The registrant files annual reports under cover:
|
Form 20-F ¨
|
Form 40-F þ
|
||||||||||
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
|
||||||||||||
Regulation S-T Rule 101(b)(1):
|
¨
|
|||||||||||
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
|
||||||||||||
Regulation S-T Rule 101(b)(7):
|
¨
|
|||||||||||
Indicate by check mark whether by furnishing the information contained in this Form, the
|
||||||||||||
registrant is also thereby furnishing the information to the Commission pursuant to Rule
|
||||||||||||
12g3-2(b) under the Securities Exchange Act of 1934:
|
Yes ¨
|
No þ
|
||||||||||
If “Yes” is marked, indicate below the file number assigned to the registrant in
|
||||||||||||
connection with Rule 12g3-2(b): 82-
|
||||||||||||
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
|
||||||||||||
caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
||||||||||||
Exhibits
|
||||||||||||
Unaudited Condensed Interim Consolidated Financial Statements for the period ending September 30, 2012
|
||||||||||||
Management’s Discussion and Analysis for the period ending September 30, 2012
|
||||||||||||
News Release - MAG Silver Reports Third Quarter Financial Results
|
||||||||||||
Form 52-109F2 CEO Certification of Interim Filings
|
||||||||||||
Form 52-109F2 CFO Certification of Interim Filings
|
||||||||||||
Date: November 14, 2012
|
MAG Silver Corp.
|
|||||||||||
“Dan MacInnis”
|
||||||||||||
DANIEL MACINNIS
|
||||||||||||
CEO
|
MAG SILVER CORP.
Unaudited Condensed Interim Consolidated Financial
Statements (expressed in US$) For the three and nine months ended September 30, 2012
Dated: November 13, 2012
|
VANCOUVER OFFICE
Suite 770
800 West Pender Street
Vancouver, BC V6C 2V6
|
604 630 1399 phone
866 630 1399 toll free
604 681 0894 fax
|
TSX:MAG
NYSE MKT:MVG
www.magsilver.com
info@magsilver.com
|
(expressed in US$ dollars unless otherwise stated (Note 2(k))
|
September 30, 2012
|
December 31, 2011
|
||||||
ASSETS
|
||||||||
CURRENT
|
||||||||
Cash
|
$ | 44,081,885 | $ | 26,217,409 | ||||
Accounts receivable (Note 3)
|
1,123,544 | 805,106 | ||||||
Marketable securities (Note 4)
|
365,387 | 496,365 | ||||||
Prepaid expenses
|
259,508 | 106,755 | ||||||
TOTAL CURRENT ASSETS
|
45,830,324 | 27,625,635 | ||||||
EQUIPMENT AND LEASEHOLD IMPROVEMENTS (Note 5)
|
114,203 | 140,195 | ||||||
INVESTMENT IN ASSOCIATE (Note 6)
|
18,135,122 | 14,910,985 | ||||||
EXPLORATION AND EVALUATION ASSETS (Note 7)
|
71,162,631 | 60,952,340 | ||||||
TOTAL ASSETS
|
$ | 135,242,280 | $ | 103,629,155 | ||||
LIABILITIES
|
||||||||
CURRENT
|
||||||||
Trade and other payables
|
$ | 2,145,298 | $ | 1,845,968 | ||||
COMMITMENTS (Notes 7 and 14)
|
||||||||
DEFERRED INCOME TAXES (Note 15)
|
- | 840,052 | ||||||
TOTAL LIABILITIES
|
2,145,298 | 2,686,020 | ||||||
SHAREHOLDERS' EQUITY
|
||||||||
Share capital (Note 8)
|
||||||||
Authorized - unlimited common shares,
|
||||||||
without par value
|
||||||||
Issued and outstanding common shares
|
||||||||
at Sept. 30, 2012 - 59,773,982 (Dec.31, 2011 - 55,667,139)
|
176,194,530 | 139,021,383 | ||||||
Share option reserve
|
13,687,378 | 13,250,112 | ||||||
Accumulated other comprehensive income
|
3,639,874 | 2,929,244 | ||||||
Deficit
|
(60,424,800 | ) | (54,257,604 | ) | ||||
TOTAL SHAREHOLDERS' EQUITY
|
133,096,982 | 100,943,135 | ||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$ | 135,242,280 | $ | 103,629,155 | ||||
SUBSEQUENT EVENTS (Note 17)
|
For the
|
For the
|
For the
|
For the
|
|||||||||||||
three month
|
three month
|
nine month
|
nine month
|
|||||||||||||
period ended
|
period ended
|
period ended
|
period ended
|
|||||||||||||
September 30
|
September 30
|
September 30
|
September 30
|
|||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
EXPENSES
|
||||||||||||||||
Accounting and audit
|
$ | 94,485 | $ | 181,500 | $ | 371,559 | $ | 467,005 | ||||||||
Amortization
|
11,003 | 13,995 | 32,783 | 42,102 | ||||||||||||
Filing and transfer agent fees
|
5,326 | 28,048 | 140,434 | 172,506 | ||||||||||||
Foreign exchange loss (gain)
|
(60,807 | ) | 121,806 | (11,726 | ) | 53,601 | ||||||||||
General office expenses
|
641,936 | 264,137 | 998,581 | 591,393 | ||||||||||||
Legal
|
727,857 | 145,894 | 1,156,039 | 1,032,500 | ||||||||||||
Management and consulting fees
|
438,294 | 548,965 | 1,219,564 | 1,386,667 | ||||||||||||
Share based payment expense (Note 8)
|
1,556,295 | 1,739,440 | 2,428,600 | 2,538,908 | ||||||||||||
Shareholder relations
|
155,340 | 54,308 | 556,379 | 157,114 | ||||||||||||
Travel
|
68,255 | 49,253 | 266,887 | 185,434 | ||||||||||||
3,637,984 | 3,147,346 | 7,159,100 | 6,627,230 | |||||||||||||
INTEREST INCOME
|
28,521 | 98,672 | 151,852 | 311,603 | ||||||||||||
ARBITRATION AWARD (Note 16)
|
- | - | - | 1,858,120 | ||||||||||||
LOSS ON WARRANT MARK-TO-MARKET
