SEC Info  
    Home      Search      My Interests      Help      Sign In      Please Sign In

Lundin Mining Corp – ‘40FR12B’ on 10/16/06 – ‘EX-99.40’

On:  Monday, 10/16/06, at 11:20am ET   ·   Accession #:  1204459-6-902   ·   File #:  1-33086

Find Words in Filings emoji
 
  in    Show  and   Hints

  As Of                Filer                Filing    For·On·As Docs:Size              Issuer               Agent

10/16/06  Lundin Mining Corp                40FR12B               97:20M                                    Newsfile Cor… Toronto/FA

Registration of Securities of a Canadian Issuer — SEA’34 §12(b)   —   Form 40-F
Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: 40FR12B     Registration of Securities of a Canadian Issuer --  HTML    103K 
                          SEA'34 §12(b)                                          
 2: EX-23.1     Consent of Experts or Counsel                       HTML     22K 
11: EX-23.10    Consent of Experts or Counsel                       HTML     22K 
 3: EX-23.2     Consent of Experts or Counsel                       HTML     22K 
 4: EX-23.3     Consent of Experts or Counsel                       HTML     24K 
 5: EX-23.4     Consent of Experts or Counsel                       HTML     24K 
 6: EX-23.5     Consent of Experts or Counsel                       HTML     24K 
 7: EX-23.6     Consent of Experts or Counsel                       HTML     24K 
 8: EX-23.7     Consent of Experts or Counsel                       HTML     22K 
 9: EX-23.8     Consent of Experts or Counsel                       HTML     22K 
10: EX-23.9     Consent of Experts or Counsel                       HTML     22K 
12: EX-99.1     Miscellaneous Exhibit                               HTML     85K 
21: EX-99.10    Miscellaneous Exhibit                               HTML     23K 
22: EX-99.11    Miscellaneous Exhibit                               HTML     28K 
23: EX-99.12    Miscellaneous Exhibit                               HTML     84K 
24: EX-99.13    Miscellaneous Exhibit                               HTML     25K 
25: EX-99.14    Miscellaneous Exhibit                               HTML     32K 
26: EX-99.15    Miscellaneous Exhibit                               HTML     26K 
27: EX-99.16    Miscellaneous Exhibit                               HTML    169K 
28: EX-99.17    Miscellaneous Exhibit                               HTML     24K 
29: EX-99.18    Miscellaneous Exhibit                               HTML    212K 
30: EX-99.19    Miscellaneous Exhibit                               HTML    543K 
13: EX-99.2     Miscellaneous Exhibit                               HTML    169K 
31: EX-99.20    Miscellaneous Exhibit                               HTML     24K 
32: EX-99.21    Miscellaneous Exhibit                               HTML    190K 
33: EX-99.22    Miscellaneous Exhibit                               HTML     37K 
34: EX-99.23    Miscellaneous Exhibit                               HTML    304K 
35: EX-99.24    Miscellaneous Exhibit                               HTML     25K 
36: EX-99.25    Miscellaneous Exhibit                               HTML     24K 
37: EX-99.26    Miscellaneous Exhibit                               HTML     33K 
38: EX-99.27    Miscellaneous Exhibit                               HTML     25K 
39: EX-99.28    Miscellaneous Exhibit                               HTML    535K 
40: EX-99.29    Miscellaneous Exhibit                               HTML     35K 
14: EX-99.3     Miscellaneous Exhibit                               HTML     25K 
41: EX-99.30    Miscellaneous Exhibit                               HTML    384K 
42: EX-99.31    Miscellaneous Exhibit                               HTML    209K 
43: EX-99.32    Miscellaneous Exhibit                               HTML     22K 
44: EX-99.33    Miscellaneous Exhibit                               HTML     26K 
45: EX-99.34    Miscellaneous Exhibit                               HTML     24K 
46: EX-99.35    Miscellaneous Exhibit                               HTML     22K 
47: EX-99.36    Miscellaneous Exhibit                               HTML     26K 
48: EX-99.37    Miscellaneous Exhibit                               HTML    212K 
49: EX-99.38    Miscellaneous Exhibit                               HTML     52K 
50: EX-99.39    Miscellaneous Exhibit                               HTML     25K 
15: EX-99.4     Miscellaneous Exhibit                               HTML     39K 
51: EX-99.40    Miscellaneous Exhibit                               HTML    551K 
52: EX-99.41    Miscellaneous Exhibit                               HTML     25K 
53: EX-99.42    Miscellaneous Exhibit                               HTML     33K 
54: EX-99.43    Miscellaneous Exhibit                               HTML     24K 
55: EX-99.44    Miscellaneous Exhibit                               HTML     25K 
56: EX-99.45    Miscellaneous Exhibit                               HTML     25K 
57: EX-99.46    Miscellaneous Exhibit                               HTML     25K 
58: EX-99.47    Miscellaneous Exhibit                               HTML     28K 
59: EX-99.48    Miscellaneous Exhibit                               HTML     25K 
60: EX-99.49    Miscellaneous Exhibit                               HTML     26K 
16: EX-99.5     Miscellaneous Exhibit                               HTML     31K 
61: EX-99.50    Miscellaneous Exhibit                               HTML    244K 
62: EX-99.51    Miscellaneous Exhibit                               HTML    269K 
63: EX-99.52    Miscellaneous Exhibit                               HTML     44K 
64: EX-99.53    Miscellaneous Exhibit                               HTML     24K 
65: EX-99.54    Miscellaneous Exhibit                               HTML     25K 
66: EX-99.55    Miscellaneous Exhibit                               HTML    105K 
67: EX-99.56    Miscellaneous Exhibit                               HTML    415K 
68: EX-99.57    Miscellaneous Exhibit                               HTML     52K 
69: EX-99.58    Miscellaneous Exhibit                               HTML     38K 
70: EX-99.59    Miscellaneous Exhibit                               HTML    260K 
17: EX-99.6     Miscellaneous Exhibit                               HTML     26K 
71: EX-99.60    Miscellaneous Exhibit                               HTML    112K 
72: EX-99.61    Miscellaneous Exhibit                               HTML    169K 
73: EX-99.62    Miscellaneous Exhibit                               HTML     24K 
74: EX-99.63    Miscellaneous Exhibit                               HTML     24K 
75: EX-99.64    Miscellaneous Exhibit                               HTML    240K 
76: EX-99.65    Miscellaneous Exhibit                               HTML    513K 
77: EX-99.66    Miscellaneous Exhibit                               HTML     25K 
78: EX-99.67    Miscellaneous Exhibit                               HTML     30K 
79: EX-99.68    Miscellaneous Exhibit                               HTML     33K 
80: EX-99.69    Miscellaneous Exhibit                               HTML     39K 
18: EX-99.7     Miscellaneous Exhibit                               HTML    168K 
81: EX-99.70    Miscellaneous Exhibit                               HTML    479K 
82: EX-99.71    Miscellaneous Exhibit                               HTML    344K 
83: EX-99.72    Miscellaneous Exhibit                               HTML     25K 
84: EX-99.73    Miscellaneous Exhibit                               HTML     42K 
85: EX-99.74    Miscellaneous Exhibit                               HTML     48K 
86: EX-99.75    Miscellaneous Exhibit                               HTML     27K 
87: EX-99.76    Miscellaneous Exhibit                               HTML    707K 
88: EX-99.77    Miscellaneous Exhibit                               HTML     21K 
89: EX-99.78    Miscellaneous Exhibit                               HTML     23K 
90: EX-99.79    Miscellaneous Exhibit                               HTML     23K 
19: EX-99.8     Miscellaneous Exhibit                               HTML     30K 
91: EX-99.80    Miscellaneous Exhibit                               HTML     24K 
92: EX-99.81    Miscellaneous Exhibit                               HTML     28K 
93: EX-99.82    Miscellaneous Exhibit                               HTML     41K 
94: EX-99.83    Miscellaneous Exhibit                               HTML     37K 
95: EX-99.84    Miscellaneous Exhibit                               HTML     23K 
96: EX-99.85    Miscellaneous Exhibit                               HTML     24K 
97: EX-99.86    Miscellaneous Exhibit                               HTML     32K 
20: EX-99.9     Miscellaneous Exhibit                               HTML   1.05M 


EX-99.40   —   Miscellaneous Exhibit


This Exhibit is an HTML Document rendered as filed.  [ Alternative Formats ]



  Lundin Mining Corporation: Exhibit 99.40 - Prepared by TNT Filings Inc.  

 


LUNDIN MINING CORPORATION

FORM 51-102F4

BUSINESS ACQUISITION REPORT

Item 1      Identity of Company

1.1           Name and Address of Company

Lundin Mining Corporation
2101 - 885 West Georgia Street
Vancouver, B.C.
V6C 3E8

1.2           Executive Officer

Anders Haker,
Chief Financial Officer
Telephone: 011-46-8-545-07477

Item 2      Details of Acquisition

2.1            Nature of Business Acquired

Acquisition of North Atlantic Natural Resources AB

Prior to December 30, 2004, Lundin Mining Corporation (the "Company") held 37% of the issued and outstanding shares (the "NAN Shares") of North Atlantic Natural Resources AB ("NAN"), a Swedish based public company the shares of which traded on the O-list at Stockholmsbörsen. From December 30, 2004 to March 18, 2005 the Company acquired (the "NAN Acquisition") 100% of the NAN Shares by:

(a)   acquiring (the "NAN/Boliden Acquisition"),on December 30, 2004, the NAN Shares held by Boliden Mineral AB, thereby increasing its holdings to 74% of the outstanding NAN Shares; and

(b)   acquiring (the "NAN/Public Acquisition") the remaining NAN Shares from the remaining NAN Shareholders pursuant to a public offer made on January 21, 2005 in accordance with the Swedish Industry and Commerce Stock Exchange Committee's mandatory bid rules.

The NAN/Boliden Acquisition completed on December 30, 2004. The offer in respect of the NAN/Public Acquisition was made on January 21, 2005 and expired on March 18, 2005 at which time the Company held 97.6% of the outstanding NAN Shares. The remaining NAN Shares were taken up pursuant to a compulsory purchase.

Acquisition of ARCON International Resources

On March 3, 2005 the Company announced an agreement in principal in respect of a proposed merger of the Company with ARCON International Resources ("ARCON"), an Irish mining and exploration company that was listed on the main markets of the Irish Stock Exchange and the London Stock Exchange. A formal offer was made to the ARCON Shareholders on March 21, 2005 and was declared unconditional on April 12, 2005 following the tender of 84.06% of the outstanding shares (the "ARCON Shares") of ARCON. A further 7.55% of the ARCON Shares were tendered to the offer by April 26, 2005 at which time compulsory acquisition procedures were initiated.


- 2 -

2.2           Date of Acquisition

Acquisition of North Atlantic Natural Resources AB

December 30, 2004 (for accounting purposes)

Acquisition of ARCON International Resources

April 26, 2005 (for accounting purposes)

2.3            Consideration

Acquisition of North Atlantic Natural Resources AB

The aggregate consideration paid by the Company for the NAN Acquisition was 3,560,120 shares (the "Lundin Shares") of the Company having an aggregate value of $40,967,723 and SEK 389,784.25 ($68,988) which was paid in respect of the NAN/Public Acquisition. 2,176,800 of the Lundin Shares were issued in respect of the NAN/Boliden Acquisition and 1,383,320 of the Lundin Shares which were issued in respect of the NAN/Public Acquisition.

The aggregate purchase price has been valued at $41,552,408. See "Interim Consolidated Financial Statements for the Quarter Ended March 31, 2005 – Note 2(b) – Acquisitions – North Atlantic Natural Resources AB".

Acquisition of ARCON International Resources

The aggregate consideration paid in respect of the ARCON Acquisition was valued at USD$120.3 million. See "Interim Consolidated Financial Statements for the Quarter Ended March 31, 2005 – Note 7 – Subsequent Event – Merger between Lundin Mining and ARCON International Resources".

2.4           Effect on Financial Position

Each of NAN and ARCON will be held as indirect wholly-owned subsidiaries of the Company. The Company proposes to operate each of the entities as separate business units.

2.5            Prior Valuations

No valuations of NAN or of ARCON were obtained within the last 12 months by the Company.

2.6            Parties to Transaction

As at the date of the NAN/Boliden Acquisition the Issuer held 37% of the outstanding NAN Shares and NAN was an associated company of the Company.


- 3 -

As at the date of the NAN/Public Acquisition the Issuer held 74% of the outstanding NAN Shares and NAN was an associated company of the Company.

As at the date of the ARCON Acquisition ARCON was not an informed person, associate or affiliate of the Company.

2.7            Date of Report

This Business Acquisition Report is dated July 27, 2005.

Item 3      Details of Acquisition

3.1            Financial Statements

The following financial statements, required by Part 8 of National Instrument 51-102, are included as part of this Business Acquisition Report:

(a)   Audited financial statements of Arcon International Resources P.l.c. for the two years ended December 31, 2004;

(b)   Unaudited interim financial statements of Arcon International Resources P.l.c for the three months ended March 31, 2005 and 2004;

(c)   Audited financial statements of North Atlantic Natural Resources AB (publ.) for the two years ended December 31, 2004;

(d)   Audit Report to the Directors of Lundin Mining Corporation on Differences between Swedish GAAP and Canadian GAAP;

(e)   Supplemental schedule of North Atlantic Natural Resources AB (publ.) of differences between Swedish GAAP and Canadian GAAP; and

(f)    Pro forma Consolidated Financial Statements of Lundin Mining Corporation as at March 31, 2005 and for the periods ended March 31, 2005 and December 31, 2004.

KPMG Bohlins AB and KPMG have not provided their consent for the inclusion, in this Business Acquisition Report, of the Auditors' Reports referenced in 3.1 (a), 3.1 (c) and (d) above.

LUNDIN MINING CORPORATION
   
   
By: "Anders Haker"
Name: Anders Haker
Title: Chief Financial Officer

 

 

Arcon International Resources P.l.c.

Directors' report and
financial statements

Year ended 31 December 2004

Registered number: 74748

 

 


   
Arcon International Resources P.l.c.  
   
Directors' report and financial Statements
   
Contents Page
   
Directors and other information 1
   
Directors' report 2
   
Statement of directors' responsibilities 5
   
Independent auditors' report 6
   
Statement of accounting policies 8
   
Consolidated profit and loss account 12
   
Consolidated balance sheet 13
   
Consolidated cash flow statement 14
   
Consolidated statement of total recognised gains and losses 15
   
Reconciliation of movements in shareholders' funds 15
   
Notes forming part of the financial statements 16

Arcon International Resources P.l.c.
   
Directors and other information  
   
Directors T. O'Reilly (resigned 27 April 2005)
  K. Ross (resigned 27 April 2005)
  P. Kidney
  J.P. Hayes (resigned 27 April 2005)
  J.S. McCarthy (resigned 27 April 2005)
  W.A. Mulligan (U.S.) (resigned 27 April 2005)
  W.J. Tilson (resigned 27 April 2005)
  J. McCarthy (resigned 27 April 2005)
  D. Roxburgh (resigned 27 April 2005)
  A. Haker (Swedish) (appointed 27 April 2005)
  K. Larsson (Swedish) (appointed 27 April 2005)
  K.A. Waplan (Swedish) (appointed 27 April 2005)
   
   
Registered office 60 Merrion Road
  Ballsbridge
  Dublin 4
   
   
Secretary M.G. Graham
   
   
Auditors KPMG
  Chartered Accountants
  1 Stokes Place
  St Stephen's Green
  Dublin 2
   
   
Solicitors Matheson Ormsby Prentice
  30 Herbert Street
  Dublin 2

1


Arcon International Resources P.l.c.

