0001176256-12-000788.txt : 20121115 0001176256-12-000788.hdr.sgml : 20121115 20121114193606 ACCESSION NUMBER: 0001176256-12-000788 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 10 CONFORMED PERIOD OF REPORT: 20120930 FILED AS OF DATE: 20121115 DATE AS OF CHANGE: 20121114 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: 121206348 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 silvercorp6k120930.htm REPORT OF FOREIGN PRIVATE ISSUER FOR NOVEMBER 13, 2012 Filed by e3 Filing, Computershare 1-800-973-3274 - Silvercorp Metals Inc. - Form 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

November 13, 2012

Commission File No. 0001-34184

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 [   ] 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) [   ]

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) [   ]

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 [   ] No [ X ]

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

1




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: November 13, 2012  SILVERCORP METALS INC.
 
  /s/ Maria Tang
  Maria Tang
  Chief Financial Officer

2




EX-99.1 2 exhibit99-1.htm NEWS RELEASE DATED NOVEMBER 13, 2012 Exhibit 99.1
Exhibit 99.1


NEWS RELEASE

Trading Symbol:

TSX: SVM

NYSE: SVM

SILVERCORP REPORTS FINANCIAL AND OPERATING RESULTS
FOR THE SECOND QUARTER OF FISCAL 2013

VANCOUVER, British Columbia – November 13, 2012 Silvercorp Metals Inc. (“Silvercorp” or the “Company”) (TSX: SVM) (NYSE: SVM) today reported its unaudited financial and operating results for the second quarter ended September 30, 2012 (“Q2 2013”).

This earnings release should be read in conjunction with the Company's Management Discussion & Analysis, Financial Statements and Notes to Financial Statements for the corresponding period, which have been posted on SEDAR at www.sedar.com and are also available on the Company's website at www.silvercorp.ca. All figures are in United States dollars unless otherwise stated.

SECOND QUARTER HIGHLIGHTS

  • Silver production of 1.3 million ounces;

  • Gold production of 2,481 ounces;

  • Sales of $45.2 million;

  • Net income of $9.5 million, or $0.06 per share;

  • Cash flow from operations of $23.9 million, or $0.14 per share;

  • Cash costs of negative $0.74 per ounce of silver at the Ying Mining District;

  • Payment of $4.2 million, or CAD$0.025 per share, in quarterly dividends to shareholders.

FINANCIALS

In Q2 2013, the Company recorded net income attributable to equity holders of the Company of $9.5 million or $0.06 per share, compared to $18.5 million or $0.11 per share, in the quarter ended September 30, 2011 (“Q2 2012”). The decrease compared to prior year was primarily due to lower sales and higher production costs as well as fluctuations in foreign currency.

In Q2 2013, the Company recorded sales of $45.2 million, compared to $62.1 million in Q2 2012. This decrease was due to a lower silver price, which was $30.50 per ounce in Q2 2013, a decrease of 24% compared to $40.13 per ounce in Q2 2012. During the quarter, the Company sold 1.3 million ounces of silver, comparable to the 1.4 million ounces of silver sold in Q2 2012.

Cost of sales in Q2 2013 was $16.4 million, an increase of 14%, compared to $14.4 million in Q2 2012. The cost of sales included cash costs of $13.7 million compared to $11.4 million in Q2 2012. The increase in cost of sales was due to more ore being mined and processed along with a higher production cost per tonne. In Q2 2013, ore production increased by 16% to 240,447 tonnes, while overall production costs increased by 8% to $80 per tonne from $74 per tonne in Q2 2012.

Gross profit margin in Q2 2013 was 64%, compared to 77% in Q2 2012.

1




Cash flow from operations in Q2 2013 was $23.9 million or $0.14 per share, compared to $35.2 million, or $0.20 per share, in Q2 2012.

Comparing this quarter to the first quarter Fiscal 2013, net income increased $3.4 million or 55%. This increase was attributable to a decrease in overall production costs from $85 per tonne in the prior quarter to $80 per tonne in Q2 2013. As such, the gross profit margin for this quarter improved to 64% compared to 57% in the previous quarter.

For the six months ended September 30, 2012, net income was $15.6 million or $0.09 per share compared to $44.1 million or $0.25 per share, in the same prior year period. During the same comparative periods, sales were $89.8 million compared to $131.8 million, cost of sales were $35.4 million compared to $28.5 million, which resulted in gross profit margins of 61% compared to 78%. Cash flow from operations was $43.2 million compared to $69.1 million over the same periods.

OPERATIONS

On a consolidated basis, in Q2 2013, the Company produced 1.3 million ounces of silver, 2,481 ounces of gold, 13.9 million pounds of lead and 3.5 million pounds of zinc, compared to 1.4 million ounces of silver, 2,516 ounces of gold, 16.5 million pounds of lead and 3.2 million pounds of zinc in Q2 2012.

Compared to production reported for the first quarter of Fiscal 2013, the Company produced an additional 117,000 ounces of silver in Q2 2013. This increase is attributable to a 15% increase in ore mined and processed during the quarter.

As at September 30, 2012, inventory of 480 tonnes of direct smelting ore and 100 tonnes of lead concentrate remains on hand at the Ying Mining District, which is approximately 55,000 ounces of silver produced but not sold.

For the six months ended September 30, 2012, on a consolidated basis, the Company produced 2.5 million ounces of silver, 5,134 ounces of gold, 27.6 million pounds of lead and 6.5 million pounds of zinc, compared to 3.0 million ounces of silver, 3,905 ounces of gold, 37.1 million pounds of lead and 7.3 million pounds of zinc, respectively, in the same prior year period.

1. Ying Mining District, Henan Province, China

In Q2 2013, the Company mined 205,811 tonnes of ore at the Ying Mining District, an increase of 13%, compared to 182,542 tonnes in Q2 2012. During the quarter, metal production totaled 1.3 million ounces of silver, 1,238 ounces of gold, 13.4 million pounds of lead and 3.4 million pounds of zinc, compared to 1.4 million ounces of silver, 903 ounces of gold, 16.5 million pounds of lead and 3.2 million pounds of zinc in Q2 2012. Compared with metal production in first quarter of Fiscal 2013, there has been a 9% increase in silver production attributable to a 9% increase in ore processed. Grades were 224 grams per tonne (“g/t”) for silver, 3.4% for lead and 1.2% for zinc, compared to 271 g/t for silver, 4.6% for lead and 1.2% for zinc in the same quarter last year.

Compared to Q2 2012, production from HPG, TLP, and LM satellite mines in this quarter increased by 10% and represent 43% of total production at the Ying Mining District compared to 33% in the prior year. The reduction in production from the SGX mine was a result of mechanical problems with one of the shafts which impacted production for 20 days during the quarter. This shaft is fully operational again but as a result of this issue, the Ying Mining District realized lower overall grades in this quarter.

In Q2 2013, total and cash mining costs per tonne were $62.56 and $53.27 respectively compared to $57.23 and $45.74 respectively in Q2 2012. The increase in cash mining costs was due to the following: (i) an increase in labour costs for both the Company’s employees as well as those of its mining contractors of approximately $3.80 per tonne, (ii) an increase in mining administration and

2




preparation costs of $2.00 per tonne and (ii) the impact of US dollar depreciation versus the Chinese RMB of approximately $1.00 per tonne. Compared to the first quarter of Fiscal 2013, total and cash mining costs decreased by 9% and 4%, respectively.

For the six months ended September 30, 2012, the Company mined 386,829 tonnes of ore at the Ying Mining District, resulting in metal production of 2.5 million ounces of silver, 2,067 ounces of gold, 27.1 million pounds of lead and 6.4 million pounds of zinc, compared to 352,747 tonnes with metal production of 3.0 million ounces of silver, 1,703 ounces of gold, 37.1 million pounds of lead and 7.3 million pounds of zinc in the same prior year period. Grades were 226 g/t for silver, 3.5% for lead, and 1.2% for zinc compared to 287 g/t for silver, 5.0% for lead and 1.4% for zinc, over the same period.

In Q2 2013, a total of 203,170 tonnes of ore were milled, an increase of 13% compared to 180,164 tonnes in Q2 2012. The cash milling cost per tonne decreased to $12.12 from $13.48 in Q2 2012, attributable to the increased tonnage milled. For the six months ended September 30, 2012, a total of 389,625 tonnes of ore were milled compared to 355,091 tonnes in the same prior year period. Over the same period, cash milling cost per tonne were $13.10 compared to $12.78.

Total and cash costs per ounce of silver in Q2 2013 for the Ying Mining District were $1.05 and negative $0.74, compared to negative $2.74 and negative $4.55, respectively in Q2 2012. Compared with first quarter Fiscal 2013, total and cash costs per ounce of silver decreased $1.44 and $0.90 respectively, due to lower overall production costs in Q2 2013.

For the six months ended September 30, 2012, total and cash costs per ounce of silver were $1.75 and negative $0.31 compared to negative $3.75 and negative $5.39, respectively, in the same prior year period.

3




The operational results for the past five quarters at the Ying Mining District are summarized in the table below:

Quarterly opertional results - Ying Mining District                  
  Q2 2013   Q1 2013 Q4 2012   Q3 2012   Q2 2012  
  30-Sep-12   30-Jun-12 31-Mar-12   31-Dec-11   30-Sep-11  
Ore Mined (tonne)                  

Direct Smelting Ore (tonne)

2,442   2,250 2,761   4,151   2,579  

Stockpiled Ore (tonne)

203,369   178,768 132,986   169,926   179,963  
  205,811   181,018 135,747   174,077   182,542  
Run of Mine Ore (tonne)                  

Direct Smelting Ore (tonne)

2,442   2,250 2,761   4,151   2,579  

Ore Milled (tonne)

200,728   184,205 133,848   171,243   177,586  
  203,170   186,455 136,609   175,394   180,165  
Metal Sales                  

Silver (in thousands of ounces)

1,277   1,223 1,082   1,542   1,396  

Gold (in thousands of ounces)

1.3   0.8 1.0   1   0.9  

Lead (in thousands of pounds)

13,403   13,713 14,668   20,551   16,520  

Zinc (in thousands of pounds)

3,412   2,974 2,637   3,525   3,236  
Head Grade of Run of Mine Ore                  

Silver (gram/tonne)

224   227 275   296   271  

Lead (%)

3.4   3.6 5.2   5.5   4.6  

Zinc (%)

1.2   1.1 1.4   1.4   1.2  
Recovery Rate of Run of Mine Ore                  

Silver (%)

92.7   91.7 93.2   93.3   92.9  

Lead (%)

94.3   94 96.4   96.4   95.5  

Zinc (%)

69.6   63 64.6   67.7   70.8  
Cash Mining Cost ($ per tonne) 53.27   55.47 57.62   55.92   45.74  
Total Mining Costs($ per tonne) 62.56   69.02 73.52   70.23   57.23  
Cash Milling Cost ($ per tonne) 12.12   14.17 16.84   14.76   13.48  
Total Milling Cost ($ per tonne) 13.84   16.05 19.4   16.42   15.03  
Cash Cost per Ounce of Silver ($) (0.74 ) 0.16 (4.22 ) (4.64 ) (4.55 )
Total Production Cost per Ounce of Silver ($) 1.05   2.49 (1.84 ) (2.67 ) (2.74 )

 

2. BYP Mine, Hunan Province, China

In Q2 2013, the Company mined 26,641 tonnes of ore at the BYP mine with gold head grade of 3.3 g/t compared to 24,754 tonnes with gold head grade of 3.3 g/t in Q2 2012. During the quarter, 1,212 ounces of gold was sold at a cash cost per ounce of gold of $361 compared to 1,613 ounces of gold sold at cash cost per ounce of gold of $276 in the same prior year period.

DEVELOPMENT AND EXPLORATION

1. Ying Mining District, Henan Province, China

SGX (Ying) Mine

As at the end of Q2 2013, the Company had completed a total of 1,407 metres (“m”) of development work for a 5,200m ramp at the SGX mine, making construction of the ramp now 27% complete. The ramp is designed to follow the main S7-1 vein from the 450m elevation to the 150m elevation and then bottom at the zero metre elevation, where it will be connected to three existing vertical blind

4




shafts. Silvercorp expects to complete construction of the ramp in calendar 2015 but as construction progresses the ramp is expected to increase production capacity at the SGX mine with effect from the second quarter of Fiscal 2014.

In Q2 2013, the Company also developed 7,300m of horizontal tunnels and completed 15,000m of underground drilling at the SGX mine.

To support the ongoing expansion work at SGX, the Company has also commenced construction of a new 5,000m2 facility which will include offices and dormitories.

LM Mine and LM Mine West

During the second quarter of Fiscal 2013 tunnel development on five mining levels at the LM mine continued and two new stopes along the 750m elevation commenced production which contributed to the increase in ore mined during the quarter.

At LM Mine West (“LM West”), the construction of Shaft 969 was completed during the quarter and preparation for tunnel development work is underway. It is expected that Shaft 969 will become operational during the third quarter of Fiscal 2013 and will start to produce ore during the third quarter of Fiscal 2014.

In addition, the Company completed a total of 1,084m of the development work of a 4,800m access ramp at LM West in Q2 2013. The access ramp has already been connected to existing tunnels at LM West and this has vastly improved the tunnels’ ventilation and hauling capacity. It is expected that this new access ramp will contribute to an increase in production by first quarter of Fiscal 2014.

Once Shaft 969, the access ramp and all the mining levels are completed down to the 500m elevation at LM West in Fiscal 2015, the combined production capacity of the two mines is expected to be 300,000 tonnes of ore per year. In order to support the expected growth in operations at the LM Mine and LM West, the Company has commenced construction of a 3,000m2 facility which will include offices and a dormitory.

In Q2 2013, the Company also developed 5,000m of decline and horizontal tunnels and completed 12,500m of underground drilling at the LM Mine and LM West.

TLP Mine

In Q2 2013, the Company continued to ramp up production at the TLP mine while developing over 6,400m of horizontal tunnels for mining and underground drilling purpose. The Company also completed 9,700m of underground drilling during the quarter.

HPG Mine

In Q2 2013, the Company began construction of a 400m shaft in the HPG mine to support a future increase in ore production. The Company also developed over 3,200m of decline and horizontal tunnels and completed 4,300m of underground drilling.

Adoption of New Mining Method

At the Ying Mining District, the mining method has been comprised of 40% short-hole shrinkage and 60% resuing, with cut-off grades (before mining dilution) of 300 g/t silver-equivalent (“AgEq”) at the SGX (Ying) mine, and 150 g/t AgEq at the HPG, LM and TLP mines. The resuing method is more selective and is used to mine narrow veins under 0.7m, while the shrinkage method is used to mine wider stopes ranging from 0.8m to 3m.

With effect from October 2012, and following a reduction in the cut-off grades for the Ying Mining District Resource as per the 2012 NI 43-101 Technical Report prepared by AMC Consultants, the Company has started to gradually increase the use of the shrinkage method for mining. As such the

5




mining width has been increased and the cut-off grades have been lowered to 150 g/t AgEq at the SGX (Ying) mine, and 110 g/t AgEq at HPG, LM and TLP mines.

The implementation of the new mining method will take place over the next 12 months and the Company expects to gradually increase the use of the shrinkage method at the Ying Mining District from 40% to 80% and reduce the use of the resuing method from 60% to 20%.

The expected benefits of the change in mining method are:

-
Lower cash mining cost per tonne - the short-hole shrinkage method have a cash mining cost of $32 per tonne compared to $75 per tonne for the resuing method.
 
-
Less development work required - due to the increase in mining stope width, less mine tunnel development work will be required to produce the same amount of ore.
 
-
Higher tonnage produced - as less tunnelling is required, this is expected to have a positive effect on hauling capacity and therefore allow for an increase in production.
 
-
Increase in operational efficiency - reducing the number of stopes required to produce the same amount of ore will result in a more focused and efficient mining operation.

It should be noted that the impact to overall head grades for the Ying Mining District following the adoption of the new mining method is currently unknown.

2. GC Project, Guangdong Province, China

The Company continued to progress the development of the GC project.

As of September 30, 2012, 376m of the construction of the 618m main shaft was complete. The shaft is expected to reach its designed elevation of -370m in the first quarter of Fiscal 2015. The main access ramp is now 65% complete with a cumulative total of 1,447m of the 2,210m ramp having been developed as at the end of the quarter. In addition to the main access ramp, the Company has also been developing a 4,600m exploration ramp which will provide access to all known veins within a horizontal distance of 250m. As of September 30, 2012, 804m of the exploration ramp was completed.

As at the end of this quarter, all major equipment for the 1,600 t/d floatation mill, including the jaw crusher, cone crusher, ball mills and flotation cells, has been installed and is currently undergoing testing in anticipation of the commencement of production. Remaining work includes secondary concrete casting and installation of auxiliary power equipment. It is expected that the mill will be operational in third quarter of Fiscal 2013.

The construction of a 5.8 kilometre long, 110KV power line and a substation began in late July 2012. As of Q2 2013, the foundation work for 8 of the 13 power lines along with the substation’s building framework has been completed. The power line and substation are expected to be operational by the end of third quarter of Fiscal 2013.

As of Q2 2013, the Company successfully completed and passed a health and safety review of engineering designs for the tailings storage facilities as reported in the previous quarter. Accordingly, the construction of the dry stacking tailings storage facility has resumed and is expected to be complete by the end of the third quarter of Fiscal 2013.

The construction of a lab, administrative offices and dormitory facilities were completed as of Q2 2013.

Assuming a positive final approval to commence operations at GC from the local authorities, the Company continues to expect to be able to commence initial production at GC in early 2013, processing ore stockpiles and maintains its production guidance of 170,000 ounces of silver and 2.7

6




million pounds of lead and zinc for Fiscal 2013.

In Q2 2013, the Company completed 7,500m of diamond drilling using five underground drill rigs currently on site at the GC project. During the quarter, exploration, mine development, mill and facility construction expenditures at the GC project were $7.3 million, with development expenditure of the project now totalling $40 million as of the end this quarter.

3. BYP Mine, Hunan Province, China

In Q2 2013, the Company released an update to the BYP mine NI 43-101 technical report, with indicated resources of 292,000 ounces of gold, 187 million pounds of lead and 408 million pounds of zinc.

As of Q2 2013, the Company had completed the excavation work for a 265m deep shaft that will facilitate the mining of the #3 gold mineralization body and the #5 zinc and lead ore body. The installation of shaft equipment and construction of the head frame is currently underway. In addition, the construction of a 1,500 t/d tailing-backfill facility is well underway and is expected to be completed in fourth quarter Fiscal 2013.

4. X mines (“XBG and XHP projects”), Henan Province, China

At the XHP and XBG projects, construction of a 286m incline shaft and a 225m incline shaft, respectively, are underway with completion expected in the first quarter of Fiscal 2014. During the quarter, approximately 1,400m of tunneling and 6,300m of diamond drilling were also completed at the X mines.

The X mines will continue to focus on the executions of an exploration program that will include surface and underground mapping and systematic sampling, surface and underground diamond drilling, with the intention of defining a NI 43-101 compliant mineral resource. Exploration and mine development at the X mines will be partially supported from cash flows generated from limited tunneling ore and existing ore stockpiles.

5. RZY Project, Qinghai Province, China

The RZY exploration permit is currently owned by the Qinghai Geological Survey Bureau, the non-controlling interest holder of Qinghai Found Mining Co. (“Qinghai Found”), an 82% owned-subsidiary of the Company. Pursuant to the joint-exploration agreement, Qinghai Found currently owns 67% of the mineral interest in the RZY project, and can acquire up to 82% interest by providing exploration funding of $4.8 million. Upon the completion of exploration funding, the exploration permit will be transferred to Qinghai Found. The Company expects to fund up to $32 million in exploration and capital expenditures for the RZY project.

In Q2 2013, the Company commenced its first diamond drilling program at the RZY project with five diamond drill holes and 833m of drilling completed.

6. Silvertip Project, British Columbia, Canada

The Company is in the process of preparing a Small Mine Permit application to be submitted to the British Columbia Ministry of Energy and Mines. A Small Mine Permit will allow a 75,000 tonnes per year mining operation.

Myles Gao, P.Geo., President of Silvercorp, is a Qualified Person for Silvercorp under NI 43-101 and has reviewed and given consent to the technical information contained in this News Release.

7




CONFERENCE CALL AND WEBCAST INFORMATION
An investor conference call will be held on Wednesday, November 14, 2012 at 8 a.m. Pacific Time (11 a.m. Eastern Time) to discuss the results. Participants may join the call by dialing 1-877-240-9772 toll-free or 1-416-340-8527 for calls outside Canada and the U.S.

A live webcast of the conference call, together with supporting presentation slides will be available on the home page of the Company's website, www.silvercorp.ca. The webcast will be archived and available on the Company’s website for up to one year.

An audio replay will be available until November 21, 2012 by calling 1-800-408-3053 toll free or 1-905-694-9451 for calls outside Canada and the U.S. and entering pass code 5953693.

About Silvercorp

Silvercorp is a low-cost silver-producing Canadian mining company with multiple mines in China which has paid a cash dividend since 2007. The Company is currently developing the GC project in southern China which it expects will become its next operating mine in early 2013. The Company’s vision is to deliver shareholder value by focusing on the acquisition of small-scale projects with resource potential and self-fund the growth of those assets. For more information, please visit our website at www.silvercorp.ca.

For further information

Jonathan Hackshaw
Director, Investor Relations

Phone: (604) 669-9397
Toll Free 1(888) 224-1881
Email: investor@silvercorp.ca
Website: www.silvercorp.ca

CAUTIONARY DISCLAIMER - FORWARD LOOKING STATEMENTS

Certain of the statements and information in this press release 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”, “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; the accuracy of mineral resource and mineral reserve estimates at the Company’s material properties; the sufficiency of the Company’s capital to finance the Company’s operations; estimates of the Company’s revenues and capital expenditures; estimated production from the Company’s mines in the Ying Mining Camp; timing of receipt of permits and regulatory approvals; availability of funds from production to finance the Company’s operations; and access to and availability of funding for future construction, use of proceeds from any financing and development of the Company’s properties.

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; calculation of resources, reserves and mineralization and precious and base metal recovery; interpretations and assumptions of mineral resource and mineral reserve estimates; exploration and development programs; feasibility and engineering

8




reports; permits and licences; title to properties; First Nations title claims and rights; property interests; joint venture partners; acquisition of commercially mineable mineral rights; financing; recent market events and conditions; economic factors affecting the Company; timing, estimated amount, capital and operating expenditures and economic returns of future production; integration of future acquisitions into the Company’s existing operations; competition; operations and political conditions; regulatory environment in China and Canada; environmental risks; foreign exchange rate fluctuations; insurance; risks and hazards of mining operations; key personnel; conflicts of interest; dependence on management; internal control over financial reporting as per the requirements of the Sarbanes-Oxley Act; and bringing actions and enforcing judgments under U.S. securities laws.

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 the Company’s Annual Information Form for the year ended March 31, 2012 under the heading “Risk Factors”. 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 press release, 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.

9



SILVERCORP METALS INC.
Unaudited Consolidated Balance Sheets
(Expressed in thousands of U.S. dollars)

 

    September 30, 2012   March 31, 2012  
ASSETS        
Current Assets        

Cash and cash equivalents

$ 89,334 $ 109,960

Short-term investments

  47,236   44,551

Accounts receivable

  3,197   12,904

Inventories

  7,665   7,006

Due from related parties

  369   679

Prepaids and deposits

  5,640   5,210  
    153,441   180,310
Non-current Assets        

Long term prepaids and deposits

  5,786   6,015

Investment in an associate

  16,534   15,872

Other investments

  42,300   45,757

Plant and equipment

  80,992   68,788

Mineral rights and properties

  288,123   258,521

Deferred income tax assets

  -   171  
TOTAL ASSETS $ 587,176 $ 575,434  
LIABILITIES AND EQUITY        
Current Liabilities        

Accounts payable and accrued liabilities

$ 26,738 $ 23,590

Deposits received

  7,255   7,268

Dividends payable

  4,339   4,271

Income tax payable

  3,141   5,082  
    41,473   40,211
Non-current Liabilities        

Deferred income tax liabilities

  22,509   19,991

Environmental rehabilitation

  4,467   4,400  
Total Liabilities   68,449   64,602  
Equity        

Share capital

  232,843   232,678

Contributed surplus

  7,108   5,552

Reserves

  24,717   24,717

Accumulated other comprehensive income

  24,198   25,285

Retained earnings

  152,715   145,580  
Total equity attributable to the equity holders of the Company   441,581   433,812
Non-controlling interests   77,146   77,020  
Total Equity   518,727   510,832  
TOTAL LIABILITIES AND EQUITY $ 587,176 $ 575,434  

10



SILVERCORP METALS INC.
Unaudited Consolidated Statements of Income
(Expressed in thousands of U.S. dollars, except for per share figures)

 

    Three Months Ended September 30,       Six Months Ended September 30,  
    2012     2011       2012     2011  
Sales $ 45,209   $ 62,055     $ 89,758   $ 131,774  
Cost of sales   16,446     14,435       35,440     28,494  
Gross profit   28,763     47,620       54,318     103,280  
General and administrative   6,191     7,456       13,037     12,401  
General exploration and property investigation   887     1,209       1,853     3,001  
Other taxes   842     1,039       1,648     2,177  
Foreign exchange loss (gain)   1,142     (1,284 )     365     (760 )
Loss on disposal of plant and equipment   5     171       25     253  
Income from operations   19,696     39,029       37,390     86,208  
Share of gain (loss) in an associate   (182 )   116       (189 )   92  
Write down of inventories   (348 )   -       (348 )   -  
Gain (loss) on investments   693     (670 )     (593 )   (1,829 )
Other income   93     126       168     301  
Income before finance items and income taxes   19,952     38,601       36,428     84,772  
Finance income   851     1,110       1,842     1,780  
Finance costs   (23 )   (23 )     (45 )   (46 )
Income before income taxes   20,780     39,688       38,225     86,506  
Income tax expense   7,277     13,786       15,204     26,360  
Net income $ 13,503   $ 25,902     $ 23,021   $ 60,146  
 
Attributable to:                          

Equity holders of the Company

$ 9,500   $ 18,471     $ 15,614   $ 44,113  

Non-controlling interests

  4,003     7,431       7,407     16,033  
  $ 13,503   $ 25,902     $ 23,021   $ 60,146  
Earnings per share attributable to the equity holders of the Company                          
Basic earnings per share $ 0.06   $ 0.11     $ 0.09   $ 0.25  
Diluted earnings per share $ 0.06   $ 0.11     $ 0.09   $ 0.25  
Weighted Average Number of Shares Outstanding - Basic   170,719,933     173,664,959       170,706,702     174,343,192  
Weighted Average Number of Shares Outstanding - Diluted   171,062,715     174,282,790       171,072,838     175,122,557  

11



SILVERCORP METALS INC.
Unaudited Consolidated Statements of Cash Flow
(Expressed in thousands of U.S. dollars)

 

    Three Months Ended September 30,       Six Months Ended September 30,  
    2012     2011       2012     2011  
Cash provided by                          
Operating activities                          

Net income

$ 13,503   $ 25,902     $ 23,021   $ 60,146  

Add (deduct) items not affecting cash:

                         

Accretion of environmental rehabilitation

  23     23       45     46  

Depreciation, amortization and depletion

  3,114     3,294       7,190     5,881  

Share of loss (gain) in an associate

  182     (116 )     189     (92 )

Write down of inventories

  348     -       348     -  

Deferred income tax expense

  129     4,379       3,113     5,507  

Loss (gain) on investments

  (693 )   670       593     1,829  

Loss on disposal of plant and equipment

  5     171       25     253  

Stock-based compensation

  872     841       1,608     1,619  

Changes in non-cash operating working capital

  6,434     15       7,037     (6,075 )
Net cash provided by operating activities   23,917     35,179       43,169     69,114  
Investing activities                          

Mineral rights and properties

                         

Capital expenditures

  (14,097 )   (7,326 )     (26,413 )   (13,701 )

Plant and equipment

                         

Additions

  (5,328 )   (6,018 )     (13,485 )   (10,150 )

Investments

                         

Acquisition

  (80 )   -       (595 )   (1,020 )

Net purchases of short-term investments

  12,457     12,813       (2,355 )   7,820  

Acquisition of Zhongxing/Chuanxin (net of cash acquired, $20)

  -     (3,403 )     -     (3,403 )

Prepayments to acquire mineral property, plant and equipment

  (2,629 )   (19,989 )     (4,100 )   (21,095 )
Net cash used in investing activities   (9,677 )   (23,923 )     (46,948 )   (41,549 )
Financing activities                          

Net repayment from (advance to) related parties

  253     (11,113 )     310     (12,290 )

Non-controlling interests

                         

Contribution

  -     578       -     5,158  

Distribution

  (7,388 )   -       (7,388 )   -  

Cash dividends distributed

  (4,220 )   (3,705 )     (8,525 )   (7,305 )

Share capital

                         

Proceeds from issuance of common shares

  19     61       113     951  

Normal course issuer bid

  -     (35,380 )     -     (35,380 )
Net cash used in financing activities   (11,336 )   (49,559 )     (15,490 )   (48,866 )
Effect of exchange rate changes on cash and cash equivalents   2,775     (3,330 )     (1,357 )   (1,880 )
Increase (decrease) in cash and cash equivalents   5,679     (41,633 )     (20,626 )   (23,181 )
Cash and cash equivalents, beginning of the period   83,655     165,676       109,960     147,224  
Cash and cash equivalents, end of the period $ 89,334   $ 124,043     $ 89,334   $ 124,043  

12



SILVERCORP METALS INC.
Mining Data
(Expressed in thousands of U.S. dollars, except for mining data figures)

 

      Three months ended September 30, 2012    
Ying Mining
  District1 X Mines2 BYP Total
Production Data            

Mine Data

           

Ore Mined (tonne)

           

Direct Smelting Ore (tonne)

2,442   - - 2,442  

Stockpiled Ore (tonne)

203,369   7,995 26,641 238,005  
  205,811   7,995   26,641 240,447  

Run of Mine Ore (tonne)

           

Direct Smelting Ore (tonne)

2,442   - - 2,442  

Ore Milled (tonne)

200,728   27,473   18,564 246,765  
  203,170   27,473   18,564 249,207  

Mining cost per tonne of ore mined ($)

62.56   - 61.24 62.41  

Cash mining cost per tonne of ore mined ($)

53.27   - 25.71 50.11  

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

9.29   - 35.54 12.30  

Unit shipping costs($)

3.73   - - 3.30  

Milling cost per tonne of ore milled ($)

13.84   - 17.03 14.11  

Cash milling cost per tonne of ore milled ($)

12.12   - 15.50 12.40  

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

1.72   - 1.53 1.70  

Average Production Cost

           

Silver ($ per ounce)

8.21   - - 8.21  

Gold ($ per ounce)

366   - 769 404  

Lead ($ per pound)

0.28   - - 0.28  

Zinc ($ per pound)

0.22   - - 0.22  

Total production cost per ounce of Silver ($)

1.05   -   1.05  

Total cash cost per ounce of Silver ($)

(0.74 ) -   (0.74 )

Total production cost per ounce of Gold ($)

      769 769  

Total cash cost per ounce of Gold ($)

      361 361  

Total Recovery of the Run of Mine Ore

           

Silver (%)

92.7   -   92.7  

Gold (%)

      94.1 94.1  

Lead (%)

94.3   -   94.3  

Zinc (%)

69.6   - - 69.6  

Head Grades of Run of Mine Ore

           

Silver (gram/tonne)

224   -   224  

Gold (gram/tonne)

      3.3 3.3  

Lead (%)

3.4   -   3.4  

Zinc (%)

1.2   - - 1.2  
Sales Data            

Metal Sales

           

Silver (in thousands of ounces)

1,277   9 * - 1,286  

Gold (in thousands of ounces)

1.3   - 1.2 2.5  

Lead (in thousands of pounds)

13,403   494 * - 13,897  

Zinc (in thousands of pounds)

3,412   111 * - 3,523  

Metal Sales

           

Silver (in thousands of $)

29,561   - - 29,561  

Gold (in thousands of $)

1,275   - 1,480 2,755  

Lead (in thousands of $)

10,749   - - 10,749  

Zinc (in thousands of $)

2,144   -   - 2,144  
  43,729   -   1,480 45,209  

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

Silver ($ per ounce)

23.15   - - 23.15  

Gold ($ per ounce)

1,030   - 1,220 1,111  

Lead ($ per pound)

0.80   - - 0.80  

Zinc ($ per pound)

0.63   - - 0.63  

1 Ying Mining District includes mines: SGX (Ying), TLP, HPG&LM.
2 X Mines includes the XBG project and XHP project.
* Represents development tunnelling ore at XHP Project.