|
- | (510 | ) | - | (5,829 | ) | ||||||||||
LOSS FOR THE PERIOD BEFORE INCOME TAX
|
$ | (3,609,463 | ) | $ | (3,049,184 | ) | $ | (7,007,248 | ) | $ | (4,463,336 | ) | ||||
DEFERRED INCOME TAX RECOVERY (Note 15)
|
- | - | 840,052 | - | ||||||||||||
LOSS FOR THE PERIOD
|
$ | (3,609,463 | ) | $ | (3,049,184 | ) | $ | (6,167,196 | ) | $ | (4,463,336 | ) | ||||
OTHER COMPREHENSIVE INCOME (LOSS)
|
||||||||||||||||
CURRENCY TRANSLATION ADJUSTMENT
|
763,891 | (2,705,039 | ) | 841,608 | (1,531,316 | ) | ||||||||||
UNREALIZED GAIN (LOSS) ON
|
||||||||||||||||
MARKETABLE SECURITIES, NET OF TAX (Note 4)
|
72,545 | (218,953 | ) | (130,978 | ) | (452,711 | ) | |||||||||
836,436 | (2,923,992 | ) | 710,630 | (1,984,027 | ) | |||||||||||
TOTAL COMPREHENSIVE LOSS
|
$ | (2,773,027 | ) | $ | (5,973,176 | ) | $ | (5,456,566 | ) | $ | (6,447,363 | ) | ||||
BASIC AND DILUTED
|
||||||||||||||||
LOSS PER SHARE
|
$ | (0.06 | ) | $ | (0.05 | ) | $ | (0.11 | ) | $ | (0.08 | ) | ||||
WEIGHTED AVERAGE NUMBER
|
||||||||||||||||
OF SHARES OUTSTANDING
|
57,030,857 | 55,541,674 | 56,125,647 | 55,409,106 |
|
Accumulated
|
|||||||||||||||||||||||||||||||
Unrealized
|
other
|
|||||||||||||||||||||||||||||||
Common shares
|
Share
|
Currency
|
gain (loss) on
|
comprehensive
|
Total | |||||||||||||||||||||||||||
without par value
|
Option
|
translation
|
marketable
|
income (loss)
|
shareholders' | |||||||||||||||||||||||||||
Shares
|
Amount
|
Reserve
|
adjustment
|
securities
|
("AOCL")
|
Deficit
|
equity
|
|||||||||||||||||||||||||
Balance, January 1, 2011
|
55,161,614 | $ | 136,022,148 | $ | 11,301,061 | $ | 3,687,605 | $ | 366,443 | $ | 4,054,048 | $ | (46,006,861 | ) | $ | 105,370,396 | ||||||||||||||||
Stock options exercised (Note 8b)
|
505,525 | 2,999,235 | (1,021,061 | ) | - | - | - | - | 1,978,174 | |||||||||||||||||||||||
Share based payment
|
||||||||||||||||||||||||||||||||
expense (Note 8b)
|
- | - | 2,970,112 | - | - | - | - | 2,970,112 | ||||||||||||||||||||||||
Currency translation adjustment
|
- | - | - | (643,233 | ) | - | (643,233 | ) | - | (643,233 | ) | |||||||||||||||||||||
Unrealized loss on marketable
|
||||||||||||||||||||||||||||||||
securities (Note 4)
|
- | - | - | - | (481,571 | ) | (481,571 | ) | - | (481,571 | ) | |||||||||||||||||||||
Net loss
|
- | - | - | - | - | - | (8,250,743 | ) | (8,250,743 | ) | ||||||||||||||||||||||
Total Comprehensive Loss
|
(9,375,547 | ) | ||||||||||||||||||||||||||||||
Balance, December 31, 2011
|
55,667,139 | $ | 139,021,383 | $ | 13,250,112 | $ | 3,044,372 | $ | (115,128 | ) | $ | 2,929,244 | $ | (54,257,604 | ) | $ | 100,943,135 | |||||||||||||||
Stock options exercised (Note 8b)
|
580,633 | 5,847,216 | (1,991,334 | ) | - | - | - | - | 3,855,882 | |||||||||||||||||||||||
Share based payment
|
||||||||||||||||||||||||||||||||
expense (Note 8b)
|
- | - | 2,428,600 | - | - | - | - | 2,428,600 | ||||||||||||||||||||||||
Issued for cash
|
3,526,210 | 31,325,931 | 31,325,931 | |||||||||||||||||||||||||||||
Currency translation adjustment
|
- | - | - | 841,608 | - | 841,608 | - | 841,608 | ||||||||||||||||||||||||
Unrealized gain on marketable
|
||||||||||||||||||||||||||||||||
securities (Note 4)
|
- | - | - | - | (130,978 | ) | (130,978 | ) | - | (130,978 | ) | |||||||||||||||||||||
Net loss
|
- | - | - | - | - | - | (6,167,196 | ) | (6,167,196 | ) | ||||||||||||||||||||||
Total Comprehensive Loss
|
(5,456,566 | ) | ||||||||||||||||||||||||||||||
Balance, September 30, 2012
|
59,773,982 | $ | 176,194,530 | $ | 13,687,378 | $ | 3,885,980 | $ | (246,106 | ) | $ | 3,639,874 | $ | (60,424,800 | ) | $ | 133,096,982 | |||||||||||||||
Nine Month Comparative:
|
||||||||||||||||||||||||||||||||
Balance, January 1, 2011
|
55,161,614 | $ | 136,022,148 | $ | 11,301,061 | $ | 3,687,605 | $ | 366,443 | $ | 4,054,048 | $ | (46,006,861 | ) | $ | 105,370,396 | ||||||||||||||||
Stock options exercised (Note 8b)
|
505,525 | 2,999,235 | (1,021,061 | ) | - | - | - | - | 1,978,173 | |||||||||||||||||||||||
Share based payment
|
||||||||||||||||||||||||||||||||
expense (Note 8b)
|
- | - | 2,538,908 | - | - | - | - | 2,538,908 | ||||||||||||||||||||||||
Currency translation adjustment
|
- | - | - | (1,531,316 | ) | - | (1,531,316 | ) | - | (1,531,316 | ) | |||||||||||||||||||||
Unrealized gain on marketable
|
||||||||||||||||||||||||||||||||
securities (Note 4)
|
- | - | - | - | (452,711 | ) | (452,711 | ) | - | (452,711 | ) | |||||||||||||||||||||
Net loss
|
- | - | - | - | - | - | (4,463,336 | ) | (4,463,336 | ) | ||||||||||||||||||||||
Total Comprehensive Loss
|
(6,447,363 | ) | ||||||||||||||||||||||||||||||
Balance, September 30, 2011
|
55,667,139 | $ | 139,021,383 | $ | 12,818,907 | $ | 2,156,289 | $ | (86,268 | ) | $ | 2,070,021 | $ | (50,470,197 | ) | $ | 103,440,114 |
For the
|
For the
|
For the
|
