-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, N1aRqRrIwTYl5TthJ7jfe2JDtizSiLFDFKFrqTyBJTs/BMu4DU5JjAu+MR4It+zX wg0/6evyibhURBAOlyQxtw== 0001104659-10-061212.txt : 20101206 0001104659-10-061212.hdr.sgml : 20101206 20101206065233 ACCESSION NUMBER: 0001104659-10-061212 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 7 CONFORMED PERIOD OF REPORT: 20101203 FILED AS OF DATE: 20101206 DATE AS OF CHANGE: 20101206 FILER: COMPANY DATA: COMPANY CONFORMED NAME: SILVERCORP METALS INC CENTRAL INDEX KEY: 0001340677 STANDARD INDUSTRIAL CLASSIFICATION: GOLD & SILVER ORES [1040] IRS NUMBER: 000000000 STATE OF INCORPORATION: A1 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-34184 FILM NUMBER: 101232989 BUSINESS ADDRESS: STREET 1: SUITE 1378 STREET 2: 200 GRANVILLE STREET CITY: VANCOUVER STATE: A1 ZIP: V6C 1S4 BUSINESS PHONE: 604-669-9397 MAIL ADDRESS: STREET 1: SUITE 1378 STREET 2: 200 GRANVILLE STREET CITY: VANCOUVER STATE: A1 ZIP: V6C 1S4 6-K 1 a10-22468_36k.htm 6-K

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

 

FORM 6-K

 

REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF
THE SECURITIES EXCHANGE ACT OF 1934

 

December 3, 2010

 

Commission File No. 0001340677

 

SILVERCORP METALS INC.

(Translation of registrant’s name into English)

 

Suite 1378 - 200 Granville Street

Vancouver, BC Canada  V6C 1S4

(Address of principal executive office)

 

[Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F]

 

Form 20-F o  Form 40-F  x

 

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) o

 

Note: Regulation S-T Rule 101(b)(1) only permits the submission in paper of a Form 6-K if submitted solely to provide an attached annual report to security holders.

 

Indicate by check mark if the registrant is “submitting” the Form 6-K in paper as permitted by Regulation S-T “Rule” 101(b)(7)  o

 

Note:  Regulation S-T Rule 101(b)(7) only permits the submission in paper of a Form 6-K if submitted to furnish a report or other document that the registrant foreign private issuer must furnish and make public under the laws of the jurisdiction in which the registrant is incorporated, domiciled or legally organized (the registrant’s “home country”), or under the rules of the home country exchange on which the registrant’s securities are traded, as long as the report or other document is not a press release, is not required to be and has not been distributed to the registrant’s security holders, and, if discussing a material event, has already been the subject of a Form 6-K submission or other Commission filing on EDGAR.

 

Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

 

Yes   o   No x

 

If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b):

 

 

 



 

SIGNATURE

 

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.

 

Dated: December 3, 2010

SILVERCORP METALS INC.

 

 

 

/s/ Lorne Waldman

 

Lorne Waldman

 

Corporate Secretary

 

2



 

EXHIBIT INDEX

 

EXHIBIT

 

DESCRIPTION OF EXHIBIT

 

 

 

99.1

 

Silvercorp Metals Inc. Financial Statements for the second quarter ended September 30, 2010

 

 

 

99.2

 

Silvercorp Metals Inc. MDA for the second quarter ended September 30, 2010

 

 

 

99.3

 

Silvercorp Metals Inc. CEO Certification for the second quarter ended September 30, 2010

 

 

 

99.4

 

Silvercorp Metals Inc. CFO Certification for the second quarter ended September 30, 2010

 

3


EX-99.1 2 a10-22468_3ex99d1.htm EX-99.1

Exhibit 99.1

 

GRAPHIC

 

SILVERCORP METALS INC.

 

UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2010

 

(Expressed in thousands of US dollars, unless otherwise stated)

 



 

SILVERCORP METALS INC.

Unaudited Consolidated Balance Sheets

(Expressed in thousands of U.S. dollars)

 

 

 

Notes

 

September 30, 2010

 

March 31, 2010

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

$

66,263

 

$

50,618

 

Short term investments

 

 

 

43,926

 

44,041

 

Accounts receivable, prepaids and deposits

 

 

 

2,767

 

2,474

 

Inventories

 

3

 

3,070

 

3,175

 

Current portion of future income tax assets

 

 

 

419

 

112

 

Amounts due from related parties

 

11

 

54

 

138

 

 

 

 

 

116,499

 

100,558

 

 

 

 

 

 

 

 

 

Long term prepaids and deposits

 

 

 

1,272

 

505

 

Long term investments

 

4

 

19,866

 

14,838

 

Restricted cash

 

 

 

77

 

78

 

Plant and equipment

 

5

 

31,422

 

29,024

 

Mineral rights and properties

 

6

 

146,118

 

133,248

 

Future income tax assets

 

 

 

1,312

 

1,203

 

 

 

 

 

$

316,566

 

$

279,454

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

 

 

$

13,913

 

$

7,504

 

Deposits received

 

 

 

1,688

 

6,737

 

Bank loan and notes payable

 

7

 

 

1,465

 

Current portion of asset retirement obligations

 

8

 

306

 

292

 

Dividends payable

 

10

(c)

3,207

 

3,238

 

Income tax payable

 

 

 

1,208

 

1,658

 

Current portion of future income tax liabilities

 

 

 

1,781

 

 

Amounts due to related parties

 

11

 

5,380

 

 

 

 

 

 

27,483

 

20,894

 

 

 

 

 

 

 

 

 

Future income tax liabilities

 

 

 

19,865

 

19,475

 

Asset retirement obligations

 

8

 

2,477

 

2,357

 

 

 

 

 

49,825

 

42,726

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

9

 

26,422

 

21,738

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share capital

 

 

 

150,465

 

145,722

 

Contributed surplus

 

 

 

4,826

 

4,702

 

Reserves

 

 

 

31,893

 

31,893

 

Accumulated other comprehensive income

 

 

 

15,136

 

14,910

 

Retained earnings

 

 

 

37,999

 

17,763

 

 

 

 

 

240,319

 

214,990

 

 

 

 

 

 

 

 

 

 

 

 

 

$

316,566

 

$

279,454

 

Commitments

 

15

 

 

 

 

 

 

Approved on behalf of the Board:

 

(Signed) Robert Gayton

 

Director

 

 

 

(Signed) Rui Feng

 

Director

 

 

See accompanying notes to unaudited interim consolidated financial statements

 

1



 

SILVERCORP METALS INC.

Unaudited Consolidated Statements of Operations

(Expressed in thousands of U.S. dollars, except for share and per share figures)

 

 

 

 

 

Three months ended September 30,

 

Six months ended September 30,

 

 

 

Notes

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

 

 

$

36,338

 

$

25,085

 

$

73,067

 

$

47,657

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

 

8,235

 

5,173

 

16,899

 

10,145

 

Amortization and depletion

 

 

 

1,522

 

824

 

3,049

 

1,753

 

 

 

 

 

9,757

 

5,997

 

19,948

 

11,898

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

 

26,581

 

19,088

 

53,119

 

35,759

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

Accretion of asset retirement obligations

 

8

 

40

 

31

 

80

 

62

 

Amortization

 

 

 

159

 

168

 

303

 

370

 

Foreign exchange loss (gain)

 

 

 

376

 

82

 

(168

)

(1,434

)

General exploration and property investigation expenses

 

 

 

1,110

 

959

 

2,435

 

3,266

 

Impairment charges and bad debt

 

 

 

 

(79

)

 

698

 

Investor relations

 

 

 

86

 

110

 

171

 

181

 

General and administrative

 

 

 

3,273

 

1,807

 

7,498

 

4,532

 

Professional fees

 

 

 

337

 

663

 

574

 

1,238

 

 

 

 

 

5,381

 

3,741

 

10,893

 

8,913

 

 

 

 

 

21,200

 

15,347

 

42,226

 

26,846

 

Other income and (expenses)

 

 

 

 

 

 

 

 

 

 

 

Equity loss on investment in NUX

 

4

(a)

(58

)

(136

)

(96

)

(218

)

Dilution gain on investment in NUX

 

4

(a)

1,394

 

 

1,394

 

 

Gain on disposal of mineral rights and properties

 

6

 

 

 

537

 

 

Loss on disposal of plant and equipment

 

 

 

(449

)

(871

)

(449

)

(1,127

)

Unrealized gain (loss) on held-for-trading securities

 

 

 

126

 

(11

)

77

 

(11

)

Interest expenses

 

 

 

(10

)

 

(30

)

 

Interest income

 

 

 

326

 

160

 

591

 

398

 

Other income

 

 

 

84

 

53

 

196

 

213

 

 

 

 

 

1,413

 

(805

)

2,220

 

(745

)

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes and non-controlling interests

 

 

 

22,613

 

14,542

 

44,446

 

26,101

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

4,807

 

1,940

 

7,524

 

3,518

 

Future

 

 

 

807

 

412

 

1,341

 

226

 

 

 

 

 

5,614

 

2,352

 

8,865

 

3,744

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before non-controlling interests

 

 

 

16,999

 

12,190

 

35,581

 

22,357

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

9

 

(4,548

)

(3,297

)

(9,029

)

(5,977

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

$

12,451

 

$

8,893

 

$

26,552

 

$

16,380

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

 

 

$

0.08

 

$

0.06

 

$

0.16

 

$

0.10

 

Diluted earnings per share

 

 

 

$

0.08

 

$

0.05

 

$

0.16

 

$

0.10

 

Weighted Average Number of Shares Outstanding - Basic

 

 

 

164,934,678

 

161,590,262

 

164,825,570

 

161,588,640

 

Weighted Average Number of Shares Outstanding - Diluted

 

 

 

165,703,536

 

163,359,824

 

165,642,570

 

162,923,835

 

 

See accompanying notes to unaudited interim consolidated financial statements

 

2



 

SILVERCORP METALS INC.

Unaudited Consolidated Statements of Comprehensive Income

(Expressed in thousands of U.S. dollars)

 

 

 

Three months ended September 30,

 

Six months ended September 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

Net income for the period

 

$

12,451

 

$

8,893

 

$

26,552

 

$

16,380

 

Other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

Unrealized gain on available for sale securities, net of taxes

 

1,442

 

34

 

1,149

 

34

 

Reclassification adjustment for loss included in income, net of taxes

 

 

 

 

195

 

Foreign exchange impact

 

4,823

 

9,235

 

(923

)

17,003

 

Other comprehensive income

 

6,265

 

9,269

 

226

 

17,232

 

Comprehensive income

 

$

18,716

 

$

18,162

 

$

26,778

 

$

33,612

 

 

See accompanying notes to unaudited interim consolidated financial statements

 

3



 

SILVERCORP METALS INC.

Unaudited Consolidated Statements of Cash Flows

(Expressed in thousands of U.S. dollars)

 

 

 

 

 

Three months ended September 30,

 

Six months ended September 30,

 

 

 

Notes

 

2010

 

2009

 

2010

 

2009

 

Cash provided by (used in)

 

 

 

 

 

 

 

 

 

 

 

Operating activities

 

 

 

 

 

 

 

 

 

 

 

Net income for the period

 

 

 

$

12,451

 

$

8,893

 

$

26,552

 

$

16,380

 

Add (deduct) items not affecting cash :

 

 

 

 

 

 

 

 

 

 

 

Accretion of asset retirement obligations

 

 

 

40

 

31

 

80

 

62

 

Amortization and depletion

 

 

 

1,681

 

992

 

3,352

 

2,123

 

Equity loss on investment in NUX

 

 

 

58

 

136

 

96

 

218

 

Dilution gain on investment in NUX

 

 

 

(1,394

)

 

(1,394

)

 

Future income tax expenses

 

 

 

807

 

412

 

1,341

 

226

 

Impairment charges and bad debt

 

 

 

 

(79

)

 

698

 

Unrealized loss (gain) on held-for-trading securities

 

 

 

(126

)

11

 

(77

)

11

 

Gain on disposal of mineral rights and properties

 

 

 

 

 

(537

)

 

Loss on disposal of plant and equipment

 

 

 

449

 

871

 

449

 

1,127

 

Non-controlling interests

 

 

 

4,548

 

3,297

 

9,029

 

5,977

 

Stock-based compensation

 

 

 

447

 

509

 

1,227

 

899

 

Unrealized foreign exchange loss (gain)

 

 

 

(135

)

498

 

193

 

(1,018

)

Changes in non-cash working capital

 

16

 

(4,131

)

345

 

(2,434

)

(403

)

Cash provided by operating activities

 

 

 

14,695

 

15,916

 

37,877

 

26,300

 

 

 

 

 

 

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

 

 

 

 

 

 

Mineral rights and properties

 

 

 

 

 

 

 

 

 

 

 

Acquisition and capital expenditures

 

 

 

(6,263

)

(5,568

)

(11,918

)

(7,740

)

Proceeds on disposals

 

 

 

 

 

537

 

 

Plant and equipment

 

 

 

 

 

 

 

 

 

 

 

Acquisition

 

 

 

(2,624

)

(419

)

(3,407

)

(808

)

Proceeds on disposals

 

 

 

1

 

119

 

1

 

120

 

Long-term investments

 

 

 

 

 

 

 

 

 

 

 

Acquisition

 

 

 

(2,019

)

(1,323

)

(2,019

)

(1,323

)

Net redemption (purchase) of short term investments

 

 

 

15,585

 

(4,772

)

209

 

(720

)

Prepayments to acquire plant and equipment

 

 

 

(421

)

(1,579

)

(1,232

)

(1,999

)

Cash provided by (used in) investing activities

 

 

 

4,259

 

(13,542

)

(17,829

)

(12,470

)

 

 

 

 

 

 

 

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

 

 

 

 

Advances to related parties, net of repayments received

 

 

 

318

 

(84

)

305

 

(104

)

Bank loan and notes payable

 

 

 

 

 

 

 

 

 

 

 

Proceeds

 

 

 

 

 

 

2,927

 

Repayments

 

 

 

 

 

(1,473

)

(658

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

Distribution

 

 

 

 

(3,293

)

 

(3,293

)

Cash dividends distributed

 

 

 

(3,174

)

(2,762

)

(6,374

)

(5,532

)

Capital stock

 

 

 

 

 

 

 

 

 

 

 

Proceeds from issuance of common shares

 

 

 

829

 

57

 

2,017

 

57

 

Cash used in financing activities

 

 

 

(2,027

)

(6,082

)

(5,525

)

(6,603

)

 

 

 

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

 

 

1,840

 

(220

)

1,122

 

1,119

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

 

 

18,767

 

(3,928

)

15,645

 

8,346

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, beginning of period

 

 

 

47,496

 

53,744

 

50,618

 

41,470

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, end of period

 

 

 

$

66,263

 

$

49,816

 

$

66,263

 

$

49,816

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplementary cash flow information

 

16

 

 

 

 

 

 

 

 

 

 

See accompanying notes to unaudited interim consolidated financial statements

 

4



 

SILVERCORP METALS INC.

Unaudited Consolidated Statements of  Equity

(Expressed in thousands of U.S. dollars, except numbers for share figures)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

Share capital

 

 

 

 

 

other

 

Retained

 

 

 

 

 

Number of

 

 

 

Contributed

 

 

 

comprehensive

 

earnings

 

 

 

 

 

shares

 

Amount

 

surplus

 

Reserves

 

income (loss)

 

(deficit)

 

Total equity

 

Balance, March 31, 2009

 

161,587,001

 

$

135,604

 

$

3,764

 

$

31,893

 

$

(10,167

)

$

(8,648

)

$

152,446

 

Options exercised

 

1,643,416

 

2,286

 

(976

)

 

 

 

1,310

 

Shares issued for property

 

1,200,000

 

7,832

 

 

 

 

 

7,832

 

Stock-based compensation

 

 

 

1,914

 

 

 

 

1,914

 

Unrealized gain on available for sale securities

 

 

 

 

 

328

 

 

328

 

Reclassification adjustment for losses included in income

 

 

 

 

 

195

 

 

195

 

Cash dividends declared and distributed

 

 

 

 

 

 

(12,136

)

(12,136

)

Net income for the year

 

 

 

 

 

 

38,547

 

38,547

 

Foreign exchange impact

 

 

 

 

 

24,554

 

 

24,554

 

Balance, March 31, 2010

 

164,430,417

 

145,722

 

4,702

 

31,893

 

14,910

 

17,763

 

214,990

 

Options exercised

 

465,411

 

3,273

 

(1,252

)

 

 

 

2,021

 

Shares issued for 10% interest of Henan Huawei (note 9)

 

163,916

 

1,127

 

(155

)

 

 

 

972

 

Shares issued for property (note 10)

 

50,000

 

328

 

 

 

 

 

328

 

Warrants issued for property (note 10)

 

 

 

181

 

 

 

 

181

 

Stock-based compensation

 

 

 

1,227

 

 

 

 

1,227

 

Unrealized gain on available for sale securities

 

 

 

 

 

1,149

 

 

1,149

 

Cash dividends declared and distributed

 

 

 

 

 

 

(6,316

)

(6,316

)

Net income for the period

 

 

 

 

 

 

26,552

 

26,552

 

Foreign exchange impact

 

 

15

 

123

 

 

(923

)

 

(785

)

Balance, September 30, 2010

 

165,109,744

 

$

150,465

 

$

4,826

 

$

31,893

 

$

15,136

 

$

37,999

 

$

240,319

 

 

See accompanying notes to unaudited interim consolidated financial statements

 

5



 

SILVERCORP METALS INC.

Notes to Unaudited Interim Consolidated Financial Statements

September 30, 2010

(Expressed in thousands of U.S. dollars)

 

1.     NATURE OF OPERATIONS

 

Silvercorp Metals Inc., along with its subsidiary companies (collectively the “Company”), is engaged in the acquisition, exploration, development, and mining of precious and base metal mineral properties.

 

2.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

(a)  Basis of Presentation and Principles of Consolidation

 

The Company’s consolidated financial statements have been prepared in accordance with Canadian generally accepted accounting principles (“GAAP”) for interim financial information and follow the same accounting policies and methods set out in note 2 to the audited consolidated financial statements for the year ended March 31, 2010.  Accordingly, they do not include all the information and footnotes required by Canadian GAAP for complete financial statements.  The unaudited interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements for the year ended March 31, 2010.  In the opinion of management, all adjustments considered necessary for a fair presentation of the financial position, results of operations and cash flows have been included.  Operating results for the six months ended September 30, 2010 are not necessarily indicative of the results that may be expected for the year ending March 31, 2011.

 

These unaudited consolidated financial statements include the accounts of Silvercorp Metals Inc. and its wholly owned subsidiaries: Silvercorp Metals China Inc., Fortune Mining Limited, Fortune Copper Limited, Fortress Mining Inc., Fortune Gold Mining Limited, Victor Resources Ltd., Victor Mining Ltd., Yangtze Mining Ltd., Yangtze Mining (H.K.) Ltd., 0875786 B.C. Ltd., 82% owned subsidiary, Qinghai Found Mining Company Ltd. (“Qinghai Found”), 80% owned subsidiary, Henan Huawei Mining Co. Ltd. (“Henan Huawei”, also see notes 6&9), 77.5% owned subsidiary, Henan Found Mining Co. Ltd. (“Henan Found”),  and 95% owned subsidiaries, Anhui Yangtze Mining Co. Ltd. and Guangdong Found Mining Co. Ltd.

 

All significant inter-company transactions and accounts have been eliminated upon consolidation.

 

(b)  New Canadian Accounting Pronouncements

 

(i) Convergence with IFRS

 

In February 2008, the Canadian Accounting Standards Board confirmed that publicly accountable enterprises will be required to adopt International Financial Reporting Standards (“IFRS”) for fiscal years beginning on or after January 1, 2011, with early adoptions permitted.  Accordingly, the Company plans to adopt IFRS for fiscal year beginning April 1, 2011.  The Company’s first IFRS financial statements will be its

 

6



 

SILVERCORP METALS INC.

Notes to Unaudited Interim Consolidated Financial Statements

September 30, 2010

(Expressed in thousands of U.S. dollars)

 

interim financial statements for the first quarter of 2012 with an opening balance sheet date of April 1, 2011, which will require restatement of comparative information presented.

 

The conversion to IFRS will impact the Company’s accounting policies, information technology and data systems, internal control over financial reporting, and disclosure controls and procedures. The transition may also impact business activities, such as certain contractual arrangements, debt covenants, capital requirements and compensation arrangements.

 

(ii) Business combinations and related sections

 

In January 2009, the CICA issued Section 1582 “Business Combinations” to replace Section 1581.  The new standard effectively harmonizes the business combinations standard under Canadian GAAP with IFRS.  The new standard revises guidance on the determination of the carrying amount of the assets acquired and liabilities assumed, goodwill and accounting for non-controlling interests at the time of a business combination.

 

The CICA concurrently issued Section 1601 “Consolidated Financial Statements” and Section 1602 “Non-controlling Interests”, which replace Section 1600 “Consolidated Financial Statements”.  Section 1601 provides revised guidance on the preparation of consolidated financial statements and Section 1602 addresses accounting for non-controlling interests in consolidated financial statements subsequent to a business combination.

 

The new standards will become effective prospectively to business combination for which the acquisition date is on or after the beginning of the first annual reporting period on January 1, 2011 with early adoption available.  The Company did not early adopt these new standards but continues to evaluate the attributes of early adoption of these standards and their potential effects.

 

(iii) Multiple deliverable revenue arrangements

 

In December 2009, the EIC issued EIC Abstract 175, “Multiple Deliverable Revenue Arrangements”.  This EIC addresses how to determine whether an arrangement involving multiple deliverables contains more than one unit of accounting and how such a multiple deliverable revenue arrangement consideration should be measured and allocated to the separate units of accounting.  This EIC should be applied prospectively and should be applied to revenue arrangements with multiple deliverables entered into or materially modified in the first annual fiscal period beginning on or after January 1, 2011.  Early adoption is permitted.  The Company did not early adopt this EIC and upon adoption does not expect it to have a material impact on the Company’s consolidated financial statements.

 

7



 

SILVERCORP METALS INC.