Directors' report

The directors have pleasure in submitting their annual report together with the audited financial statements of the company for the year ended 31 December 2004.

Principal activity, business review and future developments

The company's main activity during the year was the continued production of zinc concentrate from the Galmoy mine. There has been no significant change in activities during the year and there are no future plans to change the activities of the company. As noted below, the Company became a subsidiary of Lundin Mining Corporation ("Lundin") in April 2005.

Results and dividends

The profit and loss account for the year ended 31 December 2004 and the balance sheet at that date are set out on pages 12 and 13, respectively. The profit for the year amounted to €1,440,000 (2003:loss of €9,682,000).

No dividends or transfers to reserves are recommended by the Directors.

Directors and secretary and their interests

The interests of the Directors and Secretary, all of which were beneficially held, in the ordinary share capital of the Company at 31 December 2003 and 31 December 2004, as adjusted for the effect of the share consolidation (Note 16), were as follows:

 

Number of Ordinary Shares                  

  31 December 31 December
  2003 2004
J.P. Hayes 86,000 86,000
W.P. Kidney 14,903 14,903
J.S. McCarthy 107,814 107,814
W.A. Mulligan 25,000 25,000
T. O'Reilly 679,539 679,539
J.S.D. McCarthy - -
D. Roxburgh - -
W.J. Tilson 10,000 10,000
K. Ross 75,000 75,000
Secretary    
M. Graham 15,000 15,000

On 27 April 2005, Mr. T. O'Reilly Jnr, Mr. J. S. McCarthy, Mr. J. McCarthy, Mr. J. P. Hayes, Mr. W. A. Mulligan, Mr. D. Roxburgh, Mr. W. J. Tilson and Mr. K. Ross resigned as directors, whilst Mr. A. Haker, Mr. K. Larsson and Mr. K.A. Waplan were appointed directors following the acquisition of the company by Lundin.

Mr. W.P. Kidney retires from the Board by rotation and being eligible offers himself for re-election. Mr. A. Haker, Mr. K. Larsson and Mr. K.A. Waplan retire in accordance with the Articles of Association of the company and being eligible offer themselves for re-election.

2


Arcon International Resources P.l.c.

Directors' report (continued)

Details of the movement in outstanding options, as adjusted for any options granted during the year and the effect of the share consolidation (Note 16), are as follows:

 

At 31

Granted

At 31

Exercise

Expiry

Directors

December

During

December

Price Euro

Date

 

2003

Year

2004

Cent

 

J.P. Hayes

46,154

-

46,154

191.88

Aug 2005

 

50,000

-

50,000

30.00

Sept 2012

J.S. McCarthy

57,692

-

57,692

191.88

Aug 2005

 

50,000

-

50,000

30.00

Sept 2012

J.S.D. McCarthy

100,000

-

100,000

29.00

May 2013

K. Ross

230,769

-

230,769

52.00

Sept 2011

 

700,000

-

700,000

30.00

Sept 2012

 

100,000

-

100,000

29.00

May 2013

D. Roxburgh

100,000

-

100,000

29.00

May 2013

W.A. Mulligan

28,846

-

28,846

191.88

Aug 2005

 

50,000

-

50,000

30.00

Sept 2012

T. O'Reilly

115,385

-

115,385

191.88

Aug 2005

 

11,538

-

11,538

518.79

March 2007

W.J. Tilson

69,231

-

69,231

191.88

Aug 2005

 

11,538

-

11,538

518.79

March 2007

 

50,000

-

50,000

30.00

Sept 2012

W.P. Kidney

20,192

-

20,192

241.63

Dec 2005

 

2,308

-

2,308

164.61

June 2009

 

23,077

-

23,077

190.67

April 2010

 

115,385

-

115,385

52.00

Sept 2011

 

350,000

 

350,000

30.00

Sept 2012

 

100,000

-

100,000

29.00

May 2013

 

-

125,000

125,000

37.00

Oct 2014

Secretary

 

 

 

 

 

M. Graham

14,423

-

14,423

241.63

Dec 2005

 

23,077

-

23,077

190.67

April 2010

 

90,000

-

90,000

30.00

Sept 2012

 

-

12,500

12,500

37.00

Oct 2014

As indicated in Note 16, following the acquisition of the company by Lundin and pursuant to the terms of the share option schemes, each option holder was entitled to exercise all their options into Ordinary Shares of €0.10 in the company.

3


Arcon International Resources P.l.c.

Directors' report (continued)

Political donations

The Company did not make any political donations during the year and complied with the equivalent of the Electoral Board Act, 1997.

Health and safety of employees

The well being of the company's employees is safeguarded through the strict adherence to health and safety standards. The Safety, Health and Welfare at Work Act, 1989 imposes certain requirements on employers and the company has taken the necessary action to ensure compliance with the Act, including the adoption of a safety statement.

Post balance sheet events

On 3 March 2005, the Board announced its agreement in principle to the terms of a Merger Offer with Lundin Mining Corporation. Following the receipt of valid acceptances from shareholders and the compulsory acquisition of outstanding shareholdings under Section 204 of the Companies Act, 1963, the acquisition of the Company was effective from 27 April 2005. The Company subsequently de-listed from the Irish and London Stock Exchanges on 12 May 2005.

Accounting records

The directors believe that they have complied with the requirements of section 202 of the Companies Act, 1990 with regard to books of account by employing accounting personnel with appropriate expertise and by providing adequate resources to the financial function. The books of account of the company are maintained at 60 Merrion Road, Ballsbridge, Dublin 4.

Auditors

In accordance with Section 160 (2) of the Companies Act, 1963, the auditors, KPMG, Chartered Accountants, will continue in office.

On behalf of the board    
     
     
     
     
K.A. Waplan P. Kidney 30 June 2005
Director Director  

4


Arcon International Resources P.l.c.

Statement of directors' responsibilities

Company law requires the directors to prepare financial statements for each financial year, which give a true and fair view of the state of affairs of the Group and of the profit or loss of the Group for that period. In preparing those financial statements, the directors are required to:

The directors are responsible for keeping proper books of account which disclose with reasonable accuracy at any time the financial position of the company and which enable them to ensure that the financial statements comply with the Companies Acts, 1963 to 2003 and all Regulations to be construed as one with those Acts. They have general responsibility for taking such steps as are reasonably open to them to safeguard the assets of the Group and to prevent and detect fraud and other irregularities.

On behalf of the Board    
     
     
     
     
K.A. Waplan P. Kidney 30 June 2005
Director Director  

5


Independent auditors' report to the members of Arcon International Resources P.l.c.

We have audited the financial statements on pages 8 to 33.

This report is made solely to the Company's members, as a body, in accordance with Section 193 of the Companies Act, 1990. Our audit work has been undertaken so that we might state to the Company's members those matters we are required to state to them in an auditors' report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company and the Company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Respective responsibilities of directors and auditors

The directors are responsible for preparing the directors' report and, as described on page 5, this includes responsibility for preparing the financial statements in accordance with applicable Irish law and accounting standards. Our responsibilities, as independent auditors, are established in Ireland by statute, the Auditing Practices Board and by our profession's ethical guidance.

We report to you our opinion as to whether the financial statements give a true and fair view and are properly prepared in accordance with the Companies Acts. As also required by the Acts, we state whether we have obtained all the information and explanations we require for our audit, whether the financial statements agree with the books of account and report to you our opinion as to whether

We also report to you if, in our opinion, information specified by law regarding Directors' remuneration and transactions with the company is not disclosed.

Basis of audit opinion

We conducted our audit in accordance with Auditing Standards issued by the Auditing Practices Board. An audit includes examination, on a test basis, of evidence relevant to the amounts and disclosures in the financial statements. It also includes an assessment of the significant estimates and judgements made by the Directors in the preparation of the financial statements, and of whether the accounting policies are appropriate to the Group's circumstances, consistently applied and adequately disclosed.

6


Independent auditors' report to the members of Arcon International Resources P.l.c. (continued)

We planned and performed our audit so as to obtain all the information and explanations which we considered necessary in order to provide us with sufficient evidence to give reasonable assurance that the financial statements are free from material misstatement, whether caused by fraud or other irregularity or error. In forming our opinion we also evaluated the overall adequacy of the presentation of information in the financial statements.

Opinion

In our opinion, the financial statements give a true and fair view of the state of the affairs of the Group and the Company as at 31 December 2004 and 31 December 2003 and of the profit and cash flows of the Group for the years then ended and have been properly prepared in accordance with the Companies Acts, 1963 to 2003 and all Regulations to be construed as one with those Acts.

We have obtained all the information and explanations we considered necessary for the purposes of our audit. In our opinion, proper books of account have been kept by the Company. The financial statements are in agreement with the books of account.

In our opinion, the information given in the Directors' report on pages 2 to 4 is consistent with the financial statements.

The net assets of the Company, as stated in the balance sheet on page 13, are more than half of the amount of its called up share capital and, in our opinion, on that basis there did not exist at 31 December 2004 a financial situation which, under Section 40(1) of the Companies (Amendment) Act, 1983, would require the convening of an extraordinary general meeting of the Company.

KPMG  
Chartered Accountants 30 June 2005
Registered Auditors  
Dublin  

7


Arcon International Resources P.l.c.

Statement of accounting policies
for the year ended 31 December 2004

The following accounting policies have been applied consistently, throughout the year and the preceding year, in dealing with items which are considered material to the Group's financial statements.

Basis of preparation

The financial statements are prepared in accordance with generally accepted accounting principles under the historical cost convention and comply with financial reporting standards of the Accounting Standards Board, as promulgated by the Institute of Chartered Accountants in Ireland.

Principles of consolidation

The consolidated financial statements include the financial statements of the Company and all of its subsidiaries; all intercompany transactions and balances have been eliminated in their preparation. Goodwill arising on consolidation (representing the excess of the fair value of the consideration for an acquisition over the fair value of the separable net assets acquired) in respect of acquisitions before 1 January 1998, was written off to reserves in the year of acquisition. Goodwill arising on acquisitions since 1 January 1998 is capitalised and amortised over its expected useful life. The profit or loss on the disposal of subsidiaries is determined, inter alia, by the inclusion in the profit and loss account of the attributable amount of goodwill previously written off against reserves. The results of subsidiaries acquired or disposed of in the year are included in the consolidated profit and loss account from the date of acquisition or up to the date of disposal.

Turnover

Turnover from the sale of zinc and lead concentrate is stated net of smelter deductions, with distribution and selling expenses included in "operating expenses". Revenues from the sale of concentrate are recognised when the product passes out of the ownership of the Company to external customers pursuant to enforceable sales contracts. As the final value of concentrate sales can only be determined from weights, assays, prices and exchange rates applying after a shipment has arrived at its destination, sales of concentrate are recorded at estimated values pursuant to contract terms, with adjustments being subsequently recognised in the period when final values are determined.

Pension costs

The Company provides for pensions for certain employees through defined contribution pension schemes. The amount charged to the profit and loss account in respect of the schemes is the contribution payable in that year. Any difference between amounts charged to the profit and loss account and contributions paid to the pension schemes is included in 'Debtors' or 'Creditors' in the balance sheet.

8


Arcon International Resources P.l.c.

Statement of accounting policies (continued)
for the year ended 31 December 2004

Taxation

Current tax is provided on taxable profits at current rates.

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events that result in an obligation to pay more tax in the future or a right to pay less tax in the future have occurred at the balance sheet date. Timing differences are differences between the Group's taxable profits and its results as stated in the financial statements that arise from the inclusion of gains and losses in tax assessments in periods different from those in which they are recognised in the financial statements.

Deferred tax is measured at the average tax rates that are expected to apply in the periods in which the timing differences are expected to reverse based on tax rates and laws that have been enacted or substantively enacted by the balance sheet date. Deferred tax is measured on a non-discounted basis.

A net deferred tax asset is regarded as recoverable and therefore recognised only when, on the basis of all available evidence, it can be regarded as more likely than not that there will be suitable taxable profits from which the future reversal of the underlying timing differences can be deducted.

Mineral interests

The Group accounts for Mineral expenditure using the 'Area of Interest' method of accounting.

(i)             Exploration and evaluation expenditure

Expenditure on exploration and evaluation of individual projects is written off as incurred. When a project reaches the stage where expenditure is considered to be capable of being recouped through development or sale, all subsequent exploration and evaluation expenditures in that defined Area of Interest are capitalised and amortised against production from the Area once mining commences.

(ii)           Mine development and construction expenditure

Mine development expenditure for the initial establishment of access to mineral reserves, together with capitalised exploration, evaluation and commissioning expenditure, financing costs on borrowings and certain overhead expenses prior to the commencement of commercial production are capitalised to the extent that the expenditure results in significant future benefits.

(iii)          Depreciation

All capitalised costs within an Area of Interest, together with an appropriate estimate of the future costs to be incurred in developing the estimated economic reserves which includes the proven reserve are amortised over the current estimated economic reserve of the Area of Interest on a unit of production output basis.

(iv)          Restoration expenditure

Provision is made for the anticipated costs of future restoration and rehabilitation of mine facilities in place at the balance sheet date. Management estimates the future costs associated with reclamation, plant closure and site restoration, discounted to take account of risk and the time value of money. The present value of those future costs is recorded as a provision in the balance sheet.

9


Arcon International Resources P.l.c.

Statement of accounting policies (continued)
for the year ended 31 December 2004

A corresponding mine decommissioning asset is recorded in Mineral Interests and is depreciated in accordance with the Group's depreciation policy set out at (iii) above.

Annually, the unwinding of the discount factor is recorded as an expense in the profit and loss account and disclosed under 'Interest payable and similar charges'. Changes in estimates which result in a revision of the net present value of the provision are accounted for by adjusting the provision, with a corresponding entry to Mineral Interests.

(v) Impairment test

An impairment test is carried out at each balance sheet date to assess whether the net book value of capitalised costs in each Area of Interest, together with the future costs of development of undeveloped reserves, is covered by the discounted future net revenues from the reserves within that Area of Interest. Any deficiency arising is provided for to the extent that, in the opinion of the Directors, it is considered to represent a permanent diminution in the value of the related asset, and, where arising, is dealt with in the profit and loss account as additional depreciation.

Tangible fixed assets

Tangible fixed assets are stated at original cost, net of accumulated depreciation and any provisions for impairment.

Depreciation is provided on all tangible fixed assets, at rates calculated to write off the cost, less estimated residual value, of each asset on a straight line basis over its expected useful life. The useful lives currently used are as follows:

Mill equipment Unit of production
Mobile mine equipment 4 years
Motor vehicles 4 years

Financial fixed assets

Financial fixed assets consist of the Company's investments in its subsidiaries and are stated at cost less provision for impairment.

Stocks

Stocks of ore and concentrate are stated at the lower of cost and net realisable value. Cost includes all expenditure incurred in bringing the product to its present location and condition. Net realisable value is based on normal estimated selling prices, less further costs expected to be incurred to completion and disposal. Stocks of raw materials and spare parts are stated at cost with provision made for obsolete, slow-moving or defective items where appropriate.

10


Arcon International Resources P.l.c.

Statement of accounting policies (continued)
for the year ended 31 December 2004

Leases

Assets held under finance leases, which transfer substantially all the risks and rewards of ownership to the Group, are initially recorded at their fair value at the inception of the lease. The equivalent liability, categorised as appropriate, is included under 'Creditors'. Assets are depreciated over the lease term or their useful economic lives, as appropriate. Finance lease charges are allocated over the periods of the leases to produce constant rates of return on the outstanding balances.