For the
|
|||||||||||||
three month
|
three month
|
nine month
|
nine month
|
|||||||||||||
period ended
|
period ended
|
period ended
|
period ended
|
|||||||||||||
September 30
|
September 30
|
September 30
|
September 30
|
|||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
OPERATING ACTIVITIES
|
||||||||||||||||
Loss for the period
|
$ | (3,609,463 | ) | $ | (3,049,184 | ) | $ | (6,167,196 | ) | $ | (4,463,336 | ) | ||||
Items not involving cash:
|
||||||||||||||||
Amortization (Note 5)
|
11,003 | 13,995 | 32,783 | 42,102 | ||||||||||||
Loss on warrant mark-to-market
|
- | 510 | - | 5,829 | ||||||||||||
Deferred income tax recovery (Note 15)
|
- | - | (840,052 | ) | - | |||||||||||
Share based payment expense (Note 8)
|
1,556,295 | 1,739,440 | 2,428,600 | 2,538,908 | ||||||||||||
Changes in operating assets and liabilities
|
||||||||||||||||
Accounts receivable
|
297,359 | 164,266 | (318,438 | ) | 2,592 | |||||||||||
Prepaid expenses
|
(33,267 | ) | 29,972 | (152,753 | ) | (63,194 | ) | |||||||||
Trade and other payables
|
844,194 | (461,334 | ) | 570,899 | (1,150,215 | ) | ||||||||||
Net cash used in operating activities
|
(933,879 | ) | (1,562,335 | ) | (4,446,157 | ) | (3,087,314 | ) | ||||||||
INVESTING ACTIVITIES
|
||||||||||||||||
Investment in associate (Note 6)
|
(824,936 | ) | (813,203 | ) | (3,203,074 | ) | (1,813,216 | ) | ||||||||
Exploration and evaluation expenditures (Note 7)
|
(4,691,045 | ) | (2,027,446 | ) | (10,481,860 | ) | (6,344,784 | ) | ||||||||
Purchase of equipment and leasehold improvements (Note 5)
|
- | - | (2,569 | ) | (3,370 | ) | ||||||||||
Purchase of marketable securities
|
- | - | - | (322,301 | ) | |||||||||||
Net cash used in investing activities
|
(5,515,981 | ) | (2,840,649 | ) | (13,687,503 | ) | (8,483,671 | ) | ||||||||
FINANCING ACTIVITIES
|
||||||||||||||||
Issuance of common shares upon exercise of stock options (Note 8)
|
3,813,917 | 1,156,361 | 3,855,882 | 1,978,173 | ||||||||||||
Issuance of common shares, net of share issue costs
|
31,325,931 | - | 31,325,931 | - | ||||||||||||
Net cash from financing activities
|
35,139,848 | 1,156,361 | 35,181,813 | 1,978,173 | ||||||||||||
EFFECTS OF EXCHANGE RATE CHANGES ON CASH
|
737,978 | (2,580,271 | ) | 816,323 | (1,469,276 | ) | ||||||||||
INCREASE (DECREASE) IN CASH
|
29,427,966 | (5,826,894 | ) | 17,864,476 | (11,062,088 | ) | ||||||||||
CASH, BEGINNING OF PERIOD
|
14,653,919 | 34,804,877 | 26,217,409 | 40,040,071 | ||||||||||||
CASH, END OF PERIOD
|
$ | 44,081,885 | $ | 28,977,983 | $ | 44,081,885 | $ | 28,977,983 |
|
(k)
|
Functional currency and change in presentation currency
|
•
|
All assets and liabilities have been translated from their functional currency into the new US$ presentation currency using the closing current exchange rate at the date of each balance sheet;
|
•
|
Income and expenses for each statement of comprehensive loss presented have been retranslated at average exchange rates prevailing during each reporting period;
|
•
|
Equity balances have been retrospectively translated at historical rates prevailing during the period incurred; and
|
•
|
All resulting exchange differences have been recognized in other comprehensive income and accumulated as a separate component of equity (cumulative translation adjustment).
|
|
In preparing the financial statements of the individual entities, transactions in currencies other than the entity’s functional currency (foreign currencies) are recorded at the rates of exchange prevailing at the dates of the transactions. At each statement of financial position date, monetary assets and liabilities are translated using the period end foreign exchange rate. Non-monetary assets and liabilities are translated using the historical rate on the date of the transaction. Non-monetary assets and liabilities that are stated at fair value are translated using the rate on the date that the fair value was determined. All gains and losses on translation of these foreign currency transactions are included in profit or loss.
|
Sept. 30, 2012
|
Dec. 31, 2011
|
|||||||
Harmonized sales tax ("HST") recoverable
|
$ | 163,381 | $ | 186,430 | ||||
Mexican value added tax ("IVA") recoverable
|
891,829 | 582,302 | ||||||
Interest receivable
|
18,937 | 24,950 | ||||||
Other
|
49,397 | 11,424 | ||||||
$ | 1,123,544 | $ | 805,106 |
4.
|
MARKETABLE SECURITIES
|
Dec. 31,
|
||||||
September 30, 2012 |
2011
|
|||||
Number
|
Accumulated
|
|||||
of
|
Unrealized
|
|||||
Shares
|
Cost
|
Gains (losses)
|
Fair Value
|
Fair Value
|
||
Available-for-sale securities
|
||||||
(1)
|
||||||
Fresnillo PLC
|
1,000
|
$9,915
|
$19,829
|
$29,744
|
$23,153
|
|
(2)
|
||||||
Canasil Resources Inc. Common Shares
|
2,750,000
|
605,345
|
(269,702)
|
335,643
|
473,212
|
|
615,260
|
(249,873)
|
365,387
|
496,365
|
5.