13



SILVERCORP METALS INC.
Mining Data
(Expressed in thousands of U.S. dollars, except for mining data figures)

 

  Three months ended September 30, 2011  
  Ying Mining        
  District1 X Mines2 BYP Total
Production Data            

Mine Data

           

Ore Mined (tonne)

           

Direct Smelting Ore (tonne)

2,579   - - 2,579  

Stockpiled Ore (tonne)

179,963   - 24,754 204,717  
  182,542   - 24,754 207,296  

Run of Mine Ore (tonne)

           

Direct Smelting Ore (tonne)

2,579   - - 2,579  

Ore Milled (tonne)

177,585   - 19,813 197,398  
  180,164   - 19,813 199,977  

Mining cost per tonne of ore mined ($)

57.23   - 44.11 55.66  

Cash mining cost per tonne of ore mined ($)

45.74   - 16.95 42.30  

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

11.49   - 27.16 13.36  

Unit shipping costs($)

3.78   - - 3.33  

Milling cost per tonne of ore milled ($)

15.03   - 12.53 14.78  

Cash milling cost per tonne of ore milled ($)

13.48   - 11.87 13.32  

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

1.54   - 0.66 1.45  

Average Production Cost

           

Silver ($ per ounce)

7.09   - - 7.09  

Gold ($ per ounce)

270   - 599 305  

Lead ($ per pound)

0.20   - - 0.20  

Zinc ($ per pound)

0.15   - - 0.15  

Total production cost per ounce of Silver ($)

(2.74 ) -   (2.74 )

Total cash cost per ounce of Silver ($)

(4.55 ) -   (4.55 )

Total production cost per ounce of Gold ($)

      599 599  

Total cash cost per ounce of Gold ($)

      276 276  

Total Recovery of the Run of Mine Ore

           

Silver (%)

92.1   -   92.1  

Gold (%)

    - 89.1 89.1  

Lead (%)

94.7   -   94.7  

Zinc ( %)

75.1   - - 75.1  

Head Grades of Run of Mine Ore

           

Silver (gram/tonne)

271   -   271  

Gold (gram/tonne)

    - 3.3 3.3  

Lead (%)

4.6   -   4.6  

Zinc (%)

1.2   - - 1.2  
Sales Data            

Metal Sales

           

Silver (in thousands of ounces)

1,396   - - 1,396  

Gold (in thousands of ounces)

0.9   - 1.6 2.5  

Lead (in thousands of pounds)

16,520   - - 16,520  

Zinc (in thousands of pounds)

3,236   - - 3,236  

Metal Sales

           

Silver (in thousands of $)

42,535   - - 42,535  

Gold (in thousands of $)

1,081   - 2,220 3,301  

Lead (in thousands of $)

14,145   - - 14,145  

Zinc (in thousands of $)

2,074   - - 2,074  
  59,835   - 2,220 62,055  

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

Silver ($ per ounce)

30.48   - - 30.48  

Gold ($ per ounce)

1,198   - 1,376 1,313  

Lead ($ per pound)

0.86   - - 0.86  

Zinc ($ per pound)

0.64   - - 0.64  

1 Ying Mining District includes mines: SGX (Ying), TLP, HPG&LM.
2 X Mines includes the XBG project and XHP project.

14



SILVERCORP METALS INC.
Mining Data
(Expressed in thousands of U.S. dollars, except for mining data figures)

 

      Six months ended September 30, 2012    
Ying Mining
  District1 X Mines2 BYP Total
Production Data              

Mine Data

             

Ore Mined (tonne)

             

Direct Smelting Ore (tonne)

4,693   -   - 4,693  

Stockpiled Ore (tonne)

382,136   10,377 * 54,201 446,714  
  386,829   10,377   54,201 451,407  

Run of Mine Ore (tonne)

             

Direct Smelting Ore (tonne)

4,693   -   - 4,693  

Ore Milled (tonne)

384,932   31,084   45,163 461,179  
  389,625   31,084   45,163 465,872  

Mining cost per tonne of ore mined ($)

65.58   -   54.38 64.20  

Cash mining cost per tonne of ore mined ($)

54.30   -   23.30 50.49  

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

11.28   -   31.08 13.71  

Unit shipping costs($)

3.79   -   - 3.32  

Milling cost per tonne of ore milled ($)

14.90   -   15.61 14.97  

Cash milling cost per tonne of ore milled ($)

13.10   -   14.36 13.23  

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

1.79   -   1.25 1.74  

Average Production Cost

             

Silver ($ per ounce)

8.77   -   - 8.77  

Gold ($ per ounce)

434   -   932 469  

Lead ($ per pound)

0.31   -   - 0.31  

Zinc ($ per pound)

0.24   -   - 0.24  

Total production cost per ounce of Silver ($)

1.75   -     1.75  

Total cash cost per ounce of Silver ($)

(0.31 ) -     (0.31 )

Total production cost per ounce of Gold ($)

        932 932  

Total cash cost per ounce of Gold ($)

        488 488  

Total Recovery of the Run of Mine Ore

             

Silver (%)

92.2   -     92.2  

Gold (%)

-   -   91.7 91.7  

Lead (%)

94.1   -     94.1  

Zinc (%)

66.5   -   - 66.5  

Head Grades of Run of Mine Ore

             

Silver (gram/tonne)

226   -     226  

Gold (gram/tonne)

-   -   2.8 2.8  

Lead (%)

3.5   -     3.5  

Zinc (%)

1.2   -   - 1.2  
Sales Data              

Metal Sales

             

Silver (in thousands of ounces)

2,500   10 * - 2,510  

Gold (in thousands of ounces)

2.1   0.1 * 2.9 5.1  

Lead (in thousands of pounds)

27,116   525 * - 27,641  

Zinc (in thousands of pounds)

6,386   111 * - 6,497  

Metal Sales

             

Silver (in thousands of $)

57,690   -   - 57,690  

Gold (in thousands of $)

2,362   -   3,732 6,094  

Lead (in thousands of $)

21,932   -   - 21,932  

Zinc (in thousands of $)

4,042   -   - 4,042  
  86,026   -   3,732 89,758  

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

Silver ($ per ounce)

23.07   -   - 23.07  

Gold ($ per ounce)

1,142   -   1,271 1,187  

Lead ($ per pound)

0.81   -   - 0.81  

Zinc ($ per pound)

0.63   -   - 0.63  

1 Ying Mining District includes mines: SGX (Ying), TLP, HPG&LM.
2 X Mines includes the XBG project and XHP project.
* Represents development tunnelling ore at XHP Project.

15



SILVERCORP METALS INC.
Mining Data
(Expressed in thousands of U.S. dollars, except for mining data figures)

 

      Six months ended September 30, 2011    
  Ying Mining        
  District1 X Mines2 BYP Total
Production Data            

Mine Data

           

Ore Mined (tonne)

           

Direct Smelting Ore (tonne)

5,686   - - 5,686  

Stockpiled Ore (tonne)

347,061   - 33,667 380,728  
  352,747   - 33,667 386,414  

Run of Mine Ore (tonne)

           

Direct Smelting Ore (tonne)

5,687   - - 5,687  

Ore Milled (tonne)

349,404   - 27,777 377,181  
  355,091   - 27,777 382,868  

Mining cost per tonne of ore mined ($)

58.57   - 32.71 56.32  

Cash mining cost per tonne of ore mined ($)

47.15   - 12.46 44.13  

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

11.42   - 20.25 12.19  

Unit shipping costs($)

3.80   - - 3.47  

Milling cost per tonne of ore milled ($)

14.33   - 15.05 14.38  

Cash milling cost per tonne of ore milled ($)

12.78   - 14.35 12.89  

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

1.55   - 0.70 1.49  

Average Production Cost

           

Silver ($ per ounce)

6.53   - - 6.53  

Gold ($ per ounce)

257   - 513 268  

Lead ($ per pound)

0.19   - - 0.19  

Zinc ($ per pound)

0.13   - - 0.13  

Total production cost per ounce of Silver ($)

(3.75 ) -   (3.75 )

Total cash cost per ounce of Silver ($)

(5.39 ) -   (5.39 )

Total production cost per ounce of Gold ($)

      513 513  

Total cash cost per ounce of Gold ($)

      276 276  

Total Recovery of the Run of Mine Ore

           

Silver (%)

91.7   -   91.7  

Gold (%)

    - 86.7 86.7  

Lead (%)

94.7   -   94.7  

Zinc ( %)

73.9   - - 73.9  

Head Grades of Run of Mine Ore

           

Silver (gram/tonne)

287   -   287  

Gold (gram/tonne)

    - 2.9 2.9  

Lead (%)

5.0   -   5.0  

Zinc (%)

1.4   - - 1.4  
Sales Data            

Metal Sales

           

Silver (in thousands of ounces)

2,988   - - 2,988  

Gold (in thousands of ounces)

1.7   - 2.2 3.9  

Lead (in thousands of pounds)

37,142   - - 37,142  

Zinc (in thousands of pounds)

7,339   - - 7,339  

Metal Sales

           

Silver (in thousands of $)

90,291   - - 90,291  

Gold (in thousands of $)

1,923   - 2,909 4,832  

Lead (in thousands of $)

32,081   - - 32,081  

Zinc (in thousands of $)

4,570   - - 4,570  
  128,865   - 2,909 131,774  

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

Silver ($ per ounce)

30.22   -   30.22  

Gold ($ per ounce)

1,130   - 1,321 1,237  

Lead ($ per pound)

0.86   -   0.86  

Zinc ($ per pound)

0.62   - - 0.62  

1 Ying Mining District includes mines: SGX (Ying), TLP, HPG&LM.
2 X Mines includes the XBG project and XHP project.

16


EX-99.2 3 exhibit99-2.htm FINANCIAL STATEMENTS FOR THE 2ND QUARTER ENDED SEPTEMBER 30, 2012 Exhibit 99.2
Exhibit 99.2


SILVERCORP METALS INC. 

UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS   
September 30, 2012 
(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, 2012   March 31, 2012  
ASSETS          
Current Assets          

Cash and cash equivalents

21 $ 89,334 $ 109,960

Short-term investments

    47,236   44,551

Accounts receivable

    3,197   12,904

Inventories

3   7,665   7,006

Due from related parties

11   369   679

Prepaids and deposits

    5,640   5,210  
      153,441   180,310
 
Non-current Assets          

Long term prepaids and deposits

    5,786   6,015

Investment in an associate

4   16,534   15,872

Other investments

5   42,300   45,757

Plant and equipment

6   80,992   68,788

Mineral rights and properties

7   288,123   258,521

Deferred income tax assets

    -   171  
TOTAL ASSETS   $ 587,176 $ 575,434  
 
LIABILITIES AND EQUITY          
Current Liabilities          

Accounts payable and accrued liabilities

  $ 26,738 $ 23,590

Deposits received

    7,255   7,268

Dividends payable

    4,339   4,271

Income tax payable

    3,141   5,082  
      41,473   40,211
 
Non-current Liabilities          

Deferred income tax liabilities

    22,509   19,991

Environmental rehabilitation

    4,467   4,400  
Total Liabilities     68,449   64,602  
 
Equity          

Share capital

    232,843   232,678

Contributed surplus

    7,108   5,552

Reserves

    24,717   24,717

Accumulated other comprehensive income

9   24,198   25,285

Retained earnings

    152,715   145,580  
Total equity attributable to the equity holders of the Company     441,581   433,812
 
Non-controlling interests 10   77,146   77,020  
Total Equity     518,727   510,832  
 
TOTAL LIABILITIES AND EQUITY   $ 587,176 $ 575,434  
Commitments 20        

Approved on behalf of the Board:

(Signed) David Kong
Director

(Signed) Rui Feng
Director

See accompanying notes to the unaudited consolidated financial statements

1



SILVERCORP METALS INC.
Unaudited Consolidated Statements of Income
(Expressed in thousands of U.S. dollars, except for per share figures)

 

      Three Months Ended September 30,       Six Months Ended September 30,  
  Notes   2012     2011     2012     2011  
 
Sales   $ 45,209   $ 62,055   $ 89,758   $ 131,774  
Cost of sales 12   16,446     14,435     35,440     28,494  
Gross profit     28,763     47,620     54,318     103,280  
 
General and administrative 13   6,191     7,456     13,037     12,401  
General exploration and property investigation     887     1,209     1,853     3,001  
Other taxes 14   842     1,039     1,648     2,177  
Foreign exchange loss (gain)     1,142     (1,284 )   365     (760 )
Loss on disposal of plant and equipment     5     171     25     253  
Income from operations     19,696     39,029     37,390     86,208  
 
Share of gain (loss) in an associate 4   (182 )   116     (189 )   92  
Write down of inventories 3   (348 )   -     (348 )   -  
Gain (loss) on investments     693     (670 )   (593 )   (1,829 )
Other income     93     126     168     301  
Income before finance items and income taxes     19,952     38,601     36,428     84,772  
 
Finance income 15   851     1,110     1,842     1,780  
Finance costs 15   (23 )   (23 )   (45 )   (46 )
Income before income taxes     20,780     39,688     38,225     86,506  
 
Income tax expense 16   7,277     13,786     15,204     26,360  
Net income   $ 13,503   $ 25,902   $ 23,021   $ 60,146  
 
Attributable to:                          

Equity holders of the Company

  $ 9,500   $ 18,471   $ 15,614   $ 44,113  

Non-controlling interests

10   4,003     7,431     7,407     16,033  
    $ 13,503   $ 25,902   $ 23,021   $ 60,146  
 
Earnings per share attributable to the equity holders of the Company                          
Basic earnings per share   $ 0.06   $ 0.11   $ 0.09   $ 0.25  
Diluted earnings per share   $ 0.06   $ 0.11   $ 0.09   $ 0.25  
Weighted Average Number of Shares Outstanding - Basic     170,719,933     173,664,959     170,706,702     174,343,192  
Weighted Average Number of Shares Outstanding - Diluted     171,062,715     174,282,790     171,072,838     175,122,557  

See accompanying notes to the unaudited consolidated financial statements

2



SILVERCORP METALS INC.
Unaudited Consolidated Statements of Comprehensive Income (Loss)
(Expressed in thousands of U.S. dollars)

 

    Three Months Ended September 30,        Six Months Ended September 30,  
    2012   2011     2012     2011  
 
Net income $ 13,503 $ 25,902   $ 23,021   $ 60,146  
Other comprehensive income (loss), net of taxes:                      

Unrealized gain (loss) on equity investments designated as FVTOCI, net of tax

  405   (2,271 )   (3,374 )   (4,187 )

Currency translation adjustment, net of tax

  8,587   (5,108 )   2,394     18  
Other comprehensive income (loss), net of taxes   8,992   (7,379 )   (980 )   (4,169 )
Comprehensive income, net of taxes $ 22,495 $ 18,523   $ 22,041   $ 55,977  
 
Attributable to:                      

Equity holders of the Company

$ 17,752 $ 10,261   $ 14,527   $ 38,411  

Non-controlling interests

  4,743   8,262     7,514   $ 17,566  
  $ 22,495 $ 18,523   $ 22,041   $ 55,977  

See accompanying notes to the unaudited consolidated financial statements

3



SILVERCORP METALS INC.
Unaudited Consolidated Statements of Cash Flow
(Expressed in thousands of U.S. dollars)

 

      Three Months Ended September 30,        Six Months Ended September 30,  
  Notes   2012     2011     2012     2011  
Cash provided by                          
Operating activities                          

Net income

  $ 13,503   $ 25,902   $ 23,021   $ 60,146  

Add (deduct) items not affecting cash:

                         

Accretion of environmental rehabilitation

    23     23     45     46  

Depreciation, amortization and depletion

    3,114     3,294     7,190     5,881  

Share of loss (gain) in an associate

    182     (116 )   189     (92 )

Write down of inventories

    348     -     348     -  

Deferred income tax expense

    129     4,379     3,113     5,507  

Loss (gain) on investments

    (693 )   670     593     1,829  

Loss on disposal of plant and equipment

    5     171     25     253  

Stock-based compensation

    872     841     1,608     1,619  

Changes in non-cash operating working capital

21   6,434     15     7,037     (6,075 )
Net cash provided by operating activities     23,917     35,179     43,169     69,114  
 
Investing activities                          

Mineral rights and properties

                         

Capital expenditures

    (14,097 )   (7,326 )   (26,413 )   (13,701 )

Plant and equipment

                         

Additions

    (5,328 )   (6,018 )   (13,485 )   (10,150 )

Investments

                         

Acquisition

    (80 )   -     (595 )   (1,020 )

Net redemptions (purchases) of short-term investments

    12,457     12,813     (2,355 )   7,820  

Acquisition of Zhongxing/Chuanxin (net of cash acquired, $20)

    -     (3,403 )   -     (3,403 )

Prepayments to acquire mineral property, plant and equipment

    (2,629 )   (19,989 )   (4,100 )   (21,095 )
Net cash used in investing activities     (9,677 )   (23,923 )   (46,948 )   (41,549 )
 
Financing activities                          

Net repayment from (advance to) related parties

    253     (11,113 )   310     (12,290 )

Non-controlling interests

                         

Contribution

    -     578     -     5,158  

Distribution

10   (7,388 )   -     (7,388 )   -  

Cash dividends distributed

    (4,220 )   (3,705 )   (8,525 )   (7,305 )

Share capital

                         

Proceeds from issuance of common shares

    19     61     113     951  

Normal course issuer bid

    -     (35,380 )   -     (35,380 )
Net cash used in financing activities     (11,336 )   (49,559 )   (15,490 )   (48,866 )
 
Effect of exchange rate changes on cash and cash equivalents     2,775     (3,330 )   (1,357 )   (1,880 )
 
Increase (decrease) in cash and cash equivalents     5,679     (41,633 )   (20,626 )   (23,181 )
 
Cash and cash equivalents, beginning of the period     83,655     165,676     109,960     147,224  
 
Cash and cash equivalents, end of the period   $ 89,334   $ 124,043   $ 89,334   $ 124,043  
 
Supplementary cash flow information 21                        

See accompanying notes to the unaudited consolidated financial statements

4



SILVERCORP METALS INC.
Unaudited Consolidated Statements of Changes in Equity
(Expressed in thousands of U.S. dollars, except numbers for share figures)

 

      Share capital                                          
                            Accumulated other           Total equity attributable     Non-        
      Number of           Contributed         comprehensive     Retained     to the equity holders of     controlling        
  Notes   shares     Amount     surplus      Reserves   income (loss)      earnings     the Company     interests     Total equity   
Balance, April 1, 2011     174,925,709   $ 266,081   $ 3,131   $ 24,717 $ 19,362   $ 87,326   $ 400,617   $ 53,060   $ 453,677  
Options exercised     145,445     1,430     (479 )   -   -     -     951     -     951  
Stock-based compensation     -     -     1,619     -   -     -     1,619     -     1,619  
Normal course issuer bid     (4,468,012 )   (35,275 )   -     -   -     -     (35,275 )   -     (35,275 )
Transaction cost     -     (105 )   -     -   -     -     (105 )   -     (105 )
Unrealized loss on equity investments designated as FVTOCI, net of taxes     -     -     -     -   (4,187 )   -     (4,187 )   -     (4,187 )
Cash dividends     -     -     -     -   -     (7,119 )   (7,119 )   -     (7,119 )
Acquisition of ZX/CX     -     -     -     -   -     -     -     523     523  
Contribution from non-controlling interests     -     -     -     -   -     -     -     5,158     5,158  
Net income     -     -     -     -   -     44,113     44,113     16,033     60,146  
Currency translation adjustment     -     -     -     -   (1,515 )   -     (1,515 )   1,533     18  
Balance, September 30, 2011     170,603,142   $ 232,131   $ 4,271   $ 24,717 $ 13,660   $ 124,320   $ 399,099   $ 76,307   $ 475,406  
Options exercised     78,832     547     (194 )   -   -     -     353     -     353  
Stock-based compensation     -     -     1,475     -   -     -     1,475     -     1,475  
Unrealized loss on equity investments designated as FVTOCI, net of taxes     -     -     -     -   3,588     -     3,588     -     3,588  
Cash dividends     -     -     -     -   -     (8,465 )   (8,465 )   -     (8,465 )
Acquisition of ZX/CX     -     -     -     -   -     -     -     813     813  
Acquisition of SX Gold     -     -     -     -   -     -     -     753     753  
Contribution from non-controlling interests     -     -     -     -   -     -     -     361     361  
Distribution to non-controlling interests     -     -     -     -   -     -     -     (13,804 )   (13,804 )
Net income     -     -     -     -   -     29,725     29,725     11,357     41,082  
Currency translation adjustment     -     -     -     -   8,037     -     8,037     1,233     9,270  
Balance, March 31, 2012     170,681,974   $ 232,678   $ 5,552   $ 24,717 $ 25,285   $ 145,580   $ 433,812   $ 77,020   $ 510,832  
Options exercised     43,084     165     (52 )   -   -     -     113     -     113  
Stock-based compensation     -     -     1,608     -   -     -     1,608     -     1,608  
Unrealized loss on equity investments designated as FVTOCI, net of taxes     -     -     -     -   (3,374 )   -     (3,374 )   -     (3,374 )
Cash dividends 8(c)   -     -     -     -   -     (8,479 )   (8,479 )   -     (8,479 )
Distribution to non-controlling interests     -     -     -     -   -     -     -     (7,388 )   (7,388 )
Net income     -     -     -     -   -     15,614     15,614     7,407     23,021  
Currency translation adjustment     -     -     -     -   2,287     -     2,287     107     2,394  
Balance, September 30, 2012     170,725,058   $ 232,843   $ 7,108   $ 24,717 $ 24,198   $ 152,715   $ 441,581   $ 77,146   $ 518,727  

See accompanying notes to the unaudited consolidated financial statements

5



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

1. CORPORATE INFORMATION

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. The Company’s producing mines are in China, with current exploration and development projects in China and Canada.

The Company is a publicly listed company incorporated in Canada with limited liability under the legislation of the Province of British Columbia. The Company’s shares are listed on the Toronto Stock Exchange and the New York Stock Exchange.

The head office, registered address and records office of the Company are located at 200 Granville Street, Suite 1378, Vancouver, British Columbia, Canada, V6C 1S4.

The consolidated financial statements of the Company as at and for the three and six months ended September 30, 2012 were authorized for issue in accordance with a resolution of the Board of Directors dated on November 9, 2012.

Operating results for the three and six months ended September 30, 2012 are not necessarily indicative of the results that may be expected for the year ending March 31, 2013.

Details of the Company’s significant subsidiaries are as follows:

      Proportion of ownership interest held  
    Place of September 30, March 31, Mineral
Name of subsidiaries Principal activity incorporation 2012 2012 properties
Silvercorp Metals China Inc. Holding company Canada 100% 100%  
Silvercorp Metals (China) Inc. Holding company China 100% N/A  
0875786 B.C. LTD. Mining Canada 100% 100% Silvertip
Fortune Mining Limited Holding company BVI (i) 100% 100%  
Fortune Copper Limited Holding company BVI 100% 100%  
Fortress Mining Inc. Holding company BVI 100% 100%  
Fortune Gold Mining Limited Holding company BVI 100% 100%  
Victor Resources Ltd. Holding company BVI 100% 100%  
Yangtze Mining Ltd. Holding company BVI 100% 100%  
Victor Mining Ltd. Holding company Barbados 100% 100%  
Yangtze Mining (H.K.) Ltd. Holding company Hong Kong 100% 100%  
Fortune Gold Mining (H.K.) Limited Holding company Hong Kong 100% 100%  
Wonder Success Limited Holding company Hong Kong 100% 100%  
Qinghai Found Mining Co. Ltd. ("Qinghai Found") Mining China 82% 82% RZY
Henan Huawei Mining Co. Ltd. ("Henan Huawei") Mining China 80% 80% HPG, LM
Henan Found Mining Co. Ltd. ("Henan Found") Mining China 77.5% 77.5% Ying, TLP
Zhongxing Mining Co., Ltd. ("ZX") Mining China 69.75% 69.75% XBG
Chuanxin Mining Co., Ltd. ("CX") Mining China 69.75% 69.75%  
Songxian Gold Mining Co., Ltd. ("SX Gold") Mining China 77.50% 77.50% XHP
Xinshao Yunxiang Mining Co., Ltd. ("Yunxiang") Mining China 70% 70% BYP
Guangdong Found Mining Co. Ltd. (Guangdong Found") Mining China 95% 95% GC
(i) British Virgin Island ("BVI")          

Details of the Company’s associate are as follows:

      Proportion of ownership interest held
    Place of September 30, March 31,
Name of associate Principal activity incorporation 2012 2012
New Pacific Metals Corp. ("NUX") Mining Canada 16.0% 14.8%

6



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

2. SIGNIFICANT ACCOUNTING POLICIES

(a)Statement of Compliance

These unaudited consolidated financial statements have been prepared in accordance with International Accounting Standard 34 – Interim Financial Reporting (“IAS 34”) as issued by the International Accounting Standards Board (“IASB”). These unaudited interim financial statements should be read in conjunction with the Company’s audited consolidated financial statements for the year ended March 31, 2012. These unaudited interim financial statements follow the same significant accounting policies set out in note 2 to the audited consolidated financial statements for the year ended March 31, 2012, except for the changes in note 2(b) here.

(b)Change in Accounting Policy

In November 2009, the IASB introduced IFRS 9, Financial Instruments (“IFRS 9”), which is part of a project to replace IAS 39, Financial Instruments: Recognition and Measurement (“IAS 39”). IFRS 9 replaces the current multiple classification and measurement model for financial assets and liabilities with a single model that has only two classification categories: amortized cost and fair value. Classification depends on the Company’s business model for managing its financial instruments and the contractual cash flow characteristics of the financial instruments. Adoption of IFRS 9 is required for annual periods beginning on or after January 1, 2015, with early adoption permitted. The Company has elected to early adopt IFRS 9 and the related consequential amendments effective April 1, 2012, which was the date of initial application (“DOIA”). The Company retrospectively applied IFRS 9 to comparative periods’ financial statements.

The adoption of this new standard has had a material impact on the classification of the Company’s financial instruments compared to the old standard under IAS 39. There were no quantitative changes as a result of adopting IFRS 9.

Upon the initial adoption of IFRS 9, the following changes in classification of the Company’s financial instruments were applied:

Financial Assets: IAS 39 IFRS 9
Cash and cash equivalents FVTPL FVTPL
Accounts receivable Loans and receivables Amortized cost
Due from related parties Loans and receivables Amortized cost
Short term investments Available-for-sale Amortized cost
Equity investments Available-for-sale FVTOCI
Warrants FVTPL FVTPL
 
Financial Liabilities: IAS 39 IFRS 9
Accounts payable and accrued liabilities Other liabilities Amortized cost
Dividends payable Other liabilities Amortized cost
Due to related parties Other liabilities Amortized cost

7



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

The Company’s accounting policies for financial instruments under IFRS 9 are as follow:

The Company applies IFRS 9 to the recognition and measurement of financial assets and liabilities.