Notes to Unaudited Interim Consolidated Financial Statements

September 30, 2010

(Expressed in thousands of U.S. dollars)

 

3.     INVENTORIES

 

Inventories consisted of the following:

 

 

 

September 30, 2010

 

March 31, 2010

 

Direct smelting ore and stockpile ore

 

$

530

 

$

585

 

Concentrate inventory

 

547

 

855

 

Total stockpile

 

1,077

 

1,440

 

Material and supplies

 

1,993

 

1,735

 

 

 

$

3,070

 

$

3,175

 

 

The amounts of inventory recognized as expenses during the three and six months ended September 30, 2010 and 2009 were equivalent to the sum of cost of sales and amortization and depletion in the respective periods.

 

4.     LONG TERM INVESTMENTS

 

 

 

 

 

September 30, 2010

 

March 31, 2010

 

Equity investments with significant influence

 

 

 

 

 

 

 

New Pacific Metals Corp.

 

(a)

 

$

7,321

 

$

6,103

 

 

 

 

 

 

 

 

 

Equity investments: Available-for-sale

 

 

 

 

 

 

 

Marketable securities

 

(b)

 

3,579

 

1,849

 

Luoyang Yongning Smelting Co. Ltd.

 

(c)

 

8,966

 

6,886

 

 

 

 

 

$

19,866

 

$

14,838

 

 


(aNew Pacific Metals Corp. (“NUX”)

 

New Pacific Metals Corp. is a Canadian public company listed on the TSX Venture Exchange with a trading symbol “NUX”.  As at September 30, 2010, the Company owned 7,400,000 common shares (March 31, 2010 - 7,400,000 common shares) of NUX, representing an ownership interest of 16.4% (March 31, 2010 - 23.4%).  NUX is a related party of the Company by way of a common director and officers.  The dilution of the Company’s ownership in NUX during the period was a result of NUX issuing 13,261,499 of its common shares to acquire a mining property.  The Company recognized dilution gain of $1,394 from this transaction.

 

8



 

SILVERCORP METALS INC.

Notes to Unaudited Interim Consolidated Financial Statements

September 30, 2010

(Expressed in thousands of U.S. dollars)

 

The Company accounts for its investment in NUX using the equity method, as the Company is able to exercise significant influence over NUX.  The summary of the investment in NUX and its market value as at respective balance sheet dates are as follows:

 

 

 

 

 

 

 

Value of NUX’s

 

 

 

 

 

 

 

common shares per

 

 

 

Number of shares

 

Amount

 

quoted market price

 

Balance, March 31, 2009

 

7,400,000

 

$

5,285

 

$

5,285

 

Equity in loss of investee company

 

 

 

(424

)

 

 

Impact of foreign currency translation

 

 

 

1,242

 

 

 

Balance, March 31, 2010

 

7,400,000

 

6,103

 

5,028

 

Equity in loss of investee company

 

 

 

(96

)

 

 

Dilution gain from investee company

 

 

 

1,394

 

 

 

Impact of foreign currency translation

 

 

 

(80

)

 

 

Balance, September 30, 2010

 

7,400,000

 

$

7,321

 

$

7,976

 

 

(bAvailable-for-sale marketable securities

 

Available-for-sale marketable securities represent the Company’s investments in publicly traded companies in which the Company has no significant influence.  The following schedule summarizes these marketable securities:

 

As at and for the period ended September 30, 2010:

 

 

 

Fair value

 

Cost

 

Accumulated changes in market value

 

Marketable securities

 

$

3,579

 

$

2,068

 

$

1,511

 

 

As at and for the period ended March 31, 2010:

 

 

 

Fair value

 

Cost

 

Accumulated changes in market value

 

Marketable securities

 

$

1,849

 

$

1,603

 

$

246

 

 

(cLuoyang Yongning Smelting Co. Ltd. (“Yongning Smelting”)

 

In July 2010, the Company invested an additional $2,036 (RMB ¥13,000,000) in Yongning Smelting through its 77.5% owned subsidiary Henan Found.  The Company’s total investment in Yongning Smelting is $8,966 (RMB ¥60,000,000) which represents 15% of Yongning Smelting’s equity interest.  The investment was recorded using the cost method.

 

9



 

SILVERCORP METALS INC.

Notes to Unaudited Interim Consolidated Financial Statements

September 30, 2010

(Expressed in thousands of U.S. dollars)

 

5.     PLANT AND EQUIPMENT

 

Plant and equipment consist of:

 

 

 

September 30, 2010

 

March 31, 2010

 

 

 

 

 

Accumulated

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

Depreciation,

 

 

 

 

 

Depreciation,

 

 

 

 

 

 

 

Disposition and

 

Net Book

 

 

 

Disposition and

 

 

 

 

 

Cost

 

Impairment Charges

 

Value

 

Cost

 

Impairment Charges

 

Net Book Value

 

Building

 

$

21,660

 

$

(1,986

)

$

19,674

 

$

19,776

 

$

(1,510

)

$

18,266

 

Office equipment and furniture

 

1,703

 

(726

)

977

 

1,421

 

(652

)

769

 

Machinery

 

9,654

 

(2,064

)

7,590

 

8,759

 

(1,525

)

7,234

 

Motor vehicle

 

2,569

 

(1,057

)

1,512

 

1,979

 

(843

)

1,136

 

Land use right

 

968

 

(32

)

936

 

949

 

(22

)

927

 

Leasehold improvement

 

361

 

(144

)

217

 

335

 

(112

)

223

 

Construction in process

 

516

 

 

516

 

469

 

 

469

 

 

 

$

37,431

 

$

(6,009

)

$

31,422

 

$

33,688

 

$

(4,664

)

$

29,024

 

 

In July 2010, the Company’s Ying mining district was hit by a heavy storm.  The total damage to plant and equipment was estimated at $450 as of September 30, 2010.

 

6.     MINERAL RIGHTS AND PROPERTIES

 

Mineral rights and properties consist of:

 

 

 

Ying

 

HPG

 

TLP

 

LM

 

GC & SMT

 

Silvertip

 

Total

 

Balance, March 31, 2009

 

$

23,457

 

$

 

$

 

$

 

$

65,956

 

$

 

$

89,413

 

Acquisition

 

 

 

 

 

 

15,217

 

15,217

 

Capitalized expenditures

 

6,687

 

1,195

 

4,466

 

1,200

 

1,093

 

 

14,641

 

Depletion

 

(2,508

)

(45

)

(33

)

(23

)

 

 

(2,609

)

Impact of foreign currency translation

 

32

 

 

 

 

16,000

 

554

 

16,586

 

Balance, March 31, 2010

 

27,668

 

1,150

 

4,433

 

1,177

 

83,049

 

15,771

 

133,248

 

Acquisition

 

 

402

 

 

569

 

 

 

971

 

Capitalized expenditures

 

6,626

 

642

 

2,306

 

1,074

 

237

 

3,551

 

14,436

 

Depletion

 

(1,779

)

(64

)

(107

)

(73

)

 

 

(2,023

)

Impact of foreign currency translation

 

628

 

38

 

122

 

47

 

(1,144

)

(205

)

(514

)

Balance, September 30, 2010

 

$

33,143

 

$

2,168

 

$

6,754

 

$

2,794

 

$

82,142

 

$

19,117

 

$

146,118

 

 

Although the Company has taken steps to verify title to the mineral properties in which it, through its subsidiaries, has an interest, in accordance with industry standards for the stage of exploration of such properties, those procedures do not guarantee the Company’s title. Property title may be subject to unregistered prior agreements and non-compliance with regulatory requirements.

 

HPG and LM properties are held through the Company’s subsidiary Henan Huawei.  In May 2010, the Company acquired an additional 10% beneficial interest of Henan Huawei (also see note 9).  The transaction increased the Company’s interest in HPG and LM properties from 70% to 80%.

 

10



 

SILVERCORP METALS INC.

Notes to Unaudited Interim Consolidated Financial Statements

September 30, 2010

(Expressed in thousands of U.S. dollars)

 

During the year ended March 31, 2010, the Company entered into an agreement to dispose of the Nabao project, consisting of three exploration permits, for $732 (RMB¥5.0 million) to a third party.  In May 2010, two of the three exploration permits were transferred to the buyer.  Cash payments of $586 (RMB¥4.0 million) were received as of September 30, 2010.  A total gain of $537 was recognized on the disposition of these two exploration permits.  The transfer of the third exploration permit was still in progress as at September 30, 2010.

 

7.              BANK LOAN AND NOTES PAYABLE

 

On June 16, 2010, the bank loan balance of $1,465 plus accrued interest was fully repaid.  As at September 30, 2010, the Company did not have any outstanding bank loan and notes payable balance.

 

8.              ASSET RETIREMENT OBLIGATIONS

 

The following table presents the reconciliation of the beginning and ending obligations associated with the site restoration of the mineral properties:

 

 

 

Current portion

 

Long term portion

 

Total

 

Balance, March 31, 2009

 

$

 

$

2,029

 

$

2,029

 

ARO revision

 

292

 

200

 

492

 

Accretion on ARO

 

 

125

 

125

 

Foreign exchange impact

 

 

3

 

3

 

Balance, March 31, 2010

 

292

 

2,357

 

2,649

 

Accretion on ARO

 

8

 

72

 

80

 

Foreign exchange impact

 

6

 

48

 

54

 

Balance, September 30, 2010

 

$

306

 

$

2,477

 

$

2,783

 

 

9.              NON-CONTROLLING INTERESTS

 

The continuity of non-controlling interests is summarized as follows:

 

 

 

 

 

Guangdong

 

 

 

 

 

Henan Found

 

Found

 

Total

 

Balance, March 31, 2009

 

$

7,225

 

$

385

 

$

7,610

 

Operation sharing for the year

 

13,189

 

149

 

13,338

 

Foreign exchange impact

 

128

 

662

 

790

 

Balance, March 31, 2010

 

20,542

 

1,196

 

21,738

 

Operation sharing for the period

 

9,060

 

(31

)

9,029

 

Dividend declared to non-controlling interest holder

 

(5,380

)

 

(5,380

)

Foreign exchange impact

 

961

 

74

 

1,035

 

Balance, September 30, 2010

 

$

25,183

 

$

1,239

 

$

26,422

 

 

11



 

SILVERCORP METALS INC.

Notes to Unaudited Interim Consolidated Financial Statements

September 30, 2010

(Expressed in thousands of U.S. dollars)

 

In May 2010, the Company acquired an additional 10% beneficial interest in Henan Huawei from the non-controlling interest shareholder for consideration of $1,127 which was paid by the Company through the issuance of 163,916 of the Company’s common shares.  The common shares were valued at $6.876 per share, using the average closing price on the New York Stock Exchange for the two trading days before and two trading days after.

 

The increase of the Company’s ownership in Henan Huawei from 70% to 80% has been accounted for using the purchase method.  The allocation of the purchase cost to the assets acquired and liabilities assumed is based upon estimated fair values at the time of acquisition.  The actual fair value for the assets acquired and liabilities assumed will be determined in future periods.  As a result, the purchase price allocation may be subject to change.  The preliminary assessment of the fair value of the assets acquired and liabilities assumed as a result of the Company’s 10% increase in the ownership of Henan Huawei are as follows:

 

Purchase price comprised of:

 

 

 

163,916 shares issued at $6.876 per share

 

$

1,127

 

 

 

 

 

Net working capital

 

$

(151

)

Plant and equipment

 

144

 

Mineral rights and properties

 

1,229

 

Assets retirement obligations

 

(95

)

 

 

$

1,127

 

 

As at September 30, 2010, the non-controlling interests in Henan Found, Henan Huawei, Qinghai Found and Guangdong Found were 22.5%, 20%, 18% and 5%, respectively (March 31, 2010 — 22.5%, 30%, 18% and 5%, respectively).

 

10.       SHARE CAPITAL

 

(a) Authorized

 

Unlimited number of common shares without par value.

 

12



 

SILVERCORP METALS INC.

Notes to Unaudited Interim Consolidated Financial Statements

September 30, 2010

(Expressed in thousands of U.S. dollars)

 

(b) Stock Options

 

The Company has a stock option plan which allows for the maximum number of common shares to be reserved for issuance on the exercise of options granted under the stock option plan to be a rolling 10% of the issued and outstanding common shares from time to time. The maximum exercise period may not exceed 10 years from the date of the grant of the options to employees, officers, and consultants. The following is a summary of option transactions:

 

 

 

 

 

Weighted average

 

 

 

Number of

 

exercise price per

 

 

 

shares

 

share CAD$

 

Balance, March 31, 2009

 

3,524,703

 

$

3.65

 

Options granted

 

1,546,500

 

3.95

 

Options exercised

 

(1,643,416

)

0.83

 

Options forfeited

 

(223,104

)

5.97

 

Balance, March 31, 2010

 

3,204,683

 

5.08

 

Options granted

 

262,000

 

7.40

 

Options exercised

 

(465,411

)

4.48

 

Options forfeited

 

(161,466

)

5.32

 

Options expired

 

(10,000

)

5.99

 

Balance, September 30, 2010

 

2,829,806

 

$

5.39

 

 

During the six months ended September 30, 2010, a total of 262,000 options with a life of five years were granted to directors, officers, and employees at an exercise price of CAD$7.40 per share subject to a vesting schedule over a three-year term with 8.333% of the options vesting every three months.

 

During the three months ended September 30, 2010, no stock options were granted.

 

The following is the summary of assumptions used to estimate the fair value of each option granted using the Black-Scholes option pricing model.

 

 

 

Six months ended September 30,

 

 

 

2010

 

2009

 

Risk free interest rate

 

2.18% to 3.20%

 

1.18% to 1.86%

 

Expected life of options in years

 

2 to 5 years

 

2 to 5 years

 

Expected volatility

 

72% to 85%

 

73% to 84%

 

Expected dividend yield

 

1%

 

3%

 

 

13



 

SILVERCORP METALS INC.

Notes to Unaudited Interim Consolidated Financial Statements

September 30, 2010

(Expressed in thousands of U.S. dollars)

 

The weighted average grant date fair value of options granted during the six months ended September 30, 2010 was CAD$3.80 (six months ended September 30, 2009 - CAD$1.23). For the three and six months ended September 30, 2010, a total of $447 and $1,227, respectively (three and six months ended September 30, 2009 - $509 and $899, respectively) in stock-based compensation expenses was recorded and included in general and administrative expenses on the consolidated statements of operations.

 

The following table summarizes information about stock options outstanding as at September 30, 2010:

 

Exercise

 

Number of options

 

Weighted average

 

Weighted average

 

Number of options

 

Weighted average

 

price in

 

outstanding at

 

remaining contractual

 

exercise price in

 

exercisable at

 

exercise price in

 

CAD$

 

September 30, 2010

 

life (YRS)

 

CAD$

 

September 30, 2010

 

CAD$

 

$

4.32

 

90,799

 

0.81

 

$

4.32

 

90,799

 

$

4.32

 

6.74

 

547,700

 

1.53

 

6.74

 

547,700

 

6.74

 

6.95

 

90,000

 

2.00

 

6.95

 

90,000

 

6.95

 

9.05

 

101,700

 

2.30

 

9.05

 

84,749

 

9.05

 

7.54

 

50,000

 

2.62

 

7.54

 

37,500

 

7.54

 

5.99

 

337,500

 

2.75

 

5.99

 

200,832

 

5.99

 

3.05

 

88,000

 

3.00

 

3.05

 

50,500

 

3.05

 

2.65

 

875,149

 

3.55

 

2.65

 

299,983

 

2.65

 

7.00

 

397,166

 

4.27

 

7.00

 

61,332

 

7.00

 

7.40

 

251,792

 

4.55

 

7.40

 

18,500

 

7.40

 

2.65-9.05

 

2,829,806

 

3.04

 

5.39

 

1,481,895

 

5.72

 

 

(c)  Cash Dividends Declared and Distributed

 

The Company pays quarterly cash dividends of CAD$0.02 per share to its shareholders.  During the three and six months ended September 30, 2010, dividends of $3,207 and $6,316, respectively (three and six months ended September 30, 2009 - $2,770 and $5,790, respectively) were declared.  The two quarterly dividends declared were distributed on July 21, 2010 and October 21, 2010, respectively.

 

14



 

SILVERCORP METALS INC.

Notes to Unaudited Interim Consolidated Financial Statements

September 30, 2010

(Expressed in thousands of U.S. dollars)

 

(d)  Share and warrants issued to acquire property

 

In connection with Silvertip project’s exploration and development activities, during the three months ended September 30, 2010, the Company issued 50,000 common shares and granted 50,000 warrants to a third party.  The shares were valued at market price of CAD $6.76 per share as at the settlement date, totaling $328.  The warrants were valued at $181 by using Black-Scholes pricing model with the following parameters:

 

 

 

July 30, 2010

 

Number of warrants

 

50,000

 

Exercise price (CAD) per unit

 

$

6.76

 

Expected life of the warrant

 

5.00

 

Stock price (CAD) at settlement date

 

$

6.76

 

Expected annual dividend yield

 

0.01

 

Volatility

 

71.00

%

Risk free interest rate

 

2.29

%

 

 

 

 

Fair value (CAD) per unit

 

$

3.72

 

 

 

 

 

Fair value of the warrants (USD)

 

$

181

 

 

The Company capitalized the total value of these shares and warrants into mineral rights and properties, with corresponding amounts to share capital and contributed surplus.

 

11. RELATED PARTY TRANSACTIONS

 

Related party transactions not disclosed elsewhere in the financial statements are as follows:

 

Amounts due from related parties

 

September 30, 2010

 

March 31, 2010

 

New Pacific Metals Corp. (a)

 

$

54

 

$

138

 

 

 

 

 

 

 

Amounts due to related parties

 

September 30, 2010

 

March 31, 2010

 

Henan Non-ferrous Geology Bureau (e)

 

$

5,380

 

$

 

 

 

 

Three months ended September 30,

 

Six months ended September 30,

 

Transactions with related parties

 

2010

 

2009

 

2010

 

2009

 

New Pacific Metals Corp. (a)

 

$

93

 

$

53

 

$

152

 

$

88

 

Quanfa Exploration Consulting Services Ltd. (b)

 

 

 

 

88

 

McBrighton Consulting Ltd.(c)

 

54

 

48

 

109

 

92

 

R. Feng Consulting Ltd. (d)

 

114

 

81

 

196

 

163

 

Henan Non-ferrous Geology Bureau (e)

 

5,380

 

3,292

 

5,380

 

3,292

 

 

 

$

5,641

 

$

3,474

 

$

5,837

 

$

3,723

 

 

15



 

SILVERCORP METALS INC.

Notes to Unaudited Interim Consolidated Financial Statements

September 30, 2010

(Expressed in thousands of U.S. dollars)

 

(a)          New Pacific Metals Corp. is a publicly traded company with director and officers in common with the Company. Further to a services and administrative costs reallocation agreement between the Company and NUX, the Company will recover costs for services rendered to NUX and expenses incurred on behalf of NUX. During the three and six months ended September 30, 2010, the Company recovered $93 and $152, respectively (three and six months ended September 30, 2009 - $53 and $88, respectively) from NUX for services rendered and expenses incurred on behalf of NUX.  The costs recovered from NUX were recorded as a direct reduction of general and administrative expenses on the consolidated statements of operations.

 

The Company entered into a Credit Agreement (the “Agreement”) with NUX on July 2, 2010, subsequently amended on August 24, 2010.  Pursuant to the agreement, NUX is granted a line of credit with aggregated principal amount up to CAD $15 million.  The line of credit bears an interest rate at prime plus 7%, payable on the 1st day of each month and is secured by a first fixed charge on NUX’s assets.  On October 21, 2010, NUX used the line of credit the first time to draw CAD $2.35 million.

 

(b)         Quanfa Exploration Consulting Services Ltd. (“Quanfa”) is a private company with majority shareholders and management from the senior management of Henan Found and Henan Huawei. During the three and six months ended September 30, 2010, the Company paid $nil (three and six months ended September 30, 2009 - $nil and $88, respectively) to Quanfa for its consulting services provided.

 

(c)          During the three and six months ended September 30, 2010, the Company paid $54 and $109, respectively (three and six months ended September 30, 2009 - $48 and $92, respectively) to McBrighton Consulting Ltd., a private company controlled by a director of the Company for consulting services.

 

(d)         During the three and six months ended September 30, 2010, the Company paid $114 and $196, respectively (three and six months ended September 30, 2009 - $81 and $163, respectively) to R. Feng Consulting Ltd., a private company controlled by a director of the Company for consulting services.

 

(e)          Henan Non-ferrous Geology Bureau (“Henan Geology Bureau”) is a 22.5% equity interest holder of Henan Found. The balance of $5,380 (March 31, 2010 - $nil) owed to Henan Geology Bureau as at September 30, 2010 represented the dividend declared by Henan Found.  During the three and six months ended September 30, 2010, Henan Found declared dividend of $5,380 and $5,380, respectively (three and six months ended September 30, 2009 - $nil) to Henan Geology Bureau.

 

The transactions with related parties during the period were measured at the exchange amount, which was the amount of consideration established and agreed by the parties. The balances with related parties were unsecured, non-interest bearing, and due on demand.

 

16



 

SILVERCORP METALS INC.

Notes to Unaudited Interim Consolidated Financial Statements

September 30, 2010

(Expressed in thousands of U.S. dollars)

 

12.  CAPITAL DISCLOSURES

 

The Company’s capital management objectives are intended to safeguard the Company’s normal operating requirements on an ongoing basis, continue the development and exploration of its mineral properties, and support any expansionary plans.

 

The capital of the Company consists of the items included in shareholders’ equity.  Risk and capital management are primarily the responsibility of the Company’s corporate finance function and is monitored by the Board of Directors. The Company manages the capital structure and makes adjustments depending on economic conditions.  Funds have been primarily secured through profitable operations and issuances of equity capital. The Company invests all capital that is surplus to its immediate needs in short-term, liquid and highly rated financial instruments, such as cash and other short-term deposits, all held with major financial institutions. Significant risks are monitored and actions are taken, when necessary, according to the Company’s approved policies.