|
EQUIPMENT AND LEASEHOLD IMPROVEMENTS
|
Cost |
Computer
Equipment
|
Field
Equipment
|
Leasehold
Improvements
|
Total | ||||||||||||
Balance as at January 1, 2011
|
$ | 223,716 | $ | 162,893 | $ | 7,707 | $ | 394,316 | ||||||||
Additions
|
22,623 | - | - | 22,623 | ||||||||||||
Translation adjustment
|
(4,919 | ) | (3,581 | ) | (169 | ) | (8,669 | ) | ||||||||
Balance as at December 31, 2011
|
$ | 241,420 | $ | 159,312 | $ | 7,538 | $ | 408,270 | ||||||||
Additions
|
2,569 | - | - | 2,569 | ||||||||||||
Translation adjustment
|
8,340 | 5,476 | $ | 259 | 14,075 | |||||||||||
Balance as at September 30, 2012
|
$ | 252,329 | $ | 164,788 | $ | 7,797 | $ | 424,914 | ||||||||
Accumulated depreciation |
Computer
Equipment
|
Field
Equipment
|
Leasehold
Improvements
|
Total | ||||||||||||
Balance as at January 1, 2011
|
$ | 111,539 | $ | 99,481 | $ | 1,926 | $ | 212,946 | ||||||||
Additions
|
40,694 | 19,070 | 1,544 | 61,308 | ||||||||||||
Translation adjustment
|
(3,446 | ) | (2,653 | ) | (80 | ) | (6,179 | ) | ||||||||
Balance as at December 31, 2011
|
$ | 148,787 | $ | 115,898 | $ | 3,390 | $ | 268,075 | ||||||||
Additions
|
21,726 | 9,910 | 1,147 | 32,783 | ||||||||||||
Translation adjustment
|
5,537 | 4,177 | 139 | 9,853 | ||||||||||||
Balance as at September 30, 2012
|
$ | 176,050 | $ | 129,985 | $ | 4,676 | $ | 310,711 | ||||||||
Carrying amounts |
Computer
Equipment
|
Field
Equipment
|
Leasehold
Improvements
|
Total | ||||||||||||
At December 31, 2011
|
$ | 92,633 | $ | 43,414 | $ | 4,148 | $ | 140,195 | ||||||||
At September 30, 2012
|
$ | 76,279 | $ | 34,803 | $ | 3,121 | 114,203 |
Nine months ended
|
Year ended
|
|||||||
Sept. 30, 2012
|
Dec. 31, 2011
|
|||||||
Joint venture oversight expenditures incurred 100% by MAG
|
783,074 | 431,767 | ||||||
Cash contributions to Minera Juanicipio(1)
|
2,420,000 | 2,151,600 | ||||||
Total for the current period
|
3,203,074 | 2,583,367 | ||||||
Balance, beginning of year (January 1, 2012 and 2011)
|
14,910,985 | 12,341,390 | ||||||
$ | 18,114,059 | $ | 14,924,757 | |||||
Translation adjustment
|
21,063 | (13,772 | ) | |||||
Balance, end of period
|
$ | 18,135,122 | $ | 14,910,985 |
Three months ended September 30, 2012
|
||||||||||||||||||||||||||||
(Batopilas)
|
Lagartos
|
Cinco de
|
||||||||||||||||||||||||||
Don Fippi (a)
|
Properties (b)
|
Mayo (c )
|
Esperanza (d)
|
Mojina (e )
|
Other (f)
|
Total
|
||||||||||||||||||||||
Exploration and evaluation assets
|
||||||||||||||||||||||||||||
Acquisition costs of mineral &
|
||||||||||||||||||||||||||||
surface rights
|
$ | - | $ | - | $ | 10,000 | $ | 153,432 | $ | - | $ | - | $ | 163,432 | ||||||||||||||
Camp costs
|
- | 7,724 | 130,574 | 4,834 | 4,698 | 1,499 | 149,329 | |||||||||||||||||||||
Drilling
|
- | - | 366,186 | - | - | - | 366,186 | |||||||||||||||||||||
Geochemical
|
- | 2,089 | 232,039 | 1,147 | - | - | 235,275 | |||||||||||||||||||||
Geological
|
3,792 | 23,350 | 693,974 | 22,515 | 8,218 | 5,029 | 756,878 | |||||||||||||||||||||
Gov't fees and licenses
|
11,382 | 399,765 | 45,198 | 42,134 | 7,946 | 117,678 | 624,103 | |||||||||||||||||||||
Metallurgical
|
- | - | 8,315 | - | - | - | 8,315 | |||||||||||||||||||||
Site administration
|
673 | 1,032 | 50,920 | 1,220 | 101 | 479 | 54,425 | |||||||||||||||||||||
Transport and shipping
|
1,359 | 975 | 25,236 | 563 | 125 | 75 | 28,333 | |||||||||||||||||||||
Travel
|
1,586 | 1,384 | 47,185 | 362 | - | 787 | 51,304 | |||||||||||||||||||||
Total for the period
|
18,792 | 436,319 | 1,609,627 | 226,207 | 21,088 | 125,547 | 2,437,580 | |||||||||||||||||||||
Balance June 30, 2012
|
6,159,403 | 12,598,783 | 41,593,808 | 1,659,581 | 1,402,250 | 5,311,226 | 68,725,051 | |||||||||||||||||||||
Balance, September 30, 2012
|
$ | 6,178,195 | $ | 13,035,102 | $ | 43,203,435 | $ | 1,885,788 | $ | 1,423,338 | $ | 5,436,773 | $ | 71,162,631 | ||||||||||||||
Nine months ended September 30, 2012
|
||||||||||||||||||||||||||||
(Batopilas)
|
Lagartos
|
Cinco de
|
||||||||||||||||||||||||||
Don Fippi (a)
|
Properties (b)
|
Mayo (c )
|
Esperanza (d)
|
Mojina (e )
|
Other (f)
|
Total
|
||||||||||||||||||||||
Exploration and evaluation assets
|
||||||||||||||||||||||||||||
Acquisition costs of mineral &
|
||||||||||||||||||||||||||||
surface rights
|
$ | - | $ | - | $ | 10,000 | $ | 177,833 | $ | 81,132 | $ | - | $ | 268,965 | ||||||||||||||
Camp costs
|
2,894 | 23,396 | 291,785 | 35,015 | 54,557 | 2,139 | 409,786 | |||||||||||||||||||||
Drilling
|
- | 96,509 | 4,753,124 | 449,620 | 107,291 | - | 5,406,544 | |||||||||||||||||||||
Geochemical
|
- | 27,185 | 822,820 | 5,895 | 46,755 | - | 902,655 | |||||||||||||||||||||
Geological
|
9,009 | 54,194 | 1,381,120 | 121,046 | 74,639 | 10,443 | 1,650,451 | |||||||||||||||||||||
Gov't fees and licenses
|
23,065 | 805,682 | 93,520 | 78,179 | 21,846 | 238,467 | 1,260,759 | |||||||||||||||||||||
Metallurgical
|
- | - | 32,172 | - | - | - | 32,172 | |||||||||||||||||||||
Site administration
|
1,729 | 2,705 | 80,844 | 13,923 | 8,619 | 1,212 | 109,032 | |||||||||||||||||||||
Transport and shipping
|
3,400 | 5,576 | 61,331 | 4,663 | 7,474 | 100 | 82,544 | |||||||||||||||||||||
Travel
|
2,591 | 2,371 | 73,642 | 2,969 | 3,191 | 2,619 | 87,383 | |||||||||||||||||||||
Total for the period
|
42,688 | 1,017,618 | 7,600,358 | 889,143 | 405,504 | 254,980 | 10,210,291 | |||||||||||||||||||||
Balance January 1, 2012
|
6,135,507 | 12,017,484 | 35,603,077 | 996,645 | 1,017,834 | 5,181,793 | 60,952,340 | |||||||||||||||||||||
Balance, September 30, 2012
|
$ | 6,178,195 | $ | 13,035,102 | $ | 43,203,435 | $ | 1,885,788 | $ | 1,423,338 | $ | 5,436,773 | $ | 71,162,631 |
|
Included in exploration and evaluation assets at September 30, 2012 are trade and other payables of $720,925 (December 31, 2011: $992,494), a non-cash investing activity.