Initial recognition:
On initial recognition, all financial assets and financial liabilities are recorded at fair value adjusted for directly attributable transaction costs except for financial assets and liabilities classified as fair value through profit or loss (“FVTPL”), of which transaction costs are expensed as incurred.

Subsequent measurement of financial assets:
Subsequent measurement of financial assets depends on the classification of such assets.

I.

Non-equity instruments:

 

IFRS 9 includes a single model that has only two classification categories for financial instruments other than equity instruments: amortized cost and fair value. To qualify for amortized cost accounting, the instrument must meet two criteria:

  i.

The objective of the business model is to hold the financial asset for the collection of the cash flows; and

ii.

All contractual cash flows represent only principal and interest on that principal.

All other instruments are mandatorily measured at fair value.

II.

Equity instruments:

 

At initial recognition, for equity instruments other than held for trading, the Company may make an irrevocable election to designate it as either FVTPL or fair value through other comprehensive income (“FVTOCI”).

Financial assets classified as amortized cost are measured using the effective interest method. Amortized cost is calculated by taking into account any discount or premiums on acquisition and fees that are an integral part of the effective interest method. Amortization from the effective interest method is included in finance income.

Financial assets classified as FVTPL are measured at fair value with changes in fair values recognized in profit or loss. Equity investments designated as FVTOCI are measured at fair value with changes in fair values recognized in other comprehensive income (“OCI”). Dividends from that investment are recorded in profit or loss when the Company's right to receive payment of the dividend is established unless they represent a recovery of part of the cost of the investment.

Impairment of financial assets carried at amortized cost:
The Company assesses at the end of each reporting period whether there is objective evidence that financial assets or group of financial assets measured at amortized cost are impaired. Impairment losses and reversal of impairment losses, if any, are recognized in profit or loss in the period they are incurred.

Subsequent measurement of financial liabilities:
Financial liabilities classified as amortized cost are measured using the effective interest method. Amortized cost is calculated by taking into account any discount or premiums on acquisition and fees that are an integral part of the effective interest method. Amortization using the effective interest method is included in finance costs.

8



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

Financial liabilities classified as FVTPL are measured at fair value with gains and losses recognized in profit or loss.

The Company classifies its financial instruments as follows:

-

Financial assets classified as FVTPL: cash and cash equivalents and warrants;

-

Financial assets classified as FVTOCI: equity investments designated as FVTOCI;

-

Financial assets classified as amortized cost: short-term investments, accounts receivable and due from related parties;

-

Financial liabilities classified as amortized cost: accounts payable and accrued liabilities and dividends payable.

Derecognition of financial assets and financial liabilities:
A financial asset is derecognized when:

-

The rights to receive cash flows from the asset have expired; or

-

The Company has transferred its rights to receive cash flows from the asset or has assumed an obligation to pay the received cash flows in full without material delay to a third party under a ‘pass- through’ arrangement; and either (a) the Company has transferred substantially all the risks and rewards of the asset, or (b) the Company has neither transferred nor retained substantially all the risks and rewards of the asset, but has transferred control of the asset.

Gains and losses on derecognition of financial assets and liabilities classified as amortized cost are recognized in profit or loss when the instrument is derecognized or impaired, as well as through the amortization process.

Gains and losses on derecognition of equity investments designated as FVTOCI (including any related foreign exchange component) are recognized in OCI. Amounts presented in OCI are not subsequently transferred to profit or loss, although the cumulative gain or loss may be transferred within equity.

A financial liability is derecognized when the obligation under the liability is discharged or cancelled or expires. When an existing financial liability is replaced by another from the same lender on substantially different terms, or the terms of an existing liability are substantially modified, such an exchange or modification is treated as a derecognition of the original liability. In this case, a new liability is recognized, and the difference in the respective carrying amounts is recognized in the statement of income.

Offsetting of financial instruments:
Financial assets and liabilities are offset and the net amount is reported in the consolidated balance sheet if and only if, there is a currently enforceable legal right to offset the recognized amounts and there is an intention to settle on a net basis, or to realize the assets and settle liabilities simultaneously.

Fair value of financial instruments:
The fair value of financial instruments that are traded in active markets at each reporting date is determined by reference to quoted market prices, without deduction for transaction costs. For financial instruments that are not traded in active markets, the fair value is determined using appropriate valuation techniques, such as using a recent arm’s length market transaction between knowledgeable and willing parties, discounted cash flow analysis, reference to the current fair value of another instrument that is substantially the same, or other valuation models.

9



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

(c) Accounting standards issued but not yet effective

IAS 1 – Presentation of Financial Statements amendment issued by the IASB in June 2011 provides improved consistency and clarity of the presentation of items of other comprehensive income. The main change was a requirement to group items presented in other comprehensive income on the basis of whether they are potentially reclassifiable to profit or loss subsequently. This amendment is effective for annual periods beginning on or after July 1, 2012, with earlier application permitted. The Company does not anticipate this amendment to have a significant impact on the consolidated financial statements.

IFRS 10 – Consolidated Financial Statements supersedes SIC 12 – Consolidation – Special Purpose Entities and the requirements relating to consolidated financial statements in IAS 27 – Consolidated and Separate Financial Statements. IFRS 10 establishes the principle and application of control as the basis for an investor to identify whether an investor controls an investee and thereby requiring consolidation. This standard is effective for annual periods beginning on or after January 1, 2013, with earlier application permitted.

IFRS 12 – Disclosure of Interests in Other Entities requires the disclosure of information that enables users of financial statements to evaluate the nature of, and risks associated with, its interests in other entities and the effects of those interests on its financial position, financial performance and cash flows. This standard is effective for annual periods beginning on or after January 1, 2013, with earlier application permitted.

The Company is still in the process of assessing the impact of the application of IFRS 10 and IFRS 12 on the consolidated financial statements.

IFRS 11 – Joint Arrangements establishes the principle a joint arrangement are classified as joint operations or joint ventures based on the rights and obligations of the parties to the joint arrangement, rather than its legal form. This standard is effective for annual periods beginning on or after January 1, 2013, with earlier application permitted.

IAS 28 – Investments in Associates and Joint Ventures prescribes the accounting for investments in associates and sets out the requirements for the application of the equity method for investments in associates and joint ventures. This standard is effective for annual periods beginning on or after January 1, 2013, with earlier application permitted.

The Company is still in the process of assessing the impact of the application of IFRS 11 and IAS 28 on the consolidated financial statements.

3. INVENTORIES

Inventories consist of the following:

    September 30, 2012   March 31, 2012  
Direct smelting ore and stockpile ore $ 3,022 $ 2,743  
Concentrate inventory   1,385   1,233  
Total stockpile and concentrate   4,407   3,976  
Material and supplies   3,258   3,030  
  $ 7,665 $ 7,006  

10



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

The amounts of inventory recognized as expenses during the three and six months ended September 30, 2012 and 2011 were equivalent to the cost of sales.

For the three and six months ended September 30, 2012, stockpile and concentrate inventory in the amount of $348 and $348, respectively, (for three and six months ended September 30, 2011, $nil and $nil, respectively) were written down to its net realizable value.

4. INVESTMENT IN AN ASSOCIATE

New Pacific Metals Corp. (“NUX”) is a Canadian public company listed on the TSX (symbol: NUX). NUX is a related party of the Company by way of two common directors and officers.

As at September 30, 2012, the Company owned 10,806,300 common shares (March 31, 2012 - 9,956,300) of NUX, representing an ownership interest of 16.0% (March 31, 2012 – 14.8%).

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

            Value of NUX's
  Number of         common shares per
  shares   Amount     quoted market price  
Balance, April 1, 2011 9,402,100 $ 15,822   $ 19,640  
Acquisition from market 554,200   662        
Share of loss     (182 )      
Foreign exchange impact     (430 )      
Balance, March 31, 2012 9,956,300 $ 15,872   $ 9,367  
Acquisition from market 850,000   595        
Share of loss     (189 )      
Foreign exchange impact     256        
Balance, September 30, 2012 10,806,300 $ 16,534   $ 7,031  

 

5. OTHER INVESTMENTS

 

      September 30, 2012   March 31, 2011  
 
Equity investments designated as FVTOCI            
 

Publicly-traded companies

(a) $ 8,636 $ 11,890  
 

Yongning Smelting Co. Ltd.

(b)   9,546   9,525  
 

Jinduicheng Xise (Canada) Co. Ltd.

(c)   22,395   22,050  
 
Warrants (a)   1,723   2,292  
    $ 42,300 $ 45,757  

11



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

(a) Investments in publicly-traded companies with no significant influence

Investments in publicly-traded companies represent equity interests of other publicly-trading mining companies that the Company has acquired through the open market or through private placements. These equity interests are for long-term investment purposes and consist of common shares and warrants. Common shares are designated as FVTOCI and are measured at fair value on initial recognition and subsequent measurement. As of September 30, 2012, none of the shares held by the Company was over 10% of the respective outstanding shares of investees.

Warrants, by their nature, meet the definition of derivatives and are classified as FVTPL. The fair value of the warrants was determined using the Black-Scholes pricing model as at the acquisition date as well as at each period end. For the three and six months ended September 30, 2012, fair value changes in the amount of $693 and $(593), respectively, are recorded in gain (loss) on investments (for the three and six months ended September 30, 2011 – loss of $670 and $1,829, respectively).

Common shares:

        Accumulated mark-to-  
        market gains included in  
    Fair value   OCI  
March 31, 2012 $ 11,890 $ 4,151  
September 30, 2012 $ 8,636 $ 777  

 

Warrants:

        Accumulated mark-to-market  
    Fair value   gains (loss) included in net income  
March 31, 2012 $ 2,292 $ 716  
September 30, 2012 $ 1,723 $ 123  

(b) Luoyang Yongning Smelting Co. Ltd. (“Yongning Smelting”)

Yongning Smelting is a private company based in China. The Company invested in Yongning Smelting through its subsidiary Henan Found. As at September 30, 2012, the Company’s total investment in Yongning Smelting is $9,546 (RMB 60 million) (March 31, 2012 - $9,525, RMB 60 million), representing 15% (March 31, 2012 - 15%) of Yongning Smelting’s equity interest. The investment in Yongning is for long-term investment purpose and consists of common shares of Yongning.

(c) Jinduicheng Xise (Canada) Co. Ltd. (“Jinduicheng”)

Jinduicheng is a private mining company based in Canada. The Company invested in Jinduicheng through a private placement. As at September 30, 2012, the Company’s total investment in Jinduicheng is $22,395 (CAD$22 million) (March 31, 2012 - $22,050, CAD$22 million), representing 6% (March 31, 2012 - 6%) of Jinduicheng’s total equity interest. The investment in Jinduicheng is for long-term investment purpose and consists of common shares of Jinduicheng.

12



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

6. PLANT AND EQUIPMENT

Plant and equipment consist of:

    Land and     Office           Motor     Construction        
Cost   building     equipment     Machinery     vehicle     in progress     Total  
Balance as at March 31, 2012 $ 47,250   $ 3,051   $ 18,167   $ 5,570   $ 6,580   $ 80,618  

Additions

  1,887     626     1,614     307     10,332     14,766  

Disposals

  (1 )   (1 )   (6 )   (132 )   -     (140 )

Reclassify from construction in progress

  264     -     -     129     (393 )   -  

Impact of foreign currency translation

  152     29     58     17     107     363  
Ending balance as at September 30, 2012 $ 49,552   $ 3,705   $ 19,833   $ 5,891   $ 16,626   $ 95,607  
 
Accumulated depreciation and amortization                                    
Balance as at March 31, 2012 $ (4,370 ) $ (1,355 ) $ (4,193 ) $ (1,912 ) $ -   $ (11,830 )

Disposals

  -     -     4     111     -     115  

Depreciation and amortization

  (1,029 )   (289 )   (1,033 )   (481 )   -     (2,832 )

Impact of foreign currency translation

  (24 )   (15 )   (20 )   (9 )   -     (68 )
Ending balance as at Septmber 30, 2012 $ (5,423 ) $ (1,659 ) $ (5,242 ) $ (2,291 ) $ -   $ (14,615 )
 
Carrying amounts                                    
Balance as at March 31, 2012 $ 42,880   $ 1,696   $ 13,974   $ 3,658   $ 6,580   $ 68,788  
Balance as at September 30, 2012 $ 44,129   $ 2,046   $ 14,591   $ 3,600   $ 16,626   $ 80,992  

During the three and six months ended September 30, 2012, certain plant and equipment were disposed of with proceeds of $nil (for the three and six months ended September 30, 2011 - $nil) and loss of $5 and $25, respectively (for the three and six months ended September 30, 2011 - $171 and $253, respectively).

7. MINERAL RIGHTS AND PROPERTIES

Mineral rights and properties consist of:

Cost   Ying     TLP     HPG     LM     BYP     GC   XBG   XHP     RZY   Silvertip   Total  
Balance as at March 31, 2012 $ 66,019   $ 14,043   $ 6,653   $ 11,374   $ 55,858   $ 76,980 $ 12,334 $ 13,564   $ - $ 27,137 $ 283,962  

Capitalized expenditures

  9,310     2,863     1,718     5,072     2,557     6,213   629   3,266     757   1,248   33,633  

Mining exploration tax credit

  -     -     -     -     -     -   -   -     -   -   -  

Environmental rehabiliation

  -     -     -     -     -     -   -   -     -   -   -  

Foreign currecy translation impact

  242     57     30     72     147     230   32   60     7   449   1,326  
Ending balance as at September 30, 2012 $ 75,571   $ 16,963   $ 8,401   $ 16,518   $ 58,562   $ 83,423 $ 12,995 $ 16,890   $ 764 $ 28,834 $ 318,921  
 
Accumulated depletion                                                          
Balance as at March 31, 2012 $ (18,531 ) $ (1,142 ) $ (1,536 ) $ (2,102 ) $ (2,064 ) $ - $ - $ (66 ) $ - $ - $ (25,441 )

Depletion

  (2,504 )   (333 )   (339 )   (334 )   (1,649 )   -   -   (92 )   -   -   (5,251 )

Foreign currecy translation impact

  (64 )   (6 )   (7 )   (8 )   (20 )   -   -   (1 )   -   -   (106 )
Ending balance as at September 30, 2012 $ (21,099 ) $ (1,481 ) $ (1,882 ) $ (2,444 ) $ (3,733 ) $ - $ - $ (159 ) $ - $ - $ (30,798 )
 
Carrying amounts                                                          
Balance as at March 31, 2012 $ 47,488   $ 12,901   $ 5,117   $ 9,272   $ 53,794   $ 76,980 $ 12,334 $ 13,498   $ - $ 27,137 $ 258,521  
Balance as at September 30, 2012 $ 54,472   $ 15,482   $ 6,519   $ 14,074   $ 54,829   $ 83,423 $ 12,995 $ 16,731   $ 764 $ 28,834 $ 288,123  

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

During the three months ended September 30, 2012, the Company commenced its first diamond drilling program at Ran Zhe Yong (“RZY”) Project in Qinghai Province, China. RZY exploration permit is currently owned by Qinghai Geological Survey Bureau, the non-controlling interest holder of Qinghai Found, which is an 82% owned-subsidiary of the Company. Pursuant to the joint-exploration agreement, Qinghai Found

13



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

has 67% of mineral interest of the RZY Project, and is able to earn up to 82% of it by providing $4.8 million (RMB 30 million) exploration funding, and by which time, the exploration permit will be transferred to Qinghai Found. The Company plans to fund up to $32 million (RMB 200 million) in exploration and capital expenditures for the RZY project. For three and six months ended September 2012, five diamond drilling holes, with a total of 833 meters were completed. Exploration expenditures in the amount of $757 were spent.

8. SHARE CAPITAL

(a) Authorized

Unlimited number of common shares without par value. All shares issued as at September 30, 2012 were fully paid.

(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, 2012 3,834,253   $ 7.23
Options granted 723,000     5.86
Options exercised (43,084 )   2.65
Options forfeited (90,000 )   8.73
Options expired (373,500 )   6.74  
Balance, September 30, 2012 4,050,669   $ 7.05  

During the six months ended September 30, 2012, a total of 723,000 options with a life of five years were granted to directors, officers, and employees at an exercise price of CAD$5.35 - CAD$6.53 per share subject to a vesting schedule over a four-year term with 6.25% options vesting every three months from the date of grant.

14



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

The fair value of stock options granted during the six months ended September 30, 2012 and 2011 were calculated as of the date of grant using the Black-Scholes option pricing model with the following weighted average assumptions:

    Six months ended September 30,  
    2012     2011  
Risk free interest rate   1.16%   2.06%
Expected life of option in years   3.12 years     3.12 years  
Expected volatility   63%   67%
Expected dividend yield   1.7%   1%
Estimated forfeiture rate   10%   10%
Weighted average share price $ 5.86   $ 11.70  

The weighted average grant date fair value of options granted during the six months ended September 30, 2012 was CAD$2.28 (six months ended September 30, 2011 - CAD$5.21). Volatility was determined based on the historical volatility over the estimated life of options. For the three and six months ended September 30, 2012, a total of $872 and $1,608, respectively (three and six months ended September 30, 2011 - $841 and $1,619, respectively) in stock-based compensation expenses was recorded and included in the general and administrative expenses on the consolidated statements of income.

The following table summarizes information about stock options outstanding at September 30, 2012:

  Exercise price
in CAD$
  Number of options
outstanding at
September 30,
2012
  Weighted average
remaining contractual
life (Years)
  Weighted average
exercise price in
CAD$
  Number of
options
exercisable at
September 30,
2012
  Weighted average
exercise price in
CAD$
 
$ 6.95 15,000 0.00 $ 6.95 15,000 $ 6.95
  9.05 13,700 0.30   9.05 13,700   9.05
  7.54 25,000 0.62   7.54 25,000   7.54
  5.99 202,500 0.75   5.99 202,500   5.99
  3.05 60,000 1.00   3.05 60,000   3.05
  2.65 573,001 1.55   2.65 573,001   2.65
  7.00 385,500 2.26   7.00 319,168   7.00
  7.40 193,250 2.55   7.40 142,751   7.40
  8.23 366,437 3.01   8.23 156,627   8.23
  12.16 223,781 3.26   12.16 83,781   12.16
  14.96 208,500 3.52   14.96 65,163   14.96
  9.20 280,000 3.68   9.20 70,000   9.20
  7.27 321,000 4.15   7.27 60,193   7.27
  6.69 466,000 4.43   6.69 58,253   6.69
  6.53 307,000 4.71   6.53 19,196   6.53
  5.35   410,000   4.85   5.35   -   -  
$ 2.65-14.96   4,050,669   3.19 $ 7.05   1,864,333 $ 6.17  

(c) Cash dividends declared and distributed

During the three and six months ended September 30, 2012, dividends of $4,255 and $8,479, respectively (three and six months ended September 30, 2011 - $3,500 and $7,119, respectively) were declared.

15



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

9.     

ACCUMULATED OTHER COMPREHENSIVE INCOME

 
    September 30, 2012   March 31, 2012  
Unrealized gain on equity investments designated as FVTOCI $ 777 $ 4,151
Currency translation adjustment   23,421   21,134  
Balance, end of the year $ 24,198 $ 25,285  

The unrealized gain on equity investments designated as FVTOCI and on currency translation adjustment are net of tax nil for all periods presented.

10.  

NON-CONTROLLING INTERESTS

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

                Henan     Qinghai           Guangdong              
    Henan Found     ZX/CX     Huawei     Found     Yunxiang     Found     SX Gold     Total  
Balance, March 31, 2011 $ 39,430   $ -   $ 1,364   $ (11 ) $ 11,174   $ 1,103   $ -   $ 53,060  
Share of net income (loss)   25,247     66     2,321     (84 )   137     (19 )   (278 )   27,390  
Share of other comprehensive income   1,821     62     97     12     559     189     26     2,766  
Acquisition of Zhongxing/Chuanxin   (2,706 )   4,042     -     -     -     -     -     1,336  
Acquisition of SX Gold   (5,150 )   -     -     -     -     -     5,903     753  
Contribution   -     940     -     -     3,655     924     -     5,519  
Distribution   (13,804 )   -     -     -     -     -     -     (13,804 )
Balance, March 31, 2012 $ 44,838   $ 5,110   $ 3,782   $ (83 ) $ 15,525   $ 2,197   $ 5,651   $ 77,020  
Share of net income (loss)   6,638     (73 )   1,154     (33 )   (19 )   (1 )   (259 )   7,407  
Share of other comprehensive income (loss)   61     10     17     (16 )   32     (5 )   8     107  
Distribution   (7,073 )   -     (315 )   -     -     -     -     (7,388 )
Balance, September 30, 2012 $ 44,464   $ 5,047   $ 4,638   $ (132 ) $ 15,538   $ 2,191   $ 5,400   $ 77,146  

As at September 30, 2012, non-controlling interests in Henan Found, ZX, CX, Henan Huawei, Qinghai Found, Yunxiang, Guangdong Found and SX Gold were 22.5%, 30.25%, 30.25%, 20%, 18%, 30%, 5% and 22.5%, respectively.

11.     

RELATED PARTY TRANSACTIONS

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

Due from related parties   September 30, 2012   March 31, 2012  
NUX (a) $ 70 $ 95
Henan Non-ferrous Geology Bureau (b)   17   17
Z.X. Zhu (e)   282   567  
  $ 369 $ 679  

 

(a)     

According to a services and administrative costs reallocation agreement between the Company and NUX, the Company recovers costs for services rendered to NUX and expenses incurred on behalf of NUX. During the three and six months ended September 30, 2012, the Company recovered $143 and $269, respectively (for the three and six months ended September 30, 2011 - $302 and $379, 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 income.

16



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

(b)     

Henan Non-ferrous Geology Bureau (“Henan Geology Bureau”) is a 22.5% equity interest holder of Henan Found. During the three and six months ended September 30, 2012, Henan Found paid dividends of $7,073 (for the three and six months ended September 30, 2011 - $nil) to Henan Geology Bureau.

 

(c)     

For the three and six months ended September 30, 2012, the Company paid $101 and $194, respectively (for the three and six months ended September 30, 2011 - $57 and $154, respectively) to McBrighton Consulting Ltd., a private company controlled by a director of the Company for consulting services. These amounts are included in salaries for key management personnel in note 11 (h).

 

(d)     

For the three and six months ended September 30, 2012, the Company paid $152 and $300, respectively (for the three and six months ended September 30, 2011 - $128 and $171, respectively) to R. Feng Consulting Ltd., a private company controlled by a director of the Company for consulting services. These amounts are included in salaries for key management personnel in note 11 (h).

 

(e)     

Z.X. Zhu is the 30% non-controlling interest shareholder of Yunxiang.

 

(f)     

The Company rents an office space (6,700 square feet) in Beijing from a relative of a director and officer of the Company for $12 (RMB 74,712) per month. During the three and six months ended September 30, 2012, total rents were $36 and $72, respectively (for the three and six months ended September 30, 2011 - $36 and $72, respectively).

 

(g)     

Henan Xinhui Mining Co., Ltd. (“Henan Xinhui”) is a 20% equity interest holder of Henan Huawei. During the three and six months ended September 30, 2012, Henan Huawei paid dividends of $315 (for the three and six months ended September 30, 2011 - $nil) to Henan Xinhui.

The balances with related parties are unsecured, non-interest bearing, and due on demand.

(h)     

Compensation of key management personnel

The remuneration of directors and other members of key management personnel for the three and six months ended September 30, 2012 and 2011 were as follows:

    Three months ended September 30,   Six months ended September 30,  
    2012   2011   2012   2011  
Directors' fees $ 61 $ 128 $ 120 $ 174
Salaries for key management personnel   879   1,140   1,289   1,505
Stock-based compensation   571   836   1,132   2,011  
  $ 1,511 $ 2,104 $ 2,541 $ 3,690  

Salaries of key management personnel include consulting and management fees disclosed in note 11 (c) & (d). Stock-based compensation expenses were measured at grant date fair value.

17



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

12.     

COST OF SALES

Cost of sales consists of:

    Three months ended September 30,   Six months ended September 30,  
    2012   2011   2012   2011  
Direct mining and milling cost $ 13,665 $ 11,393 $ 28,995 $ 23,074
Depreciation, amortization and depletion   2,781   3,042   6,445   5,420  
Cost of sales $ 16,446 $ 14,435 $ 35,440 $ 28,494  

 

13.     

GENERAL AND ADMINISTRATIVE

General and administrative expenses consist of:

    Three months ended September 30,   Six months ended September 30,  
General and administrative   2012   2011   2012   2011  
Office and administrative expenses $ 2,145 $ 3,042 $ 5,095 $ 5,107
Amortization and depreciation   333   251   745   460
Salaries and benefits   2,187   1,974   4,299   3,814
Stock based compensation   872   841   1,608   1,619
Professional fees   654   1,348   1,290   1,401  
  $ 6,191 $ 7,456 $ 13,037 $ 12,401  

 

14.     

OTHER TAXES

Other taxes were composed of surtax on value-added tax, land usage levy, stamp duty and other miscellaneous levies, duties and taxes imposed by the state and local Chinese government.

15.     

FINANCE ITEMS

Finance items consist of:

    Three months ended September 30,   Six months ended September 30,  
Finance income   2012   2011   2012   2011  
Interest income $ 851 $ 1,110 $ 1,842 $ 1,780  

 

    Three months ended September 30,   Six months ended September 30,  
Finance costs   2012   2011   2012   2011  
Accretion of environmental rehabilitation provision $ 23 $ 23 $ 45 $ 46  

 

16.     

INCOME TAX

Income tax expense consists of:

    Three months ended September 30,   Six months ended September 30,  
Income tax expense   2012   2011   2012   2011  
Current $ 7,148 $ 9,407 $ 12,091 $ 20,853
Deferred   129   4,379   3,113   5,507  
  $ 7,277 $ 13,786 $ 15,204 $ 26,360  

18



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

17.     

CAPITAL DISCLOSURES

The Company’s objectives of capital management are intended to safeguard the entity’s ability to support the Company’s normal operating requirement 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.

18.     

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 Company classifies its fair value measurements within a fair value hierarchy, which reflects the significance of the inputs used in making the measurements as defined in IFRS 7, Financial Instruments: Disclosures (“IFRS 7”).

Level 1 – Unadjusted quoted prices at the measurement date for identical assets or liabilities in active markets.

Level 2 – Observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3 – Unobservable inputs which are supported by little or no market activity.

19



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

The following table sets forth the Company’s financial assets that are measured at fair value on a recurring basis by level within the fair value hierarchy. As required by IFRS 7, assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. As of September 30, 2012 and March 31, 2012, the Company did not have financial liabilities measured at fair value on a recurring basis.

    Level 1   Level 2   Level 3   Total  
Financial assets                
Cash and cash equivalents $ 89,334 $ - $ - $ 89,334
Common shares of publicly traded companies   8,636   -   -   8,636
Yongning Smelting Co. Ltd.   -   -   9,546   9,546
Jinduicheng Xise (Canada) Co. Ltd.   -   -   22,395   22,395
Warrants   -   -   1,723   1,723  

Fair value of the other financial instruments excluded from the table above approximates to their carrying amount as of September 30, 2012 and March 31, 2012, respectively.

(b)Liquidity risk

Liquidity risk is the risk that the Company will not be able to meet its short term business requirements. The Company has in place a planning and budgeting process to help determine the funds required to support the Company’s normal operating requirements on an ongoing basis and its expansion plans.

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, 2012   March 31, 2012  
  Within a year
Accounts payable and accrued liabilities $ 26,738 $ 23,590
Dividends payable   4,339   4,271  
  $ 31,077 $ 27,861  

(c) Foreign exchange risk

The Company undertakes transactions denominated in foreign currencies and is exposed to foreign exchange risk arising from such transactions.

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 USD 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.

20



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

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:

    September 30, 2012   March 31, 2012  
Financial assets denominated in U.S. Dollars $ 16,494 $ 18,510
Financial assets denominated in Chinese RMB $ 116,196 $ 33,542  

As at September 30, 2012, with other variables unchanged, a 1% strengthening (weakening) of the RMB against the USD would have increased (decreased) net income by approximately $0.3 million.

As at September 30, 2012, with other variables unchanged, a 1% strengthening (weakening) of the CAD against the USD would have decreased (increased) net income by approximately $0.2 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. Due to 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, 2012.

(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, due from related parties, 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 trade receivables from its major customers primarily in China engaged in the mining and milling of base and polymetallic metals. The historical level of customer defaults is zero and aging of trade receivables are no more than 180 days, and, as a result, the credit risk associated with trade receivables from customers as at September 30, 2012 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. As the Company’s marketable securities holding are mainly in mining companies, the value will also fluctuate based on commodity prices. Based upon the Company’s portfolio at September 30, 2012, a 10% increase (decrease) in the market price of the securities held, ignoring any foreign currency effects would have resulted in an increase (decrease) to comprehensive income of approximately $1 million.

21



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

19.     