 

13.  FINANCIAL INSTRUMENTS

 

The Company manages its exposure to financial risks, including liquidity risk, foreign exchange rate risk, interest rate risk, credit risk and equity price risk in accordance with its risk management framework. The Company’s Board of Directors has overall responsibility for the establishment and oversight of the Company’s risk management framework and reviews the Company’s policies on an ongoing basis.

 

(a) Fair value

 

The following table sets forth the Company’s financial assets and liabilities that are measured at fair value on a recurring basis by level within the fair value hierarchy. As at September 30, 2010, those financial assets and liabilities are classified in their entirety based on the level of input that is significant to the fair value measurement.

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Financial assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

66,263

 

$

 

$

 

$

66,263

 

Short term investments: warrants

 

 

475

 

 

475

 

Short term investments: other than warrants

 

43,451

 

 

 

43,451

 

Receivables and deposits

 

2,767

 

 

 

2,767

 

Amounts due from related parties

 

54

 

 

 

54

 

Restricted cash

 

 

77

 

 

77

 

Available-for-sale marketable securities

 

3,579

 

 

 

3,579

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

 

$

13,913

 

$

 

$

13,913

 

Deposits received

 

 

1,688

 

 

1,688

 

Dividends payable

 

 

3,207

 

 

3,207

 

Amounts due to related parties

 

5,380

 

 

 

5,380

 

 

17



 

SILVERCORP METALS INC.

Notes to Unaudited Interim Consolidated Financial Statements

September 30, 2010

(Expressed in thousands of U.S. dollars)

 

(b) Liquidity risk

 

Liquidity risk is the risk that an entity will encounter difficulty in raising funds to meet commitments associated with financial instruments.  The Company manages liquidity by maintaining adequate cash and cash equivalents and short term investment.

 

In the normal course of business, the Company enters into contracts that give rise to commitments for future minimum payments. The following summarizes the remaining contractual maturities of the Company’s financial liabilities.

 

 

 

September 30, 2010

 

 

 

 

 

Within a year

 

March 31, 2010

 

Accounts payable and accrued liabilities

 

$

13,913

 

$

7,504

 

Deposits received

 

1,688

 

6,737

 

Dividends payable

 

3,207

 

3,238

 

Amounts due to related parties

 

5,380

 

 

Bank loan and notes payable

 

 

1,465

 

 

 

$

24,188

 

$

18,944

 

 

(c) Foreign exchange risk

 

The Company undertakes transactions in various foreign currencies, and reports results of its operations in US dollars while the Canadian dollar is considered as its functional currency.  The Company is therefore exposed to foreign exchange risk arising from transactions denominated in a foreign currency and the translation of functional currency to reporting currency.

 

The Company conducts its mining operations in China and thereby the majority of the Company’s assets, liabilities, revenues and expenses are denominated in RMB¥, which was tied to the US Dollar until July 2005, and is now tied to a basket of currencies of China’s largest trading partners. The RMB¥ is not a freely convertible currency.

 

The Company currently does not engage in foreign currency hedging, and the exposure of the Company’s financial assets and financial liabilities to foreign exchange risk is summarized as follows:

 

The amounts are expressed in US$ equivalents

 

September 30, 2010

 

March 31, 2010

 

Canadian dollars

 

$

25,434

 

$

27,125

 

United States dollars

 

20,794

 

29,808

 

Chinese renminbi

 

70,438

 

48,173

 

Hong Kong dollars

 

 

1

 

Total financial assets

 

$

116,666

 

$

105,107

 

 

 

 

 

 

 

Canadian dollars

 

$

5,495

 

$

3,799

 

United States dollars

 

 

5

 

Chinese renminbi

 

18,693

 

15,140

 

Total financial liabilities

 

$

24,188

 

$

18,944

 

 

18



 

SILVERCORP METALS INC.

Notes to Unaudited Interim Consolidated Financial Statements

September 30, 2010

(Expressed in thousands of U.S. dollars)

 

As at September 30, 2010, with other variables unchanged, a 1% strengthening (weakening) of the Chinese RMB¥ against the Canadian dollar would have increased (decreased) net income (loss) by approximately $0.1 million and increased (decreased) other comprehensive income (loss) by $0.6 million.

 

As at September 30, 2010, with other variables unchanged, a 1% strengthening (weakening) of the Canadian dollar against the US dollar would have decreased (increased) net income by approximately $0.2 million and would have increased (decreased) other comprehensive income by approximately $0.4 million.

 

(d) Interest rate risk

 

Interest risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate due to changes in market interest rates. The Company’s cash equivalents and short term investments primarily includes highly liquid investments that earn interest at market rates that are fixed to maturity or at variable interest rates.  Because of the short-term nature of these financial instruments, fluctuations in market rates do not have significant impact on the fair values of the financial instruments as of September 30, 2010.

 

(e) Credit risk

 

Credit risk is the risk that one party to a financial instrument will fail to discharge an obligation and cause the other party to incur a financial loss.  The Company is exposed to credit risk primarily associated to accounts receivable, cash and cash equivalents and short-term investments. The carrying amount of assets included on the balance sheet represents the maximum credit exposure.

 

The Company undertakes credit evaluations on counterparties as necessary and has monitoring processes intended to mitigate credit risks. The Company has accounts receivables from customers primarily in China engaged in the mining and milling of base and polymetallic metals industry. The historic level of customer defaults is zero and the aging of accounts receivable is less than 30 days, and, as a result, the credit risk associated with accounts receivable from customers at September 30, 2010 is considered to be immaterial.

 

 (f) Equity price risk

 

The Company holds certain marketable securities that will fluctuate in value as a result of trading on Canadian financial markets.  Furthermore, as the Company’s marketable securities are also common shares of mining companies, market values will fluctuate as commodity prices change.  Based upon the Company’s portfolio at September 30, 2010, a 10% increase (decrease) in the market price of the securities held, ignoring any foreign currency risk, would have resulted in an increase (decrease) to other comprehensive income of approximately $0.4 million.

 

19



 

SILVERCORP METALS INC.

Notes to Unaudited Interim Consolidated Financial Statements

September 30, 2010

(Expressed in thousands of U.S. dollars)

 

14. SEGMENTED INFORMATION

 

The Company operates in one operating segment, being the acquisition, exploration, development, and operation of mineral properties.  Based on the internal reporting structure and the nature of the Company’s activities, significant projects within the same geographic area are aggregated for segment reporting purposes.  The corporate Head Office provides support to the mining and exploration activities with respect to financial and technical supports and its information is included in the Canada category.  Assets, incidental income and expenses in holding companies are presented under the category of other regions.  This structure reflects how the Company manages its business and how it classifies its operations for planning and measuring performance.

 

(a) Geographic information for certain long-term assets are as follows:

 

September 30, 2010

 

 

 

China

 

Canada

 

Other

 

 

 

Balance sheet items:

 

Henan

 

Guangdong

 

Other

 

Silvertip

 

Head Office

 

Regions

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mineral rights and properties

 

$

44,859

 

$

82,142

 

$

 

$

19,117

 

$

 

$

 

$

146,118

 

Plant and equipment

 

27,173

 

125

 

1,835

 

1,825

 

464

 

 

31,422

 

Long term investments

 

8,966

 

 

 

 

8,007

 

2,893

 

19,866

 

 

March 31, 2010

 

 

 

China

 

Canada

 

Other

 

 

 

Balance sheet items:

 

Henan

 

Guangdong

 

Other

 

Silvertip

 

Head Office

 

Regions

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mineral rights and properties

 

$

34,428

 

$

83,049

 

$

 

$

15,771

 

$

 

$

 

$

133,248

 

Plant and equipment

 

26,541

 

105

 

1,893

 

 

485

 

 

29,024

 

Long term investments

 

6,886

 

 

 

 

6,339

 

1,613

 

14,838

 

 

20



 

SILVERCORP METALS INC.

Notes to Unaudited Interim Consolidated Financial Statements

September 30, 2010

(Expressed in thousands of U.S. dollars)

 

(bGeographic information for operating results is as follows:

 

Three months period ended September 30, 2010

 

 

 

China

 

Canada

 

Other

 

 

 

Statement of operations items:

 

Henan

 

Guangdong

 

Other

 

Silvertip

 

Head Office

 

Regions

 

Total

 

Sales

 

$

36,338

 

$

 

$

 

$

 

$

 

$

 

$

36,338

 

Cost of sales

 

(8,235

)

 

 

 

 

 

(8,235

)

Amortization and depletion

 

(1,522

)

 

 

 

 

 

(1,522

)

Gross Profit

 

26,581

 

 

 

 

 

 

26,581

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

(2,363

)

(160

)

(186

)

(73

)

(2,221

)

(2

)

(5,005

)

Foreign exchange gain (loss)

 

 

(66

)

43

 

(5

)

(192

)

(156

)

(376

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest & other income

 

285

 

53

 

 

 

72

 

 

410

 

Gain (loss) on asset disposals and other expenses

 

(459

)

 

 

 

1,339

 

123

 

1,003

 

Non controlling interest

 

(4,557

)

9

 

 

 

 

 

(4,548

)

Income tax expenses

 

(5,614

)

 

 

 

 

 

(5,614

)

Net income (loss)

 

13,873

 

(164

)

(143

)

(78

)

(1,002

)

(35

)

12,451

 

 

Three months period ended September 30, 2009

 

 

 

China

 

Canada

 

Other

 

 

 

Statement of operations items:

 

Henan

 

Guangdong

 

Other

 

Silvertip

 

Head Office

 

Regions

 

Total

 

Sales

 

$

25,085

 

$

 

$

 

$

 

$

 

$

 

$

25,085

 

Cost of sales

 

(5,173

)

 

 

 

 

 

(5,173

)

Amortization and depletion

 

(824

)

 

 

 

 

 

(824

)

Gross Profit

 

19,088

 

 

 

 

 

 

19,088

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

(1,150

)

(956

)

(380

)

 

(2,088

)

836

 

(3,738

)

Foreign exchange gain (loss)

 

 

2,192

 

231

 

 

(1,858

)

(647

)

(82

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest & other income

 

250

 

 

(202

)

 

144

 

21

 

213

 

Impairment charges

 

 

 

 

 

 

79

 

79

 

Gain (loss) on asset disposals and other expenses

 

(882

)

 

25

 

 

(136

)

(25

)

(1,018

)

Non controlling interest

 

(3,340

)

43

 

 

 

 

 

(3,297

)

Income tax expenses

 

(2,352

)

 

 

 

 

 

(2,352

)

Net income (loss)

 

$

11,614

 

$

1,279

 

$

(326

)

$

 

$

(3,938

)

$

264

 

$

8,893

 

 

21



 

SILVERCORP METALS INC.

Notes to Unaudited Interim Consolidated Financial Statements

September 30, 2010

(Expressed in thousands of U.S. dollars)

 

Six months period ended September 30, 2010

 

 

 

China

 

Canada

 

Other

 

 

 

Statement of operations items:

 

Henan

 

Guangdong

 

Other

 

Silvertip

 

Head Office

 

Regions

 

Total

 

Sales

 

$

 

73,067

 

$

 

$

 

$

 

$

 

$

 

$

73,067

 

Cost of sales

 

(16,899

)

 

 

 

 

 

(16,899

)

Amortization and depletion

 

(3,049

)

 

 

 

 

 

(3,049

)

Gross Profit

 

53,119

 

 

 

 

 

 

53,119

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

(4,512

)

(253

)

(608

)

(124

)

(5,556

)

(8

)

(11,061

)

Foreign exchange gain (loss)

 

 

(435

)

21

 

(5

)

317

 

270

 

168

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest & other income

 

509

 

74

 

5

 

 

170

 

29

 

787

 

Gain (loss) on asset disposals and other expenses

 

(479

)

 

537

 

 

1,301

 

74

 

1,433

 

Non controlling interest

 

(9,060

)

31

 

 

 

 

 

(9,029

)

Income tax expenses

 

(8,865

)

 

 

 

 

 

(8,865

)

Net income (loss)

 

$

 

30,712

 

$

(583

)

$

(45

)

$

(129

)

$

(3,768

)

$

365

 

$

26,552

 

 

Six months period ended September 30, 2009

 

 

 

China

 

Canada

 

Other

 

 

 

Statement of operations items:

 

Henan

 

Guangdong

 

Other

 

Silvertip

 

Head Office

 

Regions

 

Total

 

Sales

 

$

47,657

 

$

 

$

 

$

 

$

 

$

 

$

47,657

 

Cost of sales

 

(10,145

)

 

 

 

 

 

(10,145

)

Amortization and depletion

 

(1,753

)

 

 

 

 

 

(1,753

)

Gross Profit

 

35,759

 

 

 

 

 

 

35,759

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

(4,930

)

(1,009

)

(38

)

 

(4,047

)

375

 

(9,649

)

Foreign exchange gain (loss)

 

 

3,511

 

(171

)

 

(1,927

)

21

 

1,434

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest & other income

 

472

 

 

(201

)

 

309

 

31

 

611

 

Impairment charges

 

 

 

 

 

(195

)

(503

)

(698

)

Gain (loss) on asset disposals and other expenses

 

(1,138

)

 

25

 

 

(218

)

(25

)

(1,356

)

Non controlling interest

 

(5,936

)

(41

)

 

 

 

 

(5,977

)

Income tax expenses

 

(3,744

)

 

 

 

 

 

(3,744

)

Net income (loss)

 

$

20,483

 

$

2,461

 

$

(385

)

$

 

$

(6,078

)

$

(101

)

$

16,380

 

 

22



 

SILVERCORP METALS INC.

Notes to Unaudited Interim Consolidated Financial Statements

September 30, 2010

(Expressed in thousands of U.S. dollars)

 

(c) Sales by metals

 

The sales generated for the three and six months ended September 30, 2010 and 2009 comprised of:

 

 

 

Three months period ended September 30,

 

Six months period ended September 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

Silver (Ag)

 

$

19,642

 

$

12,635

 

$

38,950

 

$

24,259

 

Gold (Au)

 

246

 

188

 

1,110

 

362

 

Lead (Pb)

 

13,853

 

10,259

 

27,812

 

19,307

 

Zinc (Zn)

 

2,597

 

2,003

 

5,195

 

3,729

 

 

 

$

36,338

 

$

25,085

 

$

73,067

 

$

47,657

 

 

(d) Major customers

 

During the six months ended September 30, 2010, three major customers (six months ended September 30, 2009 - four) accounted for 16% to 41% each (six months ended September 30, 2009 - 11% to 26%) and collectively 79% (six months ended September 30, 2009 - 71%) of the total sales of the Company.

 

15. COMMITMENTS

 

Commitments, not disclosed elsewhere in these financial statements, are as follows:

 

The Company entered into office rental agreements with total rental expense of $1,166 over the next four years as follows:

 

 

 

2011

 

2012

 

2013

 

2014

 

Total

 

Rental expense

 

$

174

 

$

374

 

$

356

 

$

262

 

$

1,166

 

 

23



 

SILVERCORP METALS INC.

Notes to Unaudited Interim Consolidated Financial Statements

September 30, 2010

(Expressed in thousands of U.S. dollars)

 

16. SUPPLEMENTARY CASH FLOW INFORMATION

 

 

 

Three months ended September 30,

 

Six months ended September 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

Net change in non-cash working capital

 

 

 

 

 

 

 

 

 

Accounts receivable, prepaids and deposits

 

$

(543

)

$

(22

)

$

(422

)

$

111

 

Inventory

 

(311

)

(1,359

)

86

 

(2,308

)

Restricted cash

 

 

 

 

732

 

Accounts payable and accrued liabilities

 

(776

)

1,039

 

3,434

 

1,425

 

Income tax payable

 

(784

)

210

 

(425

)

(2,126

)

Deposits received

 

(1,717

)

477

 

(5,107

)

1,763

 

 

 

$

(4,131

)

$

345

 

$

(2,434

)

$

(403

)

 

 

 

 

 

 

 

 

 

 

Supplemental information:

 

 

 

 

 

 

 

 

 

Interest paid

 

$

10

 

$

137

 

$

25

 

$

139

 

Income tax paid

 

$

3,713

 

$

1,681

 

$

6,071

 

$

5,659

 

 

 

 

 

 

 

 

 

 

 

Non-cash transactions:

 

 

 

 

 

 

 

 

 

Common shares issued for 10% interest of Henan Huawei

 

$

 

$

 

$

1,127

 

$

 

Common shares issued for property

 

$

328

 

$

 

$

328

 

$

 

Warrants issued for property

 

$

181

 

$

 

$

181

 

$

 

Increase of plant and equipment from long-term prepaids

 

$

206

 

$

 

$

1,493

 

$

 

Increase of mineral rights and properties from long-term prepaids

 

$

1,333

 

$

4,993

 

$

2,886

 

$

9,961

 

 

17. SUBSEQUENT EVENTS

 

On November 8, 2010, the Company, through its wholly-owned subsidiary, signed a share purchase agreement and a Sino-Foreign cooperative joint venture contract to acquire a 70% equity interest in Yun Xiang Mining Co. Ltd. (“Yunxiang”), a private company in Hunan Province.  The total cost of share purchase and joint venture capital investment was approximately US$33 million cash.

 

24


EX-99.2 3 a10-22468_3ex99d2.htm EX-99.2

Exhibit 99.2

 

GRAPHIC

 

SILVERCORP METALS INC.

 

MANAGEMENT’S DISCUSSION AND ANALYSIS

September 30, 2010

(Expressed in thousands of US dollars, unless otherwise stated)

 



 

Table of Content

 

1.

Core Business and Strategy

2

2.

Q2 2011 Highlights

2

3.

Q2 Operating Performance

3

4.

Q2 Financial Results

12

5.

Liquidity and Capital Resources

14

6.

Financial Instruments and Related Risks

15

7.

Off-Balance Sheet Arrangements

16

8.

Transactions with Related Parties

16

9.

Critical Accounting Policies and Estimates

17

10.

Future Accounting Changes

18

11.

Other MD&A Requirements

20

12.

Outstanding Share Data

20

13.

Risks and Uncertainties

21

14.

Disclosure Controls and Procedures

21

15.

Directors and Officers

22

16.

Outlook for Fiscal 2011

22

Forward Looking Statements

23

 



 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Six Months Ended September 30, 2010

(Expressed in thousands of U.S. dollars unless otherwise stated)

 

Management’s Discussion and Analysis (“MD&A”) is intended to help the reader understand the significant factors that have affected Silvercorp Metals Inc. and its subsidiaries’ (“Silvercorp” or the “Company”) performance and such factors that may affect its future performance.  This MD&A should be read in conjunction with the Company’s unaudited consolidated financial statements for the three and six months ended September 30, 2010 and the related notes contained therein.  The Company reports its financial position, results of operations and cash flows in accordance with Canadian generally accepted accounting principles (“Canadian GAAP”).  In addition, the following should be read in conjunction with the audited Consolidated Financial Statements of the Company for the year ended March 31, 2010, the related MD&A, the Annual Information Form (available on SEDAR at www.sedar.com), and the annual report on Form 40-F.  This MD&A refers to various non-GAAP measures, such as adjusted net earnings and adjusted earnings per share, cash flow from operations before non-cash working capital changes, cash and total production cost per ounce of silver, etc.  Those non-GAAP measures are used by the Company to manage and evaluate operating performance and ability to generate cash and are widely reported in the silver mining industry as benchmarks for performance. Non-GAAP measures do not have standardized meaning.  Accordingly, non-GAAP measures should not be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP. To facilitate a better understanding of these measures as calculated by the Company, we have provided detailed descriptions and reconciliations where applicable.

 

This MD&A is prepared as of November 8, 2010.

 

1.                  Core Business and Strategy

 

Silvercorp Metals Inc. is a Canadian-based primary silver producer with mining, development and exploration projects located in China and Canada.  Silvercorp is the largest primary silver producer in China through the operation and development of four silver-lead-zinc mines at the highly profitable Ying Mining Camp in the Henan Province of China. The Company is applying for a mining permit at the GC property in Guangdong Province to establish a second base for production in China.  Besides the silver production, the Company signed agreements to acquire the BYP gold-lead-zinc property in Hunan Province on November 8, 2010.  This acquisition marks another significant step for the Company’s growth and allows Silvercorp to establish a third production base in China.  Additionally, Silvercorp is developing the Silvertip project in northern British Columbia, Canada, as an additional platform for growth and geographic diversification.

 

The Company’s shares are traded on the New York Stock Exchange and Toronto Stock Exchange and are included as a component of the S&P/TSX Composite and the S&P/TSX Global Mining Index.

 

2.                  Q2 2011 Highlights

 

·                      Silvercorp overcame the flood damage at the Ying Mining Camp caused by the heavy storm in July and achieved record ore production of 154,445 tonnes.

 

·                      Silver production of 1.34 million ounces, a 17% increase compared to 1.15 million ounces in the second quarter of fiscal 2010 (“Q2 2010”).  This production number exceeded previous guidance of a 10% reduction in production for the quarter and is only 3% below the record production of 1.39 million ounces in last quarter;

 

·                      Net income of $12.5 million, or $0.08 per share, a 40% increase from a year ago.  Excluding all non-operational items, adjusted net earnings was $14.7 million, or $0.09 per share;

 

·                      Sales increased 45% to $36.3 million compared to Q2 2010, driven by increased quantities of silver, lead and zinc metals sold and higher realized prices;

 

·                      Cash flow from operations before non-cash working capital changes increased 21% to $18.8 million;

 

·                      Achieved total production cost of negative $5.17 per ounce of silver and a cash cost of negative $6.30 per ounce of silver, making Silvercorp an industry leading low-cost producer;

 

2



 

·                      Dividend payment of $3.2 million, or CAD$0.02 per share;

 

·                      Total cash, cash equivalents and short term investments increased to $110.2 million; and

 

·                      On November 8, 2010, Silvercorp signed agreements to acquire a 70% interest in the BYP gold-lead-zinc property in Hunan Province, China.  This acquisition marks another significant step for the Company’s growth and allows Silvercorp to establish a third production base in China.