Rentals under operating leases are charged on a straight-line basis over the lease terms.

Foreign currency

Transactions denominated in foreign currencies are recorded in the local currency at actual exchange rates at the date of the transaction or, where appropriate, at the rates of exchange in related forward exchange contracts. Monetary assets and liabilities denominated in foreign currencies are translated using the rates of exchange prevailing at the balance sheet date. Any gain or loss arising from a change in exchange rates subsequent to the date of the transaction is included as an exchange gain or loss in the profit and loss account.

Certain assets which are denominated in foreign currency and the related foreign currency borrowings are treated as a separate group of assets and liabilities and are accounted for in that foreign currency. Exchange differences arising on the retranslation of these borrowings are taken to the Foreign Currency Translation Reserve, together with the exchange differences arising on the retranslation of the assets.

Issue expenses and share premium account

Issue expenses arising on the issue of equity securities are written off against the share premium account.

Treasury instruments

The Group is party to derivative financial instruments, primarily to manage its exposure to fluctuations in foreign currency exchange rates and interest rates and to manage its exposure to changes in the prices of certain commodity products.

Gains and losses on derivative contracts used to hedge foreign exchange and commodity price trading exposures are recognised in the profit and loss account when the hedged transactions occur.

11


Arcon International Resources P.l.c.

Consolidated profit and loss account      
for the year ended 31 December 2004      
       
       
  Note

2004

2003

   

€'000

€'000

Gross value of metal sold  

69,888

45,470

Smelting charges and deductions   (32,558) (23,115)
   

 

 

Turnover 2

37,330

22,355

   

 

 

Production costs   (23,525) (21,440)
Depreciation   (4,193) (4,121)
Cost of sales   (27,718) (25,561)
   

 

 

Gross profit/(loss)  

9,612

(3,206)
Operating expenses 3 (6,698) (5,201)
Mineral exploration costs   (146) (230)
Operating profit/(loss)  

2,768

(8,637)
Interest receivable and similar income  

102

52

Interest payable and similar charges 4 (1,430) (1,097)
Profit/(loss) on ordinary activities before taxation  

1,440

(9,682)
Tax on profit/(loss) on ordinary activities 5

-

-

   

 

 

Retained profit/(loss) for the year 6

1,440

(9,682)
Profit and loss account, at beginning of year   (105,147) (95,465)
Profit and loss account, at end of year   (103,707) (105,147)
 
All activities were generated from continuing operations.
   
On behalf of the board  
   
   
Karl-Axel Waplan Peter Kidney
Director Director

12


Arcon International Resources P.l.c.

Balance sheets  

 

 

 

 

at 31 December  

 

 

 

 

   

 

Group

Company

 

  Note

2004

2003

2004

2003

   

€'000

€'000

€'000

€'000

Fixed assets  

 

 

 

 

Mineral interests 8

17,774

19,251

361

354

Tangible assets 9

9,077

8,767

11

121

Financial assets 10

-

-

48,034

47,985

   

26,851

28,018

48,406

48,360

   

 

 

 

 

Current assets  

 

 

 

 

Stocks 11

1,762

930

-

-

Debtors 12

1,467

1,531

83

59

Cash at bank and in hand 21

4,028

3,880

335

1,241

   

7,257

6,341

418

1,300

Creditors: Amounts falling  

 

 

 

 

due within one year 13 (15,348) (14,457) (1,099) (1,440)
   

 

 

 

 

Net current liabilities   (8,091) (8,116) (681) (140)
   

 

 

 

 

Total assets less current liabilities  

18,760

19,902

47,725

48,220

   

 

 

 

 

Creditors: Amounts falling  

 

 

 

 

due after more than one year 14 (6,669) (8,912) (14,346) (14,336)
   

 

 

 

 

Provision for liabilities  

 

 

 

 

and charges 15 (5,196) (4,556)

-

-

   

 

 

 

 

Net assets  

6,895

6,434

33,379

33,884

   

 

 

 

 

Capital and reserves  

 

 

 

 

Called up share capital 16

31,770

31,770

31,770

31,770

Capital conversion reserve  

1,002

1,002

1,002

1,002

Share premium 16

81,359

81,359

81,232

81,232

Profit and loss account   (103,707) (105,147) (80,625) (80,120)
Foreign currency translation reserve   (3,529) (2,550)

-

-

   

 

 

 

 

Shareholders' funds - equity  

6,895

6,434

33,379

33,884

13


Arcon International Resources P.l.c.

Consolidated cash flow statement  

 

 

for the year ended 31 December 2004  

 

 

   

 

 

  Notes

2004

2003

   

€'000

€'000

   

 

 

Net cash inflow/(outflow) from operating activities 20

5,428

(3,088)
   

 

 

Returns on investments and servicing of finance

 

 

Interest received  

79

26

Interest paid   (563) (73)
    (484) (47)
Taxation  

-

-

   

 

 

Capital expenditure and financial investment

 

 

Expenditure on mineral interests   (1,379) (2,742)
Purchase of tangible fixed assets   (2,711) (1,290)
Cash paid for restoration costs   (68) (81)
Sale of assets  

97

-

    (4,061) (4,113)
   

 

 

Net cash outflow before use of liquid resources and financing  

883

(7,248)
   

 

 

Financing  

 

 

Proceeds from issue of share capital, net  

-

5,332

Finance lease payments   (529) (478)
Fairfield Facility   (206)

4,457

    (735)

9,311

   

 

 

Increase in cash in the year 21

148

2,063

14


Arcon International Resources P.l.c.

Other statements
for the year ended 31 December 2004
 

 

 

Statement of total recognised gains and losses
for the year ended 31 December 2004

 

 

 

2004

2003

 

€'000

€'000

 

 

 

Profit/(loss) for the financial year attributable to ordinary shareholders

1,440

(9,682)
 

 

 

Currency translation adjustments: gain on debt

844

1,98578

                                                             loss on assets (1,823) (5,565)
                                                             other

-

22

 

 

 

Total recognised gains and losses for the year

461

(13,240)
 

 

 

Reconciliation of movements in shareholders' funds
for the year ended 31 December 2004

 

 

 

2004

2003

 

€'000

€'000

 

 

 

Total recognised gains and losses for the year

461

(13,240)
Issue of ordinary share capital, net of issue expenses

-

5,332

 

 

 

Net addition/(reduction) to shareholders' funds

461

(7,908)
Opening shareholders' funds

6,434

14,342

 

 

 

Closing shareholders' funds

6,895

6,434

15


Arcon International Resources P.l.c.

Notes to the financial statements
for the year ended 31 December 2004

1      Going concern and subsequent events

At 31 December 2004 the Group had net current liabilities of €8.1 million (2003 - €8.1 million) and during the year reported an operating profit of €2.8 million (2003 - loss of €8.6 million). Detailed financial projections have been prepared for 2005 and over the life of the mine, based on assumptions considered by the Directors to be appropriate. The Directors have reviewed these cash flow forecasts in detail and have concluded based on these forecasts that it is appropriate to continue to prepare the financial statements on a going concern basis for the foreseeable future.

On 3 March 2005, the Boards of Arcon International Resources P.l.c. and Lundin Mining Corporation ("Lundin"), a Canadian registered mining and exploration company, announced an agreement in principle on the terms of a recommended merger of the two companies. Lundin offered to acquire all of the issued shares in the Company on the basis that for every 100 shares in the Company, the holder will receive US$36.2198 in cash and 3.2196 Lundin SDRs. The merger became effective on 27 April 2005 and the Company was de-listed from the Irish and London Stock Exchanges on 12 May 2005.

In addition, Lundin entered into various agreements with Sir Anthony O'Reilly or companies controlled by Sir Anthony O'Reilly in March 2005, including the assignment of certain loans (Notes 13 and 14) and the funding and release of guarantees in relation to the mine closure and mine license bonds (Note 19).

2       Segmental reporting

All of the Group's revenues have been derived from the sale of zinc and lead concentrate from the Galmoy mine to European based smelters. All of the Group assets and liabilities are based in Ireland, but the functional currency of the Group's principal subsidiary, Arcon Mines Limited, is the US dollar.

16


Arcon International Resources P.l.c.

Notes to the financial statements
for the year ended 31 December 2004

3      Operating expenses

 

 

 

2004

2003

 

€'000

€'000

 

 

 

Corporate and mine services

3,194

3,094

Selling and distribution costs

4,083

2,846

Foreign exchange differences

(210) (305)

 

 

 

 

7,067

5,635

Capitalised in Mineral interests

(369) (434)

 

 

 

 

6,698

5,201

 

 

 

4      Interest payable and similar charges

 

 

 

2004

2003

 

€'000

€'000

 

 

 

Fairfield facility

960

877

Indexia loan

152

147

Finance lease interest

62

73

Site restoration provision

127

-

Other

129

-

 

 

 

 

1,430

1,097

 

 

 

5      Tax on profit/(loss) on ordinary activities

 

 

 

2004

2003

 

€'000

€'000

Irish corporation tax at 25% (2003 - 25%)

-

-

There was no unprovided deferred tax at 31 December 2004 (or 2003).  The Group has mining tax losses and unutilised capital allowances carried forward of €131 million (2003: €131 million), for which no deferred tax asset has been recorded.

17


Arcon International Resources P.l.c.

Notes to the financial statements
for the year ended 31 December 2004

6      Statutory and Other Information    

 

   

 

2004 2003

 

€'000 €'000

 

   

Auditors' remuneration

75 60

Operating lease rentals

88 123

Depreciation - Mineral interests

2,527 2,579

                       - Fixed assets

1,666 1,550

 

   

Directors' emoluments

   

- fees

109 106

- other

355 367

Directors' emoluments are analysed as follows:

 

Fees Other emoluments Pension Total

 

2004 2003 2004 2003 2004 2003 2004 2003

 

€'000 €'000 €'000 €'000 €'000 €'000 €'000 €'000

 

               

T.O'Reilly Jnr.

36 36 - - - - 36 36

K.Ross

8 8 141 196 16 23 165 227

W.P. Kidney

8 8 178 135 20 13 206 156

P. Hayes

11 11 - - - - 11 11

W. Mulligan

11 11 - - - - 11 11

J. McCarthy

8 8 - - - - 8 8

J.S.D. McCarthy Jnr.

8 8 - - - - 8 8

D. Roxburgh

11 8 - - - - 11 8

W.J. Tilson

8 8 - - - - 8 8

 

               

 

109 106 319 331 36 36 464 473

Directors' emoluments comprise all of the fees, salaries, pension contributions, bonuses and other benefits payable in respect of the Directors. The basis of the executive Directors' remuneration is fixed by the Remuneration Committee of the Board which is comprised solely of non-executive Directors of the Company. Details of Directors' share options are set out in the Directors' report on page 4.

18


Arcon International Resources P.l.c.

Notes to the financial statements
for the year ended 31 December 2004

7      Staff costs

 

 

   

Employee costs (including executive Directors) during the year amounted to:

 

 

2004

2003

 

€000

€000

Wages and salaries

10,597

8,631

Social welfare costs

1,025

877

Pension costs

241

236

 

11,863

9,744

 

 

 

The average number of persons employed during the year, by activity, was as follows:

 

 

2004

2003

Development and production

212

206

Exploration

5

6

Corporate management and administration

5

5

 

222

217

 

 

 

8      Mineral interests

 

 

 

Group

 

 

€'000

 

Cost

 

 

Balance 1 January 2004

82,072

 

Revision of site restoration provision

581

 

Development expenditure

1,520

 

Other

-

 

Foreign exchange

(5,290)

 

Balance 31 December 2004

78,883

 

 

 

 

Depreciation

 

 

Balance 1 January 2004

62,821

 

Charge for year

2,527

 

Foreign exchange

(4,239)

 

Balance 31 December 2004

61,109

 

 

 

 

Net book value

 

 

At 1 January 2004

19,251

 

At 31 December 2004

17,774

 

19


Arcon International Resources P.l.c.

Notes to the financial statements
for the year ended 31 December 2004

8      Mineral interests (continued)

Development expenditure includes €0.4 million of production and operating expenses which have been capitalised in accordance with the accounting policy for Mineral Interests. This expenditure relates, inter alia, to underground mine development, including the 'R' Zone and the 'K' Zone.

Mineral interests comprise the Group's interest in the Galmoy ore bodies including property acquisitions and the construction of the Galmoy mine. The Directors have determined the geological trend covered by the Group's mine licence, together with the adjacent prospecting licenses, to be one Area of Interest in accordance with the Group's accounting policy for mineral interests.

The future discounted net revenues from the Group's recoverable reserves estimated as at 31 December 2004 and at the date of approval of the financial statements. The Directors are satisfied that the net book value of capitalised costs within the Area of Interest is covered by the projected future discounted net revenues and that no provision for permanent diminution against the carrying value is necessary.

9      Tangible fixed assets

 

Mill and

 

 

 

 

mobile mine

Freehold

Motor

Total

 

equipment

property

vehicles

 

 

€'000

€'000

€'000

€'000

Cost

 

 

 

 

Balance 1 January 2004

32,236

49

245

32,530

Additions

2,757

-

-

2,757

Disposals

-

(26)

-

(26)

Foreign exchange

(2,568)

-

(13) (2,581)

At 31 December 2004

32,425

23

232

32,680

 

 

 

 

 

Depreciation

 

 

 

 

Balance 1 January 2004

23,494

39

230

23,763

Charge for year

1,661

-

5

1,666

Disposal

-

(16)

-

(16)

Foreign exchange

(1,796)

-

(13) (1,809)

At 31 December 2004

23,359

23

222

23,604

Net Book Value

 

 

 

 

At 1 January 2004

8,742

-

15

8,767

 

 

 

 

 

At 31 December 2004

9,066

-

10

9,076

The Group has mine equipment and motor vehicles under finance leases totalling €1.8 million at 31 December 2004 (2003: €1.13 million) on which depreciation of €353,333 was charged during the year (2003: €228,125).

20


Arcon International Resources P.l.c.

Notes to the financial statements
for the year ended 31 December 2004

10    Financial fixed assets

 

 

 

 

 

 

 

 

 

 

Shares

Advances

Impairment

Total

 

 

 

provisions

 

 

€'000

€'000

€'000

€'000

 

 

 

 

 

Balance 1 January 2004

12,293

96,878

(61,186)

47,985

 

 

 

 

 

Movement during period, net

-

49

-

49

Balance 31 December 2004

12,293

96,927

(61,186)

48,034

The Directors have reviewed the carrying value of their investments in subsidiary companies. Based on their assessment of the underlying asset values, no additional provisions are required.

At 31 December 2004 the Company had the following principal subsidiaries, each of which was incorporated in the Republic of Ireland. The principal country of operation of each trading subsidiary is Ireland.

Name and Registered Office

Activity Share Capital

 

   

ARCON Mines Ltd.,

Mining, mineral exploration, 100%

60 Merrion Road,

development and production  

Ballsbridge, Dublin 4

   

 

   

ARCON Resources P.l.c.,

Non-trading 100%

60 Merrion Road,

   

Ballsbridge, Dublin 4

   

 

   

ARCON Exploration P.l.c.,

Mineral exploration 100%

60 Merrion Road,

   

Ballsbridge, Dublin 4

   

A full list of subsidiary companies will be filed with the Registrar of Companies.

11    Stocks

 

2004 2003

 

€'000 €'000

 

   

Zinc and lead concentrate

736 207

Ore

30 64

Raw materials and stores

996 659

 

   

 

1,762 930

 

   

Ore, zinc and lead concentrate stocks have been recorded at net realisable value.