SEGMENTED INFORMATION

Operating segments are components of the Company whose separate financial information is available and that is evaluated regularly by the Company’s Chief Executive Officer who is the Chief Operating Decision Maker. The format for segment reporting is based on major project segments segregated by significant geographic locations. The project segments are determined based on the Company’s management and internal reporting structure as follows:

Operational Segments Subsidiaries Included in the Segment Properties Included in the Segment
China    

Henan Luoning

Henan Found and Henan Huawei Ying, TLP, HPG and LM

ZX/CX

Zhongxing and Chuanxin XBG

SX Gold

SX Gold XHP

Hunan

Yunxiang BYP

Guangdong

Guangdong Found GC

Other

Qinghai Found, Silvercorp Metals (China) Inc. RZY
Canada    

Silvertip

0875786 B.C. Ltd. Silvertip

Head Office

Silvercorp Metals Inc. N/A
Other Regions BVI and Barbados' holding companies N/A

 

(a) Geographic information for certain long-term assets are as follows:
September 30, 2012
    China   Canada      
Balance sheet items:   Henan
Luoning
  ZX/CX   SX Gold   Hunan   Guangdong   Other   Silvertip   Head Office     Other
Regions
 
    Total  
 
Plant and equipment $ 38,240 $ 4,524 $ 8,066 $ 4,158 $ 21,841 $ 1,736 $ 1,709 $ 718 $ - $ 80,992
Mineral rights and properties   90,547   12,995   16,731   54,829   83,423   764   28,834   -   -   288,123
Investment in an associate   -   -   -   -   -   -   -   15,251   1,283   16,534
Other investments   9,546   -   -   -   -   -   -   31,267       1,487       42,300  
 
March 31, 2012
    China Canada      
Balance sheet items:   Henan
Luoning
  ZX/CX   SX Gold   Hunan   Guangdong   Other     Silvertip   Head Office    Other
Regions
   Total
 
Plant and equipment $ 37,631 $ 4,646 $ 7,603 $ 3,488 $ 11,223 $ 1,746 $ 1,779 $ 662 $ - $ 68,778
Mineral rights and properties   74,778   12,334   13,498   53,794   76,980   -   27,137   -   -   258,521
Investment in an associate   -   -   -   -   -   -   -   15,206   666   15,872
Other investments   9,525   -   -   -   -   -     -   34,346         1,886         45,757  

 

22



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

(b) Geographic information for operating results are as follows:
 
Three months ended September 30, 2012
  China Canada          
    Henan                                              Other     Total  
Statement of operations:   Luoning     ZX/CX     SX Gold     Hunan     Guangdong     Other     Silvertip   Head Office     Regions        
Sales $ 43,730   $ -   $ -   $ 1,479   $ - $ -   $ -   $ -   $ -   $ 45,209  
Cost of sales   (15,514 )   -     -     (932 )   -     -     -     -     -     (16,446 )
Gross profit   28,216     -     -     547     -   -     -     -     -     28,763  
 
Operating expenses   (2,949 )   (117 )   (308 )   (465 )   6   (1,095 )   (26 )   (3,734 )   (379 )   (9,067 )
Other income (loss)   60     -     1     (347 )   -   -     -     541     1     256  
Finance items   872     17     (209 )   1     7   53     -     9     78     828  
Income tax recovery (expenses)   (6,863 )   -     -     67     -     (1 )   -     -     (480 )   (7,277 )
Net income $ 19,336   $ (100 ) $ (516 ) $ (197 ) $ 13 $ (1,043 ) $ (26 ) $ (3,184 ) $ (780 ) $ 13,503  
 
Attributed to:                                                          
Equity holders of the Company   15,107     (69 )   (400 )   (139 )   12   (1,021 )   (26 )   (3,184 )   (780 )   9,500  
Non-controlling interests   4,229     (31 )   (116 )   (58 )   1     (22 )   -     -     -     4,003  
Net income $ 19,336   $ (100 ) $ (516 ) $ (197 ) $ 13   $ (1,043 ) $ (26 ) $ (3,184 ) $ (780 ) $ 13,503  

 

Three months ended September 30, 2011
  China Canada          
    Henan                                        Other     Total  
Statement of operations:   Luoning     ZX/CX     SX Gold       Hunan      Guangdong     Other     Silvertip   Head Office     Regions        
Sales $ 59,835   $ - $ -   $ 2,220   $ -   $ -   $ -   $ -   $ -   $ 62,055  
Cost of sales   (13,469 )   -     -     (966 )   -     -     -     -     -     (14,435 )
Gross profit   46,366     - - 1,254     -     -     -     -     -     47,620  
 
Operating expenses   (4,513 )   - - (547 )   (579 )   26     (23 )   (4,109 )   1,154     (8,591 )
Other income   76     - - 12     (1 )   -     -     (471 )   (44 )   (428 )
Finance items   914     - - (7 )   38     1     -     133     8     1,087  
Income tax expenses   (10,336 )   -     -      150     -     -     -     -     (3,600 )   (13,786 )
Net income $ 32,507   $ - $ - $ 862   $ (542 ) $ 27   $ (23 ) $ (4,447 ) $ (2,482 ) $ 25,902  
 
Attributed to:                                                    
Equity holders of the Company   25,283     - - 603     (515 )   52     (23 )   (4,447 )   (2,482 )   18,471  
Non-controlling interests   7,224     -      -      259     (27 )   (25 )   -     -     -     7,431  
Net income $ 32,507   $ -   $ -   $ 862   $ (542 ) $ 27   $ (23 ) $ (4,447 ) $ (2,482 ) $ 25,902  

 

23


 
SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

Six months ended September 30, 2012
  China Canada          
    Henan                                                Other     Total  
Statement of operations:   Luoning     ZX/CX     SX Gold     Hunan     Guangdong     Other     Silvertip   Head Office     Regions        
Sales $ 86,026   $ -   $ -   $ 3,732   $ -   $ -   $ -   $ -   $ -   $ 89,758  
Cost of sales   (32,704 )   -     -     (2,736 )   -     -     -     -     -     (35,440 )
Gross profit   53,322     -     -     996     -     -     -     -     -     54,318  
 
Operating income (expenses)   (6,812 )   (268 )   (746 )   (923 )   6     (1,026 )   (38 )   (6,960 )   (161 )   (16,928 )
Other income (loss)   139     -     1     (343 )   (38 )   -     -     (719 )   (2 )   (962 )
Finance items   1,737     30     (405 )   3     7     262     -     82     81     1,797  
Income tax recovery (expenses)   (12,957 )   -     (3 )   201     -     (12 )   -     -     (2,433 )   (15,204 )
Net income (loss) $ 35,429   $ (238 ) $ (1,153 ) $ (66 ) $ (25 ) $ (776 ) $ (38 ) $ (7,597 ) $ (2,515 ) $ 23,021  
 
Attributable to:                                                            
Equity holders of the Company   27,637     (165 )   (894 )   (47 )   (24 )   (743 )   (38 )   (7,597 )   (2,515 )   15,614  
Non-controlling interests   7,792     (73 )   (259 )   (19 )   (1 )   (33 )   -     -     -     7,407  
Net income (loss) $ 35,429   $ (238 ) $ (1,153 ) $ (66 ) $ (25 ) $ (776 ) $ (38 ) $ (7,597 ) $ (2,515 ) $ 23,021  

 

Six months ended September 30, 2011
  China Canada          
    Henan                                          Other     Total  
Statement of operations:   Luoning     ZX/CX      SX Gold     Hunan       Guangdong       Other     Silvertip   Head Office     Regions        
Sales $ 128,865   $ -  $ - $ 2,909   $ -   $ -   $ -   $ -   $ -   $ 131,774  
Cost of sales   (27,365 )   -     -     (1,129 )   -     -     -     -     -     (28,494 )
Gross profit   101,500     -   - 1,780     -     -     -     -     -     103,280  
Operating income (expenses)   (8,924 )   -   - (971 )   (989 )   (267 )   (66 )   (6,828 )   973     (17,072 )
Other income (loss)   217     -   - 12     (7 )   -     -     (1,490 )   (168 )   (1,436 )
Finance items   1,369     -   - (21 )   76     2     -     281     27     1,734  
Income tax recovery (expenses)   (22,871 )   -     -     111     -     -     -     -     (3,600 )   (26,360 )
Net income (loss) $ 71,291   $ -  $ - $ 911   $ (920 ) $ (265 ) $ (66 ) $ (8,037 ) $ (2,768 ) $ 60,146  
Attributable to:                                                      
Equity holders of the Company   55,437     -   - 638     (874 )   (217 )   (66 )   (8,037 )   (2,768 )   44,113  
Non-controlling interests   15,854     -      -     273     (46 )   (48 )   -     -     -     16,033  
Net income (loss) $ 71,291   $ -    $ -   $ 911   $ (920 ) $ (265 ) $ (66 ) $ (8,037 ) $ (2,768 ) $ 60,146  

(c) Sales by metal

The sales generated for the three and six months ended September 30, 2012 and 2011 comprise:

    Three months ended September 30,     Six months ended September 30,  
    2012   2011       2012   2011  
Silver (Ag) $ 29,561 $ 42,535 $ 57,690 $ 90,291
Gold (Au)   2,755   3,300   6,094   4,832
Lead (Pb)   10,749   14,145   21,932   32,081
Zinc (Zn)   2,144   2,075       4,042   4,570  
  $ 45,209 $ 62,055     $ 89,758 $ 131,774  

(d) Major customers

During the six months ended September 30, 2012, two major customers (six months ended September 30, 2011 - five) accounted for 23% and 54%, respectively (six months ended September 30, 2011 - 10% to 33%) and collectively 77% (six months ended September 30, 2011 - 88%) of the total sales of the Company.

24



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

20. COMMITMENTS

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

    Total   Less than 1 year   1-5 years   After 5 years  
Operating leases $ 5,846 $ 283 $ 2,814 $ 2,749
Commitments $ 8,854 $ 2,436 $ - $ 6,418  

As of September 30, 2012, the Company has two office rental agreements totaling $5,846 for the next eleven years and commitments of $8,854 related to the GC property.

21. SUPPLEMENTARY CASH FLOW INFORMATION

 

    September 30, 2012   March 31, 2012  
Cash on hand and at bank $ 55,413 $ 79,062
Bank term deposits and GICs   33,921   30,898  
Total cash and cash equivalents $ 89,334 $ 109,960  

 

  Three Months Ended September 30, Six Months Ended September 30,
Net change in non-cash working capital   2012     2011       2012     2011  

Accounts receivable

$ 4,620   $ (429 ) $ 9,651   $ (977 )

Inventory

  (304 )   (59 )   (959 )   (101 )

Prepaid and deposits

  (1,039 )   (918 )   (379 )   (1,633 )

Accounts payable and accrued liabilities

  (1,709 )   (331 )   707     2,274  

Income tax payable

  1,806     2,805     (1,929 )   4,082  

Deposits received

  3,060     (1,053 )     (54 )   (9,720 )
  $ 6,434   $ 15     $ 7,037   $ (6,075 )
 
Supplemental information:                        

Income tax paid

$ 5,860   $ 6,732   $ 14,375   $ 16,790  
 
Non-cash transactions:                        

Acquisition and expenditure of plant and equipment included in

                       

accounts payable and accrued liabilities

$ -   $ -   $ 1,099   $ 143  

Acquisition and expenditure of mineral rights and properties included in

                       

accounts payable and accrued liabilities

$ -   $ 2,346   $ 1,414   $ 3,811  

25


EX-99.3 4 exhibit99-3.htm MANAGEMENT'S DISCUSSION AND ANALYSIS FOR 2ND QUARTER ENDED SEPTEMBER 30, 2012 Exhibit 99.3

Exhibit 99.3


SILVERCORP METALS INC.

MANAGEMENT’S DISCUSSION AND ANALYSIS

September 30, 2012

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





Table of Contents  
1. Core Business and Strategy 2
2. Second Quarter Fiscal 2013 Highlights 2
3. Operating Performance 3
4. Second Quarter Fiscal 2013 Financial Results 16
5. Liquidity and Capital Resources 18
6. Financial Instruments and Related Risks 19
7. Off-Balance Sheet Arrangements 21
8. Transactions with Related Parties 21
9. Critical Accounting Policies and Estimates 22
10. Future Accounting Changes 24
11. Other MD&A Requirements 24
12. Outstanding Share Data 25
13. Risks and Uncertainties 25
14. Disclosure Controls and Procedures 26
15. Changes in Internal Control over Financial Reporting 26
16. Directors and Officers 26
Forward Looking Statements 26

 




SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Six Months Ended September 30, 2012
(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, 2012 and the related notes contained therein. In addition, the following should be read in conjunction with the audited consolidated financial statements of the Company for the year ended March 31, 2012, the related MD&A, the Annual Information Form (available on SEDAR at www.sedar.com), and the annual report on Form 40-F. The Company reports its financial position, results of operations and cash flow in accordance with International Financial Reporting Standards (“IFRS”). Silvercorp’s significant accounting policies are set out in Note 2 of the unaudited consolidated financial statements for the three and six months ended September 30, 2012, as well as Note 2 to the audited consolidated financial statements for the year ended March 31, 2012. This MD&A refers to various non-IFRS measures, such as cash flow from operations per share and cash and total production cost per ounce of silver. Those measures are used by the Company to manage and evaluate operating performance and its ability to generate cash. These measures are widely reported in the silver mining industry as benchmarks for performance. Non-IFRS measures do not have standardized meanings under IFRS. Accordingly, non-IFRS measures should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS. 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 9, 2012.

1. Core Business and Strategy

Silvercorp Metals Inc. is engaged in the acquisition, exploration, development and mining of high-grade silver-related mineral properties in China and Canada. Silvercorp is the largest primary silver producer in China through the operation of the four silver-lead-zinc mines at the Ying Mining District in Henan Province, China. In 2011, Silvercorp acquired the XBG and XHP silver-gold-zinc projects near the Ying Mining District in Henan Province, further consolidating the region. Silvercorp has commenced production at its second production foothold in China, the BYP gold-lead-zinc project in Hunan Province, and is currently completing construction of the GC silver-lead-zinc project in Guangdong Province which will become its third production base in China. In Canada, Silvercorp is preparing to apply for a Small Mine Permit for the Silvertip high-grade silver-lead-zinc mine project in northern British Columbia. The Company’s shares are traded on the New York Stock Exchange and the Toronto Stock Exchange and are included as a component of the S&P/TSX Composite and the S&P/TSX Global Mining Indexes.

2. Second Quarter Fiscal 2013 Highlights
  • Silver production of 1.3 million ounces;

  • Gold production of 2,481 ounces;

  • Sales of $45.2 million;

  • Net income of $9.5 million, or $0.06 per share;

  • Cash flow from operations of $23.9 million, or $0.14 per share;

  • Cash costs of negative $0.74 per ounce of silver at the Ying Mining District1 ;

  • Payment of $4.2 million, or CAD$0.025 per share, in quarterly dividends to shareholders.

 
1 Ying Mining District represents consolidated results from the SGX (Ying), HPG, TLP, and LM mines.

 

  Management’s Discussion and Analysis Page 2

 



SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Six Months Ended September 30, 2012
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

3. Operating Performance

 

a) Mine Production

For the three months ended September 30, 2012 (“Q2 2013”), on a consolidated basis, the Company mined 240,447 tonnes of ore, a 16% increase compared to 207,296 tonnes in the three months ended September 30, 2011 (“Q2 2012”). For the six months ended September 30, 2012, the Company mined 451,407 tonnes of ore, a 17% increase compared to 386,414 tonnes in the same prior year period. The increased mine production was achieved through increases in production from the Ying Mining District, full operation of BYP mine compared to the prior year as well as the processing of development tunnelling ore at the X mines2.

b) Milling

On a consolidated basis, in Q2 2013, the Company milled 249,207 tonnes of ore, a 25% increase compared to 199,977 tonnes in Q2 2012. For the six months ended September 30, 2012, the Company milled 465,872 tonnes of ore, a 22% increase compared to 382,868 in the same prior year period. The Ying Mining District has a total milling capacity of 3,200 tonnes per day (“t/d”) or approximately 1 million tonnes per year. The BYP mine and X mines have current milling capacities of 500 t/d and 1,350 t/d respectively.

c) Mining Cost

In Q2 2013, the consolidated total mining cost and the cash mining cost were $62.41 and $50.11 per tonne compared to $55.66 and $42.30 per tonne, respectively, in Q2 2012. The major components of cash mining cost consisted of: 39% for mining contractor costs (Q2 2012 – 42%); 16% for materials and supplies (Q2 2012 – 16%); 20% for labour costs (Q2 2012 – 21%); 6% for utility costs (Q2 2012 – 6%) and 19% for other costs (Q2 2012 – 15%).

For the six months ended September 30, 2012, the consolidated total mining cost and the cash mining cost were $64.20 and $50.49 per tonne compared to $56.32 and $44.13, respectively, in the same prior year period. The major components of cash mining cost consisted of: 39% for mining contractor costs (six months ended September 30, 2011 – 41%); 16% for materials and supplies (six months ended September 30, 2011 – 17%); 20% for labour costs (six months ended September 30, 2011 – 18%); 6% for utility costs (six months ended September 30, 2011 – 6%) and 19% for other costs (six months ended September 30, 2011 – 18%).

The increase in cash mining cost per tonne was mainly due to (i) an increase in labour costs for both the Company’s employees as well as those of its mining contractors, and (ii) the impact of US dollar depreciation versus the Chinese RMB.

d) Milling Cost

In Q2 2013, the consolidated total milling cost and cash milling cost were $14.11 and $12.40 per tonne compared to $14.78 and $13.32 per tonne, respectively, in Q2 2012. The major components of cash milling costs consisted of: 21% for raw materials (Q2 2012 – 31%); 34% for utilities (Q2 2012 – 28%); 15% for mineral resources tax (Q2 2012 – 15%); 24% for labour costs (Q2 2012 – 20%) and 6% for milling related administrative and other costs (Q1 2012 – 6%).

For the six months ended September 30, 2012, the consolidated total milling cost and cash milling cost were $14.97 and $13.23 per tonne compared to $14.38 and $12.89 per tonne, respectively, in the same prior year period. The major components of cash milling costs consisted of: 23% for raw materials (six months ended September 30, 2011 – 29%); 34% for utilities (six months ended September 30, 2011 –30%); 14% for mineral resources tax (six months ended September 30, 2011 – 15%); 22% for labour costs (six months ended September 30, 2011 – 19%) and 7% for milling related administrative and other

 
2 X mines represent consolidated results from the XBG and XHP projects.

 

  Management’s Discussion and Analysis Page 3

 



SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Six Months Ended September 30, 2012
(Expressed in thousands of U.S. dollars, unless otherwise stated)

costs (six months ended September 30, 2011 – 7%).

e) Metal Production

On a consolidated basis, in Q2 2013, the Company produced 1.3 million ounces of silver, 2,481 ounces of gold, 13.9 million pounds of lead and 3.5 million pounds of zinc, compared to 1.4 million ounces of silver, 2,516 ounces of gold, 16.5 million pounds of lead and 3.2 million pounds of zinc, respectively, in Q2 2012.

For the six months ended September 30, 2012, on a consolidated basis the Company produced 2.5 million ounces of silver, 5,134 ounces of gold, 27.6 million pounds of lead and 6.5 million pounds of zinc, compared to 3.0 million ounces of silver, 3,905 ounces of gold, 37.1 million pounds of lead and 7.3 million pounds of zinc, respectively, in the same prior year period.

The decreases in metal production compared to the prior year were due to lower overall head grades of ore mined at the Ying Mining District. The increase in gold production is attributed to the BYP mine now being in commercial production compared to prior year when it was still in initial production.

f) Cash and Total Cost per Ounce of Silver (Gold from the BYP mine)

In Q2 2013, the consolidated total production cost and cash cost per ounce of silver were $1.05 and negative $0.74 compared to negative $2.74 and negative $4.55, respectively, in Q2 2012. The consolidated total production cost and cash cost per ounce of silver in this quarter has decreased $1.42 and $0.88 from $2.47 and $0.14, respectively, as compared to first quarter Fiscal 2013. The improvement is attributable to the decrease in overall production costs from $85 per tonne in the prior quarter to $80 per tonne in Q2 2013.

For the six months ended September 30, 2012, the consolidated total production cost and cash cost per ounce of silver were $1.75 and negative $0.31 compared to negative $3.75 and negative $5.39, respectively in the same prior year period. The increase was a result of higher production costs, noted above, and a decrease in by-product metal credits.

To facilitate a better understanding of cash and total production cost per ounce of silver (non-IFRS measures), the following tables provide a reconciliation of those measures to the financial statements for the three and six months ended September 30, 2012 and 2011, respectively:

Three months ended September 30, 2012
    Ying Mining        
    District     Total  
Cost of sales $ 15,514   $ 15,514  
By-product lead, zinc, and gold sales   (14,169 )   (14,169 )

Total adjusted cost of sales

  1,345     1,345  
Divided by thousands of silver ounces sold   1,277     1,277  
Total production cost per ounce of silver $ 1.05   $ 1.05  
 
Total adjusted cost of sales $ 1,345   $ 1,345  
Amortization and depletion   (2,287 )   (2,287 )

Total adjusted cash cost

  (942 )   (942 )
Divided by thousands of silver ounces sold   1,277     1,277  
Total cash cost per ounce of silver $ (0.74 ) $ (0.74 )

 

  Management’s Discussion and Analysis Page 4

 



SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Six Months Ended September 30, 2012
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

Three months ended September 30, 2011
    Ying Mining        
    District     Total  
Cost of sales $ 13,469   $ 13,469  
By-product lead, zinc, and gold sales   (17,300 )   (17,300 )

Total adjusted cost of sales

  (3,831 )   (3,831 )
Divided by thousands of silver ounces sold   1,396     1,396  
Total production cost per ounce of silver $ (2.74 ) $ (2.74 )
 
Total adjusted cost of sales $ (3,831 ) $ (3,831 )
Amortization and depletion   (2,521 )   (2,521 )

Total adjusted cash cost

  (6,352 )   (6,352 )
Divided by thousands of silver ounces sold   1,396     1,396  
Total cash cost per ounce of silver $ (4.55 ) $ (4.55 )
 
Six months ended September 30, 2012
    Ying Mining        
    District     Total  
Cost of sales $ 32,704   $ 32,704  
By-product lead, zinc, and gold sales   (28,336 )   (28,336 )

Total adjusted cost of sales

  4,368     4,368  
Divided by thousands of silver ounces sold   2,500     2,500  
Total production cost per ounce of silver $ 1.75   $ 1.75  
 
Total adjusted cost of sales $ 4,368   $ 4,368  
Amortization and depletion   (5,141 )   (5,141 )

Total adjusted cash cost

  (773 )   (773 )
Divided by thousands of silver ounces sold   2,500     2,500  
Total cash cost per ounce of silver $ (0.31 ) $ (0.31 )
 
Six months ended September 30, 2011
    Ying Mining        
    District     Total  
Cost of sales $ 27,365   $ 27,365  
By-product lead, zinc, and gold sales   (38,574 )   (38,574 )

Total adjusted cost of sales

  (11,209 )   (11,209 )
Divided by thousands of silver ounces sold   2,988     2,988  
Total production cost per ounce of silver $ (3.75 ) $ (3.75 )
 
Total adjusted cost of sales $ (11,209 ) $ (11,209 )
Amortization and depletion   (4,899 )   (4,899 )

Total adjusted cash cost

  (16,108 )   (16,108 )
Divided by thousands of silver ounces sold   2,988     2,988  
Total cash cost per ounce of silver $ (5.39 ) $ (5.39 )

 

  Management’s Discussion and Analysis Page 5

 



SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Six Months Ended September 30, 2012
(Expressed in thousands of U.S. dollars, unless otherwise stated)

The following tables provide a reconciliation of cash and total production cost per ounce of gold (non-IFRS measures) for production results from the BYP mine for the three and six months ended September 30, 2012 and 2011, respectively:

BYP
    Three months ended,     Six months ended,  
    September 30, 2012     September 30, 2012  
Cost of sales $ 932   $ 2,736  
By-product lead and zinc sales   -     -  

Total adjusted cost of sales

  932     2,736  
Divided by thousands of gold ounces sold   1.2     2.9  
Total production cost per ounce of gold $ 769   $ 932  
 
Total adjusted cost of sales $ 932   $ 2,736  
Amortization and depletion   (494 )   (1,304 )

Total adjusted cash cost

  438     1,432  
Divided by thousands of gold ounces sold   1.2     2.9  
Total cash cost per ounce of gold $ 361   $ 488  
 
BYP
    Three months ended,     Six months ended,  
    September 30, 2011     September 30, 2011  
Cost of sales $ 966   $ 1,129  
By-product lead and zinc sales   -     -  

Total adjusted cost of sales

  966     1,129  
Divided by thousands of gold ounces s old   1.6     2.2  
Total production cost per ounce of gold $ 599   $ 513  
 
Total adjusted cost of sales $ 966   $ 1,129  
Amortiza tion and depletion   (521 )   (521 )

Total adjusted cash cost

  445     608  
Divided by thousands of gold ounces s old   1.6     2.2  
Total cash cost per ounce of gold $ 276   $ 276  

 

  Management’s Discussion and Analysis Page 6

 



SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Six Months Ended September 30, 2012
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

g) Operation Review

The following table summarizes consolidated and each mining district’s operational information for the three months ended September 30, 2012:

  Three months ended September 30, 2012
    Ying Mining
District
1
    X Mines2     BYP     Total  
Production Data              

Mine Data

             

Ore Mined (tonne)

             

Direct Smelting Ore (tonne)

2,442   -   - 2,442  

Stockpiled Ore (tonne)

  203,369     7,995 *   26,641     238,005  
    205,811     7,995     26,641     240,447  
 

Run of Mine Ore (tonne)

             

Direct Smelting Ore (tonne)

2,442   -   - 2,442  

Ore Milled (tonne)

  200,728     27,473     18,564     246,765  
    203,170     27,473     18,564     249,207  

Mining cost per tonne of ore mined ($)

62.56   -   61.24 62.41  

Cash mining cost per tonne of ore mined ($)

53.27   -   25.71 50.11  

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

9.29   -   35.54 12.30  

 

Unit shipping costs($)

3.73   -   - 3.30  

 

Milling cost per tonne of ore milled ($)

13.84   -   17.03 14.11  

Cash milling cost per tonne of ore milled ($)

12.12   -   15.50 12.40  

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

1.72   -   1.53 1.70  

 

Average Production Cost

             

Silver ($ per ounce)

8.21   -   - 8.21  

Gold ($ per ounce)

366   -   769 404  

Lead ($ per pound)

0.28   -   - 0.28  

Zinc ($ per pound)

0.22   -   - 0.22  

 

Total production cost per ounce of Silver ($)

1.05   -     1.05  

Total cash cost per ounce of Silver ($)

(0.74 ) -     (0.74 )

 

Total production cost per ounce of Gold ($)

        769 769  

Total cash cost per ounce of Gold ($)

        361 361  

 

Total Recovery of the Run of Mine Ore

             

Silver (%)

92.7   -     92.7  

Gold (%)

        94.1 94.1  

Lead (%)

94.3   -     94.3  

Zinc (%)

69.6   -   - 69.6  

 

Head Grades of Run of Mine Ore

             

Silver (gram/tonne)

224   -     224  

Gold (gram/tonne)

        3.3 3.3  

Lead (%)

3.4   -     3.4  

Zinc (%)

1.2   -   - 1.2  

 

Sales Data              

Metal Sales

             

Silver (in thousands of ounces)

1,277   9 * - 1,286  

Gold (in thousands of ounces)

1.3   -   1.2 2.5  

Lead (in thousands of pounds)

13,403   494 * - 13,897  

Zinc (in thousands of pounds)

3,412   111 * - 3,523  

 

Metal Sales

             

Silver (in thousands of $)

29,561   -   - 29,561  

Gold (in thousands of $)

1,275   -   1,480 2,755  

Lead (in thousands of $)

10,749   -   - 10,749  

Zinc (in thousands of $)

  2,144     -     -     2,144  
    43,729     -     1,480     45,209  

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

               

Silver ($ per ounce)

23.15   -   - 23.15  

Gold ($ per ounce)

1,030   -   1,220 1,111  

Lead ($ per pound)

0.80   -   - 0.80  

Zinc ($ per pound)

0.63   -   - 0.63  

1 Ying Mining District includes mines: SGX (Ying), TLP, HPG&LM.
2 X Mines includes the XBG project and XHP project.
* Represents development tunnelling ore at XHP Project.