 

3.                  Q2 Operating Performance

 

(a) Overall View

 

In Q2 2011, Silvercorp worked hard to overcome the difficulties brought by the heavy storm at the Ying Mining Camp in July.  The Company not only eliminated its estimated 10% production reduction, but also mined a record 154,445 tonnes of ore, which was 51,984 tonnes, or 51%, more than the 102,461 tonnes of ore mined in Q2 2010.  For the six months ended September 30, 2010 (the “1st HY 2011”), the Company mined 299,427 tonnes of ore, a 45% increase from the same period last year of 206,385 tonnes.  The record mine production was mainly due to the improvement from TLP, HPG, and LM projects as mine development progresses.

 

In Q2 2011, the Company milled 150,553 tonnes of ore, 56,781 tonnes, or 61%, more than the 93,772 tonnes of ore milled in Q2 2010.  During the six months ended September 30, 2010, 299,742 tonnes of ore was milled, which was 116,229 tonnes, up 63% compared to 183,513 tonnes last year.  The increased mill throughput achieved as the second mill at Ying Mining Camp commenced operations at the beginning of 2010.   Along with the original mill that has a capacity of 1,000 tonnes per day, the total milling capacity has increased to 2,500 tonnes per day, providing capacity to accommodate future production growth.

 

In Q2 2011, the Company produced and sold 1.34 million ounces of silver, 17.0 million pounds of lead and 3.9 million pounds of zinc, an increase of 17%, 12% and 2%, respectively, compared to the same period last year.  For the six months ended September 30, 2010, metals production was 2.73 million ounces of silver, 35.8 million pounds of lead and 8.3 million pound of zinc, which were 17%, 15% and 10% higher than the same period last year.  The increases were attributable to greater mine and mill throughputs.

 

(b)  Mining Cost

 

In Q2 2011, the consolidated total mining cost and the cash mining cost were $49.12 and $40.36 per tonne, respectively, decreased by 14% and 18%, respectively, compared to the total mining costs of $57.05 and cash mining cost of $49.48 in the same quarter last year.

 

During the six months ended September 30, 2010, the consolidated total mining cost and the cash mining cost were $48.89 and $40.36 per tonne, respectively, a decrease of 11% and 13%, respectively, compared to the total mining costs of $54.81 and cash mining cost of $46.59 in the same quarter last year.

 

The decrease of cash and total mining cost was mainly due to the production increase.  With more ore being mined, the cost was lower as less fixed costs were allocated to each unit.

 

The major components of cash mining cost in Q2 2011 were composed of the followings: 43% for mining contractor costs (Q2 2010 — 41%); 11% for materials and supplies (Q2 2010 — 24%); 17% for labour costs (Q2 2010 — 13%); 12% for utility costs (Q2 2010 — 10%) and 17% for other miscellaneous costs (Q2 2010 — 12%).

 

(c)  Milling Cost

 

In Q2 2011, the consolidated total milling cost was $13.06 per tonne and cash milling cost was $11.36 per tonne, representing an increase of 30% and 25% respectively from the total milling cost of $10.06 per tonne and cash milling cost of $9.09 per tonne in the same period last year.

 

3



 

During the six months ended September 30, 2010, the total milling cost and the cash milling costs were $13.30 and $11.61, respectively, up 19% and 14%, from $11.16 and $10.17 per tonne, respectively, a year ago.

 

The higher milling cash cost compared to a year ago was mainly due to higher administrative costs and labour cost for running two mills at the same time, along with the increased amortization charged on the second mill, which further increased total milling cost compared to a year ago.

 

The major components of cash milling costs in Q2 2011 were composed of the followings: 30% for raw materials (Q2 2010 — 29%); 30% for utilities (Q2 2010 — 33%); 18% for mineral resources tax (Q2 2010 — 21%); 17% for labour costs (Q2 2010 — 16%) and 5% for milling related administrative and miscellaneous costs (Q2 2010 — 1%).

 

(d)  Cash and Total Cost per Ounce of Silver

 

Silvercorp continues to maintain industry-leading low production costs per ounce of silver.  In Q2 2011, the consolidated total production cost per ounce of silver was negative $5.17 and the cash cost per ounce of silver was negative $6.30, comparable to the total production costs and cash production costs per ounce of silver of negative $5.61 and negative $6.33 respectively in same quarter last year.   During the six months ended September 30, 2010, the consolidated total production cost and cash cost per ounce of silver were negative $5.19 and negative $6.31, respectively, compared to negative $4.94 and negative $5.70, a year ago.  The improvement was mainly attributable to the increased by-product credits resulting from higher realized lead and zinc prices.

 

To facilitate a better understanding of cash and total production cost per ounce of silver (non-GAAP measures), the following tables provide a reconciliation of those measures to the financial statements for the three and six months ended September 30, 2010 and 2009, respectively.

 

 

 

Three months ended September 30, 2010

 

 

 

YING

 

HPG & LM

 

TLP

 

Total

 

Cost of sales

 

$

4,535

 

$

1,382

 

$

2,318

 

$

8,235

 

By-product lead, zinc, and gold sales

 

(13,293

)

(982

)

(2,421

)

(16,696

)

Total adjusted cash costs

 

(8,758

)

400

 

(103

)

(8,461

)

Ounces of silver sold

 

1,095

 

79

 

168

 

1,343

 

Total cash costs per ounce of silver

 

$

(7.99

)

$

5.05

 

$

(0.61

)

$

(6.30

)

 

 

 

 

 

 

 

 

 

 

Total adjusted cash costs

 

$

(8,758

)

$

400

 

$

(103

)

$

(8,461

)

Amortization and depletion

 

1,159

 

83

 

280

 

1,522

 

Total adjusted cost of goods sold

 

(7,599

)

483

 

177

 

(6,939

)

Ounces of silver sold

 

1,095

 

79

 

168

 

1,343

 

Total production cost per ounce of silver

 

$

(6.94

)

$

6.09

 

$

1.05

 

$

(5.17

)

 

 

 

Three months ended September 30, 2009

 

 

 

YING

 

HPG & LM

 

TLP

 

Total

 

Cost of sales

 

$

4,664

 

$

463

 

$

46

 

$

5,173

 

By-product lead, zinc, and gold sales

 

(11,569

)

(810

)

(72

)

(12,450

)

Total adjusted cash costs

 

(6,905

)

(347

)

(26

)

(7,277

)

Ounces of silver sold

 

1,107

 

36

 

7

 

1,150

 

Total cash costs per ounce of silver

 

$

(6.24

)

$

(9.63

)

$

(3.64

)

$

(6.33

)

 

 

 

 

 

 

 

 

 

 

Total adjusted cash costs

 

$

(6,905

)

$

(347

)

$

(26

)

$

(7,277

)

Amortization and depletion

 

805

 

17

 

2

 

824

 

Total adjusted cost of goods sold

 

(6,100

)

(330

)

(24

)

(6,453

)

Ounces of silver sold

 

1,107

 

36

 

7

 

1,150

 

Total production cost per ounce of silver

 

$

(5.51

)

$

(9.17

)

$

(3.43

)

$

(5.61

)

 

4



 

 

 

Six months ended September 30, 2010

 

 

 

YING

 

HPG & LM

 

TLP

 

Total

 

Cost of sales

 

$

9,793

 

$

2,463

 

$

4,643

 

$

16,899

 

By-product lead, zinc, and gold sales

 

(26,348

)

(2,720

)

(5,049

)

(34,117

)

Total adjusted cash costs

 

(16,555

)

(257

)

(406

)

(17,218

)

Ounces of silver sold

 

2,243

 

170

 

317

 

2,730

 

Total cash costs per ounce of silver

 

$

(7.38

)

$

(1.51

)

$

(1.28

)

$

(6.31

)

 

 

 

 

 

 

 

 

 

 

Total adjusted cash costs

 

$

(16,555

)

$

(257

)

$

(406

)

$

(17,218

)

Amortization and depletion

 

2,270

 

214

 

565

 

3,049

 

Total adjusted cost of goods sold

 

(14,285

)

(43

)

159

 

(14,169

)

Ounces of silver sold

 

2,243

 

170

 

317

 

2,730

 

Total production cost per ounce of silver

 

$

(6.37

)

$

(0.26

)

$

0.50

 

$

(5.19

)

 

 

 

Six months ended September 30, 2009

 

 

 

YING

 

HPG & LM

 

TLP

 

Total

 

Cost of sales

 

$

9,192

 

$

890

 

$

63

 

$

10,145

 

By-product lead, zinc, and gold sales

 

(21,767

)

(1,504

)

(127

)

(23,398

)

Total adjusted cash costs

 

(12,575

)

(614

)

(64

)

(132,253

)

Ounces of silver sold

 

2,241

 

71

 

14

 

2,326

 

Total cash costs per ounce of silver

 

$

(5.61

)

$

(8.65

)

$

(4.43

)

$

(5.70

)

 

 

 

 

 

 

 

 

 

 

Total adjusted cash costs

 

$

(12,575

)

$

(614

)

$

(64

)

$

(13,253

)

Amortization and depletion

 

1,719

 

30

 

4

 

1,753

 

Total adjusted cost of goods sold

 

(10,856

)

(584

)

(60

)

(11,500

)

Ounces of silver sold

 

2,241

 

71

 

14

 

2,326

 

Total production cost per ounce of silver

 

$

(4.84

)

$

(8.23

)

$

(4.29

)

$

(4.94

)

 

5



 

(e)          Operation Review

 

(i)             The following table summarizes historical operating information for each mine and totals for the three months ended September 30, 2010:

 

 

 

Three months ended September 30, 2010

 

Q2 Fiscal 2011

 

YING

 

HPG & LM

 

TLP

 

Total

 

 

 

 

 

 

 

 

 

 

 

Production Data

 

 

 

 

 

 

 

 

 

Mine Data

 

 

 

 

 

 

 

 

 

Ore Mined (tonne)

 

 

 

 

 

 

 

 

 

Direct Smelting Ore (tonne)

 

3,017

 

48

 

 

3,065

 

Stockpiled Ore (tonne)

 

82,187

 

15,112

 

54,081

 

151,380

 

 

 

85,204

 

15,160

 

54,081

 

154,445

 

 

 

 

 

 

 

 

 

 

 

Run of Mine Ore (tonne)

 

 

 

 

 

 

 

 

 

Direct Smelting Ore (tonne)

 

3,017

 

48

 

 

3,065

 

Ore Milled (tonne)

 

79,995

 

15,848

 

51,645

 

147,488

 

 

 

83,012

 

15,896

 

51,645

 

150,553

 

 

 

 

 

 

 

 

 

 

 

Mining cost per tonne of ore mined ($)

 

54.79

 

71.46

 

33.92

 

49.12

 

Cash mining cost per tonne of ore mined ($)

 

42.66

 

64.21

 

30.04

 

40.36

 

Non cash mining cost per tonne of ore mined ($)

 

12.13

 

7.25

 

3.88

 

8.76

 

 

 

 

 

 

 

 

 

 

 

Unit shipping costs($)

 

3.50

 

2.98

 

3.03

 

3.28

 

 

 

 

 

 

 

 

 

 

 

Milling cost per tonne of ore milled ($)

 

13.36

 

13.33

 

12.50

 

13.06

 

Cash milling cost per tonne of ore milled ($)

 

11.51

 

11.85

 

10.99

 

11.36

 

Non cash milling cost per tonne of ore milled ($)

 

1.86

 

1.48

 

1.51

 

1.69

 

 

 

 

 

 

 

 

 

 

 

Average Production Cost

 

 

 

 

 

 

 

 

 

Silver ($ per ounce)

 

2.84

 

10.04

 

7.83

 

3.93

 

Gold ($ per ounce)

 

156.87

 

604.63

 

 

225.85

 

Lead ($ per pound)

 

0.16

 

0.56

 

0.44

 

0.22

 

Zinc ($ per pound)

 

0.13

 

0.45

 

0.34

 

0.18

 

 

 

 

 

 

 

 

 

 

 

Production Cost and Cash Cost Per Ounce of Silver

 

 

 

 

 

 

 

 

 

Total production cost per ounce of Silver ($)

 

(6.94

)

6.09

 

1.05

 

(5.17

)

Total cash cost per ounce of Silver ($)

 

(7.99

)

5.05

 

(0.61

)

(6.30

)

 

 

 

 

 

 

 

 

 

 

Total Recovery of the Run of Mine Ore

 

 

 

 

 

 

 

 

 

Silver (%)

 

92.3

 

91.8

 

86.9

 

91.6

 

Lead (%)

 

96.3

 

93.9

 

89.9

 

95.1

 

Zinc (%)

 

71.5

 

44.9

 

65.9

 

70.1

 

 

 

 

 

 

 

 

 

 

 

Head Grades of Run of Mine Ore

 

 

 

 

 

 

 

 

 

Silver (gram/tonne)

 

461.0

 

178.0

 

114.0

 

312.0

 

Lead (%)

 

7.9

 

3.2

 

2.6

 

5.6

 

Zinc (%)

 

2.8

 

0.4

 

0.8

 

1.9

 

 

 

 

 

 

 

 

 

 

 

Sales Data

 

 

 

 

 

 

 

 

 

Metal Sales

 

 

 

 

 

 

 

 

 

Silver (in thousands of ounce)

 

1,095

 

79

 

168

 

1,343

 

Gold (in thousands of ounce)

 

0.2

 

0.1

 

 

0.3

 

Lead (in thousands of pound)

 

13,486

 

1,020

 

2,522

 

17,028

 

Zinc (in thousands of pound)

 

3,275

 

60

 

534

 

3,869

 

Metal Sales

 

 

 

 

 

 

 

 

 

Silver ($)

 

15,993

 

1,168

 

2,481

 

19,642

 

Gold ($)

 

135

 

111

 

 

246

 

Lead ($)

 

10,945

 

831

 

2,077

 

13,853

 

Zinc ($)

 

2,213

 

40

 

344

 

2,596

 

 

 

29,287

 

2,150

 

4,902

 

36,338

 

Average Selling Price, Net of Value Added Tax and Smelter Charges

 

 

 

 

 

 

 

 

 

Silver ($ per ounce)

 

14.60

 

14.73

 

14.79

 

14.63

 

Gold ($ per ounce)

 

806.78

 

887.41

 

 

841.19

 

Lead ($ per pound)

 

0.81

 

0.81

 

0.82

 

0.81

 

Zinc ($ per pound)

 

0.68

 

0.66

 

0.64

 

0.67

 

 

6



 

(ii)          The following table summarizes historical operating information for each mine and totals for the three months ended September 30, 2009:

 

 

 

Three months ended September 30, 2009

 

Q2 Fiscal 2010

 

YING

 

HPG & LM

 

TLP

 

Total

 

 

 

 

 

 

 

 

 

 

 

Production Data

 

 

 

 

 

 

 

 

 

Mine Data

 

 

 

 

 

 

 

 

 

Ore Mined (tonne)

 

 

 

 

 

 

 

 

 

Direct Smelting Ore (tonne)

 

3,550

 

37

 

2

 

3,589

 

Stockpiled Ore (tonne)

 

79,713

 

11,614

 

7,545

 

98,872

 

 

 

83,263

 

11,651

 

7,547

 

102,461

 

 

 

 

 

 

 

 

 

 

 

Run of Mine Ore (tonne)

 

 

 

 

 

 

 

 

 

Direct Smelting Ore (tonne)

 

3,550

 

37

 

2

 

3,589

 

Ore Milled (tonne)

 

80,657

 

8,640

 

886

 

90,183

 

 

 

84,207

 

8,677

 

888

 

93,772

 

 

 

 

 

 

 

 

 

 

 

Mining cost per tonne of ore mined ($)

 

54.71

 

84.53

 

74.56

 

57.05

 

Cash mining cost per tonne of ore mined ($)

 

46.16

 

77.69

 

70.46

 

49.48

 

Non cash mining cost per tonne of ore mined ($)

 

8.55

 

6.85

 

4.10

 

7.57

 

 

 

 

 

 

 

 

 

 

 

Unit shipping costs($)

 

3.45

 

3.09

 

3.16

 

3.39

 

 

 

 

 

 

 

 

 

 

 

Milling cost per tonne of ore milled ($)

 

10.16

 

13.89

 

8.71

 

10.06

 

Cash milling cost per tonne of ore milled ($)

 

9.19

 

12.92

 

7.68

 

9.09

 

Non cash milling cost per tonne of ore milled ($)

 

0.96

 

0.97

 

1.02

 

0.97

 

 

 

 

 

 

 

 

 

 

 

Average Production Cost

 

 

 

 

 

 

 

 

 

Silver ($ per ounce)

 

2.53

 

4.55

 

3.46

 

2.63

 

Gold ($ per ounce)

 

110.57

 

268.51

 

 

149.85

 

Lead ($ per pound)

 

0.16

 

0.25

 

0.23

 

0.16

 

Zinc ($ per pound)

 

0.12

 

0.11

 

 

0.13

 

 

 

 

 

 

 

 

 

 

 

Total production cost per ounce of Silver ($)

 

(5.51

)

(9.17

)

(3.43

)

(5.61

)

Total cash cost per ounce of Silver ($)

 

(6.24

)

(9.63

)

(3.64

)

(6.33

)

 

 

 

 

 

 

 

 

 

 

Total Recovery of the Run of Mine Ore

 

 

 

 

 

 

 

 

 

Silver (%)

 

92.8

 

86.4

 

81.7

 

92.6

 

Lead (%)

 

96.6

 

89.1

 

85.6

 

96.1

 

Zinc (%)

 

71.2

 

59.0

 

 

70.9

 

 

 

 

 

 

 

 

 

 

 

Head Grades of Run of Mine Ore

 

 

 

 

 

 

 

 

 

Silver (gram/tonne)

 

452.5

 

217.7

 

107.7

 

421.1

 

Lead (%)

 

8.1

 

4.8

 

4.9

 

7.9

 

Zinc (%)

 

3.0

 

0.4

 

 

2.8

 

 

 

 

 

 

 

 

 

 

 

Sales Data

 

 

 

 

 

 

 

 

 

Metal Sales

 

 

 

 

 

 

 

 

 

Silver (in thousands of ounce)

 

1,107

 

36

 

7

 

1,150

 

Gold (in thousands of ounce)

 

0.1

 

0.2

 

 

0.3

 

Lead (in thousands of pound)

 

14,084

 

1,022

 

93

 

15,199

 

Zinc (in thousands of pound)

 

3,707

 

96

 

 

3,803

 

Metal Sales

 

 

 

 

 

 

 

 

 

Silver ($)

 

12,178

 

374

 

83

 

12,635

 

Gold ($)

 

48

 

140

 

 

188

 

Lead ($)

 

9,546

 

641

 

72

 

10,259

 

Zinc ($)

 

1,974

 

29

 

 

2,003

 

 

 

23,746

 

1,184

 

155

 

25,085

 

 

 

 

 

 

 

 

 

 

 

Average Selling Price,Net of Value Added Tax and Smelter Charges

 

 

 

 

 

 

 

 

 

Silver ($ per ounce)

 

11.00

 

10.39

 

11.68

 

10.99

 

Gold ($ per ounce)

 

480.00

 

700.00

 

 

626.67

 

Lead ($ per pound)

 

0.68

 

0.63

 

0.78

 

0.67

 

Zinc ($ per pound)

 

0.53

 

0.30

 

 

0.53

 

 

7



 

(iii)       The following table summarizes historical operating information for each mine and totals for the six months ended September 30, 2010:

 

 

 

Six months ended September 30, 2010

 

Q2 Fiscal 2011

 

YING

 

HPG & LM

 

TLP

 

Total

 

 

 

 

 

 

 

 

 

 

 

Production Data

 

 

 

 

 

 

 

 

 

Mine Data

 

 

 

 

 

 

 

 

 

Ore Mined (tonne)

 

 

 

 

 

 

 

 

 

Direct Smelting Ore (tonne)

 

6,356

 

125

 

10

 

6,491

 

Stockpiled Ore (tonne)   

 

162,060

 

32,943

 

97,933

 

292,936

 

 

 

168,416

 

33,068

 

97,943

 

299,427

 

 

 

 

 

 

 

 

 

 

 

Run of Mine Ore (tonne)

 

 

 

 

 

 

 

 

 

Direct Smelting Ore (tonne)

 

6,356

 

125

 

10

 

6,491

 

Ore Milled (tonne)

 

161,893

 

33,924

 

97,434

 

293,251

 

 

 

168,249

 

34,049

 

97,444

 

299,742

 

 

 

 

 

 

 

 

 

 

 

Mining cost per tonne of ore mined ($)

 

54.97

 

62.69

 

33.77

 

48.89

 

Cash mining cost per tonne of ore mined ($)

 

43.27

 

56.34

 

29.97

 

40.36

 

Non cash mining cost per tonne of ore mined ($)

 

11.71

 

6.35

 

3.80

 

8.53

 

 

 

 

 

 

 

 

 

 

 

Unit shipping costs($)

 

3.56

 

3.38

 

3.22

 

3.43

 

 

 

 

 

 

 

 

 

 

 

Milling cost per tonne of ore milled($)

 

 13.52

 

12.67

 

13.16

 

13.30

 

Cash milling cost per tonne of ore milled ($)

 

11.78

 

11.25

 

11.45

 

11.61

 

Non cash milling cost per tonne of ore milled ($)

 

1.74

 

1.42

 

1.70

 

1.69

 

 

 

 

 

 

 

 

 

 

 

Average Production Cost

 

 

 

 

 

 

 

 

 

Silver ($ per ounce)

 

2.95

 

7.44

 

7.80

 

3.90

 

Gold ($ per ounce)

 

169.13

 

456.28

 

449.11

 

230.11

 

Lead ($ per pound)

 

 0.16

 

0.39

 

0.42

 

0.21

 

Zinc ($ per pound)

 

 0.13

 

0.28

 

0.35

 

0.17

 

 

 

 

 

 

 

 

 

 

 

Production Cost and Cash Cost Per Ounce of Silver

 

 

 

 

 

 

 

 

 

Total production cost per ounce of Silver($)

 

(6.37

)

(0.26

)

0.50

 

(5.19

)

Total cash cost per ounce of Silver ($)

 

(7.38

)

(1.51

)

(1.28

)

(6.31

)

 

 

 

 

 

 

 

 

 

 

Total Recovery of the Run of Mine Ore

 

 

 

 

 

 

 

 

 

Silver (%)

 

 92.0

 

90.7

 