21


Arcon International Resources P.l.c.

Notes to the financial statements
for the year ended 31 December 2004

12    Debtors        
   

Group

 

Company

 

2004 2003 2004 2003

 

€'000 €'000 €'000 €'000

 

       

Trade debtors

940 406 - -

VAT

52 54 51 54

Prepayments and accrued income

475 1,071 32 5

 

       

 

1,467 1,531 83 59

 

       

All of the above amounts fall due within one year.

     
         
         
13    Creditors: Amounts falling due within one year      
    Group   Company
  2004 2003 2004 2003
  €'000 €'000 €'000 €'000
         

Fairfield facility (Note 14 a)

6,240 4,751 - -

Finance lease obligations

565 411 - -

Trade creditors

4,226 3,984 610 605

Accruals and deferred income

3,437 4,146 270 351

PAYE and PRSI

880 1,165 219 484
         
  15,348 14,457 1,099 1,440
         
14    Creditors: Amounts falling due after more than one year      
    Group   Company
  2004 2003 2004 2003
  €'000 €'000 €'000 €'000
         

Fairfield facility (a)

4,758 6,802 - -

Indexia loan (b)

1,844 1,836 1,846 1,836

Finance lease obligations

67 274 - -

Amounts due to subsidiaries

- - 12,500 12,500
         
  6,669 8,912 14,346 14,336

a)    These represented amounts drawn under a US$20 million loan facility with Fairfield Holdings Limited ("Fairfield"), a company connected with Sir Anthony O'Reilly (Note 24). The amounts outstanding at 31 December 2004 of €11 million (US$15 million) (2003: €11.6 million; US$14.6 million) were secured on the Mineral interests and mine assets and a guarantee by the parent company.

22


Arcon International Resources P.l.c.

Notes to the financial statements
for the year ended 31 December 2004

14    Creditors: Amounts falling due after more than one year (continued)

b)     This US dollar denominated loan represented amounts owing to Indexia Holdings Limited ("Indexia"), a company connected with Sir Anthony O'Reilly (Note 25). The loan was unsecured and bears interest at 8%.

In March 2005, Lundin entered into an agreement with Fairfield and Indexia whereby the loans due to them were to be assigned to Lundin as part of the Merger Offer (Note 1), under the same repayment terms.

c)     The maturity analysis of the Group's loan and lease obligations can be analysed as follows:

 

2004 2003

 

Fairfield Indexia Lease Fairfield Indexia Lease

 

€'000 €'000 €'000 €'000 €'000 €'000

 

           

Within one year

6,240 - 565 4,751 - 411

Between one and two years

4,758 - 67 4,745 - 274

Between two and five years

- 1,844 - 2,057 1,836 -

 

10,998 1,844 632 11,553 1,836 685
   
15    Provision for Liabilities and Charges - Site Restoration Provision

 

 

 

 

€'000

 

 

Balance 1 January 2004

4,556

Revision of site restoration costs

581

Unwinding of discount

127

Site restoration expenditure

(68)

 

 

 

 

Balance 31 December 2004

5,196

     
16    Called up share capital and share premium    

 

2004 2003

 

€'000 €'000

Authorised

   

216,248,834 (2003 - 216,248,834) Ordinary shares of €0.10

21,625 21,625

287,502,332 (2003 - 287,502,332) Deferred shares of €0.05

14,375 14,375

 

   

 

36,000 36,000

On 19 July 2004, it was resolved at an extraordinary general meeting to consolidate 10 existing Ordinary Shares of €0.01 each into one new Ordinary Share of €0.10.

23


Arcon International Resources P.l.c.

Notes to the financial statements
for the year ended 31 December 2004

16    Called up share capital and share premium (continued)

The Deferred shares do not entitle the shareholder to receive a dividend or other distribution, do not entitle the shareholder to receive notice of or vote at any general meeting of the Company, and do not entitle the shareholder to any proceeds on a return of capital or winding up of the Company. The Company has been authorised to transfer the shares on behalf of the shareholders without payment and is authorised to cancel the deferred shares subject to the approval of the High Court.

Issued and fully paid ordinary shares:

 

 

Share Premium

 

 

 

 

Share Capital

Group

Company

 

Number

€000

€000

€000

 

 

 

 

 

Balance, 1 January 2004

1,739,382,825

31,770

81,359

81,232

Effect of consolidation of Ordinary

 

 

 

 

Shares, at €0.10

(1,565,444,543)

-

-

-

 

 

 

 

 

Balance, 31 December 2004

173,938,282

31,770

81,359

81,232

Share option schemes

Under the staff share option schemes, the Directors, at their discretion, may grant options over ordinary shares to permanent employees and Directors at the higher of par and market value on the date the option is granted. Options may be exercised at any time within the subsequent ten-year period.

During the year, options over 110,000 shares at €0.34c and 250,000 shares at €0.37c per share were granted to employees while options over 241,383 shares expired or were relinquished. Consequently, at 31 December 2004 options over 4,898,464 (2003 - 4,779,847) shares remained outstanding at subscription prices ranging from €0.29c to €5.1879.

In April 2005, following the acquisition of the company by Lundin and pursuant to the terms of the share option schemes, each option holder was entitled to exercise all their options into Ordinary Shares of €0.10 in the company. This resulted in the exercise of 3,765,000 options over Ordinary Shares of €0.10, which were subscribed for a total consideration of €1.1 million.

17    Pension arrangements

The Group operates a number of externally funded defined contribution pension schemes to satisfy the pension arrangements in respect of certain employees.

The pension cost charged for the year was €229,310 (2003: €236,000). The Group's balance sheet includes accrued pension costs of €32,170 (2003: €77,091).

24


Arcon International Resources P.l.c.

Notes to the financial statements
for the year ended 31 December 2004

18    Financial instruments and risk management

(a)   Interest rate profile

The Group pays interest on its US dollar denominated Fairfield facility and Indexia loan and the interest rate is fixed at 8% per annum.

(b)   Maturity of financial liabilities

The maturity of the Group's financial liabilities is disclosed in Notes 13 and 14.

(c)    Fair values of financial assets and liabilities

Set out below is a comparison by category of book values and fair values of the Group's financial assets and liabilities at 31 December 2004:

 

Book Fair

 

Value Value

 

€'000 €'000

 

   

Fairfield facility - short term

6,240 6,240

- long term

4,758 4,758

Indexia loan

1,844 1,844

Cash, net

4,028 4,028

(d)   Gains and losses on hedges

At 31 December 2004, the Group had entered into a number of lead and zinc commodity derivatives, which expired at various dates to 16 March 2005. The net unrealised loss on these contracts approximated €187,000 at 31 December 2004.

19    Commitments and contingencies

a)     Mine closure and other bonds

At 31 December 2004, bank bonds totalling €11.4 million (2003: €10.9 million) have been issued on behalf of Arcon Mines Limited in respect of obligations to the Minister for Communications Marine and Natural Resources and to Kilkenny County Council. These bonds were secured by a guarantee from Sir Anthony O'Reilly for an amount of €7 million which may remain until 2008 and restricted cash deposits of €3 million, included in the Group's cash balances of €4 million at 31 December 2004.

As part of the acquisition of the company (Note 1), Lundin entered into an agreement with Sir Anthony O'Reilly and Indexia whereby Lundin agreed to fund these bonds and release certain guarantees and security provided by Sir Anthony O'Reilly and Indexia in connection with these bonds.

25


Arcon International Resources P.l.c.

Notes to the financial statements
for the year ended 31 December 2004

b)     Operating leases

 

 

 

 

 

Annual commitments under non cancellable operating leases relating to plant and equipment are as follows:

 

2004

2003

 

€'000

€'000

Operating leases which expire

 

 

Within one year

28

100

Between two and five years

20

77

 

 

 

 

48

177

 

 

 

c)     Capital commitments

 

 

 

 

 

Future capital expenditure approved by the directors but not provided for in these financial statements is as follows:

 

 

 

 

2004

2003

 

€'000

€'000

 

 

 

Contracted

1,172

-

Authorised but not contracted

-

-

 

 

 

 

1,172

-

 

 

 

 

 

 

20    Reconciliation of operating profit/(loss) to net cash inflow/(outflow) from operating activities
 

 

 

 

2004

2003

 

€'000

€'000

 

 

 

Operating profit/(loss)

2,768

(8,637)

Depreciation

4,193

4,129

Increase in debtors

(318) (359)

(Increase)/decrease in stocks

(831)

224

(Decrease)/increase in creditors

(114)

1,555

Profit on sale of assets

(126)

-

Foreign exchange gain

(144)

-

 

 

 

Net cash inflow/(outflow) from operating activities

5,428

(3,088)

26


Arcon International Resources P.l.c.

Notes to the financial statements
for the year ended 31 December 2004

21    Analysis of net debt

 

 

 

 

1 January

 

31 December

 

2004

Movement

2004

 

       

Cash at bank and in hand

3,880

148

4,028

Fairfield facility

(11,553)

555

(10,998)

Indexia loan

(1,836) (8) (1,844)

 

 

 

 

Net debt

(9,509)

695

(8,814)

 

 

 

 

22    Reconciliation of net cash flow to movement in net debt

 

 

 

 

 

 

 

2004

2003

 

 

€'000

€'000

 

 

 

 

Increase in the year

 

148

2,063

 

 

 

 

Draw down of Fairfield and Indexia loans

-

(4,457)

Repayment of Fairfield, Indexia and bank debt

206

-

Rolled up interest

 

(599) (1,050)

Translation adjustments

 

940

2,339

 

 

 

 

 

 

547

(3,168)

 

 

 

 

 

 

 

 

Movement in net debt in the year

 

695

(1,105)

Net debt, at 1 January

 

(9,509) (8,404)

 

 

 

 

Net debt, at 31 December

 

(8,814) (9,509)

23    Profit and loss account

Under the provisions of Section 3 of the Companies (Amendment) Act, 1986, the Company has not presented its own profit and loss account. A loss of €505,000 (2003 - €20,283,000) for the financial year has been dealt with in the profit and loss account of the Company.

27


Arcon International Resources P.l.c.

Notes to the financial statements
for the year ended 31 December 2004

24    Related party transactions

During the year the Group entered into a number of transactions either directly with Sir Anthony O'Reilly, who effectively controlled 64.11% at 31 December 2004. Details of these are as follows:

25    Approval of the Financial Statements

The financial statements were approved by the directors on 30 June 2005.

26.    Reconciliation to Canadian GAAP

The audited financial statements for the years ended December 31, 2004 and 2003 were reported on by KPMG Ireland in their auditors reports of 30th June 2005 and 18th June 2004 respectively which were prepared in accordance with Irish generally accepted accounting standards (Irish GAAP), which conform in all material respects to those in Canada (Canadian GAAP) except for the following:

BALANCE SHEETS:

 

  Audited Audited

 

  Year ended Year ended

 

Note 2004 2003

 

     

 

  €'000 €'000

Mineral Interests

(ii)    

As previously reported

  17,774 19,251

Foreign Currency Translation Reserve

  7,859 6,808

Depletion & Depreciation Charge

  -1,996 -1,249

 

     

Mineral Interests, as restated

  23,637 24,810

28


Arcon International Resources P.l.c.

Notes to the financial statements
for the year ended 31 December 2004

Tangible Assets (ii)    
As previously reported   9,077 8,767
Foreign Currency Translation Reserve   5,137 4,365
Depletion & Depreciation Charge   -1,234 -748
       
       
Tangible Assets, as restated   12,980 12,384
       
       
Other Non Current Assets (iii)    
Mine Closure Bond Cash Security,      
as previously reported   - -
       
Transfer from Cash   3,034 2,480
       
Mine Closure Bond Cash Security,      
as restated   3,034 2,480

29


Arcon International Resources P.l.c.

Notes to the financial statements
for the year ended 31 December 2004

    Audited Audited
    Year ended Year ended
    2004 2003
  Note €'000 €'000
Current Assets (iii)    
Cash, as previously reported   4,028 3,880
Transfer to non current cash   -3,034 -2,480
       
       
Cash, as restated   994 1,400
       
Shareholder Funds      
Foreign Currency Translation      
Reserve (FCTR) (iv)    
As previously reported   -3,529 -2,550
Mineral Interest & Tangible Assets   12,996 11,173
Prior year adjustment   -3,260 -3,260
Retranslation of loans   -6,207 -5,363
       
       
FCTR, as restated   0 0
Shareholder Funds (v)    
Contributed Surplus, as previously reported   - -
Share option expense   397 275
       
       
Contributed Surplus, as restated   397 275
       
       
Shareholder Funds      
Accumulated deficit, as previously reported   -103,707 -105,147
Retranslation of loans (iv) 6,207 5,363
Depreciation & Depletion (ii) -3,230 -1,997
FCTR prior year adjustment   3,260 3,260
Share options expense (v) -397 -275
       
       
As restated   -97,867 -98,796

30


Arcon International Resources P.l.c.

Notes to the financial statements
for the year ended 31 December 2004

       
ARCON International Resources Plc      
       
Reconciliation between Irish and Canadian Generally Accepted Accounting Principles is as follows:
       
Consolidated Income Statements      
    Audited Audited
    Year ended Year ended
    2004 2003
  Notes €'000 €'000
Profit/ (Loss) for the year, as      
previously reported   1,440 -9,682
Adjustments to confirm with      
Canadian GAAP:      
Retranslation of loan (iv) 844 1,985
Additional depreciation (ii) -1,233 -1,154
Share options expense (v) -122 -221
Other foreign exchange   - 22
       
       
Profit/ (Loss) for the year, as restated   929 -9,050

31


Arcon International Resources P.l.c.

Notes to the financial statements
for the year ended 31 December 2004

ARCON International Resources Plc
Notes to Reconciliation Statements to Canadian GAAP :

(i)    Basis of Presentation and Use of Estimates

The preparation of financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Significant areas requiring the use of management estimates relate to the determination of mineral reserves, reclamation and environmental obligations, impairment of mining rights, property, plant and equipment, useful lives of property, plant and equipment for depreciation, depletion and amortization. Actual results could differ from those estimates.

(ii)    Mining Rights, Property, Plant and Equipment

Under Irish GAAP, the mining assets of ARCON were treated as U.S. dollar denominated assets in accordance with foreign currency branch accounting. These asset amounts and their associated depreciation were translated from US dollars to Euro at each balance sheet exchange rate and the foreign exchange difference that arose was shown as a movement in the Foreign Currency Translation Reserve, as part of Shareholders Funds.

Under Canadian GAAP mining assets and associated depreciation are accounted for in the measurement currency of the business in which they are held. Accordingly, foreign currency translation movements have been reversed and depreciation and depletion charges have been recalculated based on the adjusted costs and accumulated depreciation/depletion amounts.

(iii)  Cash Collateral for Mine Closure

Under Irish GAAP cash amounts, which are subject to restrictions, are included as current assets and the restrictions are described in the notes to the accounts. Under Canadian GAAP such funds are shown as non current assets on the balance sheet. Accordingly, current assets cash has been reduced and non current assets cash has been increased by the same amount to reflect this change.

(iv)   Foreign Currency Translation Reserve Account (FCTR)

Under Irish GAAP certain mining assets were accounted for as US dollar assets and the foreign currency translation difference that arose from the translation of these assets to Euro was accounted for as movement in asset values and in the foreign currency translation reserve account. Foreign currency loans used to finance the acquisition of these assets were translated in Euro at each balance sheet exchange rate and the translation difference accounted for as movement in the FCTR account in shareholders funds.