  Management’s Discussion and Analysis Page 7

 



SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Six Months Ended September 30, 2012
(Expressed in thousands of U.S. dollars, unless otherwise stated)

The following table summarizes consolidated and each mining district’s operational information for the three months ended September 30, 2011:

  Three months ended September 30, 2011
    Ying Mining
District
1
    X Mines2     BYP     Total  
Production Data            

Mine Data

           

Ore Mined (tonne)

           

Direct Smelting Ore (tonne)

2,579   - - 2,579  

Stockpiled Ore (tonne)

  179,963     -     24,754     204,717  
    182,542     -     24,754     207,296  

Run of Mine Ore (tonne)

           

Direct Smelting Ore (tonne)

2,579   - - 2,579  

Ore Milled (tonne)

  177,585     -     19,813     197,398  
    180,164     -     19,813     199,977  

Mining cost per tonne of ore mined ($)

57.23   - 44.11 55.66  

Cash mining cost per tonne of ore mined ($)

45.74   - 16.95 42.30  

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

11.49   - 27.16 13.36  

 

Unit shipping costs($)

3.78   - - 3.33  

 

Milling cost per tonne of ore milled ($)

15.03   - 12.53 14.78  

Cash milling cost per tonne of ore milled ($)

13.48   - 11.87 13.32  

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

1.54   - 0.66 1.45  

 

Average Production Cost

           

Silver ($ per ounce)

7.09   - - 7.09  

Gold ($ per ounce)

270   - 599 305  

Lead ($ per pound)

0.20   - - 0.20  

Zinc ($ per pound)

0.15   - - 0.15  

 

Total production cost per ounce of Silver ($)

(2.74 ) -   (2.74 )

Total cash cost per ounce of Silver ($)

(4.55 ) -   (4.55 )

 

Total production cost per ounce of Gold ($)

      599 599  

Total cash cost per ounce of Gold ($)

      276 276  

 

Total Recovery of the Run of Mine Ore

           

Silver (%)

92.1   -   92.1  

Gold (%)

    - 89.1 89.1  

Lead (%)

94.7   -   94.7  

Zinc ( %)

75.1   - - 75.1  

 

Head Grades of Run of Mine Ore

           

Silver (gram/tonne)

271   -   271  

Gold (gram/tonne)

    - 3.3 3.3  

Lead (%)

4.6   -   4.6  

Zinc (%)

1.2   - - 1.2  
 
Sales Data            

Metal Sales

           

Silver (in thousands of ounces)

1,396   - - 1,396  

Gold (in thousands of ounces)

0.9   - 1.6 2.5  

Lead (in thousands of pounds)

16,520   - - 16,520  

Zinc (in thousands of pounds)

3,236   - - 3,236  

 

Metal Sales

           

Silver (in thousands of $)

42,535   - - 42,535  

Gold (in thousands of $)

1,081   - 2,220 3,301  

Lead (in thousands of $)

14,145   - - 14,145  

Zinc (in thousands of $)

  2,074     -     -     2,074  
    59,835     -     2,220     62,055  

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

             

Silver ($ per ounce)

30.48   - - 30.48  

Gold ($ per ounce)

1,198   - 1,376 1,313  

Lead ($ per pound)

0.86   - - 0.86  

Zinc ($ per pound)

0.64   - - 0.64  

1 Ying Mining District includes mines: SGX (Ying), TLP, HPG&LM.
2 X Mines includes the XBG project and XHP project.

  Management’s Discussion and Analysis Page 8

 



SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Six Months Ended September 30, 2012
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

The following table summarizes consolidated and each mining district’s operational information for the six months ended September 30, 2012:

  Six months ended September 30, 2012
    Ying Mining
District
1
    X Mines2     BYP     Total  
Production Data              

Mine Data

             

Ore Mined (tonne)

             

Direct Smelting Ore (tonne)

4,693   -   - 4,693  

Stockpiled Ore (tonne)

  382,136     10,377 *   54,201     446,714  
    386,829     10,377     54,201     451,407  

Run of Mine Ore (tonne)

             

Direct Smelting Ore (tonne)

4,693   -   - 4,693  

Ore Milled (tonne)

  384,932     31,084     45,163     461,179  
    389,625     31,084     45,163     465,872  

Mining cost per tonne of ore mined ($)

65.58   -   54.38 64.20  

Cash mining cost per tonne of ore mined ($)

54.30   -   23.30 50.49  

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

11.28   -   31.08 13.71  

 

Unit shipping costs($)

3.79   -   - 3.32  

 

Milling cost per tonne of ore milled ($)

14.90   -   15.61 14.97  

Cash milling cost per tonne of ore milled ($)

13.10   -   14.36 13.23  

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

1.79   -   1.25 1.74  

 

Average Production Cost

             

Silver ($ per ounce)

8.77   -   - 8.77  

Gold ($ per ounce)

434   -   932 469  

Lead ($ per pound)

0.31   -   - 0.31  

Zinc ($ per pound)

0.24   -   - 0.24  

 

Total production cost per ounce of Silver ($)

1.75   -     1.75  

Total cash cost per ounce of Silver ($)

(0.31 ) -     (0.31 )

 

Total production cost per ounce of Gold ($)

        932 932  

Total cash cost per ounce of Gold ($)

        488 488  

 

Total Recovery of the Run of Mine Ore

             

Silver (%)

92.2   -     92.2  

Gold (%)

-   -   91.7 91.7  

Lead (%)

94.1   -     94.1  

Zinc (%)

66.5   -   - 66.5  

 

Head Grades of Run of Mine Ore

             

Silver (gram/tonne)

226   -     226  

Gold (gram/tonne)

-   -   2.8 2.8  

Lead (%)

3.5   -     3.5  

Zinc (%)

1.2   -   - 1.2  
 
Sales Data              

Metal Sales

             

Silver (in thousands of ounces)

2,500   10 * - 2,510  

Gold (in thousands of ounces)

2.1   0.1 * 2.9 5.1  

Lead (in thousands of pounds)

27,116   525 * - 27,641  

Zinc (in thousands of pounds)

6,386   111 * - 6,497  

 

Metal Sales

             

Silver (in thousands of $)

57,690   -   - 57,690  

Gold (in thousands of $)

2,362   -   3,732 6,094  

Lead (in thousands of $)

21,932   -   - 21,932  

Zinc (in thousands of $)

  4,042     -     -     4,042  
    86,026     -     3,732     89,758  

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

             

Silver ($ per ounce)

23.07   -   - 23.07  

Gold ($ per ounce)

1,142   -   1,271 1,187  

Lead ($ per pound)

0.81   -   - 0.81  

Zinc ($ per pound)

0.63   -   - 0.63  

1 Ying Mining District includes mines: SGX (Ying), TLP, HPG&LM.
2 X Mines includes the XBG project and XHP project.
* Represents development tunnelling ore at XHP Project.

  Management’s Discussion and Analysis Page 9

 



SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Six Months Ended September 30, 2012
(Expressed in thousands of U.S. dollars, unless otherwise stated)

The following table summarizes consolidated and each mining district’s operational information for the six months ended September 30, 2011:

  Six months ended September 30, 2011
    Ying Mining
District
1
    X Mines2     BYP     Total  
Production Data            

Mine Data

           

Ore Mined (tonne)

           

Direct Smelting Ore (tonne)

5,686   - - 5,686  

Stockpiled Ore (tonne)

  347,061     -     33,667     380,728  
    352,747     -     33,667     386,414  

Run of Mine Ore (tonne)

           

Direct Smelting Ore (tonne)

5,687   - - 5,687  

Ore Milled (tonne)

  349,404     -     27,777     377,181  
    355,091     -     27,777     382,868  

Mining cost per tonne of ore mined ($)

58.57   - 32.71 56.32  

Cash mining cost per tonne of ore mined ($)

47.15   - 12.46 44.13  

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

11.42   - 20.25 12.19  

 

Unit shipping costs($)

3.80   - - 3.47  

 

Milling cost per tonne of ore milled ($)

14.33   - 15.05 14.38  

Cash milling cost per tonne of ore milled ($)

12.78   - 14.35 12.89  

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

1.55   - 0.70 1.49  

 

Average Production Cost

           

Silver ($ per ounce)

6.53   - - 6.53  

Gold ($ per ounce)

257   - 513 268  

Lead ($ per pound)

0.19   - - 0.19  

Zinc ($ per pound)

0.13   - - 0.13  

 

Total production cost per ounce of Silver ($)

(3.75 ) -   (3.75 )

Total cash cost per ounce of Silver ($)

(5.39 ) -   (5.39 )

 

Total production cost per ounce of Gold ($)

      513 513  

Total cash cost per ounce of Gold ($)

      276 276  

 

Total Recovery of the Run of Mine Ore

           

Silver (%)

91.7   -   91.7  

Gold (%)

    - 86.7 86.7  

Lead (%)

94.7   -   94.7  

Zinc ( %)

73.9   - - 73.9  

 

Head Grades of Run of Mine Ore

           

Silver (gram/tonne)

287   -   287  

Gold (gram/tonne)

    - 2.9 2.9  

Lead (%)

5.0   -   5.0  

Zinc (%)

1.4   - - 1.4  
 
Sales Data            

Metal Sales

           

Silver (in thousands of ounces)

2,988   - - 2,988  

Gold (in thousands of ounces)

1.7   - 2.2 3.9  

Lead (in thousands of pounds)

37,142   - - 37,142  

Zinc (in thousands of pounds)

7,339   - - 7,339  

 

Metal Sales

           

Silver (in thousands of $)

90,291   - - 90,291  

Gold (in thousands of $)

1,923   - 2,909 4,832  

Lead (in thousands of $)

32,081   - - 32,081  

Zinc (in thousands of $)

  4,570     -     -     4,570  
    128,865     -     2,909     131,774  

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

             

Silver ($ per ounce)

30.22   -   30.22  

Gold ($ per ounce)

1,130   - 1,321 1,237  

Lead ($ per pound)

0.86   -   0.86  

Zinc ($ per pound)

0.62   - - 0.62  

1 Ying Mining District includes mines: SGX (Ying), TLP, HPG&LM.
2 X Mines includes the XBG project and XHP project.

  Management’s Discussion and Analysis Page 10

 



SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Six Months Ended September 30, 2012
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

  (i) Ying Mining District

The Ying Mining District consists of four mines; SGX (Ying), HPG, TLP and LM and is the Company’s primary source of production.

In Q2 2013, the total ore mined at the Ying Mining District was 205,811 tonnes, of which 2,442 tonnes was direct smelting ore, an increase of 13% compared to total ore production of 182,542 tonnes in Q2 2012. For the six months ended September 30, 2012, the total ore mined at the Ying Mining District was 386,829 tonnes, an increase of 10% compared to total ore production of 352,747 in the same prior year period.

In Q2 2013, head grades at the Ying Mining District were 224 g/t for silver, 3.4% for lead, and 1.2% for zinc, compared to 271 g/t for silver, 4.6% for lead and 1.2% for zinc, respectively, in Q2 2012. For the six months ended September 30, 2012, head grades were 226 g/t for silver, 3.5% for lead, and 1.2% for zinc, compared to 287 g/t for silver, 5.0% for lead and 1.4% for zinc, respectively, in the same prior year period.

Compared to Q2 2012, production from HPG, TLP, and LM satellite mines in this quarter increased by 10% and represent 43% of total production at the Ying Mining District compared to 33% in the prior year. The reduction in production from the SGX mine is also a result of mechanical problems with one of the shafts which impacted production for 20 days during the quarter. This shaft is fully operational again but as a result of this issue, the Ying Mining District realized lower overall grades in this quarter.

In Q2 2013, the Ying Mining District produced 1.3 million ounces of silver, 1,238 ounces of gold, 13.4 million pounds of lead and 3.4 million pounds of zinc, compared to metal production in Q2 2012 of 1.4 million ounces of silver, 903 ounces of gold, 16.5 million pounds of lead and 3.2 million pounds of zinc.

Compared with metal production in first quarter of Fiscal 2013, there has been a 9% increase in silver production attributable to a 9% increase in ore processed. For the six months ended September 30, 2012, the Ying Mining District produced 2.5 million ounces of silver, 2,067 ounces of gold, 27.1 million pounds of lead and 6.4 million pounds of zinc, compared to metal production of 3.0 million ounces of silver, 1,703 ounces of gold, 37.1 million pounds of lead and 7.3 million pounds of zinc in the same prior year period. As at September 30, 2012, inventory of 480 tonnes of direct smelting ore and 100 tonnes of lead concentrate remains on hand at the Ying Mining District, which is approximately 55,000 ounces of silver produced but not sold.

In Q2 2013, total and cash mining costs per tonne were $62.56 and $53.27 compared to $57.23 and $45.74, respectively, in Q2 2012. For the six months ended September 30, 2012, total and cash mining costs per tonne were $65.58 and $54.30 compared to $58.57 and $47.15, respectively, compared to the same prior year period. The increase in cash mining costs was mainly due to the following: (i) an increase in labour costs for both the Company’s employees as well as those of its mining contractors of approximately $3.80 per tonne, and (ii) an increase in mining administration and preparation costs of $2.00 per tonne (iii) the impact of US dollar depreciation versus the Chinese RMB of approximately $1.00 per tonne. However, compared to the first quarter of Fiscal 2013, total and cash mining costs decreased by 9% and 4%, respectively.

In Q2 2013, total ore milled was 203,170 tonnes, an increase of 13% compared to 180,164 tonnes in Q2 2012. For the six months ended September 30, 2012, total ore milled was 389,625, an increase of 10% compared to 355,091 tonnes in the same prior year period. In Q2 2013, cash milling costs were $12.12 compared to $13.48 in Q2 2012 attributable to the increased tonnage milled. For the six months ended September 30, 2012, cash milling costs were $13.10 compared to $12.78 in the same prior year period.

Including by-product credits, in Q2 2013, total cost and cash cost per ounce of silver were $1.05 and negative $0.74 compared to negative $2.74 and negative $4.55, respectively, in Q2 2012. For the six months ended September 30, 2012, total cost and cash cost per ounce of silver were $1.75 and negative $0.31 compared to negative $3.75 and negative $5.39, respectively, in the same prior year

  Management’s Discussion and Analysis Page 11

 



SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Six Months Ended September 30, 2012
(Expressed in thousands of U.S. dollars, unless otherwise stated)

period. The increase was a result of higher production costs and a decrease in by-product metal credits compared to prior year.

Comparing to the first quarter Fiscal 2013, the total cost and cash cost per ounce of silver in this quarter decreased $1.44 and $0.90 from $2.47 and $0.16, respectively. The improvement is attributable to lower overall production cost compared to the prior quarter.

Exploration and Development

In Q2 2013, exploration and development expenditure for the Ying Mining District was $9.4 million compared to $6.8 million in Q2 2012. For the six months ended September 30, 2012, exploration and development expenditure for the Ying Mining District was $19.0 million compared to $12.3 million in the same period for the prior year.

SGX (Ying) Mine - Exploration and Development

As at the end of Q2 2013, the Company had completed a total of 1,407 metres (“m”) of development work for a 5,200m ramp at the SGX mine, making construction of the ramp now 27% complete. The ramp is designed to follow the main S7-1 vein from the 450m elevation to the 150m elevation and then bottom at the zero metre elevation, where it will be connected to three existing vertical blind shafts. Silvercorp expects to complete construction of the ramp in calendar 2015 but as construction progresses the ramp is expected to increase production capacity at the SGX mine with effect from the second quarter of Fiscal 2014.

In Q2 2013, the Company also developed 7,300m of horizontal tunnels and completed 15,000m of underground drilling at the SGX mine.

To support the ongoing expansion work at SGX, the Company has also commenced construction of a new 5,000m2 facility which will include offices and dormitories.

LM Mine and LM Mine West - Exploration and Development

During the second quarter of Fiscal 2013 tunnel development on five mining levels at the LM mine continued and two new stopes along the 750m elevation commenced production which contributed to the increase in ore mined during the quarter.

At LM Mine West (“LM West”), the construction of Shaft 969 was completed during the quarter and preparation for tunnel development work is underway. It is expected that Shaft 969 will become operational during the third quarter of Fiscal 2013 and will start to produce ore during the third quarter of Fiscal 2014.

In addition, the Company completed a total of 1,084m of the development work of a 4,800m access ramp at LM West in Q2 2013. The access ramp has already been connected to existing tunnels at LM West and this has vastly improved the tunnels’ ventilation and hauling capacity. It is expected that this new access ramp will contribute to an increase in production by first quarter of Fiscal 2014.

Once Shaft 969, the access ramp and all the mining levels are completed down to the 500m elevation at LM West in Fiscal 2015, the combined production capacity of the two mines is expected to be 300,000 tonnes of ore per year. In order to support the expected growth in operations at the LM Mine and LM West, the Company has commenced construction of a 3,000m2 facility which will include offices and a dormitory.

In Q2 2013, the Company also developed 5,000m of decline and horizontal tunnels and completed 12,500m of underground drilling at the LM Mine and LM West.

  Management’s Discussion and Analysis Page 12

 



SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Six Months Ended September 30, 2012
(Expressed in thousands of U.S. dollars, unless otherwise stated)

TLP Mine - Exploration and Development

In Q2 2013, the Company continued to ramp up production at the TLP mine while developing over 6,400m of horizontal tunnels for mining and underground drilling purpose. The Company also completed 9,700m of underground drilling during the quarter.

HPG Mine - Exploration and Development

In Q2 2013, the Company began construction of a 400m shaft in the HPG mine to support a future increase in ore production. The Company also developed over 3,200m of decline and horizontal tunnels and completed 4,300m of underground drilling.

Adoption of New Mining Method

At the Ying Mining District, the mining method has been comprised of 40% short-hole shrinkage and 60% resuing, with cut-off grades (before mining dilution) of 300 g/t silver-equivalent (“AgEq”) at the SGX (Ying) mine, and 150 g/t AgEq at the HPG, LM and TLP mines. The resuing method is more selective and is used to mine narrow veins under 0.7m, while the shrinkage method is used to mine wider stopes ranging from 0.8m to 3m.

With effect from October 2012, and following a reduction in the cut-off grades for the Ying Mining District Resource as per the 2012 NI 43-101 Technical Report prepared by AMC Consultants, the Company has started to gradually increase the use of the shrinkage method for mining. As such the mining width has been increased and the cut-off grades have been lowered to 150 g/t AgEq at the SGX (Ying) mine, and 110 g/t AgEq at HPG, LM and TLP mines.

The implementation of the new mining method will take place over the next 12 months and the Company expects to gradually increase the use of the shrinkage method at the Ying Mining District from 40% to 80% and reduce the use of the resuing method from 60% to 20%.

The expected benefits of the change in mining method are:

  -

Lower cash mining cost per tonne - the short-hole shrinkage method have a cash mining cost of $32 per tonne compared to $75 per tonne for the resuing method.

     
  -

Less development work required - due to the increase in mining stope width, less mine tunnel development work will be required to produce the same amount of ore.

     
  -

Higher tonnage produced - as less tunnelling is required, this is expected to have a positive effect on hauling capacity and therefore allow for an increase in production.

     
  -

Increase in operational efficiency - reducing the number of stopes required to produce the same amount of ore will result in a more focused and efficient mining operation.

It should be noted that the impact to overall head grades for the Ying Mining District following the adoption of the new mining method is currently unknown.

  (ii) GC Project

The Company continued to progress the development of the GC project.

As of September 30, 2012, 376m of the construction of the 618m main shaft was complete. The shaft is expected to reach its designed elevation of -370m in the first quarter of Fiscal 2015. The main access ramp is now 65% complete with a cumulative total of 1,447m of the 2,210m ramp having been developed as at the end of the quarter. In addition to the main access ramp, the Company has also been developing a 4,600m exploration ramp which will provide access to all known veins within a horizontal distance of 250m. As of September 30, 2012, 804m of the exploration ramp was completed.

  Management’s Discussion and Analysis Page 13

 



SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Six Months Ended September 30, 2012
(Expressed in thousands of U.S. dollars, unless otherwise stated)  

As at the end of this quarter, all major equipment for the 1,600 t/d floatation mill, including the jaw crusher, cone crusher, ball mills and flotation cells, has been installed and is currently undergoing testing in anticipation of the commencement of production. Remaining work includes secondary concrete casting and installation of auxiliary power equipment. It is expected that the mill will be operational in third quarter of Fiscal 2013.

The construction of a 5.8 kilometre long, 110KV power line and a substation began in late July 2012. As of Q2 2013, the foundation work for 8 of the 13 power lines along with the substation’s building framework has been completed. The power line and substation are expected to be operational by the end of third quarter of Fiscal 2013.

As of Q2 2013, the Company successfully completed and passed a health and safety review of engineering designs for the tailings storage facilities as reported in the previous quarter. Accordingly, the construction of the dry stacking tailings storage facility has resumed and is expected to be complete by the end of the third quarter of Fiscal 2013.

The construction of a lab, administrative offices and dormitory facilities were completed as of Q2 2013.

Assuming a positive final approval to commence operations at GC from the local authorities, the Company continues to expect to be able to commence initial production at GC in early 2013, processing ore stockpiles and maintains its production guidance of 170,000 ounces of silver and 2.7 million pounds of lead and zinc for Fiscal 2013.

In Q2 2013, the Company completed 7,500m of diamond drilling using five underground drill rigs currently on site at the GC project. During the quarter, exploration, mine development, mill and facility construction expenditures at the GC project were $7.3 million, with development expenditure of the project now totalling $40 million as of the end this quarter.

(iii)

BYP Mine

In Q2 2013, the total ore mined was 26,641 tonnes compared to 24,754 tonnes in Q2 2012. For the six months ended September 30, 2012, the total ore mined was 54,201 tonnes compared to 33,667 tonnes in the same prior year period. In Q2 2013 and for the six months ended September 30, 2012, the Company sold 1,212 ounces of gold and 2,937 ounces of gold, respectively, compared to 1,613 ounces of gold and 2,202 ounces of gold in the same prior year periods. Cash cost per ounce of gold was $361 and $488 in Q2 2013 and for the six months ended September 30, 2012 compared to $276 and $276, respectively, in the same prior year periods.

In Q2 2013, the Company released an update to the BYP mine NI 43-101 technical report, with indicated resources of 292,000 ounces of gold, 187 million pounds of lead and 408 million pounds of zinc.

As of Q2 2013, the Company had completed the excavation work for a 265m deep shaft that will facilitate the mining of the #3 gold mineralization body and the #5 zinc and lead ore body. The installation of shaft equipment and construction of the head frame is currently underway. In addition, the construction of a 1,500 t/d tailing-backfill facility is well underway and is expected to be completed in fourth quarter Fiscal 2013.

In Q2 2013, exploration and development expenditures at the BYP mine were $1.3 million compared to $1.0 million in Q2 2012. For the six months ended September 30, 2012, exploration and development expenditures at the BYP mine were $2.6 million compared to $1.9 million in the same prior year period.

(iv)

X Mines

At the XHP and XBG projects, construction of a 286m incline shaft and a 225m incline shaft, respectively, are underway with completion expected in the first quarter of Fiscal 2014. During the quarter, approximately 1,400m of tunneling and 6,300m of diamond drilling were also completed at the X mines The X mines will continue to focus on the executions of an exploration program that will include surface

  Management’s Discussion and Analysis  Page 14 

 



SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Six Months Ended September 30, 2012
(Expressed in thousands of U.S. dollars, unless otherwise stated) 

and underground mapping and systematic sampling, surface and underground diamond drilling, with the intention of defining a NI 43-101 compliant mineral resource. Exploration and mine development at the X mines will be partially supported from cash flows generated from limited tunneling ore and existing ore stockpiles.

In Q2 2013, exploration and development expenditures at the X Mines was $2.2 million. For the six months ended September 30, 2012, exploration and development expenditures at the X Mines were $3.9 million. In the same prior year periods, no such expenditures were incurred.

(v)

RZY Project

The RZY exploration permit is currently owned by the Qinghai Geological Survey Bureau, the non-controlling interest holder of Qinghai Found Mining Co. (“Qinghai Found”), an 82% owned-subsidiary of the Company. Pursuant to the joint-exploration agreement, Qinghai Found currently owns 67% of the mineral interest in the RZY project, and can acquire up to 82% interest by providing exploration funding of $4.8 million. Upon the completion of exploration funding, the exploration permit will be transferred to Qinghai Found. The Company expects to fund up to $32 million in exploration and capital expenditures for the RZY project.

In Q2 2013, the Company commenced its first diamond drilling program at the RZY project. In Q2 2013, the Company incurred $0.8 million of exploration expenditure at the RZY project with five diamond drill holes and 833m of drilling completed.

(vi)

Silvertip Project

The Silvertip Project is located in British Columbia, Canada. In Q1 2013, the Company released an update to the Silvertip NI 43-101 technical report, with indicated resources of 25 million ounces of silver.

The Company is in the process of preparing a Small Mine Permit application to be submitted to the British Columbia Ministry of Energy and Mines. A Small Mine Permit will allow a 75,000 tonnes per year mining operation.

  Management’s Discussion and Analysis  Page 15

 



SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Six Months Ended September 30, 2012
(Expressed in thousands of U.S. dollars, unless otherwise stated) 
 
4. Second Quarter Fiscal 2013 Financial Results 

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

Sept 30, 2012 Jun 30, 2012 Mar 31, 2012 Dec 31, 2011
Sales   $ 45,209     $ 44,549     $ 44,312     $ 61,876  
Gross profit   28,763     25,555     29,983     43,550  
Expenses and foreign exchange   (9,062)   (7,841)     (9,458)     (8,534)  
Other items   1,079     (229)     1,188     3,641  
Net income, attributable to the shareholders of the Company   9,500     6,114     9,700     20,025  
Basic earnings per share   0.06     0.04     0.06     0.12  
Diluted earnings per share   0.06     0.04     0.06     0.12  
Cash dividend declared   4,255     4,224     4,271     4,194  
Cash dividend declared per share (CAD)   0.025     0.025     0.025     0.025  

 

Sept 30, 2011  Jun 30, 2011 Mar 31, 2011 Dec 31, 2010
Sales   $ 62,055     $ 69,719     $ 42,422     $ 51,838  
Gross profit   47,620     55,660     32,250     40,059  
Expenses and foreign exchange   (8,420)   (8,399)   (8,725)   (5,592)
Other items   488     443     392     7,117  
Net income, attributable to the shareholders of the Company   18,471     25,642     12,019     29,079  
Basic earnings per share   0.11     0.15     0.07     0.17  
Diluted earnings per share   0.11     0.15     0.07     0.17  
Cash dividend declared   3,500     3,619     3,600     3,511  
Cash dividend declared per share (CAD)   0.02     0.02     0.02     0.02  
                         

Financial results including sales, gross profit, net income, basic earnings per share, and diluted earnings per share are heavily influenced by changes in commodity prices, particularly, the silver price.

Net income attributable to the shareholders of the Company in Q2 2013 was $9.5 million, or $0.06 per share compared to net income of $18.5 million, or $0.11 per share, in Q2 2012. Compared to first quarter of Fiscal 2013, net income has increased $3.4 million or 55%. For the six months ended September 30, 2012, net income was $15.6 million or $0.09 per share compared to net income of $44.1 million or $0.25 per share, in the same prior year period. The decrease compared to prior year was primarily due to lower sales and higher production costs as well as fluctuations in foreign currency.

Sales in Q2 2013 were $45.2 million compared to $62.1 million in Q2 2012. For the six months ended September 30, 2012, sales were $89.8 million compared to $131.8 million in the same prior year period. The decrease was due to lower silver price and lower metal production. The price per ounce of silver in Q2 2013 and the six months ended September 30, 2012 were both 24% lower compared to the same prior year periods.

The net realized selling price is calculated using Shanghai Metal Exchange (“SME”) prices, less smelter charges and recovery, and a value added tax (“VAT”) at a rate of 17% (note that VAT is not applied to gold sales). The following table is a reconciliation of the Company’s net realized selling prices in Q2 2013, including a comparison with London Metal Exchange (“LME”) prices:

  Management’s Discussion and Analysis  Page 16

 



SILVERCORP METALS INC.  
Management’s Discussion and Analysis   
For the Three and Six Months Ended September 30, 2012 
(Expressed in thousands of U.S. dollars, unless otherwise stated)  

    Silver (in US$/ounce)     Gold (in US$/ounce)     Lead (in US$/pound)     Zinc (in US$/pound)  
  Q2 2013   Q2 2012   Q2 2013 Q2 2012 Q2 2013   Q2 2012   Q2 2013   Q2 2012  
Net realized selling prices $ 23.15   $ 30.48   $ 1,111   $ 1,313   $ 0.80   $ 0.86   $ 0.63   $ 0.64  
Add back: Value added taxes   3.94     5.18     -     -     0.14     0.15     0.11     0.11  
Add back: Smelter charges and recovery   3.41     4.47     542     399     0.14     0.14     0.31     0.45  
SME $ 30.50   $ 40.13   $ 1,653   $ 1,712   $ 1.08   $ 1.15   $ 1.05   $ 1.20  
LME  $ 29.80   $ 38.92   $ 1,651   $ 1,709   $ 0.90   $ 1.11   $ 0.85   $ 1.01  

Cost of sales in Q2 2013 was $16.4 million, an increase of 14%, compared to $14.4 million in Q2 2012. The cost of sales included cash costs of $13.7 million compared to $11.4 million in Q2 2012. For the six months ended September 30, 2012, cost of sales was $35.4 million (cash costs $29.0 million) compared to $28.5 million (cash costs – $5.4 million) in the same prior year period. The increase in cost of sales was due to more ore being mined and processed along with higher production costs per tonne. For the six months ended September 30, 2012, ore production increased by 17% while overall production costs increased by 11% compared to the same prior year period. Compared to the first quarter Fiscal 2013, overall production costs have decreased from $85 per tonne to $80 per tonne.

Gross profit margin in Q2 2013 was 64% compared to 77% in Q2 2012. For the six months ended September 30, 2012, gross profit margin was 61% compared to 78% in the same prior year period.

General and administrative (“G&A”) expenses in Q2 2013 were $6.2 million compared to $7.5 million in Q2 2012. The decrease is due to $1.5 million of additional expenses incurred in Q2 2012 related to defending the Company against the “short and distort” campaign whereas in Q2 2013 such expenses decreased to $0.6 million.

For the six months ended September 30, 2012, G&A expenses were $13.0 million compared to $12.4 million in the same prior year period. The increase is mainly due to the Company now having three projects under development compared to two projects last year. Significant items included in general and administrative expenses in Q2 2013 and the six months ended September 30, 2012, respectively, are as follows:

  (a)

Office and administrative expenses of $2.5 million and $5.8 million (Q2 2012 $3.3 million, six months ended September 30, 2011 $5.6 million);

  (b)

Salaries and benefits of $2.2 million and $4.3 million (Q2 2012 $2.0 million, six months ended September 30, 2011 $3.8 million);

   

  (c)

Stock based compensation expense of $872 and $1.6 million (Q2 2012 $840, six months ended September 30, 2011 $1.6 million);

  (d)

Professional fees of $654 and $1.3 million (Q2 2012 $1.3 million, six months ended September 30, 2011 $1.4 million).