86.0

 

91.2

 

Lead (%)

 

96.3

 

93.8

 

89.8

 

95.2

 

Zinc (%)

 

 70.4

 

52.7

 

69.9

 

69.8

 

 

 

 

 

 

 

 

 

 

 

Head Grades of Run of Mine Ore

 

 

 

 

 

 

 

 

 

Silver (gram/tonne)

 

465.4

 

178.5

 

114.9

 

318.8

 

Lead (%)

 

8.0

 

4.1

 

2.6

 

5.8

 

Zinc (%)

 

2.8

 

0.6

 

0.8

 

1.9

 

 

 

 

 

 

 

 

 

 

 

Sales Data

 

 

 

 

 

 

 

 

 

Metal Sales

 

 

 

 

 

 

 

 

 

Silver (in thousands of ounce)

 

2,243

 

170

 

317

 

2,730

 

Gold (in thousands of ounce)

 

 0.6

 

0.5

 

0.2

 

1.3

 

Lead (in thousands of pound)

 

 27,716

 

2,805

 

5,311

 

35,831

 

Zinc (in thousands of pound)

 

 6,880

 

268

 

1,151

 

8,299

 

Metal Sales

 

 

 

 

 

 

 

 

 

Silver ($)

 

31,949

 

2,440

 

4,561

 

38,950

 

Gold ($)

 

508

 

444

 

158

 

1,110

 

Lead ($)

 

21,528

 

2,129

 

4,155

 

27,812

 

Zinc ($)

 

4,311

 

147

 

737

 

5,195

 

 

 

58,296

 

5,160

 

9,611

 

73,067

 

Average Selling Price, Net of Value Added Tax and Smelter Charges

 

 

 

 

 

 

 

 

 

Silver ($ per ounce)

 

14.24

 

14.35

 

14.39

 

14.27

 

Gold ($ per ounce)

 

 816.52

 

879.67

 

831.41

 

842.88

 

Lead ($ per pound)

 

0.78

 

0.76

 

0.78

 

0.78

 

Zinc ($ per pound)

 

0.63

 

0.55

 

0.64

 

0.63

 

 

8



 

(iv)      The following table summarizes historical operating information for each mine and totals for the six months ended September 30, 2009:

 

 

 

Six months ended September 30, 2009

 

Q2 Fiscal 2010

 

YING

 

HPG & LM

 

TLP

 

Total

 

 

 

 

 

 

 

 

 

 

 

Production Data

 

 

 

 

 

 

 

 

 

Mine Data

 

 

 

 

 

 

 

 

 

Ore Mined (tonne)

 

 

 

 

 

 

 

 

 

Direct Smelting Ore (tonne)

 

7,323

 

144

 

8

 

7,475

 

Stockpiled Ore (tonne)

 

162,188

 

24,993

 

11,729

 

198,910

 

 

 

169,511

 

25,137

 

11,737

 

206,385

 

 

 

 

 

 

 

 

 

 

 

Run of Mine Ore (tonne)

 

 

 

 

 

 

 

 

 

Direct Smelting Ore (tonne)

 

7,323

 

144

 

8

 

7,475

 

Ore Milled (tonne)

 

157,987

 

16,520

 

1,531

 

176,038

 

 

 

165,310

 

16,664

 

1,539

 

183,513

 

 

 

 

 

 

 

 

 

 

 

Mining cost per tonne of ore mined ($)

 

53.77

 

54.79

 

69.92

 

54.81

 

Cash mining cost per tonne of ore mined ($)

 

44.26

 

53.28

 

65.93

 

46.59

 

Non cash mining cost per tonne of ore mined

 

9.51

 

1.51

 

3.99

 

8.22

 

 

 

 

 

 

 

 

 

 

 

Unit shipping costs($)

 

3.50

 

3.21

 

2.99

 

3.44

 

 

 

 

 

 

 

 

 

 

 

Milling cost per tonne of ore milled ($)

 

11.13

 

12.41

 

11.41

 

11.16

 

Cash milling cost per tonne of ore milled ($)

 

10.13

 

11.40

 

10.35

 

10.17

 

Non cash milling cost per tonne of ore milled

 

0.99

 

1.01

 

1.05

 

0.99

 

 

 

 

 

 

 

 

 

 

 

Average Production Cost

 

 

 

 

 

 

 

 

 

Silver ($ per ounce)

 

2.52

 

4.43

 

2.51

 

2.60

 

Gold ($ per ounce)

 

116.39

 

253.50

 

 

147.21

 

Lead ($ per pound)

 

0.15

 

0.24

 

0.16

 

0.15

 

Zinc ($ per pound)

 

0.12

 

0.16

 

 

0.12

 

 

 

 

 

 

 

 

 

 

 

Total production cost per ounce of Silver ($)

 

(4.84

)

(8.23

)

(4.29

)

(4.94

)

Total cash cost per ounce of Silver ($)

 

(5.61

)

(8.65

)

(4.43

)

(5.70

)

 

 

 

 

 

 

 

 

 

 

Total Recovery of the Run of Mine Ore

 

 

 

 

 

 

 

 

 

Silver (%)

 

93.1

 

86.7

 

84.6

 

92.8

 

Lead (%)

 

96.5

 

91.6

 

89.8

 

96.2

 

Zinc (%)

 

73.7

 

65.7

 

 

73.6

 

 

 

 

 

 

 

 

 

 

 

Head Grades of Run of Mine Ore

 

 

 

 

 

 

 

 

 

Silver (gram/tonne)

 

470.0

 

225.6

 

95.5

 

437.9

 

Lead (%)

 

8.6

 

5.8

 

5.3

 

8.3

 

Zinc (%)

 

3.0

 

0.6

 

 

2.8

 

 

 

 

 

 

 

 

 

 

 

Sales Data

 

 

 

 

 

 

 

 

 

Metal Sales

 

 

 

 

 

 

 

 

 

Silver (in thousands of ounce)

 

2,241

 

71

 

14

 

2,326

 

Gold (in thousands of ounce)

 

0.2

 

0.4

 

 

0.6

 

Lead (in thousands of pound)

 

29,101

 

1,950

 

190

 

31,242

 

Zinc (in thousands of pound)

 

7,286

 

253

 

 

7,539

 

Metal Sales

 

 

 

 

 

 

 

 

 

Silver ($)

 

23,406

 

704

 

149

 

24,259

 

Gold ($)

 

106

 

255

 

1

 

362

 

Lead ($)

 

18,035

 

1,146

 

126

 

19,307

 

Zinc ($)

 

3,626

 

103

 

 

3,729

 

 

 

45,173

 

2,208

 

276

 

47,657

 

Average Selling Price, Net of Value Added Tax and Smelter Charges

 

 

 

 

 

 

 

 

 

Silver ($ per ounce)

 

10.44

 

9.92

 

10.35

 

10.43

 

Gold ($ per ounce)

 

481.82

 

637.50

 

 

589.58

 

Lead ($ per pound)

 

0.62

 

0.59

 

0.66

 

0.62

 

Zinc ($ per pound)

 

0.50

 

0.41

 

 

0.49

 

 

9



 

(vYing Mine (77.5%)

 

Production from the Ying Mine commenced on April 1, 2006.  Since then, the Ying property has become the Company’s primary focus and most profitable project.

 

In Q2 2011, the Ying Mine mined 85,204 tonnes of ore. Despite the impact of the abnormally heavy rainfall in July 2010, Ying Mine’s ore production in this quarter increased by 1,941 tonnes or 2% compared to 83,263 tonnes of ore mined in the same period last year.  For the six months ended September 30, 2010, the total ore mined was 168,416 tonnes of which 6,356 was direct smelting ore.  This was slightly lower than 169,511 tonnes of ore mined in the same period last year. The reduction was mainly caused by the interruption of production due to the heavy rainfall along with a new 3-day Dragon Boat holiday introduced in China in the current year.

 

In Q2 2011, silver head grade improved to 461.0g/t, compared with 452.5g/t in the same quarter last year.  Lead and zinc head grades were 7.9% and 2.8%, respectively, compared to 8.1% and 3.0% a year ago.  During the six months ended September 30, 2010, head grades at the Ying Mine were 465.4g/t for silver, 8.0% for lead and 2.8% for zinc, which were comparable to 470.0g/t for silver, 8.6% for lead and 3.0% for zinc in the same period last year.

 

In Q2 2011, the Ying Mine produced 1.1 million ounces of silver, 13.5 million pounds of lead, and 3.3 million pounds of zinc, compared to 1.1 million ounces of silver, 14.1 million pounds of lead and 3.7 million pounds of zinc in the same quarter last year.   During the six months ended September 30, 2010, metal production was 2.2 million ounces of silver, 27.7 million pounds of lead and 6.9 million pounds of zinc, compared with 2.2 million ounces of silver, 29.1 million pounds of lead and 7.3 million pounds of zinc a year ago.

 

In Q2 2011, cash cost per ounce of silver was negative $7.99, representing a 28% improvement compared to the negative $6.24 in Q2 2010.  Total production cost per ounce of silver was negative 6.94, an improvement of 26% from negative $5.51 in Q1 2010.  During the six months ended September 30, 2010, cash cost and total cost per ounce of silver were negative $7.38 and negative $6.37, respectively, improved from negative $5.61 and negative $4.84 a year ago.  The lower cost was mainly due to higher by-product credits realized from higher lead and zinc prices.

 

In Q2 2011, the Ying Mine incurred $3.6 million (Q2 2010 — $2.0 million) of development and exploration expenditures to delineate and upgrade mineral resources by tunnelling and diamond drilling, and to sink shafts and declines A total of 8,746 meters (Q2 20108,115 meters) of tunnel, 10,414 meters (Q2 2010 - 6,662 meters) of diamond drilling, and 527 meters (Q2 2010115 meters) of shaft and declines were completed.  For the six months ended September 30, 2010, exploration and development expenditures were $6.6 million.  With that, 22,189 meters (the 1st HY 201017,529 meters) of tunnel, 18,897 meters (the 1st HY 2010 - 16,130 meters) of diamond drilling, and 602 meters (the 1st HY 2010 — 518 meters) of shaft and declines were completed.

 

(viHPG and LM mines (80%)

 

In April 2010, the Company’s beneficial ownership interest in HPG and LM mines increased from 70% to 80% as the Company purchased an additional 10% interest in Henan Huawei Mining Co. Ltd., the holding company that owns the HPG and LM mines, for a consideration of $1.1 million. The Company paid for this transaction by issuing 163,916 common shares of Silvercorp.

 

In Q2 2011, HPG and LM mines produced 79 thousand ounces of silver, which represented a 119% increase, compared with the 36 thousand ounces of silver produced in the same period last year.  Meanwhile, 1.1 million pounds of lead and zinc were produced, which was comparable with the 1.1 million pounds of base metals produced in the same period last year.  During the six months ended September 30, 2010, HPG and LM mines produced 170 thousand ounces of silver, 3.1 million pounds of lead and zinc, up 139% and 39% from 71 thousand ounces of silver and 2.2 million pounds of base metals produced a year ago.

 

More ore was mined in the quarter due to mine development. Despite the fact that production from HPG Mine was most severely affected by the heavy rainfall on July 24, 2010, HPG and LM mined 15,160 tonnes of ore, 3,509 tonnes more than the same quarter last year as operations at HPG and LM mines

 

10



 

were only partially resumed after their suspension in December 2008.  For the six months ended September 30, 2010, the HPG and LM mines mined 33,068 tonnes of ore, which was 7,931 tonnes, or 32% more than 25,137 tonnes mined in the same period last year.

 

Capital expenditures at HPG and LM mines in Q2 2011 was $858 (Q2 2010 - $522), with which a total of 3,106 meters of tunnel (Q2 2010 — 3,398 meters), 8,281 meters (Q2 2010 — 7,390 meters) of diamond drilling, and 146 meters (Q2 2010 — nil meters) of shaft and decline were completed.  For the six months ended September 30, 2010, HPG and LM mines incurred $1,716 (the first half year 2010 (“1st HY 2010”) — $976) exploration and development expenditures to complete 7,012 meters of tunnel (the 1st HY 2010 — 6,588 meters), 18,072 meters (the 1st HY 2010 — 13,262 meters) of diamond drilling, and 295 meters (the 1st HY 2010 — 114 meters) of shaft and decline.

 

(viiTLP Mine (77.5%)

 

In Q2 2011, TLP mine produced 168 thousand ounces of silver and 3.1 million pounds of base metals, compared to only seven thousand ounces of silver and 93 thousand pounds of lead in the same period last year.  For six months ended September 30, 2010, metal production was 317 thousand ounces of silver and 6.5 million pounds of base metals, compared to a nominal amount a year ago.

 

Capital expenditures at TLP in Q2 2011 (Q2 2010 — 2.6 million) were $1.0 million, and a total of 4,784 meters (Q2 2010 — 2,551 meters) of tunnel, 120 meters of shafts and declines (Q2 2010 — 152 meters) and 14,494 meters (Q2 2010 — 8,048 meters) of diamond drilling were completed.  For six months ended September 30, 2010, the TLP Mine incurred 2.3 million (the 1st HY 2010 - $2.6 million) exploration and development expenditures to complete 10,626 meters (the 1st HY 2010 — 4,158 meters) of tunnel, 120 meters of shafts and declines (the 1st HY 2010 — 267 meters) and 23,415 meters (the 1st HY 2010 — 12,453 meters) of diamond drilling.

 

(viiiNabao Project (82%)

 

The Nabao Project consisted of three exploration permits.  In December 2008, the Nabao Project was put on hold and written off as a result of unfavorable exploration results and diminishing prospects for the property due to the high elevation.

 

During the year ended March 31, 2010, the Company entered into an agreement to dispose of the Nabao Project, consisting of three exploration permits, for $732 (RMB¥5.0 million) to a third party.  As of September 30, 2010, $586 (RMB¥4.0 million) has been received and two exploration permits have been transferred to the buyer.  The transfer of the third exploration permit was still in progress as at September 30, 2010.

 

(ixGC Project (95%)

 

During the six months ended September 30, 2010, GC Project received the Environmental Permit from the Department of Environmental Protection of Guangdong Province, an essential document required for a mining permit application in China.   The Company has now submitted an application for a mining permit to the Ministry of Land and Resources (“MOLAR”) in Beijing China. MOLAR has accepted the application along with all supporting documents.  The Company expects to receive the mining permit in the next quarter.

 

Once a full mine permit is granted, the Company plans to commence the construction of a 1,500 tpd mine and mill operation.

 

(xSilvertip Project (100%)

 

Silvertip Project was acquired in February 2010.  The Company is currently conducting a diamond drilling exploration program, with a target of 15,000 meters.  An airborne geophysical survey and high flow water quality and hydrology envision sampling surveys were completed during the quarter.  The Company also commissioned a study for the design of mine waste disposal and site water management facilities.  During the three and six months ended September 30, 2010, exploration expenditures at Silvertip Project were $3.0 and $3.6 million, respectively.

 

11



 

4.         Q2 Financial Results

 

For the three and six months ended September 30, 2010, the Company’s sales and net income improved significantly from a year ago.  Such increases were mainly due to increased metal production combined with improved commodity prices.

 

The tables below set out selected quarterly results for the past eight quarters:

 

 

 

September 30, 
2010

 

June 30, 
2010

 

March 31,
2010

 

December
31, 2009

 

Sales

 

$

36,338

 

$

36,729

 

$

28,224

 

$

31,283

 

Gross profit

 

26,581

 

26,538

 

19,277

 

24,230

 

Expenses and foreign exchange

 

5,381

 

5,511

 

3,936

 

5,191

 

Other items

 

1,413

 

807

 

18

 

(52

)

Net income

 

12,451

 

14,101

 

9,760

 

12,409

 

Basic earnings per share

 

0.08

 

0.09

 

0.06

 

0.08

 

Diluted earnings per share

 

0.08

 

0.09

 

0.06

 

0.08

 

Cash dividend declared

 

3,207

 

3,109

 

3,238

 

3,108

 

Cash dividend declared per share (CAD)

 

0.02

 

0.02

 

0.02

 

0.02

 

 

 

 

September 30, 
20
09

 

June 30, 
20
09

 

March 31, 
20
09

 

December
31, 20
08

 

Sales

 

$

25,085

 

$

22,571

 

$

17,392

 

$

15,168

 

Gross profit

 

19,088

 

16,670

 

11,010

 

5,240

 

Expenses and foreign exchange

 

3,820

 

4,394

 

2,148

 

4,087

 

Impairment charges

 

(79

)

777

 

2,907

 

47,433

 

Other items

 

(805

)

60

 

(224

)

(246

)

Net income (loss)

 

8,893

 

7,487

 

1,238

 

(33,695

)

Basic earnings (loss) per share

 

0.06

 

0.05

 

0.01

 

(0.22

)

Diluted earnings (loss) per share

 

0.05

 

0.05

 

0.01

 

(0.22

)

Cash dividend declared

 

3,020

 

2,770

 

2,564

 

2,476

 

Cash dividend declared per share (CAD)

 

0.02

 

0.02

 

0.02

 

0.02

 

 

Net income in Q2 2011 was $12.5 million, or $0.08 per share, an increase of 40% over the earnings of $8.9 million, or $0.06 per share, in the same quarter last year. For the six months ended September 30, 2010, the Company recorded net income of $26.6 million, $10.2 million, or 62% higher than the same period last year.  Net earnings improved primarily due to higher metal production combined with higher realized metal prices.

 

Certain non-operational income statement items had significant impacts on net income during the three and six months ended September 30, 2010.  To facilitate a better understanding of the Company’s financial results to readers, adjusted net earnings were reconciled to net income by excluding the following non-operational items: (1) $1.4 million dilution gain on our investment in New Pacific Metals Corp., an affiliate of the Company; (2) $1.8 million Chinese withholding tax payment on dividends received by Silvercorp from its Chinese subsidiary; (3) an additional $1.8 million Chinese withholding tax accrued on dividends to be received in the third quarter of fiscal 2011 by Silvercorp; (4) a loss on plant and equipment of $0.5 million due to the heavy storm; and (5) miscellaneous income of $0.5 million.  With the exclusion of these items, adjusted net earnings was $14.7 million, or $0.09 per share.

 

Sales in Q2 2011 were $36.3 million, an increase of 45% from $25.1 million in the same quarter last year.  For the six months ended September 30, 2010, sales were $73.1 million, $25.4 million higher than a year ago.  The increase was driven by higher quantities of metals sold combined with higher realized metal prices.

 

12



 

The following tables summarize production, realized selling prices and revenues in each period under review:

 

 

 

Three Months ended September 30,

 

 

 

Production
(‘000 oz or lb)

 

Realized selling prices
($/oz or lb)

 

Revenue
(in ‘000$)

 

 

 

Q2 2011

 

Q2 2010

 

Q2 2011

 

Q2 2010

 

Q2 2011

 

Q2 2010

 

Silver

 

1,343

 

1,150

 

$

14.63

 

$

10.99

 

$

19,642

 

$

12,635

 

Gold

 

0.3

 

0.3

 

841.19

 

626.67

 

246

 

188

 

Lead

 

17,028

 

15,199

 

0.81

 

0.67

 

13,853

 

10,529

 

Zinc

 

3,869

 

3,803

 

0.67

 

0.53

 

2,597

 

2,003

 

Total

 

 

 

 

 

 

 

 

 

$

36,338

 

$

25,085

 

 

 

 

Six Months ended September 30,

 

 

 

Production
(‘000 oz or lb)

 

Realized selling prices
($/oz or lb)

 

Revenue
(in ‘000$)

 

 

 

1st HY 2011

 

1st HY 2010

 

1st HY 2011

 

1st HY 2010

 

1st HY 2011

 

1st HY 2010

 

Silver

 

2,730

 

2,326

 

$

14.27

 

$

10.43

 

$

38,950

 

$

24,259

 

Gold

 

1.3

 

0.6

 

842.88

 

589.58

 

1,110

 

362

 

Lead

 

35,831

 

31,242

 

0.78

 

0.62

 

27,812

 

19,307

 

Zinc

 

8,299

 

7,539

 

0.63

 

0.49

 

5,195

 

3,729

 

Total

 

 

 

 

 

 

 

 

 

$

73,067

 

$

47,657

 

 

Cost of goods sold in Q2 2011 were $9.8 million, compared to $6.0 million in Q2 2010.  The cost of goods sold included $8.3 million (Q2 2010 - $5.2 million) cash costs and $1.5 million (Q2 2010 - $0.8 million) amortization, depletion and depreciation charges.  For the six months ended September 30, 2010 and 2009, cost of goods sold were $19.9 million and $11.9 million, respectively, including $16.9 million (the 1st HY 2010 - $10.1 million) cash costs and $3.0 million (the 1st HY 2010 - $1.8 million) amortization, depletion and depreciation charges.  The cost of goods sold increased correspondingly with increased sales.

 

Gross profit margin in Q2 2011 was 73%, slightly lower than the margin of 76% in the same quarter last year.  Partially offset by higher realized selling prices, the decrease of gross margin was mainly due to overall head grade decreasing to 312.0g/t from 421.1g/t in the same quarter last year. The reduction in head grades was a result of increased production of ore from HPG, LM and TLP, especially with the inclusion of some development ore that have lower grades compared to the Ying Mine.  For six months ended September 30, 2010 and 2009, gross profit margin was 73% and 75%, respectively.

 

Accretion on asset retirement obligation in Q2 2011 was $40, which was $9 higher than the accretion expenses of $31 recorded in the same period last year because the asset retirement obligation was higher.  In March 2010, the Company revisited the reclamation costs for the existing mines and the timing to settle the reclamation liabilities according to the new environmental regulations in China, as well as the extension of mine lives and updated reserves and resources.  As a result, the undiscounted asset retirement obligation was revised upward to $3.9 million, representing a 26% increase, compared to the previous estimate of $3.1 million.  For the six months ended September 30, 2010 and 2009, accretion expenses on the asset retirement obligation were $80 and $62, respectively.

 

Foreign exchange loss in Q2 2011 was $376 (Q2 2010 - $82).  For the six months ended September 30, 2010 and 2009, foreign exchange gain was $168 and $1,434, respectively.  The change of foreign exchange gain and loss was mainly driven by exchange floatation between Canadian dollars, US dollars and Chinese Yuan.