|
Year ended December 31, 2011
|
||||||||||||||||||||||||||||
(Batopilas)
|
Lagartos
|
Cinco de
|
||||||||||||||||||||||||||
Don Fippi
|
Properties
|
Mayo
|
Esperanza
|
Mojina
|
Other
|
Total
|
||||||||||||||||||||||
Exploration and evaluation assets
|
||||||||||||||||||||||||||||
Acquisition costs of mineral &
|
||||||||||||||||||||||||||||
surface rights
|
$ | - | $ | - | $ | 53,906 | $ | 185,968 | $ | 83,475 | $ | - | $ | 323,349 | ||||||||||||||
Camp costs
|
10,205 | 61,724 | 390,188 | 40,125 | 46,948 | 20,010 | 569,200 | |||||||||||||||||||||
Drilling
|
- | 647,251 | 3,562,696 | 88,793 | 230,537 | 761 | 4,530,038 | |||||||||||||||||||||
Geochemical
|
- | 12,495 | 669,300 | 22,043 | 9,719 | 3,640 | 717,197 | |||||||||||||||||||||
Geological
|
18,311 | 241,651 | 1,189,495 | 194,411 | 160,782 | 70,265 | 1,874,915 | |||||||||||||||||||||
Geophysical
|
- | 1,753 | 9,335 | - | 16,341 | 51,244 | 78,673 | |||||||||||||||||||||
Gov't fees and licenses
|
20,672 | 440,212 | 98,187 | 50,081 | 15,777 | 214,405 | 839,334 | |||||||||||||||||||||
Metallurgical
|
- | - | 68,742 | - | - | - | 68,742 | |||||||||||||||||||||
Site administration
|
3,201 | 11,058 | 75,545 | 9,157 | 7,463 | 5,699 | 112,123 | |||||||||||||||||||||
Transport and shipping
|
3,992 | 9,602 | 90,983 | 4,831 | 8,170 | 1,805 | 119,383 | |||||||||||||||||||||
Travel
|
1,146 | 12,066 | 62,695 | 7,296 | 4,130 | 12,916 | 100,249 | |||||||||||||||||||||
Total for the year
|
57,527 | 1,437,812 | 6,271,072 | 602,705 | 583,342 | 380,745 | 9,333,203 | |||||||||||||||||||||
Balance January 1, 2011
|
6,077,980 | 10,579,672 | 29,332,005 | 393,940 | 434,493 | 5,332,562 | 52,150,652 | |||||||||||||||||||||
Less amounts written off
|
- | - | - | - | - | (531,515 | ) | (531,515 | ) | |||||||||||||||||||
Balance, December 31, 2011
|
$ | 6,135,507 | $ | 12,017,484 | $ | 35,603,077 | $ | 996,645 | $ | 1,017,835 | $ | 5,181,792 | $ | 60,952,340 |
(a)
|
Don Fippi (Batopilas) Property
|
|
(d)
|
Esperanza
|
|
(e)
|
Mojina Property
|
Weighted
|
Weighted
|
|||||||||||||||
Period ended
|
average
|
Year ended
|
average
|
|||||||||||||
September 30,
|
exercise price
|
December 31,
|
exercise price
|
|||||||||||||
2012
|
(C$/option)
|
2011
|
(C$/option)
|
|||||||||||||
Balance outstanding,
|
||||||||||||||||
beginning of year
|
4,123,618 | $ | 9.25 | 3,968,206 | $ | 8.42 | ||||||||||
Options granted (1)
|
860,000 | 9.13 | 750,000 | 10.44 | ||||||||||||
Options forfeited
|
(50,000 | ) | 8.85 | (89,063 | ) | 12.79 | ||||||||||
Options exercised (2)
|
(595,048 | ) | 6.47 | (505,525 | ) | 3.84 | ||||||||||
Balance outstanding,
|
||||||||||||||||
end of period
|
4,338,570 | $ | 9.59 | 4,123,618 | $ | 9.25 |
Number
|
Number |
Weighted average
|
Weighted | |
Exercise
|
outstanding at
|
exercisable at |
remaining
|
average
|
price ($C/
|
September 30
|
September 30 |
contractual life
|
exercise
|
option)
|
2012
|
2012 |
(years)
|
price ($C) |
5.32
|
128,185
|
128,185
|
1.73
|
|
5.54
|
191,183
|
191,183
|
1.56
|
|
6.32
|
136,266
|
136,266
|
2.21
|
|
6.87
|
50,000
|
50,000
|
2.42
|
|
6.95
|
185,000
|
185,000
|
2.90
|
|
7.42
|
325,000
|
325,000
|
2.49
|
|
(1) 8.15
|
200,000
|
200,000
|
2.90
|
|
8.95
|
100,000
|
66,667
|
4.71
|
|
9.15
|
756,200
|
316,199
|
4.99
|
|
9.92
|
589,285
|
409,523
|
3.23
|
|
10.01
|
230,576
|
230,576
|
0.75
|
|
10.44
|
740,000
|
546,500
|
3.92
|
|
11.89
|
15,000
|
15,000
|
3.24
|
|
12.91
|
266,875
|
266,875
|
0.37
|
|
14.15
|
425,000
|
425,000
|
0.04
|
|
4,338,570
|
3,491,974
|
1.84
|
$9.59
|
(1)
|
Inducement options issued outside the Company's Plan in 2010 as an incentive to attract a senior officer.
