the Subsidiaries as defined therein (incorporated herein by reference to Exhibit 10.1 to the Registrants
Current Report on Form 8-K filed on December 24, 2003).                                                                                                                                                        
|              |  |  
|10.50       |  |  |  | Employment Agreement, dated December 1, 2003, between Lawrence S. Wexler and North Atlantic Cigarette Company, Inc. (incorporated herein by reference to Exhibit 10.52 to the Registrants
Annual Report on Form 10-K for the fiscal year ended December 31, 2003).                                                                                                                                                                                                                                                                                                                                                                                         



Exhibit-10



---

##### Table of Contents

|              |  |   |  |                                                                                                                                                                                                                                                                                                                   
|------------- |  | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |   |  | Description                                                                                                                                                                                                                                                                                                       
|10.51         |  |  |  | Assignment and Assumption Agreement, dated as of February 9, 2004, between North Atlantic Trading Company, Inc. and North Atlantic Holding Company, Inc. (incorporated herein by reference to
Exhibit 10.53 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2003).          
|              |  |  
|10.52*        |  |  |  | Letter Agreement, dated as of January 19, 2005, between Alvarez & Marsal, LLC, North Atlantic Trading Company, Inc. and North Atlantic Holding Company, Inc.                                                                                                                                                      
|              |  |  
|10.53*        |  |  |  | Letter Agreement, dated October 3, 2003, between Jack Africk and North Atlantic Trading Company, Inc. (extending Consulting Agreement).                                                                                                                                                                           
|              |  |  
|10.54*        |  |   |  | Letter Agreement, dated as of October 12, 2004, between Jack Africk and North Atlantic Trading Company, Inc. (extending and amending Consulting Agreement).                                                                                                                                                       
|              |  |  
|10.55*        |  |  |  | 2005B Amendment to the Amended and Restated Loan Agreement dated March 30, 2005, by and among JP Morgan Chase Bank, N.A. (Morgan), as successor to Bank One, NA, as Agent Bank,
Morgan and LaSalle Bank, National Association, the Company, certain of its subsidiaries and North Atlantic Holding Company, Inc.
|              |  |  
|21*           |  |  |  | Subsidiaries of North Atlantic Trading Company, Inc.                                                                                                                                                                                                                                                              
|              |  |  
|31.1*         |  |   |  | Certification of Chief Executive Officer                                                                                                                                                                                                                                                                          
|              |  |  
|31.2*         |  |   |  | Certification of Chief Financial Officer                                                                                                                                                                                                                                                                          
|              |  |  
|32.1*         |  |  |  | Certification by the Chief Executive Officer pursuant to 18 U.S.C. § 1350, as adopted by Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith).                                                                                                                                                      
|              |  |  
|32.2*         |  |  |  | Certification by the Chief Financial Officer pursuant to 18 U.S.C. § 1350, as adopted by Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith).                                                                                                                                                      



|* | Filed herewith.
|- | ---------------



| | Portions of this agreement have been omitted pursuant to Rule 406 under the Securities Act of 1933, as amended, and have been filed confidentially with the Securities and Exchange
Commission.
|- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | Management contracts or compensatory plan or arrangement.
|-- | ---------------------------------------------------------



Exhibit-11