Under Canadian GAAP, the foreign currency translation difference on foreign currency loans should be charged to the Profit and Loss account.

32


Arcon International Resources P.l.c.

Notes to the financial statements
for the year ended 31 December 2004

(v)    Share Options

Under Irish GAAP share options are accounted for at the time of exercise of the share option. Under Canadian GAAP the fair value method of accounting for stock options at the date of grant is used. Under this method compensation expense is recognized for all stock options awarded to employees since January 1, 2002 based on the fair value of the options on the date of grant. Accordingly, the share options are valued using the Black-Scholes pricing model. The fair value of the options are expensed over the vesting period of the options.

The fair value of the 3,975,000 options granted subsequent to January 1,2002 has been estimated at the date of grant using a Black-Scholes option pricing model with the following assumptions: risk free rate of 4.23% (2003:4.08%) , dividend yield of 0%, volatility factor of the expected market price of the Company's stock of 16% (2003:16%) and a weighted average expected life of the options of 10 years. The estimated fair value of the options is expensed over the options' vesting period, which is 3 years. The weighted average grant date value of options issued in 2004 and 2003 were € 0.1398 per share and € 0.1111 per share respectively.

33


Arcon International Resources Plc

 

 

Consolidated Profit and Loss Account

 

 

 

 

 

  (Unaudited) (Unaudited)
 

three months

three months

 

ended 31 March

ended 31 March

 

2005

2004

 

€'000

€'000

 

 

 

Gross value of metal sold

17,864

16,145

Smelting charges and deductions (7,866) (7,718)
 

 

 

Turnover

9,998

8,427

 

 

 

Production costs (5,665) (5,416)
Depreciation (1,209) (1,149)
 

 

 

Cost of sales (6,874) (6,565)
 

 

 

Gross profit/(loss)

3,124

1,862

Operating expenses (1,968) (1,394)
Mineral exploration costs (32) (52)
 

 

 

Operating profit/(loss)

1,124

416

Interest receivable and similar income

22

14

Interest payable and similar charges (191) (338)
 

 

 

 

 

 

Profit/(loss) on ordinary activities before taxation

955

92

Tax on profit/(loss) on ordinary activities

-

-

 

 

 

Retained profit/(loss) for the year

955

92

Profit and loss account, at beginning of year (103,707) (105,147)
 

 

 

Profit and loss account, at end of year (102,752) (105,055)

1


Arcon International Resources Plc  
Balance sheet

 

 

  (Unaudited) (Unaudited)
 

Quarter ended

Quarter ended

 

31 March 2005

31 March 2004

 

€'000

€'000

Fixed assets

 

 

Mineral interests

18,104

19,368

Tangible assets

9,931

9,254

 

 

 

 

27,035

28,622

Current assets

 

 

Stocks

2,921

1,177

Debtors

2,046

2,364

Cash at bank and in hand

4,258

3,628

 

 

 

 

9,225

7,169

Creditors: Amounts falling

 

 

due within one year (13,529) (14,536)
 

 

 

Net current liabilities (4,304) (7,367)
 

 

 

Total assets less current liabilities

22,731

21,255

Creditors: Amounts falling

 

 

due after more than one year (9,901) (9,315)
Provision for liabilities

 

 

and charges (5,196) (4,567)
 

 

 

Net assets

8,634

7,373

Capital and reserves

 

 

Called up share capital

31,770

31,770

Capital conversion reserve

1,002

1,002

Share premium

81,359

81,359

Profit and loss account (102,752) (105,055)
Foreign currency translation reserve (2,745) (1,703)
Shareholders' funds - equity

8,634

7,373

2


Arcon International Resources Plc

 

 

Interim consolidated statements of cash flows

 

 

 

 

 

  (Unaudited) (Unaudited)
 

three months

three months

 

ended 31 March

ended 31 March

 

2005

2004

 

 

 

Thousands of Euros

 

 

 

 

 

Cash flow from operating activities

 

 

Net income for the year

20

(705)
Add (deduct) non-cash items

 

 

Accrued interest

171

407

Depreciation and amortization

1,565

1,517

Stock based compensation

23

44

Gain on sale of fixed assets

-

(85)
Unrealized foreign currency (gains)/losses

697

418

 

 

 

Net changes in non-cash working capital items

 

 

Accounts receivables and other current assets (1,713) (1,267)
Accounts payable and other current liabilities

390

338

 

 

 

 

 

 

Total cash-flow from (for) operating activities

1,153

667

 

 

 

Cash flow from financing activities

 

 

Financing costs

49

(31)
Lease payments

218

(118)
 

 

 

Total cash-flow from (for) financing activities

267

(149)
 

 

 

Cash flow from investing activities

 

 

Mining properties and related expenditures (1,190) (864)
Proceeds from sale of mineral property

-

94

Total cash-flow from (for) investing activities (1,190) (770)
 

 

 

Increase/(decrease) in cash

230

(252)
 

 

 

Cash, beginning of period

994

1,400

 

 

 

Cash, end of period

€1,224

€1,148

3


Arcon International Resources plc
Notes to the Interim Consolidated Financial Statements
31 March 2005 (Unaudited)

1. Basis of presentation

The unaudited interim consolidated financial statements of Arcon International Resources plc (the "Company") are prepared in accordance with Irish generally accepted accounting principles and reconciled to Canadian generally accepted accounting principles.

These interim consolidated financial statements do not contain all of the information required by Canadian generally accepted accounting principles for annual financial statements and therefore should be read in conjunction with the Company's 2004 annual audited consolidated financial statements and reconciliation statement from Irish to Canadian generally accepted accounting principles.

These unaudited interim consolidated financial statements reflect all normal and recurring adjustments, which are, in the opinion of management necessary for a fair presentation of the respective periods presented.

2. Share capital

The authorised and issued share capital is as follows:

Authorised:

Shares issued and outstanding    
     
Balance, 31 December 2004 and Number of shares Amount (€'000)
31 March 2005 173,938,282 81,359

In April 2005, following the acquisition of the company by Lundin and pursuant to the terms of the share option schemes, each option holder was entitled to exercise all their options into Ordinary Shares of €0.10 in the company. This resulted in the exercise of 3,765,000 options over Ordinary Shares of €0.10, which were subscribed for a total consideration of €1.1 million.

3. Subsequent event

Merger between Lundin Mining and ARCON International Resources plc

On 3 March 2005, the Boards of Arcon International Resources P.l.c. and Lundin Mining Corporation ("Lundin"), a Canadian registered mining and exploration company, announced an agreement in principle on the terms of a recommended merger of the two companies. Lundin offered to acquire all of the issued shares in the Company on the basis that for every 100 shares in the Company, the holder will receive US$36.2198 in cash and 3.2196 Lundin SDRs. Once the merger became effective, the Company was delisted from the Irish and London Stock Exchanges on 12 May 2005.

4


4. Reconciliation to Canadian GAAP

The audited financial statements for the years ended December 31, 2004 and 2003 were reported on by KPMG Ireland in their auditors reports of 30th June 2005 and 18th June 2004 respectively which were prepared in accordance with Irish generally accepted accounting standards (Irish GAAP), which conform in all material respects to those in Canada (Canadian GAAP) except for the following:

BALANCE SHEETS:

      Unaudited
    Q1'05 Q1'04
    €'000 €'000
Mineral Interests (ii)    
As previously reported   18,104 19,368
Foreign Currency Translation Reserve   7,079 6,153
Depletion & Depreciation Charge   -2,210 -1,472
       
Mineral Interests, as restated   22,973 24,049
       
Tangible Assets (ii)    
As previously reported   9,931 9,254
Foreign Currency Translation Reserve   4,578 3,786
Depletion & Depreciation Charge   -1,376 -893
       
Tangible Assets, as restated   13,133 12,147
       
       
Other Non Current Assets (iii)    
Mine Closure Bond Cash Security,      
as previously reported   - -
Transfer from Cash   3,034 2,480
       
Mine Closure Bond Cash Security,      
as restated   3,034 2,480

5


       
    Unaudited Unaudited
       
    Q1'05 Q1'04
    €'000 €'000
       
Current Assets (iii)    
Cash, as previously reported   4,258 3,628
Transfer to non current cash   -3,034 -2,480
       
Cash, as restated   1,224 1,148
       
Foreign Currency Translation      
Reserve (FCTR) (iv)    
As previously reported   -2,745 -1,703
Mineral Interest & Tangible Assets   11,656 9,939
Prior year adjustment   -3,260 -3,260
Retranslation of loans   -5,651 -4,976
       
FCTR, as restated   0 0
       
Shareholder Funds (v)    
Contributed Surplus, as previously reported   - -
Share option expense   420 319
       
Contributed Surplus, as restated   420 319

6


       
Shareholder Funds      
Accumulated deficit, as previously reported   -102,752 -105,055
Retranslation of loans (iv) 5,651 4,978
Depreciation & Depletion (ii) -3,586 -2,365
FCTR prior year adjustment   3,260 3,260
Share options expense (v) -420 -319
       
As restated   -97,847 -99,501
       
       
Consolidated Income Statements      
    Unaudited Unaudited
    Q1'05 Q1'04
       
Notes   €'000 €'000
Profit/ (Loss) for the year, as      
previously reported   955 92
Adjustments to confirm with      
Canadian GAAP:      
Retranslation of loan (iv) -556 -385
Additional depreciation (ii) -356 -368
Share options expense (v) -23 -44
       
Profit/ (Loss) for the year, as restated   20 -705

7


ARCON International Resources Plc
Notes to Reconciliation Statements to Canadian GAAP :

(i) Basis of Presentation and Use of Estimates

The preparation of financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Significant areas requiring the use of management estimates relate to the determination of mineral reserves, reclamation and environmental obligations, impairment of mining rights, property, plant and equipment, useful lives of property, plant and equipment for depreciation, depletion and amortization. Actual results could differ from those estimates.

(ii) Mining Rights, Property, Plant and Equipment

Under Irish GAAP, the mining assets of ARCON were treated as U.S. dollar denominated assets in accordance with foreign currency branch accounting. These asset amounts and their associated depreciation were translated from US dollars to Euro at each balance sheet exchange rate and the foreign exchange difference that arose was shown as a movement in the Foreign Currency Translation Reserve, as part of Shareholders Funds.

Under Canadian GAAP mining assets and associated depreciation are accounted for in the measurement currency of the business in which they are held. Accordingly, foreign currency translation movements have been reversed and depreciation and depletion charges have been recalculated based on the adjusted costs and accumulated depreciation/depletion amounts.

(iii) Cash Collateral for Mine Closure

Under Irish GAAP cash amounts, which are subject to restrictions, are included as current assets and the restrictions are described in the notes to the accounts. Under Canadian GAAP such funds are shown as non current assets on the balance sheet. Accordingly, current assets cash has been reduced and non current assets cash has been increased by the same amount to reflect this change.

(iv) Foreign Currency Translation Reserve Account (FCTR)

Under Irish GAAP certain mining assets were accounted for as US dollar assets and the foreign currency translation difference that arose from the translation of these assets to Euro was accounted for a movement in asset values and in the foreign currency translation reserve account. Foreign currency loans used to finance the acquisition of these assets were translated in Euro at each balance sheet exchange rate and the translation difference accounted for as movement in the FCTR account in shareholders funds.

Under Canadian GAAP, the foreign currency translation difference on foreign currency loans should be charged to the Profit and Loss account.

8


(v) Share Options

Under Irish GAAP share options are accounted for at the time of exercise of the share option. Under Canadian GAAP the fair value method of accounting for stock options at the date of grant is used. Under this method compensation expense is recognized for all stock options awarded to employees since January 1, 2002 based on the fair value of the options on the date of grant. Accordingly, the share options are valued using the Black-Scholes pricing model. The fair value of the options are expensed over the vesting period of the options.

The fair value of the 3,975,000 options granted subsequent to January 1,2002 has been estimated at the date of grant using a Black-Scholes option pricing model with the following assumptions: risk free rate of 4.23% (2003:4.08%) , dividend yield of 0%, volatility factor of the expected market price of the Company's stock of 16% (2003:16%) and a weighted average expected life of the options of 10 years. The estimated fair value of the options is expensed over the options' vesting period, which is 3 years. The weighted average grant date value of options issued in 2004 and 2003 were € 0.1398 per share and € 0.1111 per share respectively.

9


Statement of Operations
       

KSEK

Note

2004

2003

Revenue

1

250,219

276,757

Cost of sales

4

-169,036

-198,181

Gross profit

 

81,183

78,576

 

 

 

 

Shared income

 

-25,870

-

Exploration costs

2,4

-16,781

-10,975

General and administration costs

.4

-7,716

-8,530

Other revenue

.3

5,309

5,805

Operating profit

4

36,125

64,876

 

 

 

 

Investment activity

 

 

 

Interest income

 

144

91

Interest expense

 

-451

-4,293

Pre-tax operating profit

 

35,818

60,674

Taxes

.5

-10,063

-16,961

Net post-tax operating profit

 

25,755

43,713

 

 

 

 

Earnings per share (SEK)

 

0.82

1.40

Proposed dividend per share (SEK)

 

-

-

Number of shares at period end

 

31,240,710

31,240,710

Average number of shares for the period *

 

31,240,710

31,240,710

 

 

 

 

* There are no warrants outstanding, and therefore no dilution according to RR18.

10


Balance Sheet

 

 

 

 

KSEK

Note

Dec 31, 2004

Dec 31, 2003

ASSETS

 

 

 

Non-current assets

 

 

 

INTANGIBLE ASSETS

 

 

 

Exploration permits

6

664

593

Capitalised exploration costs

7

17,503

23,289

TANGIBLE ASSETS

 

 

 

Land

.8

541

541

Mine construction

8

71,050

86,114

Machinery, exploration and office equipment

9

769

339

FINANCIAL ASSETS

 

 

 

Deferred tax

5

12,027

22,090

Total non-current assets

 

102,554

132,966

 

 

 

 

Current assets

 

 

 

Inventories

10

3,774

5,208

CURRENT RECEIVABLES

 

 

 

Accounts receivable

 

1,163

1,009

Other receivables

 

242

300

Prepaid expenses and accrued income

11

39,151

23,552

Total current receivables

 

40,556

24,861

 

 

 

 

Cash and cash equivalents

 

34,341

1,037

Total current assets

 

78,671

31,106

TOTAL ASSETS

 

181,225

164,072

EQUITY AND LIABILITIES

 

 

 

Capital and reserves

12

 

 

RESTRICTED EQUITY

 

 

 

Share capital

 

4,686

4,686

Premium reserve

 

39,135

39,135

UNRESTRICTED EQUITY

 

 

 

Profit brought forward

 

79,480

35,767

Result for the year

 

25,755

43,713

Total equity

 

149,056

123,301

 

 

 

 

Provision for restoration

 

1,981

1,032

Current interest-bearing liabilities

13

-

26,645

Other current liabilities

14

30,188

13,094

TOTAL EQUITY AND LIABILITIES

 

181,225

164,072

ASSETS PLEDGED

15

 

 

Bank accounts

 

400

400

Floating charge

 

-

170,000

Property mortgage

 

-

2,000

CONTINGENT LIABILITIES

 

None

None

11


         
Statement of Changes in Equity
         

 

Share

Premium

Profit brought

 

KSEK

capital

reserve

forward

Total

Balance at December 31, 2002

4,686

39,135

35,767

79,588

Result for this year

-

-

43,713

-

Balance at December 31, 2003

4,686

39,135

79,480

123,301

Result for this year

-

-

25,755

-

Balance at December 31, 2004

4,686

39,135

105,235

149,056

No dividend is proposed.