|
Sept. 30, 2012
|
Dec. 31, 2011
|
|||||||
Cash
|
$ | 44,081,885 | $ | 26,217,409 | ||||
Accounts receivable
|
1,123,544 | 805,106 | ||||||
44% share of Minera Juanicipio cash and receivables
|
1,093,442 | 404,915 | ||||||
$ | 46,298,871 | $ | 27,427,430 |
Fair Value Hierarchy
|
Sept. 30, 2012
|
Dec. 31, 2011
|
||||||||
Level 1
|
(1 | ) | $ | 365,387 | $ | 496,365 | ||||
Level 2
|
(2 | ) | - | - | ||||||
Level 3
|
(3 | ) | - | - | ||||||
$ | 365,387 | $ | 496,365 |
MAG' effective interest
|
||||||||||
Name
|
Country of Incorporation
|
Principal Activity
|
2012 (%)
|
2011 (%)
|
||||||
Minera Los Lagartos, S.A. de C.V.
|
Mexico
|
Exploration
|
100 | % | 100 | % | ||||
Minera Pozo Seco S.A. de C.V.
|
Mexico
|
Exploration
|
100 | % | 100 | % | ||||
Minera Sierra Vieja S.A. de C.V.
|
Mexico
|
Exploration
|
100 | % | 100 | % |
Three months ended September 30
|
Nine months ended September 30
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Salaries and other short term
|
||||||||||||||||
employee benefits
|
$ | 260,574 | $ | 370,883 | $ | 681,255 | $ | 851,097 | ||||||||
Share based payments
|
1,183,553 | 1,410,668 | 1,867,159 | 2,118,343 | ||||||||||||
$ | 1,444,127 | $ | 1,781,552 | $ | 2,548,413 | $ | 2,969,440 |
Property
|
Exploration
|
|||||||||||||||
Office Lease
|
Option Payments
|
Commitments
|
Total | |||||||||||||
(Note 7)
|
(Note 7)
|
|||||||||||||||
2012
|
$ | 40,178 | $ | 10,000 | $ | 41,701 | $ | 91,879 | ||||||||
2013
|
165,132 | 375,985 | 1,525,650 | 2,066,767 | ||||||||||||
2014
|
165,132 | 223,420 | 2,164,838 | 2,553,390 | ||||||||||||
2015
|
- | 577,866 | 1,000,000 | 1,577,866 | ||||||||||||
$ | 370,442 | $ | 1,187,271 | $ | 4,732,189 | $ | 6,289,902 |
For the
|
For the
|
For the
|
For the
|
||||||||||||
three month
|
three month
|
nine month
|
nine month
|
||||||||||||
period ended
|
period ended
|
period ended
|
period ended
|
||||||||||||
Sept 30, 2012
|
Sept 30, 2011
|
Sept 30, 2012
|
Sept 30, 2011
|
||||||||||||
Current tax expense
|
$ | - | $ | - | $ | - | $ | - | |||||||
Deferred tax recovery
|
- | - | 840,052 | - | |||||||||||
Total income tax recovery for the period
|
$ | - | $ | - | $ | 840,052 | $ | - |
a)
|
The Company issued 239,853 common shares pursuant to the exercise of stock options between C$5.32 and C$10.01 per share for aggregate proceeds of C$1,518,230;
|
b)
|
The Company granted 300,000 stock options under the Company’s Plan to two new directors, exercisable at C$12.19 per share, with a term of five years, and vesting 100,000 immediately, 100,000 after 12 months and 100,000 after 24 months from the date of grant; and,
|
c)
|
425,000 stock options with an exercise price of C$14.15 expired unexercised.
|
MAG SILVER CORP.
Management’s Discussion & Analysis
For the three and nine months ended
September 30, 2012
|
|
Dated: November 13, 2012
|
VANCOUVER OFFICE
Suite 770
800 W. Pender Street
Vancouver, BC V6C 2V6
|
604 630 1399 phone
866 630 1399 toll free
604 681-0894 fax
|
TSX: MAG
NYSE MKT: MVG
www.magsilver.com
info@magsilver.com
|
Quarter Ending
|
Revenue(1)
|
Net (Loss) Income(2)
|
Net Loss per share
|
|||||||||
September 30, 2012
|
$ | 28,521 | $ | (3,609,463 | ) | $ | (0.06 | ) | ||||
June 30, 2012
|
$ | 52,151 | $ | (1,803,362 | ) | $ | (0.03 | ) | ||||
March 31, 2012
|
$ | 71,180 | $ | (754,371 | ) | $ | (0.01 | ) | ||||
December 31, 2011
|
$ | 200,791 | $ | (3,787,408 | ) | $ | (0.07 | ) | ||||
September 30, 2011
|
$ | 98,672 | $ | (3,049,184 | ) | $ | (0.05 | ) | ||||
June 30, 2011
|
$ | 105,561 | $ | 37,430 | (3) | $ | 0.00 | |||||
March 31, 2011
|
$ | 107,370 | $ | (1,451,582 | ) | $ | (0.03 | ) | ||||
December 31, 2010
|
$ | 127,021 | $ | (4,725,155 | ) | $ | (0.09 | ) |
|
(1)
|
The Company’s only source of revenue during the quarters listed above was interest earned on cash balances. The amount of interest revenue earned correlates directly to the amount of cash on hand during the period referenced and prevailing interest rates. The Company has no operating revenues.
|
|
(2)
|
Net losses by quarter are often materially affected by the timing and recognition of large non-cash expenses (specifically share based payments and property write-offs) as described above in “Financial Performance”.
|
·
|
Pre-tax Net Present Value ("NPV") at a 5% discount rate of $1.762 billion and an Internal Rate of Return ("IRR") of 54%;
|
·
|
After-tax NPV at a 5% discount rate of $1.233 billion and IRR of 43%;
|
·
|
Payback of 3 years after plant start-up;
|
·
|
Initial capital cost of $302 million over a 3.5 year (42 months) pre-development period;
|
·
|
Sustaining capital of $267 million over life of mine, to be funded out of operating cash flows;
|
·
|
A 14.8 year mine life from mining and processing 13.3 million tonnes, averaging 416 grams per tonne ("g/t") silver, 1.3 g/t gold, 1.4% lead and 2.7% zinc;
|
·
|
Life-of-Mine ("LOM") payable production of 153 million ounces silver, 430,000 ounces gold, 361 million pounds lead and 584 million pounds zinc from the production of lead, zinc and pyrite concentrates;
|
·
|
Annual payable silver production averages 10.3 million ounces at a total cash cost of (negative) ($0.03) per ounce silver, net of by-product credits (MAG's 44% annual share of payable silver ounces is 4.5 million ounces);
|
·
|
For the first full six years of commercial production, payable silver production averages 15.1 million ounces per year at a cash cost of $0.27 per ounce silver, net of by-product credits (MAG's 44% annual share is 6.6 million ounces) and;
|
·
|
The AMC Study does not take into account any potential mining, processing or infrastructure synergies from any association with the adjoining property owned by Fresnillo.