General exploration and property investigation expenses in Q2 2013 and the six months ended September 30, 2012 were $887 and $1.9 million (Q2 2012 $1.2 million, six months ended September 30, 2012 $3.0 million). The decrease was due to less expense incurred proportionally to the sales.

Foreign exchange gain or loss in Q2 2013 and six months ended September 30, 2012 were losses of $1.1 million and $365 (Q2 2012 $1.3 million gain, six months ended September 30, 2011 $760 gain), respectively. The foreign exchange loss was mainly driven by the weakening of the RMB and US dollar against the functional currency of the entity that held such deposits.

Loss on disposal of plant and equipment in Q2 2013 and six months ended September 30, 2012 was $5 and $25 (Q2 2012 $171, six months ended September 30, 2011 $253), respectively, which was mainly due to the disposal of obsolete equipment.

Share of gain or loss in an associate in Q2 2013 and six months ended September 30, 2012 was $182 and $189 (Q2 2012 $116 gain, six months ended September 30, 2011 $92 gain), respectively, representing the Company’s equity pickup in New Pacific Metals Corp. (“New Pacific”). The Company

  Management’s Discussion and Analysis Page 17 

 



SILVERCORP METALS INC.
Management’s Discussion and Analysis 
For the Three and Six Months Ended September 30, 2012 
(Expressed in thousands of U.S. dollars, unless otherwise stated)  

recorded on the statement of income its proportionate share of New Pacific’s net gain or loss, as the Company is able to exercise significant influence over the financial and operating policies of New Pacific.

Write down of inventory in Q2 2013 and six months ended September 30, 2012 was $348 and $348 (Q2 2012 $nil, six months ended September 30, 2011 $nil), respectively, representing stockpile and concentrate inventory that was written down to its net realizable value.

Gain or loss on investments in Q2 2013 and six months ended September 30, 2012 was $693 gain and $593 loss (Q2 2012 $670 loss, six months ended September 30, 2011 – $1.8 million loss), respectively. The Company has been acquiring, on open market or by participating in private placements, equity interests in other publicly-traded mining companies. These equity interests, including common shares and warrants are for long-term investment purpose. Due to their nature, warrants meet the definition of derivatives and are accounted for as “Fair value through profit and loss” (“FVTPL”). The fair value of warrants was determined using the Black-Scholes pricing model as at the acquisition date as well as at each period end. Gain or loss in such securities, arising from changes in the fair value of the warrants, is included in net income for the period in which they arise.

Finance income in Q2 2013 and six months ended September 30, 2012 was $851 and $1.8 million (Q2 2012 $1.1 million, six months ended September 30, 2011 – $1.8 million), respectively. The Company invests in high yield short-term investments as well as long-term corporate bonds.

Finance costs in Q2 2013 and six months ended September 30, 2012 was $23 and $45 (Q2 2012 $23, six months ended September 30, 2011 – $46), respectively. As the Company does not hold any interest bearing debt, the finance cost in the current period relates to the accretion of environmental rehabilitation.

Income tax expense in Q2 2013 was $7.3 million (Q2 2012 $13.8 million). The income tax expenses recorded in Q2 2013 included current income tax expense of $7.2 million (Q2 2012 – $9.4 million) and deferred income tax expense of $129 (Q2 2012 – $4.4 million). For the six months ended September 30, 2012, income tax expenses were $15.2 million (current tax $12.1 million, deferred tax $3.1 million) compared to $26.4 million (current tax $20.9 million, deferred tax $5.5 million) in the same prior year period.

Of the deferred income tax expense recorded in the current year, $2.4 million relates to withholding tax accrual for anticipated future dividend repatriation from the Company’s Chinese subsidiary. The decrease in current income tax expense was mainly due to lower taxable income in the current period.

5. Liquidity and Capital Resources 

Cash and cash equivalents and short term investments as at September 30, 2012 was $136.6 million.

Working capital as at September 30, 2012 was $112.0 million.

Cash flows provided by operating activities were $23.9 million or $0.14 per share, in Q2 2013 compared to $35.2 million or $0.20 per share in Q2 2012. For the six months ended September 30, 2012, cash flows provided by operating activities were $43.2 million or $0.25 per share compared to $69.1 million or $0.40 per share in the same prior year period.

The decrease in cash flow from operations is mainly due to lower operating earnings as a result of lower metal production and lower metal prices as compared to same prior year periods.

Cash flows used in investing activities were $9.7 million in Q2 2013, comprising mainly cash used in capital expenditures, including prepayments, of $22.1 million offset by net redemption of short term investments and other investments of $12.4 million. In Q2 2012, cash flows used in investing activities were $23.9 million comprising mainly cash used in capital expenditures, including prepayments, of $33.3 million, cash used in acquisition of subsidiary of $3.4 million offset by net redemption of short-term investments of $12.8 million.

  Management’s Discussion and Analysis Page 18

 



SILVERCORP METALS INC.
Management’s Discussion and Analysis 
For the Three and Six Months Ended September 30, 2012 
(Expressed in thousands of U.S. dollars, unless otherwise stated)  

For the six months ended September 30, 2012, cash flows used in investing activities were $46.9 million comprising mainly cash used in capital expenditures, including prepayments, of $44.0 million and net purchases of short-term investments of $3.0 million. In the same prior year period, cash flows used in investing activities were $41.5 million comprising mainly cash used in capital expenditures, including prepayments, of $44.9 million, cash used in acquisition of subsidiary of $3.4 million offset by net redemption of short-term and other investments of $6.8 million.

Cash flows used in financing activities were $11.3 million in Q2 2013, comprising mainly cash dividends paid of $4.2 million and distributions to non-controlling interests of $7.4 million. In Q2 2012, cash flow used in financing activities were $49.6 million, comprising mainly cash dividends paid of $3.7 million and advances to related parties of $11.1 million, and cash used to repurchase the Company’s shares as part of the normal course issuer bid of $35.4 million.

For the six months ended September 30, 2012, cash flows used in financing activities were $15.5 million, comprising mainly cash dividends paid of $8.5 million and distributions to non-controlling interests of $7.4 million. In the same prior year period, cash flows used in financing activities were $48.9 million, comprising mainly cash dividends paid of $7.3 million, advances to related parties of $12.3 million, cash used to repurchase the Company’s shares as part of the normal course issuer bid of $35.4 million offset by non-controlling interest contributions of $5.2 million.

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

    Total   Less than 1 year   1-5 years   After 5 years  
Operating leases $ 5,846 $ 283 $ 2,814 $ 2,749  
Commitments $ 8,854 $ 2,436 $   $ 6,418  

As of September 30, 2012, the Company has two office rental agreements totaling $5,846 for the next eleven years and commitments of $8,854 related to the GC property.

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.

(a)

Fair value

The Company classifies its fair value measurements within a fair value hierarchy, which reflects the significance of the inputs used in making the measurements as defined in IFRS 7, Financial Instruments: Disclosures (“IFRS 7”).

  Management’s Discussion and Analysis Page 19

 



SILVERCORP METALS INC.
Management’s Discussion and Analysis 
For the Three and Six Months Ended September 30, 2012 
(Expressed in thousands of U.S. dollars, unless otherwise stated)  

Level 1 – Unadjusted quoted prices at the measurement date for identical assets or liabilities in active markets.

Level 2 – Observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3 – Unobservable inputs which are supported by little or no market activity.

The following table sets forth the Company’s financial assets that are measured at fair value on a recurring basis by level within the fair value hierarchy. As required by IFRS 7, assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. As of September 30, 2012 and March 31, 2012, the Company did not have financial liabilities measured at fair value on a recurring basis.

    Level 1   Level 2   Level 3   Total  
Financial assets                  
Cash and cash equivalents $ 89,334 $ - $ - $ 89,334  
Common shares of publicly traded companies   8,636   -   -   8,636  
Yongning Smelting Co. Ltd.   -   -   9,546   9,546  
Jinduicheng Xise (Canada) Co. Ltd.   -   -   22,395   22,395  
Warrants   -   -   1,723   1,723  

Fair value of the other financial instruments excluded from the table above approximates to their carrying amount as of September 30, 2012 and March 31, 2012, respectively.

(b)

Liquidity risk

Liquidity risk is the risk that the Company will not be able to meet its short term business requirements. The Company has in place a planning and budgeting process to help determine the funds required to support the Company’s normal operating requirements on an ongoing basis and its expansion plans.

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, 2012   March 31, 2012  
  Within a year
Accounts payable and accrued liabilities $ 26,738 $ 23,590  
Dividends payable   4,339   4,271  
  $ 31,077 $ 27,861  

 

(c)

Foreign exchange risk

The Company undertakes transactions denominated in foreign currencies and is exposed to foreign exchange risk arising from such transactions.

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 USD 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:

  Management’s Discussion and Analysis Page 20

 



SILVERCORP METALS INC.
Management’s Discussion and Analysis 
For the Three and Six Months Ended September 30, 2012 
(Expressed in thousands of U.S. dollars, unless otherwise stated)  

 

    September 30, 2012   March 31, 2012  
Financial assets denominated in U.S. Dollars $ 16,494 $ 18,510  
Financial assets denominated in Chinese RMB $ 116,196 $ 33,542  

As at September 30, 2012, with other variables unchanged, a 1% strengthening (weakening) of the RMB against the USD would have increased (decreased) net income by approximately $1.2 million.

As at September 30, 2012, with other variables unchanged, a 1% strengthening (weakening) of the CAD against the USD would have decreased (increased) net income by approximately $0.2 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. Due to 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, 2012.

(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, due from related parties, 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 trade receivables from its major customers primarily in China engaged in the mining and milling of base and polymetallic metals. The historical level of customer defaults is zero and aging of trade receivables are no more than 180 days, and, as a result, the credit risk associated with trade receivables from customers as at September 30, 2012 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. As the Company’s marketable securities holding are mainly in mining companies, the value will also fluctuate based on commodity prices. Based upon the Company’s portfolio at September 30, 2012, a 10% increase (decrease) in the market price of the securities held, ignoring any foreign currency effects would have resulted in an increase (decrease) to comprehensive income of approximately $1 million.

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 this MD&A are as follows:    
   
Due from related parties   September 30, 2012   March 31, 2012  
New Pacific (a) $ 70 $ 95  
Henan Non-ferrous Geology Bureau (b)   17   17  
Z.X. Zhu (e)   282   567  
  $ 369 $ 679  

 

(a)

According to a services and administrative costs reallocation agreement between the Company and New Pacific, the Company recovers costs for services rendered to New Pacific and expenses


  Management’s Discussion and Analysis Page 21 

 



SILVERCORP METALS INC.
Management’s Discussion and Analysis 
For the Three and Six Months Ended September 30, 2012 
(Expressed in thousands of U.S. dollars, unless otherwise stated)  

incurred on behalf of New Pacific. During the three and six months ended September 30, 2012, the Company recovered $143 and $269, respectively (for the three and six months ended September 30, 2011 $302 and $379, respectively) from New Pacific for services rendered and expenses incurred on behalf of New Pacific. The costs recovered from New Pacific were recorded as a direct reduction of general and administrative expenses on the consolidated statements of income.

(b)

Henan Non-ferrous Geology Bureau (“Henan Geology Bureau”) is a 22.5% equity interest holder of Henan Found. During the three and six months ended September 30, 2012, Henan Found paid dividends of $7,073 (for the three and six months ended September 30, 2011 $nil) to Henan Geology Bureau.

(c)

For the three and six months ended September 30, 2012, the Company paid $101 and $194, respectively (for the three and six months ended September 30, 2011 $57 and $154, respectively) to McBrighton Consulting Ltd., a private company controlled by a director of the Company for consulting services. These amounts were included in salaries for key management personnel in (h).

(d)

For the three and six months ended September 30, 2012, the Company paid $152 and $300, respectively (for the three and six months ended September 30, 2011 $128 and $171, respectively) to R. Feng Consulting Ltd., a private company controlled by a director of the Company for consulting services. These amounts were included in salaries for key management personnel in (h).

(e)

Z.X. Zhu is the 30% non-controlling interest shareholder of Yunxiang.

(f)

The Company rents an office space (6,700 square feet) in Beijing from a relative of a director and officer of the Company for $12 (RMB 74,712) per month. During the three and six months ended September 30, 2012, total rents were $36 and $72, respectively (for the three and six months ended September 30, 2011 $36 and $72, respectively).

(g)

Henan Xinhui Mining Co., Ltd. (“Henan Xinhui”) is a 20% equity interest holder of Henan Huawei. During the three and six months ended September 30, 2012, Henan Huawei paid dividends of $315 (for the three and six months ended September 30, 2011 $nil) to Henan Xinhui.

The balances with related parties are unsecured, non-interest bearing, and due on demand.

(h) Compensation of key management personnel

The remuneration of directors and other members of key management personnel for the three months ended September 30, 2012 and 2011 were as follows:

  Three months ended September 30,   Six months ended September 30,  
    2012   2011   2012   2011  
Directors' fees $ 61 $ 128 $ 120 $ 174  
Salaries for key management personnel   879 1,140   1,289   1,505  
Stock-based compensation   571   836   1,132   2,011  
  $ 1,511 $ 2,104 $ 2,541 $ 3,690  

Salaries of key management personnel include consulting and management fees disclosed in (c) & (d) above. Stock-based compensation expenses were measured at grant date fair value.

9. Critical Accounting Policies and Estimates 

The preparation of financial statements in conformity with IFRS 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. The Company’s critical accounting policies and estimates are described in Note 2 of the unaudited consolidated financial statements as of and ended September 30, 2012, as well as the audited consolidated financial statements as of and ended March 31, 2012.

  Management’s Discussion and Analysis Page 22 

 



SILVERCORP METALS INC.        
Management’s Discussion and Analysis         
For the Three and Six Months Ended September 30, 2012     
(Expressed in thousands of U.S. dollars, unless otherwise stated)      
         
(i) Ore reserve and mineral resource estimates 

Ore reserves are estimates of the amount of ore that can be economically and legally extracted from the Company’s mining properties. The Company estimates its ore reserves and mineral resources based on information compiled by appropriately qualified persons relating to the geological and technical data on the size, depth, shape and grade of the ore body and suitable production techniques and recovery rates. Such an analysis requires complex geological judgements to interpret the data. The estimation of recoverable reserves is based upon factors such as estimates of foreign exchange rates, commodity prices, future capital requirements, and production costs along with geological assumptions and judgements made in estimating the size and grade of the ore body.

The Company estimates ore reserves in accordance with National Instrument 43-101, “Standards of Disclosure for Mineral Projects”, issued by the Canadian Securities Administrators. There are numerous assumptions including:

-

Future production estimates – which include proved and probable reserves, resource estimates and committed expansions;

-

Expected future commodity prices, based on current market price, forward prices and the Company’s assessment of the long-term average price; and

-

Future cash costs of production, capital expenditure and rehabilitation obligations.

As the economic assumptions used may change and as additional geological information is produced during the operation of a mine, estimates of reserves may change. Such changes may impact the Company’s reported financial position and results which include:

-

The carrying value of mineral rights and properties and plant and equipment may be affected due to changes in estimated future cash flows;

-

Depreciation and depletion charges in net income may change where such charges are determined using the units of production method, or where the useful life of the related assets change; and

-

The recognition and carrying value of deferred income tax assets may change due to changes in the judgements regarding the existence of such assets and in estimates of the likely recovery of such assets.


(ii) Impairment of assets

Where an indicator of impairment exists, a formal estimate of the recoverable amount is made, which is considered to be the higher of the fair value less costs to sell and value in use. These assessments require the use of estimates and assumptions such as long-term commodity prices (considering current and historical prices, price trends and related factors), discount rates, operating costs, future capital requirements, closure and rehabilitation costs, exploration potential, reserves and operating performance (which includes production and sales volumes). These estimates and assumptions are subject to risk and uncertainty. Therefore, there is a possibility that changes in circumstances will impact these projections, which may impact the recoverable amount of assets and/or cash generating units. Fair value is determined as the amount that would be obtained from the sale of the asset in an arm’s length transaction between knowledgeable and willing parties. Fair value for mineral assets is generally determined as the present value of estimated future cash flows arising from the continued use of the asset, which includes estimates such as the cost of future expansion plans and eventual disposal, using assumptions that an independent market participant may take into account. Cash flows are discounted to their present value using a discount rate that reflects current market assessments of the time value of money and the risks specific to the asset.

  Management’s Discussion and Analysis Page 23 

 



SILVERCORP METALS INC.
Management’s Discussion and Analysis 
For the Three and Six Months Ended September 30, 2012 
(Expressed in thousands of U.S. dollars, unless otherwise stated)  

 

10. Future Accounting Changes 

IAS 1 – Presentation of Financial Statements amendment issued by the IASB in June 2011 provides improved consistency and clarity of the presentation of items of other comprehensive income. The main change was a requirement to group items presented in other comprehensive income on the basis of whether they are potentially reclassifiable to profit or loss subsequently. This amendment is effective for annual periods beginning on or after July 1, 2012, with earlier application permitted. The Company does not anticipate this amendment to have a significant impact on the consolidated financial statements.

IFRS 10 – Consolidated Financial Statements supersedes SIC 12 – Consolidation Special Purpose Entities and the requirements relating to consolidated financial statements in IAS 27 – Consolidated and Separate Financial Statements. IFRS 10 establishes the principle and application of control as the basis for an investor to identify whether an investor controls an investee and thereby requiring consolidation. This standard is effective for annual periods beginning on or after January 1, 2013, with earlier application permitted.

IFRS 12 Disclosure of Interests in Other Entities requires the disclosure of information that enables users of financial statements to evaluate the nature of, and risks associated with, its interests in other entities and the effects of those interests on its financial position, financial performance and cash flows. This standard is effective for annual periods beginning on or after January 1, 2013, with earlier application permitted.

The Company is still in the process of assessing the impact of the application of IFRS 10 and IFRS 12 on the consolidated financial statements.

IFRS 11 Joint Arrangements establishes the principle a joint arrangement are classified as joint operations or joint ventures based on the rights and obligations of the parties to the joint arrangement, rather than its legal form. This standard is effective for annual periods beginning on or after January 1, 2013, with earlier application permitted.

IAS 28 Investments in Associates and Joint Ventures prescribes the accounting for investments in associates and sets out the requirements for the application of the equity method for investments in associates and joint ventures. This standard is effective for annual periods beginning on or after January 1, 2013, with earlier application permitted.

The Company is still in the process of assessing the impact of the application of IFRS 11 and IAS 28 on the consolidated financial statements.

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, 2012.

  Management’s Discussion and Analysis Page 24 

 



SILVERCORP METALS INC.
Management’s Discussion and Analysis 
For the Three and Six Months Ended September 30, 2012 
(Expressed in thousands of U.S. dollars, unless otherwise stated)  

 

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 – 170,755,058 common shares with a recorded value of $233.0 million

Shares subject to escrow or pooling agreements $nil.

(b) Options

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

Number of Options Exercise Price (CAD$) Expiry Date
  13,700 9.05 January 16, 2013
  25,000 7.54 May 13, 2013
  197,500 5.99 July 1, 2013
  60,000 3.05 October 1, 2013
  548,001 2.65 April 19, 2014
  355,500 7.00 January 5, 2015
  178,250 7.40 April 20, 2015
  336,437 8.23 October 3, 2015
  208,781 12.16 January 4, 2016
  193,500 14.96 April 7, 2016
  265,000 9.20 June 4, 2016
  306,000 7.27 November 24, 2016
  451,000 6.69 March 5, 2017
  307,000 6.53 June 17, 2017
  410,000 5.35 August 8, 2017
  3,855,669    

 

(c) Warrants

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

Number of Warrants Exercise Price (CAD$) Expiry Date
  50,000 $ 6.76 July 30, 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 institutions; 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; and Management’s Discussion and Analysis for the year ended March 31, 2012. 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’s Discussion and Analysis Page 25 

 



SILVERCORP METALS INC.
Management’s Discussion and Analysis 
For the Three and Six Months Ended September 30, 2012 
(Expressed in thousands of U.S. dollars, unless otherwise stated)  

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 

Disclosure controls and procedures are designed to provide reasonable assurance that material information is gathered and reported to senior management, including the CEO and CFO, as appropriate to allow for timely decision about public disclosure.

Management, including the CEO and CFO, has evaluated the effectiveness of the design and operation of the Company’s disclosure controls and procedures as at September 30, 2012, as defined in the rules of the U.S. Securities and Exchange Commission and Canadian Securities Administration. Based on this evaluation, management concluded that the disclosure controls and procedures are effective in providing reasonable assurance that the information required to be disclosed in reports we filed or submitted under United States and Canadian securities legislation was recorded, processed, summarized and reported within the time periods specified in those rules.

15. Changes in Internal Control over Financial Reporting 

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

16. 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 Myles J. Gao, Director, President
   
Yikang Liu, Director Maria Tang, Chief Financial Officer
   
Earl Drake, Director Shaoyang Shen, Chief Operating Officer
   
Paul Simpson, Director Peter Torn, Corporate Secretary & General Counsel
   
David Kong, Director  
   
Robert Gayton, Director  
   

Myles Gao, P.Geo., President of Silvercorp, is a Qualified Person for Silvercorp under NI 43-101 and has reviewed and given consent to the technical information contained in this MD&A.

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”, “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:

 

  Management’s Discussion and Analysis Page 26 


SILVERCORP METALS INC.
Management’s Discussion and Analysis 
For the Three and Six Months Ended September 30, 2012 
(Expressed in thousands of U.S. dollars, unless otherwise stated)  
  • 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 District; 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.

  Management’s Discussion and Analysis Page 27 


EX-99.4 5 exhibit99-4.htm FORM 52-109F2 CERTIFICATION OF INTERIM FILINGS - CFO Exhibit 99.4
Exhibit 99.4

Form 52-109F2
Certification of interim filings - full certificate

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

1.     

Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Silvercorp Metals Inc. (the “issuer”) for the interim period ended September 30, 2012.

 

2.     

No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.

 

3.     

Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.

 

4.     

Responsibility: The issuer’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the issuer.

 

5.     

Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer(s) and I have, as at the end of the period covered by the interim filings

 

(a)     

designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that

 

(i)     

material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and

 

(ii)     

information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and

 

(b)     

designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.

 

5.1     

Control framework: The control framework the issuer’s other certifying officer(s) and I used to design the issuer’s ICFR is 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, 2012 and ended on September 30, 2012 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.

Date: November 13, 2012

“Maria Tang”
 
Meng (Maria) Tang
Chief Financial Officer

 



EX-99.5 6 exhibit99-5.htm FORM 52-109F2 CERTIFICATION OF INTERIM FILINGS - CEO Exhibit 99.5
Exhibit 99.5

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 report and interim MD&A (together, the “interim filings”) of Silvercorp Metals Inc. (the “issuer”) for the interim period ended September 30, 2012.

 

2.     

No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.

 

3.     

Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.

 

4.     

Responsibility: The issuer’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the issuer.

 

5.     

Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer(s) and I have, as at the end of the period covered by the interim filings

 

(a)     

designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that

 

(i)     

material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and

 

(ii)     

information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and

 

(b)     

designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.

 

5.1     

Control framework: The control framework the issuer’s other certifying officer(s) and I used to design the issuer’s ICFR is 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, 2012 and ended on September 30, 2012 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.

Date: November 13, 2012

“Rui Feng”
 
Rui Feng
Chief Executive Officer

 



EX-99.6 7 exhibit99-6.htm NEWS RELEASE DATED NOVEMBER 13, 2012 Exhibit 99.6
Exhibit 99.6

NEWS RELEASE

Trading Symbol: TSX: SVM
NYSE: SVM

SILVERCORP ANNOUNCES DIVIDEND OF CAD$0.025

VANCOUVER, British Columbia – November 13, 2012 – Silvercorp Metals Inc. (“Silvercorp” or the “Company”) today announced that its Board of Directors has declared a quarterly dividend of CAD$0.025 per share to be paid on or before January 21, 2013 to shareholders of record at the close of business on December 31, 2012. The dividends are considered eligible dividends for Canadian tax purposes.

About Silvercorp

Silvercorp is a low-cost silver-producing Canadian mining company with multiple mines in China which has paid a cash dividend since 2007. The Company is currently developing the GC project in southern China which it expects will become its next operating mine in early 2013. The Company’s vision is to deliver shareholder value by focusing on the acquisition of small-scale projects with resource potential and self-fund the growth of those assets. For more information, please visit our website at www.silvercorp.ca.

Investor contact

Jonathan Hackshaw
Director, Investor Relations

Phone: (604) 669-9397
Toll Free 1(888) 224-1881
Email: investor@silvercorp.ca
Website: www.silvercorp.ca