 

 

 

 

RESTRICTED EQUITY

Restricted equity (premium reserve and share capital) cannot be reduced by profit distribution.

PREMIUM RESERVE

When shares are issued to a premium, i.e. a higher price is paid for the shares than their nominal value, an amount corresponding to the received amount exceeding the nominal amount shall be transferred to the premium reserve.

PROFIT BROUGHT FORWARD

Consists of last year's unrestricted equity and, together with the profit for the year, total unrestricted equity, i.e. the amount available for dividend to the shareholders.

12


Statement of Cash Flow

 

 

 

KSEK

2004

2003

Current operations

 

 

Pre-tax operating profit

35,818

60,674

ADJUSTMENTS MADE TO ENTRIES NOT INCLUDED IN THE CASH FLOW

 

 

Depreciations and depletions

27,643

34,046

Interests not paid

0

1,043

Change in provisions

949

1,032

Funds provided

64,410

96,795

 

 

 

From this period's operations internal fund provided

 

 

Increase (-)/reduction in inventories

1,434

1,840

Increase (-)/reduction of current receivables

-15,695

-14,670

Increase (+)/reduction of current liabilities

17,094

1,174

Sum funds provided

67,243

85,139

 

 

 

Funds utilized

 

 

Investments in exploration permits

-778

-906

Mine

-5,860

-6,982

Investments in machinery,

 

 

other technical supplies and inventories

-656

-236

Cash flow from investments

-7,294

-8,124

 

 

 

Financing

 

 

Amortization of loans

-26,645

-78,232

Cash flow from financing

-26,645

-78,232

 

 

 

This year's cash flow

33,304

-1,217

Liquid funds beginning of period

1,037

2,254

Liquid funds end of period

34,341

1,037

Unused credit facility

-

2,000

Pledged assets

400

400

Interests received

144

91

Interests paid

451

3,250

 

 

 

CASH AND BANK

 

 

Cash and bank consists of funds at bank account.

 

 

13


Accounting and valuations principles

General accounting principles

This annual report has been prepared in accordance with the Annual Accounts Act, the recommendations by the Swedish Financial Accounting Standards Council and statements by the Emerging Issues Task Force of the Swedish Financial Accounting Standards Council. Application of those from 2003 applicable recommendations have had no effect on the Company's recorded result and balance for 2004 and earlier periods. However, requirements for further supplementary disclosures have been added. Fixed assets, long-term liabilities and provisions consist in principal of amounts that are expected to be recovered or paid more than 12 months after the balance sheet date. Current assets and current liabilities consist in principle entirely of amounts that are expected to be recovered or paid within 12 months from the balance sheet date.

Valuation principles

Assets and liabilities are valued at cost except as mentioned below.

Revenue recognition

Revenue from sale of concentrates is recognized when the company has transferred to the buyer the significant risks and rewards of ownership of concentrates. Recognition of sunk costs is recognized over the period of time that is specified by the agreement.

Financial income and expense

Borrowing costs are charged to the result for the period to which they belongs, except for the part of those included in the mines acquisition value. Interest income has been credited to the result for the period to which it belongs.

Leasing

As the economic risk is payable by the lessor all lease agreements have been classified as operational lease agreements.

Pension costs

The main part of the Company's costs for pensions are fulfilled through charge-based pension plans with continuous payments to independent authority or agency which administers the plans. Pension costs are accounted for when the obligation to pay the costs arises concurrently with the employees achieving the right hereto.

Provision for restoration

Estimated restoration costs for the mine, which are expected to arise when the operations is closed, are charged to the result for the period, with an amount related to each years production.

Intangible Non-Current Assets

Exploration Permits

Fees paid by NAN to extend exploration permits or to acquire new permits are capitalised and are depleted over the period during which the permits are valid. If an exploration permit or a mining concession is transferred to a third party, capitalised costs will be charged against income derived from the sale.

Exploration Costs

General exploration costs are expensed as incurred.

Exploration costs and development costs applicable to mineral deposits deemed capable of commercial production have been capitalised. Only costs incurred after a deposit is found to be commercially viable will be capitalised. Should NAN itself mine ore bodies, capitalised costs will be depleted concurrently with production.

Tangible Non-Current Assets Mine

Cost for development and construction of the mine will be capitalized. As mine production starts, depreciation is made concurrently with production.

Machinery, exploration and office equipment

The costs of acquiring or constructing equipment to be used for exploration, including computer hardware, are capitalized. Office equipment, machinery and exploration equipment are depreciated over the estimated lives of the assets, which is five years. Cars and Computer hardware are depreciated over the estimated lives of the assets, which is three years.

Inventories

Ore has been valued at the lower of production cost and realizable value.

Current Assets

Current assets and investments are valued at the lower of cost or market value.

Receivables and Liabilities in Foreign Currency

Receivables and liabilities in foreign currency are translated into Swedish kronor as per the balance sheet date. Exchange rate differences between current receivables and liabilities are charged to operations while difference between financial receivables and liabilities are charged to financial income and expenses.

Taxes

Income tax expense comprise current and deferred tax. Income tax is recognized in the Income Statement. Current tax is the expected tax payable on the taxable income for the year and any adjustment to tax payable in respect of previous year. Deferred tax is calculated according to the balance sheet method based on the temporary difference between accounted for and fiscal values on assets and debts. The accounts are calculated based upon how the temporary differences are estimated to be balanced, and with application of the tax rates and rules that have been decided upon or announced as per the balance sheet day. For 2002 and 2003 there is no deferred tax liability.

Segment information

NAN assesses that all of the Company's operations are within one industry segment. Different areas of operation are strongly dependent on, and are conditions for, each other. This means that different lines of business cannot be identified from an accounting perspective. The Company currently provides goods within one geographical area, wherefore accounting of different geographical areas is not possible. The consulting services supplied by the Company contribute less than 10% of both revenue and the Company's assets.

Transactions with related parties

All transactions that have been made during the year were made on market terms.

Asset write-down

Every year-end, an estimate is made whether there is any indication on a decline in asset value. If there is such an indication, write-down is considered.


Notes to the Financial Statements
(Amounts in KSEK)

Note 1: Revenue

The amount for the current year's period refers to Net Smelter Return received for delivered zinc and copper concentrate, 242,424 (256,849) and remuneration for "sunk costs" 7,795 (19,908) which, according to agreement with Boliden, amounts to MUSD 5 and is to be paid during 24 months, starting in June 2002.

Note 2: Exploration costs

Costs include expenditures for drilling amounting to 2,076 (28).

Note 3: Other revenue

Other revenue includes consulting revenue amounting to 5,187 (5,805).

Note 4: Operating profit (loss)

      percent men percent men
Staff and staff costs 2004 2003 2004 2003
AVERAGE NUMBER OF PERSONS EMPLOYED:        
Sweden 18 18 78% 83%
Absence due to illness,        
July 1-December 31 1.58% 0.43%    
Whereof age 50- 2.20% 0.28%    

(Other age categories consist of less than ten persons, which is why no information is presented.) The has been no absence due to long-term illness.

PERCENTAGE MEN IN BOARD OF DIRECTORS AND MANAGEMENT
As at December 31     100% 100%
SALARIES, OTHER REMUNERATIONS AND SOCIAL SECURITY CHARGES:
Board of Directors 500 500    
Whereof chairman 100 83    
Managing Director 846 963    
Other employees 7,331 5,989    
         
Total 8,677 7,452    
Social security charges 3,194 3,555    
Whereof pension costs 703 718    

Salaries and other remunerations

Managing Director Edward F. Posey's monthly salary is USD 10,000 (approximately SEK 74,000 (81,100). In case of the termination of his employment, he is entitled to a severance payment of six months salary. At present there are no bonus or pension contracts between NAN and Edward F. Posey.

Salaries and other remunerations to other employees include 1,224 (1,065) to senior management other than Managing Director and Board of Directors. Other senior management includes the Administrative Director and the Manager of the Malå office, totally 2 (2) persons, whereof - (-) women. The senior managers have pension plans according to Swedish ITP standards.

At present there are no bonus contracts between NAN and the other senior managers. At present there are no bonus or pension contracts between NAN and the members of the Board.

Depreciations per type of cost 2004 2003
Cost of sales 26,729 32,293
Exploration costs 868 1,677
General and administration costs 46 76
     
  27,643 34,046
Depreciations per type of asset 2004 2003
Exploration permits 707 1,521
Capitalized exploration costs 5,785 7,323
Mine construction 20,923 24,970
Machinery, exploration and office equipment 228 232
     
  27,643 34,046

     
Provision for restoration 949 (1,032).    
Leasing fees relating to operational leasing 2004 2003
Leasing fees paid during the financial year 154 141
Future leasing fees according to lease contracts:    
Maturity within one year 171 60
Maturity between one and five years 258 101
Maturity later than five years - -
     
  583 302

Office rents amount to 1,816 (1,443).

Rents for power supply station 4,042 (3,896).

Auditing expenses

Auditing expenses to KPMG Bohlins AB for 2004 is 160 (235). Other work has been performed by KPMG Bohlins AB amounting to 0 (0). There have been no auditing expenses to other auditors.

         
Note 5: Taxes, Deferred tax        
    2004   2003
Current tax expense        
Tax expense for the period   -10,063   -17,033
Adjustment relating to prior year   -   72
    -10,063   -16,961
Reconciliation of effective tax        
Profit before taxes   35,818   60,674
Income tax 28% -10,029 28% -16,989
Non-deductible expenses 122 -34 167 -46
Tax-exempt income -1 0 -8 2
Over/underprovided in previous year   -   72
Reported tax expense   -10,063   -16,961
Revaluation of presented value        
of deferred tax claim   12,027   22,090
Tax losses brought forward   42,953   78,892
         
Note 6: Exploration permits        
      2004 2003
Granted exploration permits        
Accumulated acquisition costs at the beginning of the year   9,547 8,477
Relinquishments     -9,285 -
Acquisitions     868 1,070
Closing acquisition cost     1,130 9,547
Depletion - exploration permits        
Beginning of the year     -9,063 -7,542
Returned depreciations     9,285 -
Depletion during the year     -707 -1,521
Depletion carried forward     -485 -9,063
Residual value (according to plan)     645 484
Exploration permits applied for        
Accumulated acquisition costs at the beginning of the year   109 273
Relinquishments     - -4
Acquisitions     778 916
Expensed costs     - -6
Permits granted     -868 -1,070
Residual value (according to plan)     19 109
Total exploration permits     664 593

As exploration permits are amortized over their period of validity, no amortization has been charged per December 31 against capitalized fees for applications not yet granted.


     
Note 7: Capitalised exploration costs
  2004 2003
Capitalised exploration costs    
Accumulated acquisition costs at beginning of year 34,030 34,030
Closing acquisition cost 34,030 34,030
Depletion - exploration costs    
Beginning of year -10,741 -3,418
Depletion during year -5,786 -7,323
Depletion, net -16,527 -10,741
Residual value (according to plan) 17,503 23,289
     
In accordance with key accounting policies, exploration costs applicable to Storliden have been capitalised starting on July 1, 1998 when the deposit was deemed capable of commercial production. As from June 1, 2002, amortizations are made concurrently with production.
     
Note 8: Mine and land
  2004 2003
Mine costs    
Accumulated acquisition costs at beginning of year 122,623 115,641
Acquisitions 5,860 6,982
Net book value 128,483 122,623
Depreciation - mine costs    
Beginning of year -36,509 -11,539
Depreciation during year -20,924 -24,970
Depreciation, net -57,433 -36,509
Residual value 71,050 86,114
     
In accordance with key accounting policies, costs for construction of the Storliden mine have been capitalised. As from June 1, 2002, amortizations are made concurrently with production. The assessed value for the Company's land amounts to 541 (541).
     
Note 9: Machinery, exploration equipment and office equipment
  2004 2003
Machinery and exploration equipment    
Accumulated acquisition costs at beginning of year 4,423 4,296
Relinquishments -4,049 -
Acquisitions 656 127
Closing acquisition cost 1,030 4,423
Depreciation - machinery and exploration equipment    
Beginning of year -4,137 -3,981
Relinquishments 4,049 -
Depreciation during year -242 -156
Depreciations, net -330 -4,137
Residual value (according to plan) 700 286
Office equipment    
Accumulated acquisition costs at beginning of year 2,208 2,099
Relinquishments -2,031 -
Acquisitions - 109
Net book value 177 2,208
Depreciations - office equipment    
Beginning of year -2,155 -2,079
Relinquishments 2,031 -
Depreciations during year 16 -76
Depreciations, net -108 -2,155
Residual value (according to plan) 69 53
Total machinery, exploration equipment and office equipment . 769 339

     
Note 10: Inventories
  2004 2003
Ore 3,774 5,208
     
No part of the inventories has been accounted to net realizable value.    
     
Note 11: Prepaid expenses and accrued income
  2004 2003
Accrued income Storliden 38,618 22,583
Prepaid rent 319 320
Other prepaid costs 214 649
  39,151 23,552
     
Note 12: Capital and reserves
 

The total number of shares is 31,240,710 (31,240,710) with par value of SEK 0.15 (0.15) per share. All shares have the same voting rights.

     
Note 13: Loans    
 

Credit from supplier Boliden Mineral AB for development of the Storliden mine carried an interest of 3 months Stibor +2%. The credit was amortized with part of the surplus generated from the Storliden mine. Facility granted up to 150,000. Loan facility from Boliden Mineral AB and Lundin Mining Corporation carried an interest of 8%. Facility granted 20,000. All loans were repaid during 2004.

     
Note 14: Current liabilities    
  2004 2003
Trade creditors 10,660 2,028
Other liabilities 3,236 2,151
Holiday payment, accrued salaries and social cost 3,634 3,036
Accrued expenses Boliden 11,905 4,500
Other 753 1,379
Total 30,188 13,094
     
All current liabilities are expected to be paid within twelve months.

Note 15: Assets pledged

Bank accounts: The Company has blocked 400 (400) in favour of the Swedish Mining Inspector in accordance with the Mineral Act.

Floating charge: The Company had blocked MSEK 0 (150) in favour of Boliden Mineral AB for a supplier credit and MSEK 0 (10) for a credit facility. The Company had blocked MSEK 0 (10) in favour of Lundin Mining Corporation for a credit facility. The Company had blocked MSEK 0 (2) of the second mortgage within MSEK 150 to Handelsbanken for bank overdraft facility.

Property mortgage: The Company had blocked MSEK 0 (2) in favour of Boliden Mineral AB for a supplier credit.


Note 16: Risks

Currency risk: NAN's main revenue (Net Smelter Return and "sunk costs") are received in USD. Currency risk is within the inventories and part of the accrued income. NAN's revenue is thus dependent on the USD development. NAN's costs are mainly in SEK. The Company's current currency policy is not to use USD hedgings.

Financing and liquidity risk: NAN's continued exploration activities and capacity to pay back loans are dependent on the fact that mining and milling of the ore from the Company's mine are performed according to plan.

Credit risk: NAN currently has one customer, Boliden Mineral AB, a company listed on the Stockholm Stock Exchange. NAN is thus dependent on the customer's positive development.

Cash flow risk: The cash flow risk is the risk that the future cash flows related to a monetary financial instrument varies in size. NAN has loans and lease contracts with floating interest that affects the cash flow risk.

Interest risk/market risk: The interest risk is the risk that the value of a financial instrument varies due to changes in market rates. The interest risk is proportionately low since the interest-bearing financing consists of loans and a limited volume of lease contracts with floating interest rates. The loans were paid in full during 2004. The market risk is based on the effect on income from changes in the prices of financial instruments outstanding. NAN currently doesn't have any financial instruments outstanding.