|
Discount Rate (5%)
|
Base Case
|
|||||||||||||||
Au ($/oz)
|
$1,075 | $1,257 | $1,342 | $1,476 | $1,746 | $1,881 | ||||||||||
Ag ($/oz)
|
$20.00 | $23.39 | $25.00 | $27.50 | $32.50 | $35.00 | ||||||||||
Pre-Tax NPV ($000’s)
|
$1,407 | $1,762 | $1,930 | $2,192 | $2,717 | $2,979 | ||||||||||
After-Tax NPV ($000’s)
|
$976 | $1,233 | $1,355 | $1,544 | $1,923 | $2,113 | ||||||||||
Pre-Tax IRR
|
47 | % | 54 | % | 57 | 61 | % | 69 | % | 73 | % | |||||
After-Tax IRR
|
37 | % | 43 | % | 46 | 50 | % | 57 | % | 60 | % | |||||
Cash cost $/oz. Ag (net of credits)
|
0.36 | (0.03 | ) | (0.21 | (0.49 | ) | (1.07 | ) | (1.36 | ) | ||||||
Cash cost $/AgEq oz. 2
|
6.33 | 6.61 | 6.73 | 6.89 | 7.20 | 7.33 | ||||||||||
Payback (Years) From Plant Start up
|
4 | 3 | 3 | 3 | 2 | 2 |
Resource Category
(NSR $100/tonne Cut off)
|
Tonnage
Mt
|
Gold
g/t
|
Silver
g/t
|
Lead
%
|
Zinc
%
|
Lead + Zinc
%
|
Silver
Ounces
M
|
Lead
M lbs
|
Zinc
M lbs
|
|||||||||||||||||||||||||||
Inferred
|
12.45 | 0.24 | 132 | 2.86 | 6.47 | 9.33 | 52.7 | 785 | 1,777 |
1.
|
CIM Definition Standards have been followed for classification of mineral resources.
|
2.
|
Mineral resources are reported at a NSR cut-off value of US$100/tonne.
|
3.
|
NSR values are calculated in US$ using factors of $0.60 per g/t Ag, $12.32 per g/t Au, $18.63 per % Pb and $14.83 per % Zn. These factors are based on metal prices of US$27.00/oz Ag, US$1,500/oz Au, $1.15/lb Pb and $1.20/lb Zn and estimated recoveries and smelter terms.
|
4.
|
A minimum mining width of two metres was used.
|
5.
|
Totals may not add correctly due to rounding.
|
NSR CUT-OFF
($/t)
|
Tonnage
Mt
|
Gold
g/t
|
Silver
g/t
|
Lead
%
|
Zinc
%
|
Pb + Zn
%
|
Silver
Ounces
M
|
Lead
M lbs
|
Zinc
M lbs
|
|||||||||||||||||||||||||||||
$ | 50.00 | 14.93 | 0.23 | 117 | 2.55 | 5.77 | 8.32 | 56.1 | 839 | 1,899 | ||||||||||||||||||||||||||||
$ | 75.00 | 14.03 | 0.23 | 122 | 2.67 | 6.04 | 8.71 | 54.9 | 826 | 1,867 | ||||||||||||||||||||||||||||
$ | 100.00 | 12.45 | 0.24 | 132 | 2.86 | 6.47 | 9.33 | 52.7 | 785 | 1,777 | ||||||||||||||||||||||||||||
$ | 125.00 | 11.19 | 0.25 | 139 | 3.06 | 6.80 | 9.86 | 50.1 | 754 | 1,679 | ||||||||||||||||||||||||||||
$ | 150.00 | 9.36 | 0.26 | 151 | 3.37 | 7.35 | 10.72 | 45.3 | 695 | 1,517 |
Hole ID
|
From (metres)
|
To (metres)
|
Interval (metres)
|
Au (g/t)
|
Ag (g/t)
|
Cu (%)
|
Pb (%)
|
Zn (%)
|
Pb+ Zn (%)
|
|||||||||||||||||||||||||||
CM12-431
|
730.15 | 731.40 | 1.25 | 0.42 | 75 | 0.029 | 0.54 | 4.42 | 4.96 | |||||||||||||||||||||||||||
and
|
817.55 | 827.55 | 10.00 | 1.38 | 139 | 0.113 | 2.62 | 11.80 | 14.43 | |||||||||||||||||||||||||||
including
|
821.10 | 823.00 | 1.90 | 2.35 | 203 | 0.124 | 4.44 | 15.02 | 19.46 | |||||||||||||||||||||||||||
including
|
824.37 | 827.55 | 3.18 | 1.12 | 194 | 0.172 | 3.25 | 13.01 | 16.25 | |||||||||||||||||||||||||||
and
|
856.78 | 859.90 | 3.12 | 2.42 | 332 | 0.149 | 6.65 | 2.48 | 9.13 | |||||||||||||||||||||||||||
and
|
877.00 | 897.15 | 20.15 | 1.31 | 45 | 0.073 | 0.76 | 4.98 | 5.74 | |||||||||||||||||||||||||||
and
|
899.45 | 902.90 | 3.45 | 0.30 | 188 | 0.052 | 5.64 | 5.31 | 10.95 | |||||||||||||||||||||||||||
including+
|
901.23 | 901.63 | 0.40 | 0.45 | 914 | 0.047 | 30.00 | 5.02 | 35.02 | |||||||||||||||||||||||||||
and*
|
927.50 | 989.10 | 61.60 | 0.78 | 89 | 0.127 | 2.05 | 7.32 | 9.37 | |||||||||||||||||||||||||||
including*
|
938.35 | 970.25 | 31.90 | 1.13 | 117 | 0.155 | 2.72 | 9.31 | 12.03 | |||||||||||||||||||||||||||
including*
|
939.05 | 953.25 | 14.20 | 0.94 | 141 | 0.152 | 2.57 | 13.95 | 16.53 | |||||||||||||||||||||||||||
including
|
958.30 | 964.43 | 6.13 | 3.16 | 196 | 0.328 | 5.91 | 6.19 | 12.10 | |||||||||||||||||||||||||||
+ Contains Pb overlimit (>30 wt%)
|
||||||||||||||||||||||||||||||||||||
* Contains Zn overlimit (>30 wt%)
|
Number of
|
Exercise Price
|
Remaining
|
||||||||||
Shares
|
(Canadian$ / option)
|
Life (months/years)
|
||||||||||
Capital Stock
|
60,013,835 | n/a | n/a | |||||||||
Stock Options
|
3,973,717 |
C$5.32 to C$12.91
|
3 months to 5 years
|
|||||||||
Fully Diluted
|
63,987,552 | n/a | n/a |
More than 5
|
||||||||||||||||||||
Option Payments Expenditures
|
Total
|
Less than 1 year
|
1-3 Years
|
3-5 Years
|
years
|
|||||||||||||||
Mojina Property Option (1)
|
$ | 818,766 | $ | 147,480 | $ | 671,286 | $ | - | $ | - | ||||||||||
Cinco De Mayo (2)
|
156,032 | 16,032 | 90,000 | 50,000 | - | |||||||||||||||
Esperanza Property (3)
|
203,420 | 203,420 | - | - | - | |||||||||||||||
Subtotal - Option Payments
|
$ | 1,178,218 | $ | 366,932 | $ | 761,286 | $ | 50,000 | $ | - | ||||||||||
Option Payments -Exploration &
|
||||||||||||||||||||
Evaluation
|
||||||||||||||||||||
Mojina Property Option (1)
|
1,384,913 | - | 1,384,913 | - | - | |||||||||||||||
Esperanza Property (3)
|
3,347,276 | 1,567,351 | 1,779,925 | - | - | |||||||||||||||
Subtotal - Exploration & Evaluation
|
$ | 4,732,189 | $ | 1,567,351 | $ | 3,164,838 | $ | - | $ | - | ||||||||||
Option Payments and Exploration
|
||||||||||||||||||||
Expenditures - Total
|
$ | 5,910,407 | $ | 1,934,283 | $ | 3,926,124 | $ | 50,000 | - | |||||||||||
Office Lease
|
343,657 | 164,764 | 178,893 | - | - | |||||||||||||||