 

General exploration and property investigation expenses in Q2 2011 were $1.1 million, which was comparable with $1.0 million recorded in the same period last year.  For the six months ended September 30, 2010 and 2009, general exploration and property investigation expenses were $2.4 and $3.3 million, respectively.  The higher expenses last year was due to a total of $1.3 million exploration expenditures

 

13



 

incurred at TLP, HPG, and LM that were charged to general exploration expenses on the statement of operation.

 

Investor relations expenses of $86 in Q2 2011, representing a decrease of 22% compared to the $110 of investor relation expenses recorded in the same period last year because the Company participated in comparatively fewer investor relation events during the quarter.  For the six month ended September 30, 2010 and 2009, investor relations expenses were $171 and $181, respectively.

 

General and administrative expenses, including stock based compensation expense of $0.4 million (Q2 2010 - $0.5 million), were $3.3 million in Q2 2011, representing an increase of $1.5 million compared to the expenses of $1.8 million incurred in the same period last year.  For the six months ended September 30, 2010 and 2009, general and administrative expenses were $7.5 million and $4.5 million, respectively.  The increase was mainly attributable to (1) accrued performance bonus, (2) donation made at the Ying Mining Camp and (3) higher stock-based compensation recorded.

 

Professional fees in Q2 2011 were $0.3 million compared to professional fees of $0.7 million in the same period last year.  For six months ended September 30, 2010 and 2009, professional fees were $0.6 million and 1.2 million, respectively.  The higher professional fees recorded last year was mainly due to the fees related to the unsolicited take over bid for another mining company, which was terminated in July 2009.

 

Equity loss on investment in NUX in Q2 2011 was $58, representing a decrease of 57% compared to the loss of $136 recorded in the same period last year.  For six months ended September 30, 2010 and 2009, such equity loss was $96 and $218, respectively.  The Company recorded on the statement of operations its proportionate share of New Pacific Metals Corp (“NUX”)’s net loss.

 

Dilution gain on investment in NUX in Q2 2011 was $1.39 million.  During this quarter, the Company’s interest in NUX decreased from 23% to 16% as NUX issued shares to acquire another public company.  This transaction resulted in a dilution gain to the Company.

 

Loss on disposal of plant and equipment in Q2 2011 was $0.5 million.  The loss was from the damaged buildings, roads and equipment caused by the heavy storm in July.

 

Interest income in Q2 2011 was $326, representing an increase of $166 compared to interest income of $160 recorded in the same period last year.  For the six months ended, interest income was $591, representing an increase of $193 compared to interest income of $398 in the same period last year.

 

The increase was mainly because more cash was invested in term deposits in China to earn higher interest income during the current period.

 

Income tax expenses in Q2 2011 were $5.6 million, an increase of 139% or $3.2 million over the income tax expense of $2.4 million recorded in the same period last year. The income tax expenses recorded in Q2 2011 included current income tax expenses of $4.8 million (Q2 2010 $1.9 million) and a future income tax expense of $807 (Q2 2010 — $412).  The increase of income tax expenses was mainly attributable to the withholding tax of $3.6 million levied on dividend paid from the Company’s Chinese subsidiary, of which $1.8 million was charged to current income tax and $1.8 was charged to future income tax.  There was $1.2 million recovery included in future income tax in Q2 2010 due to recognition of future income tax assets in Henan Huawei.   For the six months ended September 30, 2010 and 2009, income tax expenses were $8.9 million and $3.7 million, respectively.

 

5.         Liquidity and Capital Resources

 

Cash and cash equivalents and short term investments at September 30, 2010 was $110.2 million, an increase of $15.5 million, or 16%, from $94.7 million at March 31, 2010.

 

Working capital at September 30, 2010 was $89.0 million, up $9.4 million, or 12% from $79.7 million at March 31, 2010.

 

Cash flows from operating activities, before non-cash working capital changes, generated $18.8 million in Q2 2011, up 21% compared to $15.6 million in the same quarter last year.  For the six months

 

14



 

ended September 30, 2010, cash flow from operations was $40.3 million, $13.6 million or 51% higher than $26.7 million in the same period last year.  The increase in cash flow from operations resulted from improved operating earnings due to higher commodity price and higher metal production at the Ying Mining Camp.  Changes in non-working capital were mainly driven by the decrease of customer deposits, as well as payments to vendors for goods and services received in previous periods.

 

Cash flows from investing activities in Q2 2011 was $4.3 million, comprised of cash from the redemption of short term investments of $15.6 million, reduced by $9.3 million capital expenditures and $2.0 million long term investment.  In the same quarter last year, $13.5 million was used in investing activities, which consisted of $4.8 million spent to purchase short term investments, $7.4 million capital expenditures and $1.3 million used to acquire long-term investment. The increase in cash flow from investing activities mainly resulted from redemption of short-term investment. For six months ended September 30, 2010, cash flow used in investing activities was $17.8 million, representing $5.3 million or 43% more than the $12.5 million used in the same period last year. Increase in cash flows used in investing activities for the 1st HY of 2011 compared to the same period last year was mainly due to more plant and equipment purchases and higher capital expenditures spent on Silvertip’s drilling program, which commenced in September 2010.

 

Cash flows used in financing activities was $2.0 million in Q2 2011, which was $4.1 million less than the $6.1 million spent in Q2 2010.   Higher cash flows used in financing activities last year was mainly caused by $3.3 million dividend payment made to non-controlling shareholders (the “NCI”) of Henan Found.  For the six months ended September 30, 2010, cash flow used in financing activities was $5.5 million, representing $1.1 million decrease from the 1st HY last year. This difference was also due to the $3.3 million dividend distributed to the NCI, reduced by the $3.0 million proceeds from bank loan in 1st HY 2010.  Other major items from cash flows used in financing activities include, in 1st HY of 2011, repayment of bank loan $1.5 million (the 1st HY 2010 - $658) and proceeds from issuance of common shares $2.0 million (the 1st HY 2010 - $57).

 

Contractual Commitments and Contingencies not disclosed elsewhere in this Management’s Discussion and Analysis are as follows:

 

The Company entered into office rental agreements with total rental expense of $1,166 over the next four years as follows:

 

 

 

2011

 

2012

 

2013

 

2014

 

Total

 

Rental expense

 

$

174

 

$

374

 

$

356

 

$

262

 

$

1,166

 

 

Available Sources of Funding

 

The Company does not have unlimited resources and its future capital requirements will depend on many factors, including, among others, cash flow from operations. To the extent that its existing resources and the funds generated by future income are insufficient to fund the Company’s operations, the Company may need to raise additional funds through public or private debt or equity financing.  If additional funds are raised through the issuance of equity securities, the percentage ownership of current shareholders will be reduced and such equity securities may have rights, preferences or privileges senior to those of the holders of the Company’s common stock.  No assurance can be given that additional financing will be available or that, if available, can be obtained on terms favourable to the Company and its shareholders.  If adequate funds are not available, the Company may be required to delay, limit or eliminate some or all of its proposed operations.  The Company believes it has sufficient capital to meet its cash needs for the next 12 months, including the costs of compliance with continuing reporting requirements.

 

6.         Financial Instruments and Related Risks

 

The Company manages its exposure to financial risks, including liquidity risk, foreign exchange rate risk, interest rate risk, credit risk and equity price risk in accordance with its risk management framework. The Company’s Board of Directors has overall responsibility for the establishment and oversight of the Company’s risk management framework and reviews the Company’s policies on an ongoing basis.

 

15


 

 


 

The following table sets forth the Company’s financial assets and liabilities that are measured at fair value on a recurring basis by level within the fair value hierarchy. As at September 30, 2010, those financial assets and liabilities are classified in their entirety based on the level of input that is significant to the fair value measurement.

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Financial assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

66,263

 

$

 

$

 

$

66,263

 

Short term investments: warrants

 

 

475

 

 

475

 

Short term investments: other than warrants

 

43,451

 

 

 

43,451

 

Receivables and deposits

 

2,767

 

 

 

2,767

 

Amounts due from related parties

 

54

 

 

 

54

 

Restricted cash

 

 

77

 

 

77

 

Available-for-sale marketable securities

 

3,579

 

 

 

3,579

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

 

$

13,913

 

$

 

$

13,913

 

Deposits received

 

 

1,688

 

 

1,688

 

Dividends payable

 

 

3,207

 

 

3,207

 

Amounts due to related parties

 

5,380

 

 

 

5,380

 

 

7.   Off-Balance Sheet Arrangements

 

The Company does not have any off-balance sheet arrangements.

 

8.   Transactions with Related Parties

 

Related party transactions not disclosed elsewhere in the Management’s Discussion and Analysis are as follows:

 

Amounts due from related parties

 

September 30, 2010

 

March 31, 2010

 

New Pacific Metals Corp. (a)

 

$

54

 

$

138

 

 

Amounts due to related parties

 

September 30, 2010

 

March 31, 2010

 

Henan Non-ferrous Geology Bureau (e)

 

$

5,380

 

$

 

 

 

 

Three months ended September 30,

 

Six months ended September 30,

 

Transactions with related parties

 

2010

 

2009

 

2010

 

2009

 

New Pacific Metals Corp. (a)

 

$

93

 

$

53

 

$

152

 

$

88

 

Quanfa Exploration Consulting Services Ltd. (b)

 

 

 

 

88

 

McBrighton Consulting Ltd.(c)

 

54

 

48

 

109

 

92

 

R. Feng Consulting Ltd. (d)

 

114

 

81

 

196

 

163

 

Henan Non-ferrous Geology Bureau (e)

 

5,380

 

3,292

 

5,380

 

3,292

 

 

 

$

5,641

 

$

3,474

 

$

5,837

 

$

3,723

 

 


(a)   New Pacific Metals Corp. is a publicly traded company with director and officers in common with the Company. Further to a services and administrative costs reallocation agreement between the Company and NUX, the Company will recover costs for services rendered to NUX and expenses

 

16



 

incurred on behalf of NUX. During the three and six months ended September 30, 2010, the Company recovered $93 and $152, respectively (three and six months ended September 30, 2009 - $53 and $88, respectively) from NUX for services rendered and expenses incurred on behalf of NUX. The costs recovered from NUX were recorded as a direct reduction of general and administrative expenses on the consolidated statements of operations.

 

The Company entered into a Credit Agreement (the “Agreement”) with NUX on July 2, 2010, subsequently amended on August 24, 2010. Pursuant to the agreement, NUX is granted a line of credit with aggregated principal amount up to CAD $15 million. The line of credit bears an interest rate of prime plus 7%, payable on the 1st day of each month and is secured by a first fixed charge on NUX’s assets. On October 21, 2010, NUX used the line of credit the first time to draw CAD $2.35 million.

 

(b)   Quanfa Exploration Consulting Services Ltd. (“Quanfa”) is a private company with majority shareholders and management from the senior management of Henan Found and Henan Huawei. During the three and six months ended September 30, 2010, the Company paid $nil (three and six months ended September 30, 2009 - $nil and $88, respectively) to Quanfa for its consulting services provided.

 

(c)   During the three and six months ended September 30, 2010, the Company paid $54 and $109, respectively (three and six months ended September 30, 2009 - $48 and $92, respectively) to McBrighton Consulting Ltd., a private company controlled by a director of the Company for consulting services.

 

(d)   During the three and six months ended September 30, 2010, the Company paid $114 and $196, respectively (three and six months ended September 30, 2009 - $81 and $163, respectively) to R. Feng Consulting Ltd., a private company controlled by a director of the Company for consulting services.

 

(e)   Henan Non-ferrous Geology Bureau (“Henan Geology Bureau”) is a 22.5% equity interest holder of Henan Found. The balance of $5,380 (March 31, 2010 - $nil) owed to Henan Geology Bureau as at September 30, 2010 represented the dividend declared by Henan Found. During the three and six months ended September 30, 2010, Henan Found declared $5,380 and $5,380, respectively (three and six months ended September 30, 2009 - $nil) dividends to Henan Geology Bureau.

 

The transactions with related parties during the period were measured at the exchange amount, which was the amount of consideration established and agreed by the parties. The balances with related parties were unsecured, non-interest bearing, and due on demand.

 

9.      Critical Accounting Policies and Estimates

 

The preparation of financial statements in conformity with Canadian GAAP requires management to make estimates and assumptions that affect the amounts reported on the Consolidated Financial Statements. These critical accounting estimates represent management estimates that are uncertain and any changes in these estimates could materially impact the Company’s financial statements. Management continuously reviews its estimates and assumptions using the most current information available. There has been no change to the Company’s critical accounting policies and estimates since fiscal year 2010 ended March 31, 2010. Readers are encouraged to read the critical accounting policies and estimates as described in the Company’s audited consolidated financial statements and Management’s Discussion and Analysis for the year ended March 31, 2010.

 

17



 

10.    Future Accounting Changes

 

(a) Multiple deliverable revenue arrangements

 

In December 2009, the EIC issued EIC Abstract 175, “Multiple Deliverable Revenue Arrangements”. This EIC addresses how to determine whether an arrangement involving multiple deliverables contains more than one unit of accounting and how such a multiple deliverable revenue arrangement should be measured and allocated to the separate units of accounting. This EIC should be applied prospectively and should be applied to revenue arrangements with multiple deliverables entered into or materially modified in the first annual fiscal period beginning on or after January 1, 2011. Early adoption is permitted. The Company did not early adopt this EIC and upon adoption does not expect it to have a material impact on the Company’s consolidated financial statements.

 

(b) Convergence with IFRS

 

In February 2008, the Canadian Accounting Standards Board confirmed that publicly accountable enterprises will be required to adopt International Financial Reporting Standards (“IFRS”) for fiscal years beginning on or after January 1, 2011, with early adoption permitted. Accordingly, the Company plans to adopt IFRS for fiscal years beginning April 1, 2011. The Company’s first IFRS financial statements will be its interim financial statements for the first quarter of fiscal 2012 with an opening balance sheet date of April 1, 2011, which will require restatement of comparative information presented.

 

The conversion to IFRS will impact the Company’s accounting policies, information technology and data systems, internal control over financial reporting, and disclosure controls and procedures. The transition may also impact business activities, such as certain contractual arrangements, debt covenants, capital requirements and compensation arrangements.

 

The Company has designated the appropriate resources to the conversion project to develop an effective plan and continues to assess resource and training requirements as the project progresses. The Company’s conversion plan consists of the following four phases: scoping and planning, diagnostic assessment, operations implementation and post implementation. The Company has completed the scoping and planning phase. The scoping and planning phase involved establishing a project management team, mobilizing organizational support for the conversion plan, obtaining stakeholder support for the project, identifying major areas affected by the conversion and developing a project charter, implementation plan and communication strategy. The resulting identified areas of accounting difference of highest potential impact to the Company, based on existing IFRS, are business combinations, impairment of assets, property plant and equipment, provisions and contingent liabilities, exploration and evaluation expenditures, income taxes, financial instruments and initial adoption of IFRS under the provisions of IFRS 1 First-Time Adoption of IFRS.

 

The diagnostic assessment phase (“phase 2”) which is in progress will result in the selection of IFRS accounting policies and transitional exemption decisions, estimates of quantification of financial statement impacts, preparation of shell financial statements and identification of business processes and resources impacted. The Company has completed the selection of IFRS accounting policies and transitional exemptions decisions. Estimates of the quantified impacts of anticipated changes to the Company’s current accounting policies on the Company’s IFRS opening balance sheet have been substantially completed and business processes and resources impacted have been identified. The Company’s IFRS transition date balance sheet as at April 1, 2010 is scheduled to be reviewed by the Audit Committee in the third quarter of fiscal 2011. As a result of phase 2, the Company has identified the key areas where changes in accounting policy are expected on our transition from Canadian GAAP to IFRS, listed below. This list is intended to highlight the areas that we have determined to be the most significant and should not be regarded as a complete list of changes that will result from the transition to IFRS. As noted above, the Company has substantially, but not yet fully, completed the quantification of the impact of these changes at this stage in our conversion project.

 

18



 

IFRS 1, “First time adoption of International Financial Reporting Standards”, generally requires that all IFRS standards and interpretations be accounted for on a retrospective basis. IFRS 1 provides for certain optional exemptions and other mandatory exceptions to this general principle. The most significant IFRS optional exemptions which we are likely to apply are:

 

Exemption

 

Summary of exemption and decision

IFRS 2, Share-based payments

 

Full retrospective application may be avoided for certain share-based instruments depending on the grant date, vesting terms and settlement of any related liabilities.

 

 

 

IFRS 3, Business combinations

 

Allows an entity that has conducted prior business combinations to apply IFRS 3 on a prospective basis from the date of transition. This avoids the requirement to restate prior business combinations.

 

 

 

IAS 21, Cumulative translation differences

 

Allows an entity to deem all cumulative translation differences to be zero at the date of transition.

 

 

 

IAS 23, Borrowing costs

 

This exemption allows a first time adopter to apply IAS 23(revised) from the date of transition to IFRS for all qualifying assets for which the capitalization start date is on or after that date.

 

 

 

IAS 27, Non-controlling interests

 

Allows an entity to apply IAS 27 paragraphs 28, 30, 31, and 34-37 on a prospective basis from the date of transition. This avoids the requirement to restate non-controlling interests that had a deficit balance in prior periods.

 

 

 

IAS 27, Investments in subsidiaries, jointly controlled entities and associates

 

Allows a first time adopter to measure its investments in subsidiaries, jointly controlled entities and associates at either (a) cost; or (b) fair value at the entity’s date of transition as deemed cost.

 

 

 

IFRIC 1, Decommissioning liabilities

 

This exemption allows a first time adopter to utilize a more straightforward methodology for measuring the liability and cost of the related asset.

 

 

 

Fair value as deemed cost

 

An entity can elect to measure an asset at the date of transition to IFRS at its fair value, and use that fair value as its deemed cost at that date.

 

The operations implementation phase (“phase 3”) includes the design of business, reporting and system processes to support the compilation of IFRS compliant financial data for the IFRS opening balance sheet at April 1, 2011, fiscal 2012 and thereafter. Phase 3 also includes ongoing training, testing of the internal control environment and updated processes for disclosure controls and procedures. Changes to the reporting and system processes to support preparation of the IFRS opening balance sheet at April 1, 2011 were substantially completed during the quarter.

 

Post implementation (“phase 4”) will include sustainable IFRS compliant financial data and processes for fiscal 2012 and beyond. The International Accounting Standards Board continues to amend and add to current IFRS standards with several projects currently underway. The Company’s conversion process includes monitoring actual and anticipated changes to IFRS standards and related rules and regulations and assessing the impacts of these changes on the Company and its reporting, including expected dates of when such impacts are effective.

 

(c) Business combination and related sections

 

In January 2009, the CICA issued Section 1582 “Business Combinations” to replace Section 1581. The new standard effectively harmonizes the business combinations standard under Canadian GAAP with IFRS. The new standard revises guidance on the determination of the carrying amount of the assets acquired and liabilities assumed, goodwill and accounting for non-controlling interests at the time of a

 

19



 

business combination.

 

The CICA concurrently issued Section 1601 “Consolidated Financial Statements” and Section 1602 “Non-controlling Interests”, which replace Section 1600 “Consolidated Financial Statements”. Section 1601 provides revised guidance on the preparation of consolidated financial statements and Section 1602 addresses accounting for non-controlling interests in consolidated financial statements subsequent to a business combination.

 

The new standards will become effective on January 1, 2011 with early adoption available. The Company did not adopt these new standards but continues to evaluate the attributes of early adoption of these standards and their potential effects.

 

11.    Other MD&A Requirements

 

Additional information relating to the Company:

 

(a) may be found on SEDAR at www.sedar.com;

 

(b) may be found at the Company’s web-site www.silvercorpmetals.com;

 

(c) may be found in the Company’s Annual Information Form; and,

 

(d) is also provided in the Company’s annual audited consolidated financial statements as of March 31, 2010.

 

12.    Outstanding Share Data

 

As at the date of this report, the following securities were outstanding:

 

(a)  Share Capital

 

Authorized - unlimited number of common shares without par value

 

Issued and outstanding — 165,218,344 common shares with a recorded value of $151.3 million

 

Shares subject to escrow or pooling agreements - $nil.

 

(b)  Options

 

As at the date of this report, the outstanding options are comprised of the following:

 

Number of Options

 

Exercise Price (CAD$)

 

Expiry Date

 

90,799

 

4.32

 

July 23, 2011

 

507,600

 

6.74

 

April 10, 2012

 

90,000

 

6.95

 

October 1, 2012

 

101,700

 

9.05

 

January 16, 2013

 

50,000

 

7.54

 

May 13, 2013

 

316,250

 

5.99

 

July 1, 2013

 

88,000

 

3.05

 

October 1, 2013

 

836,649

 

2.65

 

April 19, 2014

 

385,083

 

7.00

 

January 5, 2015

 

250,542

 

7.40

 

April 20, 2015

 

446,500

 

8.23

 

October 3, 2015

 

3,163,123

 

 

 

 

 

 

20



 

(cWarrants

 

As at the date of this report, the outstanding warrants are comprised of the following:

 

Number of Warrants

 

Exercise Price (CAD$)

 

Expiry Date

 

50,000

 

$

6.76

 

30-Jul-2015

 

 

13.    Risks and Uncertainties

 

The Company is exposed to many risks in conducting its business, including but not limit to: metal price risk as the Company derives its revenue from the sale of silver, lead, zinc, and gold; credit risk in the normal course of dealing with other companies and financial institutes; foreign exchange risk as the Company reports its financial statements in USD whereas the Company operates in jurisdictions that utilize other currencies; equity price risk and interest rate risk as the Company has investments in marketable securities that are traded in the open market or earn interest at market rates that are fixed to maturity or at variable interest rates; inherent risk of uncertainties in estimating mineral reserves and mineral resources; political risks; and environmental risk. These and other risks are described in the Company’s Annual Information Form and NI 43-101 technical reports, which are available on SEDAR at www.sedar.com; Form 40F; Audited Consolidated Financial Statements; Management’s Discussion and Analysis for the year ended March 31, 2010; and note 13 of the consolidated financial statements for Q2 2011. Readers are encouraged to refer to these documents for a more detailed description of some of the risks and uncertainties inherent to Silvercorp’s business.