GRAPHIC 8 exhibit99-1x1x1.jpg begin 644 exhibit99-1x1x1.jpg M_]C_X``02D9)1@`!`0'_____``#_[@`.061O8F4`9``````!_]L`0P`!`0$! M`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0$!_]L`0P$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!_\``$0@` M+`"*`P$B``(1`0,1`?_$`!\```$%`0$!`0$!```````````!`@,$!08'"`D* M"__$`+40``(!`P,"!`,%!00$```!?0$"`P`$$042(3%!!A-180'EZ@X2%AH>(B8J2DY25EI>8F9JBHZ2EIJ>H MJ:JRL[2UMK>XN;K"P\3%QL?(R;GZ.GJ\?+S]/7V M]_CY^O_$`!\!``,!`0$!`0$!`0$````````!`@,$!08'"`D*"__$`+41``(! M`@0$`P0'!00$``$"=P`!`@,1!`4A,08205$'87$3(C*!"!1"D:&QP0DC,U+P M%6)RT0H6)#3A)?$7&!D:)BH*#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6V MM[BYNL+#Q,7&Q\C)RM+3U-76U]C9VN+CY.7FY^CIZO+S]/7V]_CY^O_:``P# M`0`"$0,1`#\`_OXHK^:'_@Y*_P""@'QH_9-^#/P=^"/P)U_6OA_XH_:.NO'= MQXH^)WAW4)=+\2:%X%\`1>&;;4/#?A?4K7R]0T;5O%6I>,M/>Z\1:;=6FHZ7 MI.BW=C92++KANK+Z`\!_\$`/^"9VO_#3P7JWB/P7X\^(_P`1-4\(Z!J=[\?U M^/7QBC\6>)M7OM'L[D^,=,6Q\='P?;I>32-J.D1P^'KBSAMIX8W^VHHD?+VC MZ=K:_KN&\-LIRW@CACCOCCB3-,ARSC;&YYA> M%\+D'#&&XHQN)H\.XBC@LSQ^9+&<3<,8;+<-'&UOJ^'IT\1CL;B/95:T<+&E M&,I?N]17Y+_%SX:?$G_@FI_P30^)=K^RA\6&U6^_9K\/_%3XQ:7K/[1^@7WQ M@U?Q'X,M9_%_Q"U+X>7.H:+XH^'CVFH0SZC;Z5X<\63Q:I#IND:5#87OAO49 M[MM4M?@GX^_\%%/VZ?!7_!&[]G[_`(*&^`O'GP=M?'6N:+H!^+.A>)/A#=:N MVO7OC7Q]>>#])U;P;?V/C?2=%\,+H#"T^TZ-J7A3Q"FKQ2/=93BLMSCCN'`.2X MS,XX_*\1BHK MXT^.6I_M4>(?V3XO'G[+GB7P5I_Q^MOAAI_CK1="\;^"&\5^&/B%KW_"+6NM M2>#&MK3Q%X8N/#UUXBNO.T_2-8M[Z>UTR_N[62]T^[LHY8Z\H_X)0_MKZW^W MO^QAX%^.7C33=+T7XH66N^*OAW\6-'T2UN+'2+#QWX/U().^GV%W/GV^K M>'M0\/:__9MS<3S:;)JTE@9[@6RW$M*HG)0LTY1YHMVM):7MK>ZOLTNI\M_J MGF4N%\=Q;1JX'$9;E>>X3A_-*%&O-YAE^,S##XW$Y=7Q.%G1@E@,?'+L=3PV M+I5:D'B,/.A55*HX1E^D5%?SN?M&_#-W8_96:\T_6Z^I_`\O_!5W5/`?[.?QBM/CG^S#\4M&^(> MO_L^^(OB1\)=)_9UU7X;>(+'X3_$+7O"-W\4+OPK\0_$/[0^LZ5?:YX"^'^L M>(/$D4-QX9M;S6H/#]U'HNF7VM3:=H5_*K)NRA4>E[I1UC>W,ES7:OY7ZVMJ M?35O"[,L)E.&S?,>(>%+OV:=>\5Z]JVG>)QX'AM_"VIZ'HOQK\ M'6"WEK?>+ITGUZTO[>&6TT^*6/18Y[MH;7V[]E'_`(*7^)_$)_;_`/AS^UAX M7\):!\3/^";T-_K7Q:\=_"=M5B^'?Q,\"1:)XU\3V'BOPGX:\5W=QKOA+6&T M3P7=#4?#&J>(-=M?MEW:2V.N&*>6SL'&M%MIJ4;.4;RM;FBKN-XREJEKV=M' ML3C_``KXCPF7O'X7$Y3G,J>2\-\18K`95B,9/,,'DO%M;`X7(<=5H8W`8&G6 MCC,9F>7X.>'P5;%XO"XC&45BL/1IN52/[%45^%WPG\7_`/!7S]J?]FFQ_;`^ M'OQ>_9Q^#6H?$7PU>?%/X"?LFW_P'N/&ECXE^'U_%?:W\,O#_P`2?C=K/Q6T M74-*\2_$#P])H,M[K^@:!IVC:8M^EZVGZ.;V>R\/]E^UC_P4:_:!_9N^!7[( M7@G6O@EX.\-?\%"_VS_&^E_![P3\(M4\1CQ;\+/`OC1O$.B^%_$OC[7M=\': MK?7.L^`]*N/$WA;5M/T?3M;&L/:^)[2UU/48I-#UUT/;12YG&:7+S)N.C3:2 M2:;7-)M6BVGUM;43\+\YJYOAL@RO-^&,[SN>:XS)L?EF69K-XK)\7EV$Q&.S M*MC_`*]A,#2K97EV%P>.JXW.\HJYIDU!8.LI8_FGAE7_`&?HK\/?VBOC=_P4 M'_X)TZ#\.OVA_CU\'A MG2_B!\.];L/BIXITW7M-T#Q%J_A[3M1TOQ9837>HQ.J12V!UB74_#%?]M/\` M::_;F^%__!0G]D;]D_X(_%[X):)X&_;!T[XE7VE:UX^^!6J^--9^&=Q\,]$O M?$>IQLVC?%/PA!XRL=6T^.TM]-20Z!=6EW]H>[O+J%XO+'52O>$[IQ35HW7- M\+^*S3>FC;3W2*P7A?F>9UL)_9N?\-8W+,=EG%&9X;/*5?.H9;.'!>7?VQQ/ MA)TL1D=#-Z&/RO*94LRGAL1E=+ZUA,1AI8&>)GB*-.?[E45^-WPG_;&_:C\, M?MU>(/\`@FW^TW??"+7_`(B^,?V?[SX\_`O]HOX+>"_$?A71SHD>H:MX>;2/ MB)\)/&7B_P`8I#KEGJOAOQ)J<5UHGCA]*N;.PL--DM4GU-[^R^6?V2/VF/\` M@K#^UMX\_;I\!>$?CM^R%X?UK]C+X^>+?@+I#>*/V:O'1T?XM:YX5\0>,-#3 M5]4N='^.,NH?#K2-3/A:"XECL[7QU>V*ZI)%&;IK!9KT]LM+0FVW)625TXZM M-.2U2UTNNSOH:Q\)\\CALRS#%YQPYE^5Y;E.09^LTQ>+S*6#QV2\38UY;E&9 M8+ZGE.*Q#HUCB\/A,9@ZT:CQ>&HTJ5:K3_`*-Z*_/O_@F5^VW=_M]? MLKZ%\<-;\$1?#[QKI?BGQ)\,_B+X;L+\ZEH">._!)L8=2LUV?#FK"_ MM=1TVTU!Y[[2OM$NDSW^KFQ76-0_02M(R4HJ4=5))KIHSX3/(OA/\1-4TBYUBPLQK%G!:^*/ M!>O6]E=6U[%X8\9#3M#EU"_L5O+[2-3T#1=6M].U2.SN=(U'^8CX!_\`!2+_ M`(*6_P#!$#Q)H'[,'[:GP<\1?$;X#V#_`-G>`]*\5:B1Y^S7,_P`! MOC#9Q:GHOB3PU96EU921>"=N=#TBXN(]0U:WT1=5TMM7 MFL+>XCTT:E8&]:$7EOYG@?[87P4^#'Q[_9P^+W@/X\>&_#&O>`)_A]XROKZ_ M\2Z?IMT/!TMGX:U21?&VBZAJ,,I\/:]X80/JNF^(+-[>[TR>V$\I+$2KSJX6$U&O66)I8?$8*>*QLJ_Y]_'K M]LWX&?MV_P#!'/\`;*^.OP%\03:GX=U#]EWXWZ5XA\.ZLEI:>,/A_P"++?X: MZC>:EX,\;:39WNH0:9K^GP7UI<$6M]?:9J-A=V>JZ/J.H:7>6MW+^0_[2G_* MJW\%?^P)\&/_`%?;5\^?\&Y_PPT_XG_LL?\`!4CP9\7M8\8>'?V=?BAX,^&G MPN\1ZSX7FB75++4/$6A?%32?%U[X22^T?Q#IL/B73O#WB'P\T]S/HFI1(+O0 MVO=/OK>*../]R?&_P"_X)^^/OV`O"_\`P3DUCXN?'2V^"/A.U\,6FG>*=-M] M-A^*LT?A3QG->ZY=?"N\\(R/-JA^SWI@\#VRR6'[J!;:X_TJO*Q>9Y?A MIP6-Q^"P=2IAY6\%>/'!7'$\11P4\=5H<-TN',%CL3AJM;#QC3Q&99?/,%@W1C&G4Q M'L'6E&G*4H1_7[X4W]CIOP:^%MWJ-Y:6%HOP\^'\+75[<0VMNLUWH&CVEK$T MT[QQB2YNIX+:W0L&FN)HH8PTDB*?Y3_#'Q;U?_@DQ^VE_P`%3?V4M"U34;_1 MOVC/`VD_M$?L:^'!%'9K)\6VBN+2:U?]&=&^`W[.]LWP]L_$'_``4P_P""C7C7P=\/?%GP MY\5V7PW\8>,?!$O@K7S\+O$^A>*O#/A[Q=:^'/V9-#UC6/##:CX0SE9X_HWXQ_#S_`()W?M&_M-?LX_M6_$+Q$;WXK_LO2Z[/X'D_ ML#4M-T'Q$=53S_#J>.X=9\"3:EKT?PV\1M/XU^'4>F:WHO\`PC?BV[O=4G^W MP7<]H\//,EJ1@J>`[R?5?"EUXCAT/1QXZNO$L\FAZMJWV;5;;5995UGZ)_:X\ M*_LG_MT_LZ?$7]E_XG_&M/#G@+XFMX077M8\%>+O"_AGQ;:'P9XZ\,?$/2SI M&I>,]!\1:';K/K/A/3K74'O=!OTDTV>]M[=K2\EM[RW^7M"_X)Z_!\Z+X`\( M7G_!3S]M3QU\.OA]KGPYUG2?AKK_`.T5^SU?^#-6M_A?K^B>)/"/ASQ!;Z+\ M#-*UG5/#,%[X5`K_4,RKU\OS7VDJ%;+I+VM"?UF,5%T_@+XC^#OVGO&?_!;K_@H M99?LA_&'1O@W\;K']@3P'J/A'5_$'@?PSXVT7Q#K$-G\+$T7PSJ*>*;34].\ M.V]]K']%T/PJNF M:AJ&H_#SPOHFEK;Z7I7BXZ+J-WJ&NVFK"+]U_`_[*7P*\._MG?%/]N?P[X^\ M2:K\6?C!\*?#OP?\1^'I/%7@Z^^'5GX:\-S^%[C3[[0M)L?#L'B6WUV9_"^F M"ZN;[Q=J=A(MQ=B'3(#-;M;\M\*/V*_V?OV;?VE?VCOVE_!WQ0\:>&F_:H>' M4_BU\$M;\5_#Q/@'?>*ECLTG\ZK>W'CF^T_4[K MQGXF6[TV6VET:VT;>%-3E.4)0FIRJ?#/F2C42491LVD^DK;IKJ>IB?%G)'DN M#RVCSX/%Y%D'A-B\!BJ65T\'B,[S;@:CE]'..$<^QU"C]=QN18C$4X9QE4\9 M*OA<)FN2X2I"%)8A2I]!_P`$TOB3X7^+7_!/S]C?QKX0U"VU'29OV=/A5X!O&>ARS1?*UYX>\7^'-:=.DD44BM&OY4_ M\%;M1@\!_P#!4;_@B;\3?%=C=S^`$^,GQ$\`S:D;6Y&D:/XO\9:I\,="\-R7 MVI01316UQ)J&LV6JV]M<^2)[/P[J5PC_`&:SU">T^A=&_8D_9<^`.H^*K?\` M9P_X*)_&O]DCX6^*=6O]=U+X"?"WXY_!+6/AEH6JZK(9=ZW7-Y!X8U.-+>7Y-*@TZU@MK>V[OXW7O\`P3:^+/P`TG]FGXV?$[Q- M\6/"_A^\AU_P_P",=8UWXK^,OBSHGC>SNK_4-/\`B)I/Q:L=-NM:L/&VEWVK MWLVGZA%J<=G!:2OH*Z8_AQ'T8;.E6G2]FJ3O&,;/>,G'ET2LVE)7MS+32]UO M\IEG%'`W#'B'BN+,%FN.S3AW/GQC@,1ED,!/"9_DV2<9Y%G625Y8FIB*L,MK MYME-/.HSHPR_'8C"X^>%J2EB\#&K"+S/^"^5[8Q?\$IOVG-&GM1J6I^+KCX+ M^%/"^C(HDO-8\4:I\>OAD^DVNG0$,US?6K6LNKQ0Q@RE--E>+YT6OC3_`(*$ M^#_B+>?\%3/^"+G@KPC\1%^'GQ)@^'G[1>DVGQ%D\*Z5XV31]8TOX66JZI?O MX6U:[MM+UA=0CM+ZS:">]C2$7QNH9C-!$3UUGI'[%NH>,_AMXL_:)_:S_;)_ M;4T[X,:[9>+/A9\/_CE%X6;X=^'O&>C>6/#_`([UGP[X&^&_PM;X@>--#C:Y MATW6/']YXAMH_M=]+)IC3SK,?3OC-\;_`-B'XN_M1?LT?M;^(I?VDC\1_P!E M2V^(5M\/-#\+:=\/;+P3K\6_7_1C4L-7J7;I2C?V<4KM-1C)R;;5K/71JS5CLX8X_X3X.PF59-1S7^U MX9=EOC-C*^:4\JJ2R^KF_'_AYA.$LBRVC@,S@JN*PM#$Y3A*N9U\;@*%"?\` M:%6@Z&*PN"5?$>#?\$>#J'CS]M;]M+6_VUO$'C?QK_P4]^`S0_![7M9\6P^' M-!\%1?LW7VJQZIX1UCX+>!_#'ASPS8Z'H>OWBV6KZQ>7-MJ4MSI7B7PIK>F: MA"GC;6X;GQ__`()T_"'X_P#QF^.W_!;GP=\'/VF1^S9I6M?\%!_C/I'B7Q'X M?^%-EXW^)!-]\0_BG&+SP9XLUCQKI&D^#;F.R-Q:_:_^$2UO58)IDU#2=4TB M^MH)E^I?%/Q\_9(U#]LSP;^W3X7\'?M!>%?C5X;^'VN_"CQ1:^'=8^'F@>"? MC#X!U2)_[,TWXL:'EZ)IN MG0*I[*?Q'XK M\4>([YK_`%G7=5.FV>GZ=`6/V;3=.LK*SBBL-%TW3;.66]NH+C4+OZYKY+_9 M/_:D'[3^B^,-7_X0;_A!SX3U33--^S?\)-_PDHOQJ5I5)6O>RLFM;N^GGZZGX-F>;X_/\QQ^=YKC M:^8YGFV+Q&/Q^.Q,G*OB\7BJLJN(KU6U'WJE64I-*,8QNHPC&*27P;^V_P#\ M$X?V9_\`@H)!\,F_:`T_QP-9^#EWXFOOAOXG\`>-]5\&:]X8NO%\OA6?7I[> M2T%SIMW-"_#%M3\UH%4F8W").O[8T5FZ<)-R<4V]&^_K]WW:'UF4>)O'V0Y9@\FRGBK-L' MEF6RK3RS!QK1J4LKJ8C$SQE>IE7MX59Y9.MBZE3%5)X&6'E/$3G7DW4DY/YB MT/\`9=^#?PD_9L'[-WP:\*6/PK^%VC:!;Z-I6E>%](U#7;NU@AN;6XN=2ND, MM[X@\6>(M2>W,^J:SJUYJ6O:S?2R7VI7MYQHY&G^#_A;K=G+,PP4\J\U[P3'HO/\`J]DFKH6=U>YU*KBJ\LSQ5 M3$8[$U<;C,37J/$8K%8NO+FKXG$8FNYUJU:M*\JE2I.4IS;G)N3;?XT7WPET M5'`\-_LM?M8:SAO+'_"3Z[\/_"BR%AM1Y&M-.UD)EOFD97$475B5R*\R\2?` MS]H+52!X$_93\0>'$9UC+>+OB9X?\1S$]&=?LLG@>.$,60J\B311`.&>7!9? MWDHK%<,<-1VR++GYRHN7;O+R_$REG& MOF9H/A7;Z>I8+M3Q5\-HUCSCYE74?&%Q,RC.2?WG<#)&*NC]@K]L?5)'%Y:Z M/8*%W!I/'.D00NP(&Q8M'EG(;!+9>)$P#\^[:#_0C17;A\HR;"M2P^2Y31DO MMPP%#VG33VCBYVTVYO/?4Y:N+S"NK5\SS&K%[QEBZO)_X`FH_@?S[Q_\$U?V MG[Z/S+O4_`4#LQ!AOO&&JS2\='+6VA7D)#=5Q,6'\2K5ZW_X):_M#31+))XH M^$-HY+`P7'B+Q\?N_K^F_*R^IT>TO\`P)GX M%_\`#K#]H/\`Z''X-_\`A0^-O_G>55NO^"7'[1%NJF+Q'\);TL2"EKXC\5(R M`#.YC>^"+12#T&QG;/50.:_?ZBCZS5[Q^[^OZ;\K'U.CVE_X$S^>>Z_X)F?M M+6[JL(^']\K+N,EKXKG1$.2-C"]T>SD+8&[*(Z8(^?=D#D+[_@GC^UA:!3;_ M``]T[4RSLI6Q\;^"8R@`XD;^TM?T]2C=%"%W!^\BCFOZ1Z*%BJBZ1?JG^C0G M@J/>:])+]8O^GZ'YT?\`!/+X)_%/X*>'?B;I?Q0\)3>%;K6];\.WVD++JNA: MJM]!;6.IV]V4?0]3U.*+[/(T(83R1LXG4QJR@M7Z+T45C.;G)R=DW:]MM$EU 4;[=SHIP5.$8)MJ*LF]]V^ENY_]D_ ` end GRAPHIC 9 exhibit99-1x1x2.jpg begin 644 exhibit99-1x1x2.jpg M_]C_X``02D9)1@`!`0'_____``#_[@`.061O8F4`9``````!_]L`0P`!`0$! M`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0$!_]L`0P$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!_\``$0@` M3P"/`P$B``(1`0,1`?_$`!\```$%`0$!`0$!```````````!`@,$!08'"`D* M"__$`+40``(!`P,"!`,%!00$```!?0$"`P`$$042(3%!!A-180'EZ@X2%AH>(B8J2DY25EI>8F9JBHZ2EIJ>H MJ:JRL[2UMK>XN;K"P\3%QL?(R;GZ.GJ\?+S]/7V M]_CY^O_$`!\!``,!`0$!`0$!`0$````````!`@,$!08'"`D*"__$`+41``(! M`@0$`P0'!00$``$"=P`!`@,1!`4A,08205$'87$3(C*!"!1"D:&QP0DC,U+P M%6)RT0H6)#3A)?$7&!D:)BH*#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6V MM[BYNL+#Q,7&Q\C)RM+3U-76U]C9VN+CY.7FY^CIZO+S]/7V]_CY^O_:``P# M`0`"$0,1`#\`_O7\3>+O"G@O3O[8\8^)_#WA/2//BM?[4\3:UIN@Z=]IN&VP M6_V[5+FUMO/F;Y8H?-\R1N$5CQ277B_PG8J[WOBCP[9K'#X%?@S]N#X?:+XN\=?` MS7[VQ^(.GZ_X5\/?&.V\(^/-%_9DF_:X^&F@:KXEN/A7:W?AKXD?"32?!7B_ MQ597OB_3;"XNO#'CSP[?>!'T?1O"_CWPM?>.]+3QM;Z1K_PAXE^&OQ]UW]E_ M3O"VH?L[ZOX)U72K?_@C_:Z;X`^'7@?Q5>:1:Z?\)_\`@J'XM\0>,+_P]87: M>(?%7AS0?#WP_#_P`0#7Y;GPMJ/BK7?"IU MMKW6-*U+[+F^%+;]K;QYXC\$^$;SQK^T=X'^&'B']KO1M,O]7TC1/%$'C#PK M\([7]A7XQ>*/%=CJOQ$^+GP:\,^)-0\`>)?VB-(\$;O%&M>`M`B\-^/?$R_# MKP#XHCMK'PG%;`6[M+_AD^G>Y^R-%?CIX,\;_M0WGPR\47OBZU_:XT_XY3?$ MGQK8?%;2;'X?L/AMX>^#VC_MO^$?"[ZM\()KGP7<-K7BU_V1K[7M<^$P^"L_ MB"_\1^'[#Q%KGCO3KCXP+X-E=?#L7[5WCWQU8>"H/$?[3?@_]G+4/V[H-"^' M7C>[T;5_#/Q??]F33O\`@G]X]\8^)D\?ZEX[\%3^.]&\`7'[8>FCPMX>\5_$ MO2]*\8ZA/<^&]#T[Q"\%[X3N;\"WFNOX6[=[Z?,_8JL&Q\5>%]4UW7/"^F^) M-!U'Q-X833I/$OAVQUC3[O7?#R:Q;"]TA]W%];$ M3VQEB^>OR+_8^^)?Q_\`B/KW[*'B+1_$7QV\6Z;KJ_'\?M7ZG\6/"GB/2OAT MG@_1I_%^G?"&?X=:WJ'A;0_`=_XGB\=V_A2PT*;X<:EJ>LZS\.)?$M]\3)=1 MUBQTZ]M/F'QQ\#OVI/`_[??[>G[2G[/O@_X@^'/'?QG^,7PD_9DT#QI=^`?$ M&L>`;OX=_%']AKX`:%X>_:"FLWMK>S\9>%OV9OVB/`FGMKFLZ1=SZ?H.GZM\ M4M!U6[MIWOXK8"V]]+?YI?J?T*>'_$_AOQ;IYU;PKXAT/Q-I0N[NP.I^']6L M-:T\7UA.UM?69O=-N+FV%W97*/;W=N9/.MIT:*9$D4J-O(R1D9`!(SR`<@$C MK@D'![X/H:_G._9U^&?[1O[,WP5\9_"7X;_#CXR>$/`^D_M%?\%4KWP$E_:%^&'QM_:9D\7?#7]J;6[_X[_M0?L[ZUXB\1^!)_ MC%H/POMO!]O_`,$\OARWB74E\2>#OAQ\;/%VB^`;C]H?PCXQ^'5[:?`J"T\8 M>$?$MOX%TGQEXL\.?#9(UUL"V^JTO^#2^5[Z=S]YDOK*2]N--CO+5]1M+6SO MKJP2XB:]MK+4);Z"PO+BU5S/#:WT^F:E#9W$D:Q7,NGWT<+N]I.L<&KZQI&@ M:==:QKVJ:=HFD6*++>ZIJ]];:;IUG&TB1+)=7UY+#;6Z-+(D:O-*BF1T0'