Risk in metal prices: NAN's main products, zinc and copper, are traded on the London Metals Exchange (LME), and the prices of these are dependent on the global development for the base metal market.

Financial policy: NAN's financial policy was adopted in May 1997 and requires that investments will only be made in assets denominated in SEK and in securities issued by: i) The Swedish State, or in bonds issued by Swedish State owned companies or in bonds backed by the Swedish State and, ii) Swedish Swedish banks: SEB, Svenska Handelsbanken, Nordea, FöreningsSparbanken, or their wholly owned subsidiarie, i.e. SEB Bolån, Nordea Hypotek, Stadshypotek, and others.


Auditors' Report

To the general meeting of the shareholders of North Atlantic Natural Resources AB (publ.), corporate identity number 556538-5076

We have audited the annual accounts, the accounting records and the administration of the board of directors and the managing director of North Atlantic Natural Resources AB for the year 2004. These accounts and the administration of the company are the responsibility of the board of directors and the managing director. Our responsibility is to express an opinion on the annual accounts and the administration based on our audit.

We conducted our audit in accordance with generally accepted auditing standards in Sweden. Those standards require that we plan and perform the audit to obtain reasonable assurance that the annual accounts are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the accounts. An audit also includes assessing the accounting principles used and their application by the board of directors and the managing director and significant estimates made by the board of directors and the managing director when preparing the annual accounts as well as evaluating the overall presentation of information in the annual accounts. As a basis for our opinion concerning discharge from liability, we examined significant decisions, actions taken and circumstances of the company in order to be able to determine the liability, if any, to the company of any board member or the managing director. We also examined whether any board member or the managing director has, in any other way, acted in contravention of the Companies Act, the Annual Accounts Act or the Articles of Association. We believe that our audit provides a reasonable basis for our opinion set out below.

The annual accounts have been prepared in accordance with the Annual Accounts Act and, thereby, give a true and fair view of the company's financial position and results of operations in accordance with generally accepted accounting principles in Sweden.

We recommend to the general meeting of shareholders that the statement of operations and balance sheet be adopted, that the profit be dealt with in accordance with the proposal in the administration report and that the members of the board of directors and the managing director be discharged from liability for the financial year.

Uppsala, April 5, 2005

KPMG Bohlins AB

Thomas Thiel
Authorized Public Accountant


Audit Report

To the board of Directors of Lundin Mining Corporation

We have audited the annual reports, of North Atlantic Natural Resources AB (publ) ("the Company") for the years ended December 31, 2004 and 2003. These accounts and the administration of the company are the responsibility of the board of directors and the managing director.

The annual accounts have been prepared in accordance with the Annual Accounts Act in Sweden and, thereby, give a true and fair view of the company's financial position and results of operations in accordance with generally accepted accounting principles in Sweden.

We have examined the attached document "Differences between Swedish GAAP and Canadian GAAP". The reconciliation between Swedish Generally Accepted Accounting Principles and Canadian Generally Accepted Accounting Principles is the responsibility of the Company's management. Our responsibility is to express an opinion on this adjustment based on our audit.

In our opinion, such adjustment, when considered in relation to the basic financial statements taken as a whole, present fairly, in all material respects, the information set forth therein. Uppsala, Sweden, July 11 2005

 

(signed) Birgitta Gustafsson
Authorized Public Accountant (in Sweden)
KPMG Bohlins AB

1


Differences between Swedish GAAP and Canadian GAAP

The Company has prepared its financial statements in accordance with Swedish GAAP which conform in all material respects to Canadian GAAP except for the following significant difference affecting the Company.

Under Swedish GAAP a provision for restoration is accounted for as a liability on a unit of production basis. Under Canadian GAAP the entire obligation is recognized when there is a legal obligation. When the liability is initially recorded, a corresponding increase to the carrying amount of the related asset is recorded and depreciated over the life of the asset. As a result of this difference, in 2003, the Company would have recognized an additional liability and an asset of SEK 3.7 million and, in 2004, recognized an asset of SEK 3.0 million after the asset has been amortized with SEK 0.7 million. There is no material impact on the statement of operations for either 2003 or 2004.

Uppsala July, 11 2005

Anders Haker
Board member of NAN

1


 

 

Pro Forma Consolidated Financial Statements of

LUNDIN MINING CORPORATION

Three months ended March 31, 2005 (unaudited) and year ended December 31, 2004

 

 


     
KPMG LLP Telephone (416) 777-8500
Chartered Accountants Fax (416) 777-8818
Suite 3300 Commerce Court West Internet www.kpmg.ca
PO Box 31 Stn Commerce Court    
Toronto ON M5L 1B2    
Canada    

COMPILATION REPORT ON PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS

To the Board of Directors of Lundin Mining Corporation

We have read the accompanying unaudited pro forma consolidated balance sheet of Lundin Mining Corporation (the "Company" or "Lundin") as at March 31, 2005 and the unaudited pro forma consolidated statements of operations for the three months then ended and for the year ended December 31, 2004, and have performed the following procedures:

1.     Compared the figures in the columns captioned "Lundin" to the unaudited consolidated financial statements of Lundin Mining Corporation as at March 31, 2005 and for the three months then ended, and found them to be in agreement, or recalculated those figures based on information in such unaudited consolidated financial statements, and found the amounts to be arithmetically correct.

2.     Compared the figures in the columns captioned "ARCON" to the unaudited consolidated financial statements of ARCON International Resources P.l.c. as at March 31, 2005 and for the three months then ended, and found them to be in agreement, or recalculated those figures based on information in such unaudited consolidated financial statements, and found the amounts to be arithmetically correct.

3.     Compared the figures in the columns captioned "Lundin" to the audited consolidated financial statements of the Company for the year ended December 31, 2004, and found them to be in agreement.

4.     Compared the figures in the columns captioned "ARCON" to the audited consolidated financial statements of ARCON International Resources P.l.c. for the year ended December 31, 2004, and found them to be in agreement, or recalculated those figures based on information in such audited consolidated financial statements, and found the amounts to be arithmetically correct.

5.     Compared the figures in the column captioned "NAN" to the audited consolidated financial statements of North Atlantic Natural Resources AB for the year ended December 31, 2004, and found them to be in agreement, or recalculated those figures based on information in such audited consolidated financial statements, and found the amounts to be arithmetically correct.

6.     Made enquiries of certain officials of the Company who have responsibility for financial and accounting matters about:

(a)     the basis for determination of the pro forma adjustments; and

(b)     whether the pro forma consolidated financial statements comply as to form in all material respects with the securities acts of the provinces and territories of Canada (the "Acts") and the related regulations.

KPMG LLP, a Canadian limited liability partnership is the Canadian
member firm of KPMG International, a Swiss cooperative.

Page 2

The officials:

(a)     described to us the basis for determination of the pro forma adjustments; and

(b)     stated that the pro forma consolidated financial statements comply as to form in all material respects with the securities acts of the provinces and territories of the Acts and related regulations.

7.     Read the notes to the pro forma consolidated financial statements, and found them to be consistent with the basis described to us for determination of the pro forma adjustments.

8.     Recalculated the application of the pro forma adjustments to the aggregate of the amounts in the columns captioned "Lundin" and "ARCON" as at March 31, 2005 and for the three months then ended, and "Lundin", "ARCON", "Zinkgruvan" and "NAN" for the year ended December 31, 2004, and found the amounts in the column captioned "Total" to be arithmetically correct. These pro forma consolidated financial statements are based on management's assumptions and adjustments which are inherently subjective. The foregoing procedures are substantially less than either an audit or a review, the objective of which is the expression of assurance with respect to management's assumptions, the pro forma adjustments, and the application of the adjustments to the historical financial information. Accordingly, we express no such assurance. The foregoing procedures would not necessarily reveal matters of significance to the pro forma consolidated financial statements, and we therefore make no representation about the sufficiency of the procedures for the purposes of a reader of such statements.

Chartered Accountants

Toronto, Canada
July 11, 2005


LUNDIN MINING CORPORATION
Pro Forma Consolidated Balance Sheet        
(In thousands of dollars)

 

 

 

 

 

           
March 31, 2005

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

Pro forma

 

 

 

Lundin

ARCON

adjustments

Notes

Total

 

 

 

 

 

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash

$109,997

$1,920

$(76,204)

3(a)

$35,713

Accounts receivable

18,788

3,210

-

 

21,998

Investments

27,584

-

-

 

27,584

Inventories

8,129

4,583

-

 

12,712

Prepaid expenses

904

-

-

 

904

 

165,402

9,713

(76,204)

 

98,911

Long-term receivables

705

-

-

 

705

Reclamation bond

-

4,760

-

 

4,760

Properties, plant and equipment

230,508

56,647

125,165

3(a)

412,320

Future income tax assets

5,390

-

-

 

5,390

Deferred financing costs

2,801

-

-

 

2,801

 

$404,806

$71,120

$48,961

 

$524,887

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

Current liabilities:

 

 

 

 

 

Bank loans and overdraft

$-

$6,063

$-

 

$6,063

Accounts payable

6,296

3,679

-

 

9,975

Accrued expenses

8,473

10,599

5,000

3(a)

24,072

Other accrued expenses

5,022

-

-

 

5,022

Due to related parties

62

-

-

 

62

Current portion of lease obligation

-

886

-

 

886

Current portion of deferred revenue

4,767

-

-

 

4,767

 

24,620

21,227

5,000

 

50,847

Deferred revenue

82,046

-

-

 

82,046

Provisions for pension

15,558

-

-

 

15,558

Other provisions

12,855

8,152

-

 

21,007

Lease obligation

-

414

-

 

414

Bank loans

-

15,119

-

 

15,119

Future income tax liabilities

49,344

-

-

 

49,344

Non-controlling interest

594

-

-

 

594

Shareholders' equity:

 

 

 

 

 

Share capital

224,550

179,060

70,169

 

 

 

 

 

(179,060)

3(a)

294,719

Contributed surplus

1,035

420

(420)

3(a)

1,035

Deficit

(2,106) (153,272)

153,272

3(a)

(2,106)

Cumulative translation adjustments

(3,690)

-

-

 

(3,690)
 

219,789

26,208

43,961

 

289,958

 

$404,806

$71,120

$48,961

 

$524,887

See accompanying notes to pro forma consolidated financial statements.

1


LUNDIN MINING CORPORATION
Pro Forma Consolidated Statement of Operations
(In thousands of dollars, except per share amounts)

Three months ended March 31, 2005
(Unaudited)

 

 

 

Pro forma

 

 

 

Lundin

ARCON

adjustments

Notes

Total

 

 

 

 

 

 

Revenue

$44,175

$16,074

$-

 

$60,249

Cost of sales (31,298) (14,308) (6,258) 3(b) (51,864)
 

 

 

 

 

 

Gross margin

12,877

1,766

(6,258)

 

8,385

General exploration and project investigation (2,392) (51)

-

 

(2,443)
Administration (2,035) (305)

-

 

(2,340)
Wages and benefits (1,415)

-

-

 

(1,415)
  (5,842) (356)

-

 

(6,198)
Other income (expenses):

 

 

 

 

 

Interest income

495

35

-

 

530

Other income

310

-

-

 

310

Other expenses

(100) (278)

-

 

(378)

Interest and bank charges

(6)

-

-

 

(6)

Foreign exchange losses

(249) (1,135)

-

 

(1,384)
 

450

(1,378)

-

 

(928)
 

 

 

 

 

 

Earnings (loss) before the undernoted

7,485

32

(6,258)

 

1,259

Future income taxes

3,112

-

(1,565) 3(c)

1,547

Non-controlling interest (774)

-

-

 

(774)
 

 

 

 

 

 

Net earnings (loss)

$3,599

$32

$(4,693)

 

$(1,062)
 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

Basic and diluted

$0.11

 

 

 

$(0.03)

See accompanying notes to pro forma consolidated financial statements.

2


LUNDIN MINING CORPORATION
Pro Forma Consolidated Statement of Operations
(In thousands of dollars, except per share amounts)

Year ended December 31, 2004

 

 

 

 

 

 

 

Zinkgruvan,

 

 

 

 

 

 

 

 

 

 

 

 

January 1, 2004

Pro forma

 

 

 

 

 

Lundin

 

ARCON

 

NAN

to June 2, 2004

adjustments

Notes

 

Total

 

 

 

 

 

 

 

(note 3(d))

 

 

 

 

 

Revenue

$

51,927

$

60,359

$

44,341

$

38,446

$

 

$

195,073

Cost of sales

 

(37,292)

 

(57,365)

 

(29,955)

 

(29,254)

 

(33,303) 3(b)

 

(187,169)
Gross margin

 

14,635

 

2,994

 

14,386

 

9,192

 

(33,303)

 

 

7,904

General exploration and project investigation

 

(3,592)

 

(236)

 

(2,974)

 

(923)

 

 

 

(7,725)
Administration

 

(3,660)

 

(712)

 

(1,367)

 

(894)

 

 

 

(6,633)
Shared income

 

 

 

(4,584)

 

 

 

 

(4,584)
Stock-based compensation

 

(588)

 

 

 

 

 

 

(588)
Wages and benefits

 

(2,698)

 

 

 

(1,317)

 

 

 

(4,015)
 

 

(10,538)

 

(948)

 

(8,925)

 

(3,134)

 

 

 

(23,545)
Other income (expenses):

 

 

 

 

 

 

 

 

 

 

 

 

 

Management fees

 

78

 

 

 

 

 

 

 

78

Interest income

 

536

 

165

 

26

 

133

 

 

 

860

Other income

 

189

 

 

941

 

386

 

 

 

1,516

Other expenses

 

(176)

 

(2,107)

 

 

(197)

 

 

 

(2,480)

Interest and bank charges

 

(109)

 

 

(80)

 

(54)

 

 

 

(243)

Foreign exchange gains

 

525

 

1,473

 

 

(36)

 

 

 

1,962

 

 

1,043

 

(469)

 

887

 

232

 

 

 

1,693

Earnings (loss) before the undernoted

 

5,140

 

1,577

 

6,348

 

6,290

 

(33,303)

 

 

(13,948)
Gain on sale of investment in NAN

 

873

 

 

 

 

 

 

873

Equity income of NAN

 

1,724

 

 

 

 

(1,724)

 

 

Earnings (loss) before income taxes

 

7,737

 

1,577

 

6,348

 

6,290

 

(35,027)

 

 

(13,075)
Future income taxes

 

1,539

 

 

1,783

 

899

 

(8,574) 3(c)

 

(4,353)
Net earnings (loss)

$

6,198

$

1,577

$

4,565

$

5,391

$

(26,453)

 

$

(8,722)
 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

$

0.28

 

 

 

 

 

 

 

 

 

$

(0.22)

See accompanying notes to pro forma consolidated financial statements.