 

Management and the Board of directors continuously assess risks that the Company is exposed to, and attempt to mitigate these risks where practical through a range of risk management strategies.

 

14.    Disclosure Controls and Procedures

 

Silvercorp’s management considers the meaning of internal control to be the processes established by management to provide reasonable assurance about the achievement of the Company’s objectives regarding operations, reporting and compliance. Internal control is designed to address identified risks that threaten any of these objectives.

 

(a) Management’s Report on Internal Control over Financial Reporting

 

Management of Silvercorp is responsible for establishing and maintaining an adequate system of internal control, including internal controls over financial reporting. Internal control over financial reporting is a process designed by, or under the supervision of the Chief Executive Officer and the Chief Financial Officer and effected by the Board of Directors, management and other personnel to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with Canadian generally accepted accounting principles. It includes those policies and procedures that:

 

·       pertain to the maintenance of records that accurately and fairly reflect, in reasonable detail, the transactions related to the acquisition and disposition of Silvercorp’s assets,

 

·       provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and receipts and expenditures are made only in accordance with authorization of management and Silvercorp’s directors, and

 

·       provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of Silvercorp’s assets that could have a material effect on the financial statements.

 

The Company’s management, including its Chief Executive Officer and Chief Financial Officer, believe that due to its inherent limitations, internal control over financial reporting may not prevent or detect misstatements on a timely basis. Also, projection of any evaluation of the effectiveness of internal control over financial reporting to future periods are subject to the risk that the controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies and

 

21



 

procedures may deteriorate.

 

(b) Changes in Internal Controls over Financial Reporting (“ICFR”)

 

There was no change in the Company’s internal control over financial reporting that occurred during the period that has materially affected or is reasonably likely to materially affect, its internal control over financial reporting.

 

15.           Directors and Officers

 

As at the date of this report, the Company’s Directors and Officers are as follows:

 

Directors

 

Officers

 

 

 

Dr. Rui Feng, Director, Chairman & CEO

 

Dr. Rui Feng, Director, Chairman & CEO

 

 

 

Myles J. Gao, Director, President & COO

 

Myles J. Gao, Director, President & COO

 

 

 

Yikang Liu, Director

 

Maria Tang, Chief Financial Officer

 

 

 

Earl Drake, Director

 

Lorne Waldman, Corporate Secretary

 

 

 

Paul Simpson, Director

 

Shaoyang Shen, Vice President, China Operations

 

 

 

Robert Gayton, Director

 

 

 

16.           Outlook for Fiscal 2011

 

Ying Mining Camp, Henan Province, China

 

As of September 30, 2010, the Company has mined 299,427 tonnes of ore at grades of 319 g/t silver, 5.8% lead and 1.9% zinc.  For the whole fiscal year 2011, the Company’s production target is to produce approximately 570,000 tonnes of ore at a grade of 320 g/t silver, 6% lead and 2% zinc, yielding 5.3 million ounces of silver, 72 million pounds of lead and 17 million pounds of zinc.

 

Using the average metal prices in Q2 2011 and the above projected production figures, the Company’s mining operations in fiscal 2011 are expected to generate revenues of approximately $150 million, and cash flow of $85 million.  Capital expenditures for fiscal 2011 are budgeted at $13 million at the Ying Mining Camp - including $7 million for the Ying Mine, $4 million for the TLP mine and $2 million for the HPG and LM Mines.

 

GC Project, Guangdong Province, China

 

At the GC Project in Guangdong Province, China, Silvercorp submitted a mining permit application to the Ministry of Land and Resources (“MOLAR”).  MOLAR has accepted the application along with all supporting documents.  The Company expects to receive the mining permit in the next quarter.  Once the GC mining permit is granted, the Company plans to commence the construction of a 1,500 tonnes per day mine and mill operation.

 

BYP Project, Hunan Province, China

 

On November 8, 2010, Silvercorp announced that it has signed a share purchase agreement and a Sino-Foreign cooperative joint venture contract to acquire a 70% equity interest in Yunxiang Mining Co. Ltd. (“Yunxiang”), a local private mining company in Hunan Province. Yunxiang’s primary asset is the BYP Gold-Lead-Zinc (Au-Pb-Zn) Mine, located 220 km southwest, or a 3 hour drive, from Changsha, Hunan’s capital city.  The cost of the share purchase and the Joint Venture capital investment is approximately US$33 million for Silvercorp.   Full details are in a separate press release issued by the Company on November 8, 2010.

 

22



 

Silvertip Project, British Columbia, Canada

 

Within the next 6 months, the Company intends to complete the necessary studies required for the submission of a B.C. Small Mine Permit application for an operation with an annual capacity of up to 75,000 tonnes.  The Small Mine Permit will allow Silvercorp to commence early production, focusing on higher grade (>1,000 g/t silver equivalent) ore zones that can be accessed from existing tunnels.  Expected cash flows from the small mining operation will then help finance further exploration to expand both the resource and mine operations.

 

Exploration drilling will continue to mid-December 2010 with a target of 15,000 meters of drilling.  The total capital expenditure budget for calendar year 2010 at the Silvertip project will be approximately $7-8 million, including $4-5 million for exploration, and $3 million for permitting, camp facilities, and related infrastructure development.

 

Future Acquisitions

 

Silvercorp continues to pursue future growth opportunities by carrying out aggressive exploration programs within existing exploration and mining permit areas at its projects in addition to continually seeking out acquisitions projects in China and other jurisdictions.

 

Filing of Final Base Shelf Prospectus

 

Silvercorp has filed a final short form base shelf prospectus with the securities commissions in each of the provinces of Canada, except Quebec, and a corresponding amendment to its registration statement with the United States Securities and Exchange Commission.  These filings will allow the Company to make offerings of debt securities (“Debt Securities”), common shares (“Common Shares”), warrants to purchase Common Shares and warrants to purchase Debt Securities (the “Warrants”), or subscription receipts which entitle the holder to receive upon satisfaction of certain release conditions, and for no additional consideration, Common Shares, Warrants or Debt Securities of the Company or any combination thereof (“Subscription Receipts”), (all of the foregoing, collectively, the “Securities”) or any combination thereof up to an aggregate initial offering price of US$120,000,000 during the 25-month period that the final short form base shelf prospectus, including any amendments thereto, remains effective.  Securities may be offered separately or together, in amounts, at prices and on terms to be determined based on market conditions at the time of sale and set forth in an accompanying shelf prospectus supplement and, subject to applicable regulations, may include ‘at-the-market’ transactions, private placements, public offerings or strategic investments.

 

Unless otherwise specified in a prospectus supplement, the net proceeds from the sale of the Securities will be used for general corporate purposes, including funding potential future acquisitions and capital expenditures.  Each prospectus supplement will contain specific information concerning the use of proceeds from that sale of Securities.

 

A registration statement relating to these Securities has also been filed with the United States Securities and Exchange Commission but has not yet become effective.  These Securities may not be sold nor may offers to buy be accepted prior to the time the registration statement becomes effective.  This news release shall not constitute an offer to sell or the solicitation of an offer to buy, nor shall there be any sale of these Securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to the registration or qualification under the securities laws of any such jurisdiction.

 

A copy of the final short form base shelf prospectus may be obtained from the Company’s Corporate Secretary by emailing investor@silvercorp.ca or directing a request to Silvercorp at Suite 1376 - - 200 Granville Street, Vancouver, British Columbia, Canada, V6C 1S4, Telephone 1-888-224-1881, Attn: Corporate Secretary, or can be found on SEDAR at www.sedar.com and EDGAR at www.sec.gov.

 

Forward Looking Statements

 

Certain of the statements and information in this MD&A constitute “forward-looking statements” within the meaning of the United States Private Securities Litigation Reform Act of 1995 and “forward-looking information” within the meaning of applicable Canadian provincial securities laws. Any statements or information that express or involve discussions with respect to predictions, expectations, beliefs, plans, projections, objectives, assumptions or future events or performance (often, but not always, using words or phrases such as “expects”, “is expected”,

 

23



 

“anticipates”, “believes”, “plans”, “projects”, “estimates”, “assumes”, “intends”, “strategies”, “targets”, “goals”, “forecasts”, “objectives”, “budgets”, “schedules”, “potential” or variations thereof or stating that certain actions, events or results “may”, “could”, “would”, “might” or “will” be taken, occur or be achieved, or the negative of any of these terms and similar expressions) are not statements of historical fact and may be forward-looking statements or information.  Forward-looking statements or information relate to, among other things:

 

·                                          the price of silver and other metals;

 

·                                          estimates of the Company’s revenues and capital expenditures;

 

·                                          estimated production from the Company’s mines in the Ying Mining Camp; and;

 

·                                          timing of receipt of permits and regulatory approvals.

 

Forward-looking statements or information are subject to a variety of known and unknown risks, uncertainties and other factors that could cause actual events or results to differ from those reflected in the forward-looking statements or information, including, without limitation, risks relating to,

 

·              fluctuating commodity prices;

 

·              exploration and development programs;

 

·                                          feasibility and engineering reports;

 

·                                          permits and licenses;

 

·              First Nations title claims and rights;

 

·              operations and political conditions;

 

·              regulatory environment in China and Canada;

 

·              environmental risks; and

 

·                                          risks and hazards of mining operations.

 

This list is not exhaustive of the factors that may affect any of the Company’s forward-looking statements or information. Forward-looking statements or information are statements about the future and are inherently uncertain, and actual achievements of the Company or other future events or conditions may differ materially from those reflected in the forward-looking statements or information due to a variety of risks, uncertainties and other factors, including, without limitation, those referred to in this MD&A under the heading “Risks and Uncertainties” and elsewhere.  Although the Company has attempted to identify important factors that could cause actual results to differ materially, there may be other factors that cause results not to be as anticipated, estimated, described or intended.  Accordingly, readers should not place undue reliance on forward-looking statements or information.

 

The Company’s forward-looking statements and information are based on the assumptions, beliefs, expectations and opinions of management as of the date of this MD&A, and other than as required by applicable securities laws, the Company does not assume any obligation to update forward-looking statements and information if circumstances or management’s assumptions, beliefs, expectations or opinions should change, or changes in any other events affecting such statements or information. For the reasons set forth above, investors should not place undue reliance on forward-looking statements and information.

 

24


EX-99.3 4 a10-22468_3ex99d3.htm EX-99.3

Exhibit 99.3

 

Form 52-109F2

Certification of interim filings - full certificate

 

I, Rui Feng, Chief Executive Officer of Silvercorp Metals Inc. certify the following:

 

1.             Review: I have reviewed the interim financial statements and interim MD&A (together, the “interim filings”) of Silvercorp Metals Inc. (the “issuer”) for the interim period ended September 30, 2010.

 

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 statements together with the other financial information included in the interim filings fairly present in all material respects the financial condition, results of operations 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 the Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).

 

5.2           ICFR — material weakness relating to design: The issuer has disclosed in its interim MD&A for each material weakness relating to design existing at the end of the interim period

 

(a)           a description of the material weakness;

 



 

(b)           the impact of the material weakness on the issuer’s financial reporting and its ICFR; and

 

(c)           the issuer’s current plans, if any, or any actions already undertaken, for remediating the material weakness.

 

5.3           N/A

 

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, 2010 and ended on September 30, 2010 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.

 

 

Date: November 9, 2010

 

 

“Rui Feng”

 

Rui Feng

 

Chief Executive Officer

 

 

2


EX-99.4 5 a10-22468_3ex99d4.htm EX-99.4

Exhibit 99.4

 

Form 52-109F2

Certification of interim filings - full certificate

 

I, Maria Tang, Interim Chief Financial Officer of Silvercorp Metals Inc. certify the following:

 

1.             Review: I have reviewed the interim financial statements and interim MD&A (together, the “interim filings”) of Silvercorp Metals Inc. (the “issuer”) for the interim period ended September 30, 2010.

 

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 statements together with the other financial information included in the interim filings fairly present in all material respects the financial condition, results of operations 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 the Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).

 

5.2           ICFR — material weakness relating to design: The issuer has disclosed in its interim MD&A for each material weakness relating to design existing at the end of the interim period

 

(a)           a description of the material weakness;

 



 

(b)           the impact of the material weakness on the issuer’s financial reporting and its ICFR; and

 

(c)           the issuer’s current plans, if any, or any actions already undertaken, for remediating the material weakness.

 

5.3           N/A

 

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, 2010 and ended on September 30, 2010 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.

 

 

Date: November 9, 2010

 

 

“Maria Tang”

 

Meng (Maria) Tang

 

Chief Financial Officer

 

 