Total Obligations
|
$ | 6,254,064 | $ | 2,099,046 | $ | 4,105,017 | $ | 50,000 | $ | - |
(1)
|
Mojina Property option consists of $1,384,913 in further exploration commitments and $818,766 in property option payments.
|
(3)
|
Esperanza Property option consists of $3,347,276 in further exploration commitments and $203,420 in property option payments.
|
MAG' effective interest
|
||||||||||
Name
|
Country of Incorporation
|
Principal Activity
|
2012 (%)
|
2011 (%)
|
||||||
Minera Los Lagartos, S.A. de C.V.
|
Mexico
|
Exploration
|
100 | % | 100 | % | ||||
Minera Pozo Seco S.A. de C.V.
|
Mexico
|
Exploration
|
100 | % | 100 | % | ||||
Minera Sierra Vieja S.A. de C.V.
|
Mexico
|
Exploration
|
100 | % | 100 | % |
Three months ended September 30
|
Nine months ended September 30
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Salaries and other short term
|
||||||||||||||||
employee benefits
|
$ | 260,574 | $ | 370,883 | $ | 681,255 | $ | 851,097 | ||||||||
Share based payments
|
1,183,553 | 1,410,668 | 1,867,159 | 2,118,343 | ||||||||||||
$ | 1,444,127 | $ | 1,781,552 | $ | 2,548,413 | $ | 2,969,440 |
•
|
All assets and liabilities have been translated from their functional currency into the new presentation currency using the closing current exchange rate at the date of each balance sheet;
|
•
|
Income and expenses for each statement of comprehensive loss presented have been retranslated at average exchange rates prevailing during each reporting period;
|
•
|
Equity balances have been retrospectively translated at historical rates prevailing during the period incurred; and
|
•
|
All resulting exchange differences have been recognized in other comprehensive income and accumulated as a separate component of equity (cumulative translation adjustment).
|
a)
|
The Company issued 239,853 common shares pursuant to the exercise of stock options between C$5.32 and C$10.01 per share for aggregate proceeds of C$1,518,230;
|
b)
|
The Company granted 300,000 stock options under the Company’s Plan to two new directors, exercisable at C$12.19 per share, with a term of five years, and vesting 100,000 immediately, 100,000 after 12 months and 100,000 after 24 months from the date of grant; and,
|
c)
|
425,000 stock options with an exercise price of C$14.15 expired unexercised.
|
#770 – 800 West Pender Street
Vancouver, BC V6C 2B5
P: 604-630-1399
F: 604-681-0894
|
MAG Silver Corp. | November 14, 2012 | |
For Immediate Release | NR#12-23 |
For further information on behalf of MAG Silver Corp.
Contact Gordon Neal, VP Corp. Development
|
||||||
Website:
Phone:
Toll free:
|
www.magsilver.com
(604) 630-1399
(866) 630-1399
|
Email:
Fax:
|
info@magsilver.com
(604) 681-0894
|
1.
|
Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of MAG Silver Corp. (the “issuer”) for the interim period ended September 30, 2012.
|
2.
|
No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.
|
3.
|
Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.
|
4.
|
Responsibility: The issuer’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the issuer.
|
5.
|
Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer(s) and I have, as at the end of the period covered by the interim filings:
|
|
(a)
|
designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that:
|
|
(i)
|
material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and
|
|
(ii)
|
information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
|
|
(b)
|
designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.
|
5.1
|
Control framework: The control framework the issuer’s other certifying officer(s) and I used to design the issuer’s ICFR is Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission.
|
6.
|
Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that occurred during the period beginning on July 1, 2012 and ended on September 30, 2012 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.
|
1.
|
Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of MAG Silver Corp. (the “issuer”) for the interim period ended September 30, 2012.
|
2.
|
No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.
|
3.
|
Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.
|
4.
|
Responsibility: The issuer’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the issuer.
|
5.
|
Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer(s) and I have, as at the end of the period covered by the interim filings:
|
|
(a)
|
designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that:
|
|
(i)
|
material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and
|
|
(ii)
|
information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
|
|
(b)
|
designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.
|
5.1
|
Control framework: The control framework the issuer’s other certifying officer(s) and I used to design the issuer’s ICFR is Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission.
|
6.
|
Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that occurred during the period beginning on July 1, 2012 and ended on September 30, 2012 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.
|