3


LUNDIN MINING CORPORATION
Notes to Pro Forma Consolidated Financial Statements
(Tabular amounts in thousands of Canadian dollars, except per share amounts)

Three months ended March 31, 2005 (unaudited) and year ended December 31, 2004

1. Basis of presentation:

The unaudited pro forma consolidated balance sheet of the Company as at March 31, 2005 and the unaudited pro forma consolidated statements of operations for the three months ended March 31, 2005 and for the year ended December 31, 2004 have been prepared by management after giving effect to the business combinations between Lundin and ARCON International Resources P.l.c. ("ARCON") and North Atlantic Natural Resources AB ("NAN"). These pro forma consolidated financial statements have been compiled from, and include:

(a)   A pro forma consolidated balance sheet combining the unaudited consolidated balance sheet of Lundin as at March 31, 2005 and the unaudited consolidated balance sheet of ARCON as at March 31, 2005;

(b)   A pro forma consolidated statement of operations combining the unaudited consolidated statement of operations of Lundin for the three months ended March 31, 2005 with the unaudited consolidated statement of operations of ARCON for the three months ended March 31, 2005;

(c)   A pro forma consolidated statement of operations combining the audited consolidated statement of operations of Lundin for the year ended December 31, 2004 and the audited consolidated statement of operations of ARCON and NAN for the year ended December 31, 2004; and

(d)   The pro forma consolidated statement of operations of Lundin for the year ended December 31, 2004 also includes the acquisition of North Mining Svenska AB on June 2, 2004, which includes a 100% direct interest in the Zinkgruvan mine ("Zinkgruvan"), as if the transaction had occurred on January 1, 2004.

The pro forma consolidated balance sheet as at March 31, 2005 has been prepared as if the combination with ARCON described in note 2 had occurred on March 31, 2005. The pro forma consolidated statements of operations for the three months ended March 31, 2005 and for the year ended December 31, 2004 have been prepared as if the transactions described in note 2 had occurred on January 1, 2004.

4


LUNDIN MINING CORPORATION
Notes to Pro Forma Consolidated Financial Statements
(Tabular amounts in thousands of Canadian dollars, except per share amounts)

Three months ended March 31, 2005 (unaudited) and year ended December 31, 2004

1.     Basis of presentation (continued):

It is management's opinion that these pro forma consolidated financial statements present, in all material respects, the transactions described in note 2 in accordance with Canadian generally accepted accounting principles ("GAAP"). The accounting policies used in the preparation of these statements are consistent with Lundin's accounting policies for the year ended December 31, 2004 and the three months ended March 31, 2005. The pro forma consolidated financial statements are not intended to reflect the results of operations or the financial position of Lundin, which would have actually resulted had the proposed transactions been effected on the dates indicated. Further, the pro forma consolidated financial information is not necessarily indicative of the results of operations that may be obtained in the future.

Certain elements of the Lundin, ARCON and NAN consolidated financial statements have been reclassified to provide a consistent classification format.

The unaudited pro forma consolidated financial statements should be read in conjunction with the historical financial statements and notes thereto of Lundin, NAN and ARCON.

2.     Business acquisitions:

(a)    NAN:

On December 30, 2004, the Company acquired all Boliden AB's ("Boliden") 11,537,000 shares in NAN, representing 36.9% of the shares and votes. The consideration for all of Boliden's NAN shares amount to 2,176,800 newly issued Lundin shares, representing 6.5% of the shares and votes in Lundin on an undiluted basis. Applying the market price on The Toronto Stock Exchange for Lundin's shares of $10.40 (SEK 56.32), the total consideration for all of Boliden's NAN shares was $22,638,720.

5


LUNDIN MINING CORPORATION
Notes to Pro Forma Consolidated Financial Statements
(Tabular amounts in thousands of Canadian dollars, except per share amounts)

Three months ended March 31, 2005 (unaudited) and year ended December 31, 2004

2.     Business acquisitions (continued):

Prior to the acquisition of Boliden's NAN shares, Lundin held 11,580,000 shares in NAN, representing 37.1% of the shares and votes. Following acquisition, Lundin held 23,117,000 shares in NAN, representing 74.0% of the shares and votes. A public offer (the "Offer") in line with the Swedish Industry and Commerce Stock Exchange Committee's (Näringslivets Börskommitté (NBK)) mandatory bid rules has been made to all remaining NAN shareholders in February 2005. Shareholders holding 7,367,854 shares, representing 23.6% of the total number of shares and votes of NAN, have accepted the Offer. Combined with the 23,117,000 shares held by the Company prior to the Offer, Lundin as at March 31, 2005 held 30,484,854 shares in NAN, representing 97.6% of the total number of shares and votes.

The additional acquisitions of 36.9% from Boliden and 23.6% from the Offer to the remaining shareholders have been accounted for using the purchase method. The preliminary allocation of the purchase price summarized in the table below is subject to change:

Purchase price:

 

 

Consideration paid with new shares

$

40,968

Acquisition costs

 

585

 

 

 

 

$

41,553

 

 

 

Net assets acquired:

 

 

Cash

$

10,242

Other working capital, net

 

5,320

Mining properties

 

67,459

Property, plant and equipment

 

155

Future income tax liabilities

 

(14,552)

Other provisions

 

(394)
 

 

68,230

 

 

 

Less:

 

 

Non-controlling interest

 

1,364

Carrying value of prior investment in NAN

 

25,313

 

 

26,677

 

 

 

 

$

41,553

6


LUNDIN MINING CORPORATION
Notes to Pro Forma Consolidated Financial Statements
(Tabular amounts in thousands of Canadian dollars, except per share amounts)

Three months ended March 31, 2005 (unaudited) and year ended December 31, 2004

2.     Business acquisitions (continued):

In the preparation of these pro forma consolidated financial statements, the purchase consideration has been allocated on a preliminary basis to the fair value of assets acquired and liabilities assumed based on management's best estimates and taking into account all relevant information available at the time these statements were prepared, Lundin expects that the actual amounts for each of the fair values of the assets and liabilities acquired will vary from the pro forma amounts and that the variation may be material.

As a result of the additional purchase of NAN shares on December 30, 2004, NAN has been fully consolidated with Lundin as at December 31, 2004 and, accordingly, there are no pro forma adjustments required as at and for the period ended March 31, 2005.

(b)    ARCON:

On March 3, 2005, Lundin and ARCON announced that the respective Boards of Directors had agreed to a merger of the two companies. The terms of the merger require a cash payment of U.S. $36.2198 and 3.2196 Lundin Swedish Depository Receipts ("SDRs") for every 100 ARCON shares.

On April 12, 2005, the directors of Lundin announced that all of the conditions of the merger had been satisfied or waived and, accordingly, the merger was declared unconditional in all respects. As of April 26, 2005, Lundin held 159,354,205 ARCON shares, representing approximately 92% of ARCON's currently issued share capital.

This business combination will be accounted for as a purchase transaction, with Lundin being identified as the acquirer and ARCON as the acquiree.

7


LUNDIN MINING CORPORATION
Notes to Pro Forma Consolidated Financial Statements
(Tabular amounts in thousands of Canadian dollars, except per share amounts)

Three months ended March 31, 2005 (unaudited) and year ended December 31, 2004

2.     Business acquisitions (continued):

The preliminary allocation of the purchase price summarized in the table below is subject to change:

Purchase price:

 

 

Common shares issued

$

70,169

Cash

 

76,205

Acquisition costs

 

5,000

 

 

 

 

$

151,374

 

 

 

Net assets acquired:

 

 

Cash

$

1,920

Non-cash working capital

  (12,547)

Other long-term assets

 

4,760

Properties, plant and equipment

 

181,812

Reclamation and other provisions

  (8,152)

Capital lease obligations

  (1,300)

Bank loans

  (15,119)

 

 

 

 

$

151,374

The fair value of the Lundin shares issued is based on the deemed issuance of 5,600,108 Lundin SDRs at $12.53, being the average share price of Lundin two days before, the day of, and two days after the measurement date.

The actual adjustments that Lundin will ultimately make in finalizing the allocation of the purchase price of ARCON to the fair value of the net assets acquired will depend on a number of factors, including additional information available at such time, changes in market values and changes in ARCON's operating results between the date of these pro forma consolidated financial statements and the effective date of the acquisition.

In the preparation of these pro forma consolidated financial statements, the purchase consideration has been allocated on a preliminary basis to the fair value of assets acquired and liabilities assumed based on management's best estimates and taking into account all relevant information available at the time these statements were prepared. Lundin expects that the actual amounts for each of the fair values of the assets and liabilities acquired will vary from the pro forma amounts and that the variation may be material.

8


LUNDIN MINING CORPORATION
Notes to Pro Forma Consolidated Financial Statements
(Tabular amounts in thousands of Canadian dollars, except per share amounts)

Three months ended March 31, 2005 (unaudited) and year ended December 31, 2004

3.     Pro forma assumptions and adjustments:

The pro forma consolidated financial statements include the following pro forma assumptions and adjustments:

(a)    The assumption that the completion of the agreement for the merger of Lundin and ARCON and Lundin and NAN will occur and to record the combination of Lundin and ARCON and Lundin and NAN and all the purchase accounting adjustments related thereto;

(b)    To record adjustments to depreciation expense resulting from adjustments to asset carrying values in the purchase allocations of $6.3 million related to ARCON for the three months ended March 31, 2005 and $25.0 million and $8.3 million for ARCON and NAN, respectively, for the year ended December 31, 2004. A change in the fair value of the properties, plant and equipment acquired from ARCON of $10 million would change depreciation expense by $2.0 million and $0.5 million for year ended December 31, 2004 and three months ended March 31, 2005, respectively;

(c)    To record the tax effect of the pro forma adjustments; and

(d)    To account for Zinkgruvan for the period from January 1, 2004 to June 2, 2004, the date of the acquisition.

4.     Pro forma earnings per share:

Basic and diluted earnings per share:

The average number of shares used in the computation of pro forma basic earnings per share has been determined as follows:

  March 31, December 31,
  2005 2004
Weighted average number of Lundin shares issued 33,516 22,160
Number of weighted average equivalent Lundin shares issued to purchase Zinkgruvan 8,405
Number of weighted average equivalent Lundin shares issued to ARCON's shareholders 5,600 5,600
Number of weighted average equivalent Lundin shares issued to NAN's shareholders 1,383 3,560
Pro forma weighted average number of shares outstanding 40,499 39,725

The impact of outstanding options on the pro forma loss per share has been excluded, as it would be anti-dilutive.

9


LUNDIN MINING CORPORATION
Notes to Pro Forma Consolidated Financial Statements
(Tabular amounts in thousands of Canadian dollars, except per share amounts)

Three months ended March 31, 2005 (unaudited) and year ended December 31, 2004

5. Reconciliation of ARCON to Canadian GAAP:

The ARCON balance sheet was converted from Euros to Canadian dollars using the March 31, 2005 rate of Euro 1 = Cdn. $1.5689. The statements of operations of ARCON for the period ended March 31, 2005 and year ended December 31, 2004 were converted to Canadian dollars using the average rates of Euro 1 = Cdn. $1.6077 and Euro 1 = Cdn. $1.6169 for the respective periods.

The following are the adjustments required to the ARCON consolidated balance sheet and consolidated statement of operations as at and for the period ended March 31, 2005 and the consolidated statement of operations for the year ended December 31, 2004:

Balance sheet:

 

 

 

Canadian

 

 

 

 

Irish

 

GAAP

Canadian

March 31, 2005

 

GAAP

adjustments(i)

 

GAAP

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash

$

6,680

$

(4,760)

$

1,920

Accounts receivable

 

3,210

 

 

3,210

Inventories

 

4,583

 

 

4,583

 

 

14,473

 

(4,760)

 

9,713

Reclamation bond

 

 

4,760

 

4,760

Properties, plant and equipment

 

43,984

 

12,663

 

56,647

 

$

58,457

$

12,663

$

71,120

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Bank loans and overdraft

$

6,063

$

$

6,063

Accounts payable

 

3,679

 

 

3,679

Accrued expenses

 

10,599

 

 

10,599

Current portion of lease obligation

 

886

 

 

886

 

 

21,227

 

 

21,227

Other provisions

 

8,152

 

 

8,152

Lease obligation

 

414

 

 

414

Bank loans

 

15,119

 

 

15,119

Shareholders' equity:

 

 

 

 

 

 

Share capital

 

179,060

 

 

179,060

Contributed surplus

 

 

420

 

420

Retained earnings (deficit)

 

(161,208)

 

7,936

 

(153,272)

Cumulative translation adjustments

 

(4,307)

 

4,307

 

 

 

13,545

 

12,663

 

26,208

 

$

58,457

$

12,663

$

71,120

10


LUNDIN MINING CORPORATION
Notes to Pro Forma Consolidated Financial Statements
(Tabular amounts in thousands of Canadian dollars, except per share amounts)

Three months ended March 31, 2005 (unaudited) and year ended December 31, 2004

5. Reconciliation of ARCON to Canadian GAAP (continued):

Statement of operations:

 

 

 

Canadian

 

 

 

 

Irish

 

GAAP

Canadian

March 31, 2005

 

GAAP

adjustments(i)

 

GAAP

 

 

 

 

 

 

 

Revenue

$

16,074

$

$

16,074

 

 

 

 

 

 

 

Cost of sales

 

(13,736)

 

(572)

 

(14,308)
 

 

 

 

 

 

 

Gross margin

 

2,338

 

(572)

 

1,766

 

 

 

 

 

 

 

General exploration and project investigation

 

(51)

 

 

(51)
Administration

 

(268)

 

(37)

 

(305)
 

 

(319)

 

(37)

 

(356)
 

 

 

 

 

 

 

Other income (expenses):

 

 

 

 

 

 

Interest income

 

35

 

 

35

Other expenses

 

(278)

 

 

(278)

Foreign exchange losses

 

(240)

 

(895)

 

(1,135)
 

 

(483)

 

(895)

 

(1,378)
 

 

 

 

 

 

 

Net earnings (loss)

$

1,536

$

(1,504)

$

32

11


LUNDIN MINING CORPORATION
Notes to Pro Forma Consolidated Financial Statements
(Tabular amounts in thousands of Canadian dollars, except per share amounts)

Three months ended March 31, 2005 (unaudited) and year ended December 31, 2004

5. Reconciliation of ARCON to Canadian GAAP (continued):

Statement of operations:

 

 

 

Canadian

 

 

 

 

Irish

 

GAAP

Canadian

December 31, 2004

 

GAAP

adjustments(i)

 

GAAP

 

 

 

 

 

 

 

Revenue

$

60,359

$

$

60,359

 

 

 

 

 

 

 

Cost of sales

 

(55,371)

 

(1,994)

 

(57,365)
 

 

 

 

 

 

 

Gross margin

 

4,988

 

(1,994)

 

2,994

 

 

 

 

 

 

 

General exploration and project investigation

 

(236)

 

 

(236)
Administration

 

(590)

 

(122)

 

(712)
 

 

(826)

 

(122)

 

(948)
 

 

 

 

 

 

 

Other income (expenses):

 

 

 

 

 

 

Interest income

 

165

 

 

165

Other expenses

 

(2,107)

 

 

(2,107)

Foreign exchange gains

 

108

 

1,365

 

1,473

 

 

(1,834)

 

1,365

 

(469)
 

 

 

 

 

 

 

Net earnings (loss)

$

2,328

$

(751)

$

1,577

             
(i)For a detailed description of the Canadian GAAP adjustments, see note 26 to the consolidated financial statements of ARCON.

12



Dates Referenced Herein   and   Documents Incorporated by Reference

This ‘40FR12B’ Filing    Date    Other Filings
Filed on:10/16/06F-X
12/31/05
7/27/05
7/11/05
4/26/05
4/12/05
4/5/05
3/31/05
3/21/05
3/18/05
3/3/05
1/21/05
12/31/04
12/30/04
6/2/04
3/31/04
1/1/04
12/31/03
12/31/02
6/1/02
1/1/02
7/1/98
 List all Filings 
Top
Filing Submission 0001204459-06-000902   –   Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)

Copyright © 2024 Fran Finnegan & Company LLC – All Rights Reserved.
AboutPrivacyRedactionsHelp — Fri., Apr. 26, 4:13:44.1am ET