2


GRAPHIC 6 g224683mm01i001.jpg GRAPHIC begin 644 g224683mm01i001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``H'!P@'!@H("`@+"@H+#A@0#@T- M#AT5%A$8(Q\E)"(?(B$F*S7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#V6H;N]MK& M$RW4R1(.[&J^L:I!HVFRWUP?EC'`]3V%>+ZWKU]KUV9[J1@F?DC!X45$I\IT M4:#JOR/3+OXBZ';.%5Y)O=%R*@_X6?HG_/.X_P"^:YKP[\.[C4[9+N^D-O$X MRJ`];=U\+;%P/L]W)&0.XZU-YO4U<,/%V;-*V^(FA7`.7DBQ_?&*W;#5[ M#5%)LKE)MHR0IZ5Y9JOP\U>P5I8%6YC`Z+]ZM?X6QO#?ZC'(C1NJ+E6&,D%@.I`J&6]MH#B6>-#[M63XA\/3:VJ^5J,UJ5&,)T->0ZQ# M>V&IS65U<2.\+;<[SS52DX]"*-%5.I[RKJZAU(*GD$4C2QH"6=0!UR:R](A: MY\+6L(E9"\`&\=17G_B_P[J.A6XNTU.>>"1MK[F((S0Y-*Y%.FI2Y6['J$-Y M;7#%89TD(ZA3FIZ\L^&#,VN7.YV;]UT)S7J5.+NKBJT_9RY1-Z9QN&?K0'4] M&!_&N4\2^$'OA/?6-Y/#J M-*=!5(WBSW3-+3(W$D:NO1@"*?6AS"9I/,3^^OYU2UJ\&GZ/=79.#'&2/K7$ M^"=(;7=%N[B^GFQ-+^[8.G]X?G7CGBRQO M?#NJ"VBU">2*1=Z$NUC;ZO'EYN;0] M8\Q/[Z_G0&4]"#]#7GC?#[6@IVZRY;L"YH\#)?Z?XHO--U*61I5CRH8D@CU% M/F=]40Z4>5N,KV/0_,3IO7\Z-Z?WE_.N,\4>$A]CNM1LKZ>*5%,A3><&O.[" M;4]1OH;.*\E\R9@H^<]:3G9[%4Z"G'F4CW?>G]X?G2YKSIO`&N*FY-88R#H" MYQ69!XM\0>&-2-GJ9,ZH?F5NX]13Y[;H2H*7P2N>L454TS4K?5M/BO;5MT<@ MS]#Z4^^O8=/LY;NX;;'$N2:JYSV=[$[R)&I9V"J.I)JM_:EA_P`_<7_?5>57 M>LZSXUUD6EH[10L<*BG`4>IKI8OAE;BS*R:C/YY'W@>`:A2;V1T.C&%N>6IV MT-S!<`F&5),==IS4F:\3OHM8\'ZR85N7#K\RMN)#BO4_"VO)X@T>.ZP%E7Y9 M5'9J<9WT%5H."4D[HV*!-\TBHOJQQ67XDUZ'P]I;W<@#R$[8X_[QKS6 MPAUSQSJ;"2Y=8E.78'"J/2B4K:(5.BYKF;LCU?\`M2P_Y^XO^^JL)(DJAHV# M*>X.:XF3X9VIM-L>H3^?C[Q/!-"-:-K<2-+&OWHV.0Z^HI'YT;T/\0_.O"M,?5=5U"&RM[N7S)C@9<\>]=C)X"U MV-/,AU=FD49`+G&:E3;V1O/#Q@[.1Z+02!UKR>P\9ZYX>U%[35P9E0X=6Z@> MHKTV"XM=8TP2Q/O@N$Z@U2DF8U*4J>^Q:\Q/[Z_G1YB?WE_.O,_&GAZ70;1; M^RU"X\MGVF,N>,U@^'[/5_$.H&U@O9$"KN=RYP!4N;3M8UCAU*/-S:'M7F)_ M>7\Z6O,[_P`#>(;6!IK;4GG*#.W>W6,T^?6S0 MO87C>#N>I4M-'/(Z&G59S!1110!YK\4[]SZ]96\ MGW7E&[WKH?B@?^*EM_\`KV'_`*$:Y_P]0)4,=G;Q7#W$<2I*XPS`8R*GHH`2O&O M'W_(VW/'I7LU>,^/_P#D;+GZ"LJNQUX/^(>J>'O^1?LO^N(K$^)/_(J/_P!= M5_G6WX>_Y%^Q_P"N(K$^)7_(J/\`]=5JG\)G3_C+U.8^%W_(;N?^N5>J5Y7\ M+O\`D-W/_7*O5*5/X2L5_%$Q7B/C*P_L_P`3W<0&U)&\Q,>AKVZO-_BGI^V6 MSU!5Z@QN?Y45%>(\)*U2W&;.8G+A-C?45MUY]\++_=;7>GLW*- MYBCZUZ#51=T95H\M1HXWXF7YM]`2T1L/?\`NR.NQ60^ MD2'Q7'JR[1&(#&WJ36E=W"6EI+<2,%6-"Q)/%4/#6IRZOHL-[,`&D)Z>F:U= MKV.-72;1+KW_`"`+[_K@W\J\>\)?\C3I_P#UV%>PZ]_R`+[_`*X-_*O'O"?_ M`"-.G_\`785E4^)'9AOX@UYY\4[Z(QVEB# MF0$NP]!5S^$Y\-?VJL2_"NZ=K*\M#]V-PR_C3OBCJ316%MIZ$CSVW-]!1\+; M)X].NKQ@0)G"KGN!6)\3Y0_B&*,/G9"./0U%[4SH24L2;7PNTX)87.HNHW2/ ML4^PKO:YSP%"L7A&TV_Q@L?K71XK2*]U'+6ES5&SF_%?A%/$K6[^<87AR,@= M0:7PGX6?PT+A?M)F6;!"XZ&NCHHY5>XO:RY>3H>4?$S46N-=2R!_=VZ9Q_M& MNT\"::FG^&+/U!\)W&5SAE_"M)J\6+>`_\`D;+3\:]II4MAXSXT M>;_%.P59;._1`"V4<^OI6C\+[B1]#G@8Y6*4[?;-9GQ3U!'FM+!'!*9=P.WI M6K\,;22'09+AP0LTA*`CJ!WI+^(5+_=E)^-($M?%EX(EV@N'P/ M6O;.G->(>,+M+WQ1>21'*A]@/K3J[$X/XV>O>'KEKS0+*X?[SQ`FM*LSPY`] MMX=L89/O+",UIUHMCEG\3L%%%%,D\P^*=HRZI:7F#L>/R_Q!S7"U[AXIT--? MT:2UZ2K\T3>C"O$IX);:=[>="DL9(8&N>HK.YZN%FI0Y>QZ=X%\81WUM'IE_ M(%N8QM1F_C'^-=O7SPKLC!T8JR\A@<$5W7ACXAR6WEV6KY>,\"?N/K50J=&8 MU\,[\T#TVEJ*WN(;J!9H)%DC8<,IS4E;'`+7C/C_`/Y&RY^@KV:O&?'_`/R- MES]!6578Z\'_`!#U3P]_R+]C_P!<16)\2O\`D5'_`.NJUM^'O^1?L?\`KB*Q M/B5_R*C?]=5JG\)G3_C+U.8^%W_(;N?^N5>J5Y7\+O\`D-W/_7*O5*5/X2L5 M_$"N>\Y4#+Q?O%_"N@IDT:SPO$P^5U*G\:MJZL81ERR3/'/`5_\` M8?%-N&.%G!C/U/2O97<1HSL*Y=+WZ-*JVV\C!/ M?O5GXH_\ANV_ZX_U-=)\,_\`D5S_`-=F_I6=KS9UN7+AT['*Z]9>,O[-?^T7 M,EJ.7"&NW\!_\BC9_0UO7$0GMY(F`(=2I!]ZH>'M,?1](BLG8,4)Y'N:T4;. MYS3J\].UK:DFO_\`(`OO^N#?RKQ/1;B>UUBVGMHO-F1\HG]XU[7K_P#R`+[_ M`*X-_*O'O"7'BG3_`/KL*BI\2-\+_#D='JOQ!UVV)MY+$6DN/XA5?0_"=[XM M9=5O[W,3L=W.3QVK?^)>B_:],34XE_>VQPV.ZG_"L7X9ZT;?49-+E?\`=SC? M&#V:D_BM(J+7L7.FK,])LK*#3[2*TMD"11#"BO)_B-_R-P5Y/\38 M0GB-)`I&^$<^IJZGPF.$?[P[GP-_R*-C_N5OUS/P^N#/X3MP0/W3%/RKIJJ. MR,*OQL6D/0TM)5&9X-KG_(PW?_7Q_6O[.[%?!$M5SOCK_D4[OZ"NBKF_'K$>$[G'<@5I+8Y M:7QHX3X;?\C4G_7%J]&\6_\`(K:A_P!<37GOPSA9_$ID'W8X3G\:]"\6_P#( MK:A_UQ-1#X#IK_QU\CQ_P_>W6G:M#=_##6-DLVDRMP_P"\B!/Y MUZ36E.UKG'B92Y^5['-?$'_D4I_]Y:\Z\(^(/^$>NYI_LK7'F)C"]J]%^(/_ M`"*<_P#O+7(_#"&*;5+H2QJX\L<,,U,OC5C:BTJ#N3:MX\U?4[9[?3=.EA## M#2`9(JEX5\$WNHW\=UJ,316R-O8/UCT92\/>*;_P_./+#BMWP?KTFAZU&Q<_9IF"2KVY[T0G;0*]!35UN>V5XSX M_P#^1LN?H*]D5@RAE.01D&O&OB`RCQ;<9([=ZTJ['+@_XAZKX>_Y%^Q_ZXBL M3XD_\BHW_75:V_#W/A^Q_P"N0K$^)1`\*/DX_>I_.F_A,Z?\9>IS'PN_Y#=S M_P!/K+4M,:PTTD^<0'<\8&>17H M5A_R#[=-PBG+J>5?$>P^R>)#.!A+E-V?4]Z@FU@ZEX7TO0 M8V)E\_8P]NU=;\3]/$VBPWH'S6\F#]#7(^`=/&H>*(7(!2W!D;Z]JQDO>MW. M^G).BI/H>O6-LMG8P6R#`C0+BIZ**Z#RWJ>6?%+_`)#=M_UQ_J:Z3X9_\BP? M^NS?TKF_BD0-;MLD?ZG^M3>"?&6EZ+I+65\Y1_,+`@9SFL$TIL]"492PZ21Z M;5.ZU2WL[ZULY"?-NB0@'M6$?B-X>`_X^3^58-OXFC\1^/[$P<6\`8)GJ3W- M:.:Z'-&C+5R6AV^O_P#(`OO^N#?RKQ[PG_R-.G_]=A7L.O\`_(`OO^N#?RKQ MWPDR_P#"5:?S_P`MA45/B1T8;^'(]LN[:.\M);:49252I_&O#[F&X\-^(F3D M26DVY3ZC->[5YS\4-'(,&KQKQ_JY?Z&JJ+2YGA9VERO9G>Z;?1:EI\%Y"B5X?+!JG@[7%D9622%OE?^ M%UKT?3/B#HU[;!YYOL\H`W(WK4PEI9FF(I-RYXZIG54E9HX'XBV)M/$[S`86X4.# MZGO7H7@N^2_\+VC*>8U\MOJ*K^-_#AUW2=T"C[5;_-'[CN*X7PEXFD\+7TEG M?QND$C?.I&-A]:S^&1U?QJ*2W1[!7&?$R]\CP^EN&PT\@X]0.M:;^-_#Z1E_ MMRG`SC%>D0V4?)49<^K=ZA\69_X1;4/^N)I MI6C8F4^>MS>9Y?X"_P"1LM/QKU_4K&+4M/GLYAE)D*FO'_`)!\66GT->TU-/ MX33%Z5$SP>)KGPYX@4G*RVY6=U'>V<5S$ M^B8-?5Y(]-I:@^VVW_/9/SH^VVW_`#V3\ZU.,GHJ..>*7/EN&QUP:DH`**** M`"DI:*`$ILD22QM'(H9&&"#T(I]%`'C7C;PW_8.J>9`#]EN,E/\`9/<5S1Z9 M]*];^)4*2>%S(1\TM>2=LUS35I'L8>;G339[IX9O/MWAVRN,Y+1`$_ M2N2U34=,N-2F:ZTE)90VTN>^*Z/P.I3PC8A@0=F>?K7$:E_R$KC_`*Z&IKS< M8JQYZ5IRL=#:^-5MT6%;+;$@PJ@]*2_\5V&IVYMKS3C)$3G:37+45S^WJ=Q\ MJOVF5=]S;6?PL6`;2-H]?2N@3QEIL:*BQN M%48`]*X2BFL1-$N/-N=O=>*='U"W>VNH6:)QR#3=*U#POI9:6S40O(,-Q7%4 M4_K$PY=+7/1U\5:03@7/Z58&O:8R@BZ3!KS#`HJEBI=B?9H]!O;;P[K5PLMT M8I9`-H+&HO\`A%_#!_Y80?\`?0K@_?)_.G;VZAS^='UGNBDI+9G>KX0\.'D6 ML1'L15FR\,Z/9727-K;(LB=&%>>I>7*+A)Y`/0&IH=1U.,YBN)A5+$+^434_ MYCU">&.Y@>&5=R.-K#U%95MX4T:TN$N(+-4DC.58=C7'1:KK@8,LTA^IJ\FM M:[D$R+^-;*K?[+(LXK1G=U#>6<%_:M;742R1/U4BN93Q#JG&_P`GWXJVOB60 M+AH03[5JG?H9[;%RR\,Z5IUTMS:VPCD7@$>E:MK@8-9U+3L)-IW1FR M>&M$\[='!+M!SAFK>TZ\M-*B"65A%$<8+`D))HHH`3%'YTM%`&YX8^ M_4H*43TNBL*T\9Z%=JNV]16 M;^%NHI+_`,9Z)81N6NUD=/X$ZFJYD8^SG>UC,^)MU'%X<6`MB2:4;1ZXZUY5 M%$\\R0QKN=V"@>]:WB;Q'-XCU`3LNR*/B*/T'K]:Z3X?>%)9+E=8O8RLO%55ILOJJ[E>T9YS%X9U:4$_9B/J:?_PBFK?\^_ZUW M([5/NJS?2G]6AW%[1G(#PEJQZQ`?C4T?@S4G7+,B'T-;LGB64@^5",]LU7DU MZ^!H_L>_P`_Z@U:26Q)3S25IC0+TC.%H_L"]_V: M8&916G_8%[_LT?\`"/WO^S0!FTE;*^&[@J"95!]*7_A&I_\`GLE`&+16U_PC M4_\`SV2C_A&I_P#GLE`&+16U_P`(U/\`\]DH_P"$:G_Y[)0!BT5M?\(U/_SV M2C_A&I_^>R4`8M%;7_"-3_\`/9*/^$:G_P">R4`8M+6S_P`(U/\`\]DI&\-W M`4D2H3Z4`8]%:7_"/WO^S1_PC][_`+-`&916G_PC]Y_LTR30[Y,8CWY]*`*% M%7/['O\`_G@:#I%^H),!XH`I45/]BN?^>#?E2&SN0"3"V![4`;'AC[UQ^%=! M7.>&_,2ZD4@A2O.171T`%%%%`&1K?AO3M>"?;$)=.%<=17)W7PKC+YM;Y@OH M]%%2XI[FL*TX:)E7_A5=UGB^C'TS2CX5W)/S7R8_&BBI]G$T^M5>YNZ+\/-, MTV19K@FZE'0-T!KK4544*H`4<`#M115I);&,IRF[R8ZHIHY)-NR0ICKBBBF0 M5CI\DA_>W4C+Z5&VB6SMEV__`'J?_8]A_P`^ZT44`/CT MVSB)*P*,U)]BMO\`GBOY444`.2WACSLB49]J?Y:?W%_*BB@`"*.B@?A2X'H* M**`#`]!2T44`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444` F%%%%`!1110`4444`)@>@HP/0444`(%5>B@?04ZBB@`HHHH`__]D_ ` end GRAPHIC 7 g224683mo01i001.jpg GRAPHIC begin 644 g224683mo01i001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``H'!P@'!@H("`@+"@H+#A@0#@T- M#AT5%A$8(Q\E)"(?(B$F*S7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#V:BBB@`HJ M*>XAMHC+/(L:#JS'`KG+WX@Z%9MM$K37'<1L_\`=!YH"Q8HHII=0<%@#Z9H`=13?,3^\OYTN:`%HHI,\T`+13=Z M#JR_G1YB?WU_.@!U%-WI_>'YT>8G]]?SH`=130ZG@,#^-&]`<%@#Z9H`=13= MZ?WE_.C>G]Y?SH`=129&,T4`+124%@H))``[F@!:*JG4[$'!NXLC_:I\-Y;7 M!(AG1R.RM1<=F3T4F:,T"%HIDDJ1(7D<(HZDG%5_[4L/^?N+_OJ@:39;HJ.* M>*==T4BN/53FGYH$+13=Z9QN'YT;T_O#\Z`'44WS$_OK^=+F@!:*3-)YB?WU M_.@!U%-\Q/[R_G1O3^\OYT`.HI`<]**`%HHHH`*@O+J*QM);J=ML<2EF/M4] M<-\4;]X-)M[-&*_:'RV.X':E)V5RZ<.>:B<5XD\4WGB"Z8EVCM5)\N,'''J: MN^&?`MUKL0NYG^SVQ^Z<4?#NVFM/%S0W$+PR"%LJPQ7H>NZ/)K%L(H[V6U(SS'WJ\;.W-TMU MY2B900'`YP:FHC&RL34JN<^='AWB:PO]&U1K&XNY90!N1RQY!KTWP,#)X0MP M6.6W#.>17'_%'_D.0+8-TCME2>6S7I/C'CPGJ'_7(UYK\/O^1LM_\`=-*2 MM-%4IN5&5SV2N?\`$/A5=98W$5W-;W`7`V-P?2NAI*V:N<$9.+NCP>:\U33M M0:&6ZE$EO+AAN/.#7M^G72WNG6]RIR)8PU>6?$C3Q:^(_/482Y0'\>]=C\.= M0^V>&4A9LO;.4_#M64-)-';B$ITHS1UE17$JP022L\4>6OU-:MV1Q1CS22.6\'6\GB74-5NKN:4P,2J@,1@GTK/\9Z/=>&YH7M MM0G>&?.`SG*D5V?P_P!.%AX8A/49(DA(!)<\FMX_#[6,<:S)_WV:?\*?\`CUO_`/?7^5=_ MBG&*:N36K2C-Q1YGX?M=3T/QQ!8ZE/(ZR(?+.XE6KJ/$'A)-2,UW!>3V\^TG MY6."15W5-(DO=:TV^CV@6C$N3UP:U9O]1)_NG^54H]#*=5N2DMSP87NHM<"` M7N<5VR>`-<:$,VKN'(SC>:XB'_D-)_U\#^=>^+]T?2LX*][G5B:D MH6Y3R>;6_$W@_41;7DIGC'(#?=<>QKT;0-'! M<,H\R&0;6[XK`^%MTZ:I=6O\$D>_Z$52;C*QE*,:E+GM9H],EE2&)I9&"H@R MQ/85Y1KWBK4_$VJC3]++I`7V(J=7]S77_$74FL?#;1(2'N6$>1Z=ZYSX7::) M;^YOW4$0*$0^YHDVWRBHQ4(.JS2L?AG$+7-[?SF=ASM;A37)Z[I.J>$-2C,= MW(4?F*4,>?8U[16'XI\.)XDL([4T;[@P%.4%;05/$2YO?V*O@GQ*?$&FL MMQ@74'#X_B'8ULZOJ<&CZ;-?7!^6,9`_O'L*P/"W@Q_#FH27(NS(KIM*8_6L M7XIZBVZTTY3\IS(X_E1=J.I/)"=:T=C#-_KOCC6/LT`:D^&6FI;Z&]ZRCS+ASSWP*[2E&-U=E5JSC+EAHD>.W?] MM^!-811<.\9.5R9:L M'![X[USWPMU%DO;K3F/R2+YB^Q%"]V5BII5:7/U1T/B3PFEW%/?6UY/;SJI? M"N=IQ7ET%YJ5Q<1P174QDD;:HWFO=+__`)!US_UR;^5>'Z#_`,C%9_\`7%-4^S:BQF1>BMT8>QKU MJN)^)]@LVBPWBH-\$@!;OM/:JE&RNC*E6YY027UMG]WP^/>NP\61)-X8OU<9' ME$T_BC1P,[2YK&^ M'?'BN+_<->PU,(IK4VQ%65.=D>1Z+XPU?P_J7V/4V:6%6V2(_5/>O6894GB2 M:-MR2*&4CN*\G^)=ND7B42(N#+$"WN:[GP)=/=^%+5GZIE/RIP;NXF=>*<%4 M2W.CHHHK4XPKSGXL==,^LG\A7HU<#\5+1WL+.[`)6%RI_&HG\)OAG:JCSBVD M$-U#*W1'!/YU[_:SI<6D4T3!D=`RD5\^'TKT'P#XPCAC71]0DV@']Q(>GT-9 M4Y6=CLQ5-RBFNAZ112`YY!ZT5T'F"T444`>5?%'_`)#D'_7&NR\!?\BG:_C7 M&_%'_D.0?]<:[+P%_P`BG:_C64?C9VU/]WB6/&7_`"*>H?\`7(UYK\/O^1LM M_P#=->E>,O\`D4]0_P"N1KS7X??\C9;_`.Z:4_C0Z'\&1[+24M%;'"<1\3]/ M,^C0WJKEK>3!/L:Q/A?J'DZM<63-@3IN`]Q7H.OV(U+0[NT(R9(SCZUXUX>O M&TOQ%:3-\OER[7^G2L9Z23.^C[]&4#W:O/OB1.U[?Z;HT7+22!F'X\5WX8%0 M>Q&:\[LO^)[\49I\9BLAQZ<5<]K&%#23EV1Z!:0+:VD5NO`C0**X/XJ_ZFP_ MWF_I7H->>_%;_46'^\W]*)_"&'_BH=\*?^/74/\`?7^1KOV944LQ`"C))[5X MWX5@\1S0W!T.144$>9GU[5J:E8^.C82K<2;XBOSA#SBHC*T=C:K14JC?,CM_ M#>LOK4-W,V-D=PT:$=P*UYO]1)_NG^5M=A/_J)/]T_RK2+ MNCFJQ4:C2/!8?^0TG_7P/YU[XOW1]*\`WM'J9=%W,LV0/4YKMM2\?Z]8HL<^ MF_9G0;1[#K6)\++)WO[N]Y"1 MIY8/8DU0TO1=3\=7#WMU>@)&VUO]GZ"O3M(TBUT73TL[1<*O)/=CZU23E+F, M9R5*G[-.[.'^*THWV$._^\Q7^M:7POA1?#\LH^\\QS^%8GQ4_P"0I9?]^(TXF\52JN?W<2J?KBO8:\5\= M_P#(UWGX5E5V.O!K]X>G^#8UC\*V(08S'D_6MRLCPH`/#%AC_GB*UZTCL<]3 MXV9?B50WAR^!7/[D\5Y5X$G$'BRU!SB0E*]9U[_D!7O_`%Q->/\`@W_D;-/_ M`.NM93^)'7A_X4SV>_\`^0?<_P#7)OY5X?H/_(Q6?_7,CZ`KB/B?J"1:/%8JX\R:0$KWVBLC M4/B'KMNHBDT_[)(PR"XZBJ6C^&]0\:N=2N[X;-Y5^V*$$1G"+[GO78^)_P#D6K__`*XFK&E:9;:181V5JFV-!^9]:K^) M_P#D6K__`*XFJ2M&QC*?/5YD>8_#O_D:XO\`<->Q5X9X9U;^Q-82]\AI]JD! M%ZUUE]\1-2NX&BTW2Y$D(Y?&=M9PDDCIQ%*\CN?$S)&V?(C"L1ZU MW?@&W>W\)VP?JY+CZ&O/M%\(ZMKU^);R-XHF?=+)(,%J]?MK>*TMX[>%=L<: MA5'H!503;(K8K,H2=1\DHZCZUY-KGAW4 M-!N#'=1$Q_PR@<&N:4&CUJ->-16ZFWX9\?7.E;+;4-UQ;9P')^9*]1L;^UU& MV6XM)5DC;N#TKY_K2T77[_0;I9K24[,_-$3\K4XU&MR*V&4M8Z,]VI:Q?#7B M6U\1V7FQ?),G$D1/(K:K=.YYDHN+LSRKXH_\AR#_`*XUV7@+_D4[7\:XWXH_ M\AR#_KC79>`O^13M?QK./QL[*G^[Q+'C+_D4]0_ZY&O-?A]_R-EO_NFO2O&/ M_(IZA_UR->:_#[_D;+?_`'32G\:'0_@R/9:2EIDCB.-G;HH)-;'"./(P:\.\ M66)TWQ->1+P"_F+]#S7L^FWR:C8QW<:E4D&0#7GWQ2L-EY:7ZCB12CGW'2LZ MBNKG7A9F:T)/!2:D[9,=N=Q]P*Q_AG9EK&[U20?O+J4X)]!7'VNO^ M3X*N='#'S9)QM'^R>M>J>&K`:;X>L[;&&$8+?4THOF:'5C[.+7=FI7GWQ6_U M-A_O-_2O0:\^^*W^IL/]YOZ54_A,L-_%0OPI_P"/74/]]?Y&O0",@@]Z\_\` MA3_QZW_^^O\`(UZ!1#X0Q'\5F3H&CMHZ7:%@5FG:10.P/:M.?_42?[I_E5;4 M=4M]+2%K@D>=((UQZFK,W_'O)_N'^55Y&3;;NSP6'_D-)_U\#^=>K>.M%_M? MP\\B+F>V'F)[^HKRF'_D-)_U\#^=>][5>+:PRK+@BL::NFCNQ,G&49(\?\`Z MR=+U]()&Q!=_(P/0-V->Q5XAXHTJ30?$,L2<)N\V$CTZUZUX:U9-9T.WNU.7 MV[9!Z,.M53=O=9&*BG:HNIQOQ6B`EL)MISA@36A\+IR^BW$&!^ZES^=6/B38 M-=^'/M"*2ULX_MFM[J)9(V&""*L4E`'E7BGP M#/II>\TP&:VZF/JRUQG.?3U]J^B"`1@C(/:O*_B#X833+D:G:)BWG;$BCHK5 MA.%M4>CA\0Y/EDM97B/4- M/?5I(KS34N'B^4.?2DLO%T5A"EO;V`C@7HH[5/M8*;NS&4N:DH);&]XR('A/ M4">GE&O)_"VK6^C:]!>7#?NE!#8["O0;KQC:7ML]M<6#/%(,,I/45E?:?#?_ M`$!/UI2JP;NF51FH0<9+M/VR?425).]F=;X3_Y%;3^<_N15+Q_IXOO"T[`9 M>W(E7\*9;>+-)L[9+>"%DBC&%4=A3Y?&&EW$;0RQL8W&&!]*OVD+6N8KF4^9 M+J>7>&K'^U/$-G;#!4R!F^@KW90%4`=!Q7(:9=>%-/G^U6T8AE`(Z=JUQXKT M@G'VG]*4)074NO-U)*R-BO/?BL0(;#)_B:NQ77],==PNEQ52_P#[`UK8MX\< MOE_=R>E7)Q:LF9TI3_!_.O?5^X/I6,/"&B+*)19('#;@?>MH<#%$(N)5>JJE MK'%?$O1S>:2FHQ+F2T/S?[IZUA?#+6EMM1ETR20!+@;H\G^+TKT^:&.XA>&5 M`Z.,,IZ$5DV_A/1[6=)X+14DC.Y6'8TG%\UT.%:/LG3D:EU;QW=M);S*&CD4 MJP->+ZWHNH>%-7$B!@B/O@F'I7MM07=G;7T!ANH4EC/9A3E&Y-&LZ;\CE=#^ M(FF7EJJW\GV>X5?F]#[U>NO'N@6L6_[6)#V514-QX!\/2R&0H8P>RO@4L'@[ MPS8?.8UDY_C;-)5:#JUYX-UIE MNX75&^65#W]Z](3QOX?>)7^W`;AG!%0:G+/$DWBO4([+3D9[=&^15ZNWJ:]`\(>'QX?T= M8GP;B7YI3[^E8^EO8:.@%II\:N/^6A'S5=;Q#>EB5V`=ABG&-G=D5*J<5""L MCH;_`#_9]Q_UR;^5>':`1_PD5F.<^?\`UKTN76;V7.YP!C!`Z&LJ.SM8I1+' M;1JX.0P'(-$H\S04:RIQ:MN>AUP?Q-T0W-K#JL"9DA.R0#J5-3?;;O\`Y^'_ M`#IKW$\J[996=?1CQ525U8RIS<)(R) M/#M\B,K,T1``/6N84E#E/E^E*9'/!( MQQA#EFXKU?[;;?\`/9/SKB22>])BB,>56"K4=27,SM_MMM_SV3\Z='<0RMMC MD5CZ`UPW3UK6\.#_`(F+?[E49'44444`%%%127$,+HDDBHTG"@G&:`):*3-% M`"UA>-(4G\*7P<9VQ[A[$5N5@>.+J.U\*7A=L&1=B^Y-*6Q=._.K'BHZ9KUG MX9*1X:8D$!IF(KR;!P`!D]`*]P\(V#:=X:LX'&'*;F![$UA2W/1Q;M"QQWB; M_D/W/^]656QXBAFFU^Z\N)VY["J":?>2,%2V+4CZTN278+HRZ*V?^$4U;_GW_`%I1X3U8_P#+$#\:?LY]@YEW M,6BM^/P9J;@EBB>QI_\`PA.H#K-'3]E/L+F7K]ZYA'XUGRZ)-" M<>=&Q'I1[&IV#FCW,[%'Y_G5Y=*E/WG`J9=*C'WI":I4*CZ"?"VW9LVEXZ9/1^U4C\*[K/%['^1K-+7\1S+'$ICM8CE%/5CZFMG_A5=T3\U M\A_.M?2?AKI]G(LU[(UPR_P'[M#YY:"@Z%+WD[LYCP/X5FU;4$OKF,K9P'<, MC[Y]*]<`P,`<"F0PQP1K%$BHBC`51C%25I&/*CFJU74E<8(HPQ8(NX]3BEVJ M.<`?A39D=TPCE#GK55K&:1OGNGVGJHIV,BVTD:#+.HQZFJ\FI6<6-TZC-0OH MMO(P_P"?=:>F MEV4;;E@7-`'/R:_>OC`"X]!59[^]F)S*YSS@5UOV*V_YXK^5*EK!&+4?8KG_G@W MY5VV!Z"C`]!0!QRZ5?.H80-@TO\`9%__`,\#78T4`<=_9%__`,\#4JZ#>L`< M`>QKK**`.4_L"]_V:/[`O?\`9KJZ*`.4_P"$?O?]FI4\.7+)EI%4^E=-10!S M?_"-3_\`/9*/^$:G_P">R5TE%`'-_P#"-3_\]DH_X1J?_GLE=)10!S?_``C4 M_P#SV2C_`(1J?_GLE=)10!S?_"-3_P#/9*/^$:G_`.>R5TE%`'-_\(U/_P`] MDH_X1J?_`)[)7244`_[-'_"/WG^S M75T4`
-----END PRIVACY-ENHANCED MESSAGE-----