&]"\.>/[*UO?AQKFBV'Q'\7?#C0%^*7P^\->-+#XC:1X<74) MM/BN/8/VF=.^+OQD_P""3_QDT0_#'XKW'Q2UW1/$^AZ9\/=3M_%?CWXD:O:^ M'?CK/IF@7VG6][X"\$?$#6]*\0>$M&L/%?A1?%G@'1?B!%X*O](/CNR?Q5!K MEY,!;;71VU[:+\K_`.=M#]<:*_,2ZB_:FT2_^&?C7PQJ_P`7M>\4>+?VJ?VU M/`WB?P=XHL9Y?A]HOP8T3PO^VAKG[/UYJ.C_`/"/01>%O"MQXT^'WP!C\*_$ M;4+E;S7;3QKI?AU/$6J^'_$_A71K;I_V*_BKXW/PV\`2?&O3/VPC\1O'7ASX M'Z1XU3XP_!K5%\.:+\>O$7POU?Q/\6;'PZGA#P*FO^!O!^DZ]H.H6_B_Q=XT M_LG]G#1/$=_X1\(?"'Q6EWKDFB7((_12BBB@`HHHH`X7XA?$OP5\*M"/BGQ_ MJ\GAWPS%,8M0\1S:3K5[H6A1+;SW4FI>*-7TS3K[3_"FAQ1V[I-XA\2W&E:% M#%/#WC/7_`DGB/^Q]8T MK2-9UKPR]O!K%WX9N-8LK%O$/AV.]GDL]/\`$^F1SZ#KIM9K[0;_`%/2);+4 MKOYN_;C^#7BSXX:9\//!^@6=O8:9=^,=%T;Q-XQNHY[K5=$\->+I;SP]XE@^ M')-3^$WPBNM>\5>%_"'B7PB/'.N^(/A=HFNZO>:EHTR MW6F?$3Q9X7TN'PQI?AGQ7I-KJ%SI^FW'_",:?.+=KC3JB\N>UERVWZM[O6^E MO1WONK:U9._#6B-X!\7>(/!>MR M^(_$&@Z)#-JGA2#3SXDNM.-YJBR7&DZ)J5[<>']2OYH[9;77M'UG3Y8U^Q>; M+W4/Q!\!7-AX=U6W\;^$+C2_&&C#Q'X2U*'Q+HTMAXH\/-#IMPNN^';Q+UK? M6]&-OK.D3C5-,DNK$PZKILHGV7UJTOY9:1X(G\7_`!"\!?!/43\.-+^)FH_L MD_MNZ[KGP4\;Q^%_B1'\-_"7QH^.O[*7B7P7\-OV@="T?Q!KVH>-;;QKH]C? M:/\`&?Q#>^+-;E^+GB>+XGZSX?\`&^LV\MKJ=OXE_P`%$;'XX>(/BE^R5X]^ M'.A3^"?B1\/?V2_CQ>>+OA9X.O=-\5^/TU7XB_%/]BCQ#];\;3)H?A?P7X7L[_QMJ&H:.8]%ANLG5FHRER.3C*G%Q5[OF=- MS?6W(JC?*]7RO5:VM4TVESJ7*I6]>9QW3LKK1Z7_4+X#?MG?L]_M)> M)O%?@WX5>,+[5/$_@Z7Q4NIZ7J_A?Q+X=2_M?!7Q4\?_``6\3ZEX8U;6=+M- M"\7V&B_$;X9^*M#U67POJFK2Z1&/#VJ:O!8:5XQ\)7FM^IK\:_AH_P`89?@* MGB17^*4'@N#Q_/X>CTW5Y+:W\.W6H7&G6HNO$,=@WANTUV\>SO+^P\*7>K0> M*-1T.RU'Q#I^D76AZ9J6H6GY"_L(ZOX:^#'QJ^*GPHU3QAXE\*>`?&>B>/\` MXF_LPS^)_`GB/P'I/BKP;XS\6^._VC_VC/V@]+\4_$S0S8ZLVG?$[XT0?#BS M\+ZO>:QJ?A3P5\//#_Q!N]/NO`/Q2T/5]5\$\2_M-?`J;XH>,OAWX<^+_P`. MM.TU/B''KOB9++]J/P)X(U^?X[7GB/PCI]Q\>9OVA=,^&7A_QUJNAZ%^S]K4 M>MSZKIWQ*O[0_"[2[SX,RZ7?ZAHL_P`'HB%6?LXN?(ZEW&:C=1YDM5'63L_B MB]6XM24=;(<(\\DN;ELG%NS=G;66B6E[-*R4O=YM+O\`?2[\4_#'X0/X4^'5 MAI3>'AJ>D>)=6\)^"_A_\/O$.K01Z+X:U'08O$M]9Z!X`\.:G%I>GV.J>,]" M%W-):6D$E[K<15I)II,&A_&KX>:_XB\2^%;?4->TK6O!_A71?&WB2'Q=X&\= M>!;32O"WB'4?$6E:/K$^J^-?#>@:4\%Y?>$_$<2QP7LMQ$ND7<\T,=O'YI_, M#]L;Q1\+O%WC7]AWPO9V@_:)L_BKX>\2>"O!_BB'0/!/Q8LGM/'OA'1_V@]" M^(5_)<>$/%%C+-\2_@O^R=\=]*\$>+O!?@[5+K^W+J+4ET^#PR=4F3A/V`-$ MN_!&O^-O@IH?@S6?@=^T#\4?V6_AWXC\=>*]7\#:%I^H^$O&O@&Z6UUO7Y]` MG\,>"M+UE#+^T!8:EX!T*P\+:OX.TWQ!X7\=:/KFO"2:;1+:E5O/E5FE+E;3 MUUIQFEVNW+HVN77H[+DM'F=TVKJ^WQ\M^]EK?ST]?U$\1?M:_LY^&]/T?59O MBWX.UNPUSQ9X,\&V4_@[5K;QJPU/Q[XA\-^%?#^H36WA5]7NT\,1ZWXO\,P> M(O%J02>&_!]AJT>O>+=3T3P]9ZEJMEZ7X@^*?@/PWX(3XCW_`(@M[OP5-=Z! M8V^NZ#!>>)K>\N/$WB/3?">C+80^'K?4[O41=Z]JUC8C[!;W)C>1G<".*1E_ M/7]@5_B4NOV'A7XB>&O'7A>]^&?[-_P/TVWT3Q]8V]CJN@:=XL^&GPOTU=%B MCL?M%E$J_$#X7?%B\ETN34)M8T?SX8=6L-)6XL+2NK_;N^)?AGPW-X2T*]^. M?PG\)QVMY\.M1\;?"7Q5XVT/2_&VMZ=>_M!?!S5O!_CW0]`O-2@OH-,\,P>! MOB-%J6KRVT>FW&D3ZY+++.V@&335[27LY5+6]U\L7%I\RO=N\E=;:))I)ZMN MR.5KONKM+I=_:7P^^,7PY^*'@W6/B#X.\1Q7?@[0/&/Q3 M\!ZSKNIV6H^'+/3_`!-\%?B)XL^%/Q+M)SXAM-+?['X:\=^!_%&C/K*(^C:B MFEOJ>E7]]I-Q:WT_':/^U'\!-<\<>.OA_8?$_P`)'6_AS8>%;_Q/=W&MZ9:^ M'H/^$PM-3U#2K"R\1SW::/J6KV^GZ8=0UG2K*[FOM$L=2T.[U."V@UO3)+G\ M_/\`@F%X]\,7GACXO:'I7Q6\.:_X[UGX\_MY:]X&^$,'C9+K3+?P4?\`@H'^ MU1X^T7XGWVE:9%J#Z+_PLZS^+GA6YM->^QWO_"2?#C3?!'B7PU'J6EW,DDGS MUJFO_M`_"7QUXQ7QM\:M,FE^(7_!23]EGX,M4M=5\9F5 M7E[*E4E%7G!2FELG[/G:5Y73[)WMLVMQN"YYQ3TBTEW=YJ-]K;/RN[-*Q^N7 MQ"_:^_9T^%ZVTOC#XCP0VEYX(L_B/9ZEH/ASQ?XRT:[\$:EX<^(?B[2_$-KK MG@[P_KVCSV6J^&_A1\0M8TI8[YKC4;+PS>2V<,PFL_M/0_"O]HWX5_&;Q=\1 MO`G@>[\:KXN^$\?@^;QYH7C7X3_%?X7WVBQ>/;'5-2\*/''\3?!7A`:J-4LM M&U&X*Z.;][&**"34$M$O]/:Z_,;_`(*7>'?BOJR_M5:W\)T\'V]UX0_9$^'& MM^.M<\;ZG?G2=#^%4ND?MZZ=\33IOA>TL9O[=\8^(/!%YKOA'P-JUMJ6BZAX M1\6^(-(U:ZGU7P5)XW\.ZQZ]^RCX>X\?M;:QX5UGQ!X+O?B]IW@2]\%13 M?LY:WX6\$7G@GPO!K-OX,^*VA^+SX:\(^!-9UJ30_%B^";OP#OZ?K?@ M6Z\6ZSIOBKPUXGT/6=0KVD_:\EERZ:VM>ZJZ1;EJ^:$>EK-J[=^53FN[V M?HG>GO9:)J4K=;K[_N[0_CO\-/$WBFZ\(:#K-]J>JV'Q#\3?"B_N(=`UZ+1K M7XA^$?"5OXXUWPP-F75]I@U'2=>T%[Y-?T/5-,M>P M\6^._#W@D6#:_P#V]C4C_9O.^SW'E?D;H_QR^`/BCX9^*==M/C+XAOO@=9_%_P`->&/A;XJ^`MQJ M/B?XE?`SQ9+XF\8V/B7]J7XC>)]$\(ZCJ=OXG^*?Q9\;:Q/\3=,\31>)/A[I MWPPU"UOOB;X6CT#Q'\8]"A^T_C3X>^*\?Q%^#%AX:N/C?XM\+CX:_%*R^(>K M>`/$WA_PM>ZEXMT./X=Q?#S6?$2W6L^!_!6G7VJ2ZAXXO)[?P[9:4=4N?W,> MEOI&D6UI85&HFKJTO@^'72_*]6I;.*;Z-"<;-)W6Z=]-4DVKO1/6UN MCM=ZGN?@SXY?#CQ_XW\0_#KPS?\`B*7Q?X6\*^'/&NN:9K'@+Q]X6BL_#GBW M6/$^@^'[Y=2\4^&=&TNYDU'5/!OB6VBL;2\GOU&DW,\ELENOFGUROR,_X)GZ M_>3^)?$/@?QYXB\,ZC^T=\//V*/V$K']K7PMHWB+PGK>O^!/VEO%_BG]L'X@ M?%O2?'=AX/U"_P!+\/>*M9\7^*-6\575A%]GM;V'7(M9TM)M+U&SNI_USIT: MGM::GM=R5K6:Y9RCRR5W:4;6DKZ236FP3CR2<=[*+OT=XIW7D[W3ZIH\B^)7 MQG\.?##4]"TC5=$\8^(+W6M&\3^*KB#P;X?D\1W.A>#/!=UX9L?%7BW5+"WN M(]3O-.T>]\8^&[9M*\-V.O\`BS4GU(R:+X'U\/Q^*(]7?5'EU*VCLK71+KP3XFTG4885EN=.U#0]5 MM;BTB&D:J]AX%^U5^S=XB_:3T30O"FG?$?1?AYX>-MXFTGQ7JG_"MH/$_P`3 M=)L?$=A:V<'C+]G_`.)L'BWPMK'P%^-WA)[>6Y\&?$Z*R\>Z5I$]W+=7?@'5 M-2LM&U'2^&^#W[&%Y\(_BGXB\:6WQ1CUSP;<_&7Q=\7_``AX-G\#FRU[0+GX MD^(OVO/B/\1-'U_QJOC"ZM?%+:G\5/VQ/&VL^&M2LO!_A6/PUX(\,>&/!=[I M?B363JOCR^T)TMOKZ?K_`,`^B_AK\5O@;\78?#?CWX6^-_AYXVF\>_#OP_XR M\.ZYXUE8XW&OGPN]]>W@MA=P16EIJTU]:R1P:D+N M$'+CP[I'PZUF&]\6W/C<>.Y-#B M\+ZEXCAT'0=<\.VJ^`_'1U7Q;-K%MX%TB71M8MKCQ$EY#=P)\0_LO_\`!+&R M_9Y^)WP4\>ZU\<_%/Q%TOX!?#[P9X4\`>&8]1^._A+2X_$GP_P#@)9_LJ>&_ M%>I>!G_:5\4?L\O'./%FJ_$SQ-\/?B'X/\*>(?B%\.?AQ\.)-.^(OPF'Q;^'=SH_@ MC5_C+?:O8^-_!T'CSX>ZKXL\/^++#XP3VD^CZ+XQ\#W]A=^'+*XFU_5M)U+5 M-`F`LM=?1VMK=>O0P_$'[7/P\\/1>!_$&J^#?B-)X!^(?@C6?B#X.^)UEHGA MO5O#=_X,T;X3W?QBUG6KO1-/\577Q+\.Z;;>'-/719;OQ)X"T>RG\:ZAX<\) MQ7$VJ>)_#2:K[#\+OBWX8^*]MXP70X=3TG7_`(=>,I_A[\1O!^OIIT?B3P+X MUA\.>&O&2>'M?31M3UK1C=WG@WQGX/\`%NGW&DZSJFGWWA_Q/HU_;WCK=%$\ M)MOV2W/AS7?!^K_%#6=7\--^RAI/[*O@6Q?0+"TN/!.ESZ3J6E_$3QRUU#?, MNOZ_\14MOAZM]9RVVFV>BVGPWTBWT^22YU35K^:A\*?V-M.\+?!GQG\*/B'X M]U[4?^%A_$)_B3X@?]G+6OBO^QYX4\)ZN=-\+Z8VA?!C3_A'\8KCXH?"_P`% MZE-X4A\4^)O#G_"Y_$R>(_&WB?QUJ][=IHOB5?#.F@:?EM_P?G?7=Z:'J/Q` M_:%^&?@#Q?!H/C;3?$MEI^B7^E1:A\2+KPM,_P`/?!OB/Q)HNL3Z)IM_XHN& M22WU;4]"BU*.>\T6RU#3M%MM4L+#Q/JFBR^)M&M=5\JN?V[/V?='L[C7_$]M MXW\#:G;6IU+Q+IGC;P'J'A7Q5X8^%>E^&-#\>7WQB\56.JFWNM.^#7ACPYXV MT/4/$WBEY9D\%ZUK5WX/\3Z=HOCS2O$WAG26?&7]F?XO_&3XSVWB+7/B[\(+ MS]GU/!NM>"S\&?$_[//B?Q#X]T*+QMX=U'PM\1_%7@;XQZ=^T/X7\/:!X[\3 M^']2N/#VD^)M?^"OC)_!WAFYUO0=$L_LWBWQC)K_`(O\0O\`@G'JWQE_X2#7 M_C!\=+3Q7\1_'WP[^)'[-OQ*\::/\*(_"MOX@_9!^+6F>&]%\??"70="M_B# MJ,OA?XE>(K+P?H&LW?QHEUO7K*U\82^(-2TCX7Z7X7U#1O!7AL#337UM_P`& MVO?H?;GQ"^,_@[X9:U_8]SHOB;Q)KDV@7OCGQ18^`]`C\1:KX8\#Z3-;Z3-X MW\56-MZQIFB6&FVVL>*_$ITO7/^$5\/:S9^$O%$VB=O+\1/A_#JL& M@S>.?!T.N76K+H-MHTOB;18]5N-<=;QET:#3GO1>3:LRZ=J#+IT<+7C+8WA$ M)%M.4^3OVF/V/M2^,^I^)_$/PW\;>`?AMXC^)GPU\+_!/XL7_C[X/WOQCL=; M^%G@C5_B%XB\#GP)I=E\4/A:OP\^*/@#Q%\4_'.L>!OB"]UXKTK2KK7YY-7\ M">(;C3]`N-%Q?BE^Q1KWC[Q#\"=2T/XRS>#=$^%?[1WBS]H#QKH6GZ%X^T^7 MXG'7?CYX>^.^C^&+R_\``'QI^'%I(NA7/AJQ\(7<7Q/T;XR?#KQ!I#-7\*@:::^NFW]:GVEI?CKP1KES<6>B^,?"NL7EI,MO=VNE^(=(U" MYM;A],AUI(+B"TO)I89GT>XM]66*15=M,GAOPIM94E;YRN?VP_V?T^+_`(3^ M!L^I2S^+O'%SX.U'P[=VUAIFJ^#[^+QAX<_:Z\=>$_$1\5:;J%[HRV=UH'[# M7QNUI-0,YGTUK#PG'>K:7^N)!9>?>*OV'O[8^'WA_P`'>&OB>O@K5]`\`_`C MX?0^*-,\!VER9=+^'1^*OAOXN7IT1_$EO:?VE\:OA9\;/B3X.MKJXN+N7X>> M)-9LOB'')XOU32;?2W^>_C7_`,$F=!^-7Q$F\8W_`,:]8\*:#+J.D7R>&?!_ MA75/#.I6D.AVW_!4"+3].TSQIX9^(N@ZUH=MYW_!1ZV2>XT"+2M2CTWX+3V6 MEW^EW/Q*@U+X=`*W5].G?3^OEN?H_P"/_C'\,?AY\._^%NZQJ]EJOA'5[SP) MX:T;5O"\=OXD?QCJ_P`1O&.C^`OAMX=T"XTZ26UU:7Q9XV\9Z-H&ARR7L6BP MWFO?;+_4-.TS[?J$.'H/[2_P8U?4O%'AS5O&VB>!?&O@+POHGC'XB^!/'VK: M-X:\4?#WP]XB\5>*O!.BZIXKCGU*;2+;3=4\4>"O$.FZ7K&GZOJ.AZO%!IVK M:1J=_HGB'P[J6J^;^`_V7O$'PY_91M?V>?#OQ2$GBY%UO5=4^(GC#0?&'QD\ M.^)/$_BKQUJ'Q"\96OBCP?\`M!?%;XP?$#Q+\.?&6K:QK.@>(/"_B#XX:IXZ M3P;J]]8Z!\6-"\4QZ;XRT[S3X>_L*ZCX(\87_BZ?XJ:'J1\4^#_V>]%\9Z!I MWPMET+P_%KW[.W[7'Q7_`&K?"5S\,K!OB)JW_"OO`S7?QP^(?P^L?`>IR>.+ MGP]H%E\.;S2O%RGPAK&G>,@%;J_ZNO7I?[OO^UW\?_#HZ7XFU"3QKX*.B^"K MF73O&5\_B30O[+\)7EHD,L]AXFN6O?LF@W-M'-!)+:ZJ]I+"DL+NBJZ$KX=^ M(W@'Q=K_`(M\*^%_&7AKQ!XE\!WFFV'C/0-(UFPO]7\,76L:/8>(-)CUG3[> M=[JQ74M&U2QO[&::-8+J&9A#(\D,Z1?F#/\`\$KD/@_XR:):?M!_$.+Q)XT^ M(7@KQE\,?$]S\1?VPI!X"TOX=:MX^USPCX>\21Z=^VCI'B><1:G\3_&5QK)_ M9R\:_LH>%]0$FBQ6'@S18].OUUG[D^`GP(U3X"#4O#.C^-+37?A>WA+X5Z3H M'A_5]#\1WWC[3/$OP[^&GA3X2ZAK>L_$_7OB%XAN/%NC^(?"'P_\$S6^EZOX M87Q7I_B2W\4:WK?Q`\7)XCL[#P^!IW]-/3_@_7FH06-G#J&H): MQW]]%;0QWE]'8K*EDEY_#F4?!C2KOQ-+X'\&_!WX_:G9?!J"P^)'[+/A[PW<>`;WXC_ M``S^%GAJ76_!>H?M!:MK]CXS6;X?_M>^(IOB'X4B\$?HO\=_CWJ?P2U?1)F\ M'Q>*O"LO@#XA>+]=73=3U(>-Y=4\->)/A9X2\(^&O!7AJT\/ZE9^)=5\7>(_ MB98Z0+;4-9\/I:N8;J.[G\M[.XA^!GQQUWXN^,_B%I.J^$->\#1>#?"_P_:; MP]XCT'Q#HUXOB'6O$GQ8L=6U32KCQ3X?\*:YK'A?5]'\+^&+O0[V^\-Z+<*3 M>PW>G6.HI?6=O//'FY->;T=MK[VM^-_(]F.0YI_94LZ^K1_LU4O:K$^UI23M MCH8!TW"$Y5(5(UYQYH58T^6E.%1OEK4/:_/7C;XA?'VSE_:9^S^)?VA-)NM! MU30;6:Q\)_L[V/BK1OA+\,I_'MGI<'Q"_9?M$_%75?@J^J?$?Q1 M\/)M,_:-@\.?$FV@\*KX3T2>PL?A=\0?(/`7QC_;;U#5/%'PL\06WQ, MOB/J?BSX`^,]9_9^NM,\##]G+2_V(M%;PC=_&/XA6OPEM?AA\,_'_C#]KC0- M%?!]IXBM?!/A/P)X<^)/Q-\1:)X!\,>,=+TO1_$WCS4/#\.K^/+[Q'X^\'Z MII'P\T'2/!7BC3-;LOACH_C/XJ7GB/QQX+\5Z7I4?@GP!X^M-9H\>_ET\O+7 M;O\`G;?5_%?BCXY?\%3IOB=8ZAHG@/4M)\#^.?AIXZ^)7@KPK)X1\2I<^&/# M6N:+K^O:#X:\<:%8?LC?$K1K;X[?"[2H?`^BV7@_QE^UI\(;KQ7\2-2\--.T[X8?"KP5X9F^+/A_1O!6OMI>H^'_`(5:3K+: MW8:=K'@6\UC4_'&F>*C%\0_%+_@J!JGP#\$^+-&^*'Q.^&/ASQYXO_9H_9Z_ M:)^$'CWXC7WA#P1X(A\1_&OPQ\?_`!5XQ^$<7]J:EX9L-:E\'6'[/\B?#NV6 MYUGQGKU_\5/`FAZ]%K,J2ZUJ'U+^UM^UWXR^&'B?1;[X>:Q'!\(/#/P'U+]H MCXA?$[1?!>@?$+PE9^"O^$AT^/3?'?BGQ'?^/_#$4'P/\*>%-'\6:M\0[/X7 M:9XY^-7BB'Q5X'UWX7:9)I7A+QE9ZT#U7+I;JO/9^>^GE=^IYC\/+G4Y?"6E M^.?'GPX^,'BO]FJQ^+'Q7\SX>^%OV:OV@?A=)]FU3PE\+=*^&/B&V_8R\::9 MJ?QYM?AAX=U^R^)^@WO@V[\-^([%OB7K5E\=M%T#2?A]#I.K^$?KK6M;N/B% M^S9XJ\+_``6TWXJV.N_#^;P3X$\3>#]7\0Z_I?Q:M[70%^'WB?XC?#?2_BOK M_B74+?Q#\1[KX::OJ/@U/B7H'Q/\3:59_$>ZO;2?XCCQ+X>UZZTOXET7]L3] MI_Q8OAN6RTSQ3X>TWXJ:E_PE5KJMW\&-%UBY\%_!]=&^)/B&+QK\(?#?@_QE MX[\8_$G2]"\1V?P>^!GQ'LOB9X4\*>+!XD\1^+/C9X3TBT^#]YHLOAK;^,G_ M``4"^+>A?L7_``"_;4\)?#VYTOP'XL_8K\4?MF_$33[#1;_QG=6VN^'_`(:_ M"KXF>$?@9=FQL;VX\->$?B)I'B_XA0ZI\8;RTM--\'R^"-!%W?6ESXILK&_! M6[=UU3WV7^?Z%KXF?&GXD^#KW]E^]_8I^`OQV\/?#SQW^U?X#\*_&70/$7P" M^*7@7P_)\.M<\??"CX7_`!-\2ZG\-O%WP;UKQUX"T;PYX7\:>+_B)8^);K_A MFCP?K>N?#;7/BMJ/Q/\`B#X'=7_9NT.W?0_CCJ/PD\?>)?B;^S5K?A+X'_LA^,_$N MBZ'J'B;PEH5OJOA;Q1X2\$>)[?Q'J][X*O\`]JG]GR^\6_#J,_>?B7XS_M&: M/\1K+P2WCJTU?1_&^H^--?UKQ/\`#CX):]XG;X5_#G2/B+JFF>$[7X3:1!;> M)]3^,7C?3?"C^%/!?QZNS8^--,^&GQ+\16/C-_#FE^#;\>"--Z_X$_$OXR_% MGQ%\`?$#_$?6;>SUC0OBIK_QI\$W_@'PMHWA:[TWX9ZC>_!G16\,Z5/X=/Q) M^'>I_$GXCO!\4]-M_%7Q$\6)8:'X3\:>#(;2Z$]KJ6@`TTNBWOKK=)[:;7UO MM?[C\Z_C]\2_V\M,_:=U3Q1I6C?M-66J:!\+/VROA]86'P\^".M:O\#OA?IO MB/\`:J_8ZL?V:_$'@WXEZ!^R_P#M%R?$#Q-\6?@7X4F\9>/-0N_A/^TQJWPE M\3ZS\3K&#P3\/O!OAKQ^_P`/_M&]U/\`:.^)'P$_90^).I^#_B1\-?CC^U3^ MS7X"^"O[04WP^\,ZOH?B;]G'Q[\8O!?A/QGJ/Q0U3P?XKCU.;PF?V?-;'Q9T MC1+7Q3IE_>>'O&GC'0](\4+)8'598/U+HH$W>VB5OZM]_?\`S;_$C3]'^->E M?%#QAX>O_A#X[U_X7>!/''Q+UCX[:YX/\"_'3P3XDUOX8VWQL@UCX(_#/PQ- MJ7BM_"O[9>CW7P@U2U\0ZE=_"?3M6UWX>>!?AKJG[.5WH^O>(_BGJ'P_O_IO M]IO21\0/^"8'[66G_L__``\^,OA2_P#$7[+?[25U\&?A_:^%/B9\//BXWBQO M`OC74/`5AX2^&TRZ7\4O"-[K7BJ+3&\(_#.YT+P]K<%I>:?X4G\$Z7!.WAU? MT-.-,\":1X;T_P`%>#_"WBS4OA/^UMX?\10?"?X3>`]):QOO$OC3]F_X MK7F@^./C!\0=+\>_V;H,OAWXB>&?%!^D_P!C;1?&WAW1_C9HWC7PI\5?#PU7Q6/$5Y,NDZFNA MV6J7&H:9I44"V%Q8V7V110+^OR_KYL****`/`/C!XN^`VF>*OA]X/^,.G>`M M3UCQ-I_C[5/#1\=V_@AK/1/#GAW1K&'Q]KK7?C6\LTMM,6RUS1]&UBWT07^J MWUMJZO/IDV@V.N7^E]AX1\-?!C3+?2)/`?A_X8:?:3)I4N@R>$=*\*6EO+'' M:>(M7T232'T:".*1$L=:\6:GI3V1*K::MXBO;0B&_P!2EE\__:$^!>O?&;2Y MH_"_Q#/PY\0P^!O$_A+2-;_L77M52SO?$'CGX2>-8M3GD\*>//AMXMMK:#_A M5AT6Z'A#QKX,\7+;>(I=5\+>.?!^OZ/IVJ5\Z?L]?L%ZY^S[9>$=1TSXW3>* M_B!X*?X]V&C^)O$_A7QCKVCW?AOXX?%/XM?&46?B;2_%OQC\5^+_`!CXL\)> M-/B)H5O9?$GQ7\1M8\:7GA/PQXET"UU+1)_BS\0=6U+)\ZGI34HZ>_>/,MKJ MS:>FZ?RZ:_94:7#];ANE.IQ-C,#F\)U*%7)'ALPQ.%KQ?]J8BGC/;TZ,,)A: M*J++L++#QGBJTI8K$XRT?9.C4_1JOF7XT>+/@;IOCOP'HWQ$^%K?$OQAI]K_ M`,);I&IVGPI@^(D_PNT!?%7AOPZGC/4M9FTV\E\)6DOBC5=&%FFDRR^([^#2 M-?\`$VGZ1=>'O`/C'6O#GTU7QG^T)^R'8_'+XA>&_'EOXC\+^'YUT71?!OCA M_$'PTM/'7B:;P9X%?BM8:7KFE:9<:]!'J$JZ#XBT7 MQ5IVC76A:O8VGHWQ[\=?L_\`A[Q=X+TGXJ_#+_A9?BNR\/\`B/QYI4]K\(O^ M%EW'PY\#>'M=\':9XH\^'?F&?_`()J1>(-#\;3>,OCEJTWQ(U/X.Z1^SIX!\<^#/A[H&BZ M;X2^"7@'PC\8O!OPJTGQ%X+\>:O\4['Q7\0M"TWX\_%&7QO\2O#NI_#J\\92 M^)KJU\-Z)\.-+5-/'K_[3'[$^G?M$ZQI>M-X]7PQJMY\.Y_A!XX\3WG@K3/$ M/CQO`=U?S:NWB3X-^+K#5?"&HI_V= M]$D;]HGQ5H5U\2)-4U3P*=1T>&+QW=Z'9>!?B=XM6_UJ2QO]1\%6%WX_\-+K M/@_Q5X>UWQ!ZE\6OC=^R-IN@?!GQ5X^M/`?CGPUXB\)WWQ>^%NO'PIH'BW2? M"_PE\-6O@C4?$OQQL;_4;=K?PO\`#?P99>+_`(=WWB#Q;ILD;:7;:_X M6$>9;?.=Y_P32,>@>(]!\-?$WP-X92SDT'3?A3>:7\%-3T35-#\,Z3>R7$T_ MQ:\2>!_C'X*\:_%;XF1V%]K/AO0_B7X4\6?!J2S\(:MJG@[Q+X:\9>%/%GQ+ MT7X@=C\:O^";/PU^*G[,WP/_`&2='\4ZEX4^$/PA^&5G\!+V6\L]5U3Q]XB^ M!;^`=*^'/B#PQ8>-O"WBOX?7FC^)]A_9UM]:U[Q[X[\:Z+HVDO M^S[X>LKWX^^./A_\0]8\._$B^\-KXDT[2$\0CPCX\LM8U;6_&7C:30-"N]-= MOB9H^NZOX*U*T\6W?IWP_P#C?\*/^$F^%.@^!/@WXJ\/:5\6-+E\#^!O&.C^ M#?`NC:%;:/\`"OPYXJ\3WOA/Q'HFE>)5^(?@70/AIJB^*?!CVWBOP/HGAOP] M\1=87POI\ZZAXQT=];\H^)W[#_BSXGZ[XX\2:]\5?AMK.I75UHDGPYM/%W[. M]GK?A]]-\-^)KGQ;X4\.?M'Z+H7Q/\')^T'H/PYU>>.+X8P^'KGX'ZCH.GVL M7_"5ZGX\UF>_UN]^@/@E^SQ:_!R/P3:KXF77=.^'GPGA^%_@S2;?0AH6F>%X M-3\57?B?QF=`MEUC5#9^%]4BTWX<>&O"?A6ZEU"Z\%^&OAQI5B_B7Q'<:E>W :B`OZ]-M3Z1HHHH`****`"BBB@`HHHH`__]D_ ` end GRAPHIC 10 exhibit99-2p1x1x1.jpg begin 644 exhibit99-2p1x1x1.jpg M_]C_X``02D9)1@`!`0'_____``#_[@`.061O8F4`9``````!_]L`0P`!`0$! M`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0$!_]L`0P$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!_\``$0@` M9@%Z`P$B``(1`0,1`?_$`!\```$%`0$!`0$!```````````!`@,$!08'"`D* M"__$`+40``(!`P,"!`,%!00$```!?0$"`P`$$042(3%!!A-180'EZ@X2%AH>(B8J2DY25EI>8F9JBHZ2EIJ>H MJ:JRL[2UMK>XN;K"P\3%QL?(R;GZ.GJ\?+S]/7V M]_CY^O_$`!\!``,!`0$!`0$!`0$````````!`@,$!08'"`D*"__$`+41``(! M`@0$`P0'!00$``$"=P`!`@,1!`4A,08205$'87$3(C*!"!1"D:&QP0DC,U+P M%6)RT0H6)#3A)?$7&!D:)BH*#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6V MM[BYNL+#Q,7&Q\C)RM+3U-76U]C9VN+CY.7FY^CIZO+S]/7V]_CY^O_:``P# M`0`"$0,1`#\`_ONEE`**007+`$<@``%B3CC:.>2,XZBN$\+ M?&7B/1?#NAZ-:7E]>7NMZK8Z3%]EL(&N;IXI+^>%)9$B1BD*,6D;:BG+"M?Q M+K=CX?TN\UC5+J+3],TRTN]4U'49V5(+*PTRW>]NWE=RJJCV\,BEFD4+@G#X MVG^#W_@II_P4B\??M9_%7Q3X1\):[K'A'X*>$[Q?"EEHVD:WJ`/BN]ANI'O= M1N8K2VT1KG3YOM<$%RLUK?6S6UO)'+=-&'6/RLZS>EE.'YK_`+R;4:9BL-23CAZ+=7%UTJC5*A3<7-Q<(\KJ-7:C*4% MRQDW)6/WZ^-G_!?O]F;X<3:]8?#OPW=_%W4]'5EBBL_$-QX?TR_N1G-O'K$' MA/Q-:Q@80F55G`#Y*#C/RV?^#EO00'E?]DM3;+PUPGQVDE4,54E6"_!?`(+; M3EL^U?E7_P`$S/\`@E]XC_;7U"?QUXIO)O!WP>T/6EL#-!HP27Q#=6\=I!F,%YLSDEQ\@_I6TO\`X(D_L1V?@NY\+7/@B]N+N59536&U M`BY8O"F9MA5Y@1*&(7[42!CYL$,5#+\TH8G.*U.,%4E0Q.,7-+W8RDW0SBE%2;3?(K-)W45'?X M:\-?\')'@_5=8LK/6?V7UT/2;FX@BGU:+XSR:O+;0RRJC3+IL?PALGG9%)98 MA,_#?PZM)?$'ACQCXL\4:1X/T+3;[3M3FM[ MS6==O;'3=+A6^N=)TJ/9-M'@TMA*P62X\N3>LBADVQ8/Y-_#[_@ MGU^TS^R;^VG^S-)\1?!-[J?A&U_:&^$7O?&SX4K%IY'VNWL?B+X0O[RW4D#=):V^JM,C`A MOD9%)QU&:]%^)_PO\/?&+P%J/@'Q;+K$&CZOI[6DL^B:M>:/?^7=6_EN8[BR M>.XBD0-O#K(K`M@$;0:_C2_X+!_\$]M%_8\M?!WCKX9>*/&.K^%/'+7FFZGI MGB/4=9UEK>\L;UY'-U?:EK-\;@M#J,`'FV<.V,(`S)C;[^<8S$8*DYTDI2]@ MI-7BFX^[JE9O=:M*RO:Y^7\$<-9'Q+FM#*,3F+P^)KXJ5.DTE-2:3DH\SJQC M=VLXN\KZ:VU_L*^"7[3/P<_:,L-7O_A)XTT?Q9#H=PEMJ7]DZC97SVK2QQ21 M&9;.XF:)9!(0I<`$*2">E;_BWX\_!KP!>-I?C+XI?#OPUJ>%22P\0>-_#6BZ MA$9&*H39ZCJ4%R2Q&$!1=[#:IS7\\'_!N*UV_P`/_CY.T%F)O^$KTE8T@BM[ M>0VD6D:2Y5I4!959FF"EAA27(#$U]S_MT_\`!*WX7_M%Z3\0?B5I?B#Q]I7Q M//AG5[W1&7Q?KE[I7]M:=I][=:3&MB-8T^U@B-]Y2N"0@4[G!4";O7=5O;33M/BT_Q1H5^+F[O MYEMK6*,VVH2;G>:1%54+,2PP.1G[5LKB*ZACN8)5FMYX8YH)E8,DD4BAU=6! M*D%3U!(XZU_F9?!FTO[/]I+X7:1K?GZCK&E?&SP39M?3WCW;R0V/C'2K:16\ MPSY4^3+O4S,N"0=VOXG<`Y;P/6R2G@\SECGCL/.HVN7EBZ<*=D[5 M)M\SFW;I9Z',>//BY\-OAI#97/Q#\=>#_`EGJ,LT%C>^,/%&B^&H+N6`1F=; M236;RRCN7MUFB>=89&,*R(TFT.I/GK_M6?LV02*D?Q[^#UR9(C,C0_$WP4Z2 M@;CLA=-FR:A'!%=W%E+)%)-&[I!%O:W>)_W29;`7;_#'_P`%*?V4/$_[%_[0 MU_\`#O2/$?B*Z^'_`(KL(O$7@C4'O]0L)[*-+F]MY[."6WFM3)%*D6`2TN><\]S^8KMPE3ZW0HU.\D M[JVCC'9I=4VM+7?5GQ_$F7?ZOYQFV53]Z>7XN=!2O+WHQJJFI:N]Y*2:NM=U M9#YIA;O$"C/YS^7\JDJF2HRQ`(4<]6P#@_AY1XB^.7PH\(^(8O"OBWXA^`O# M/B2X2":UT+6/&?A[3]6N;>[FFM;2:'3KV]MKN07%U;W$$82%@TD3*K,P*KZG M?@M''AV3#K)\H)W",JVTXQ@'ISQSR#TK^27P->3?MK_\%H]9U6>*\OOAU\() M+43:7,T]WHUY9Z#CPWD"S:GF-:I.='#Y?@YXRO6C%RY(1=I;V@F MUSRBIM)\K5TE)G],:_M5?LW3>=#'\>O@JEU%Y@DLIOBKX%@NT=`?DDMGUL3( M2>!N3(QT/&9H_P!J']G)1,3\=_@UMB&)&;XH>"%`;`9T&=;^;8N#UYST'4_@ M%_P6(_X)Z?!CX>?L]^*_C[\(H+_X?>+/#US:3ZJ--N9;>RNUN)I)"$%G<:9# M&,1R(0L,^X'!`X%?A!_P3U_9QU3]LC]H;3OA#K?Q!\2:'IDFE:GK%[>\/8SB>/$>=*A@5+VG_"7@_=4%"Z;6-Y5[LD]6]&FG:Q_ M>?/^U5^S;*\:Q?'GX.;&VAIT^)W@DQH\CA%65UUO;'TR"[#()P,`FKEG^TC^ MSW>W4.GV7QP^$^HZA=W4%A:6EC\1/"%[<75[=NL5M:VL5OK4LEQ//*Z1Q10H MTCNX5%8D9_$@_P#!OS\+HX8H4^._C86\K1O-B/7-LK!BL2QS+\0"H*NK\+N) M+`8&,G\\/VL_^"N65P;Z)K&^LO$ M^ERXNC+XI\13,AMYXF)ET^-'4,`6`;;[:Q>;4X1C]44K7;<;MMNSLU&G>T;V M:LKV=SPL'PCX?YOBJ>'P/$N9SS"5.JY4J^$AAVU2@Y)1C]>]G)RIPYK05[)N MUDVOZZO%WQB^%7PXNK&+Q[\2_`/@MM1AFGT]?%OC/P[X:%['&`0;4:SJ-G]H M#,VQ3"'^;@9)`KEA^U=^SB4!/QS^#HE92R1#XH>"B6QG`W?VP",\8^7.#G%> M:?&C]D_X*?M3>$?#Q^)?A2+673PXL6EZLDT-M>Z4;VV202PN;?[0)(Y"LBF. M:!@4&&4X(_@__;A^&5]^SA^U3\5?@UX>\4^([K1_".N"#1;B;4-3$ITZ:-71 MGW:A=L2KB18F-'FY97:=.;U3IM*_(Y:*_2Z M0>'OA_E7%N(S#+XYO5P>)RZ4L3BGB80C36&52-&483=6;18E^/'P7$A4N0?BGX'"JHSDRN=:`C''5L9Y(Z5W7AKXN?# M3QH1'X.\?>#/%2./]?X=\4Z'K4(8C[@ETR^NHV8X^Z'!.>!Z_P`M_P"QY_P1 M;T3XW_`+X?\`Q8\8_%_Q987GC;P^+X0VHU>Y*K-+/%\[0>-;9GV%226@CQSP MHYKP;]LW]A/]J;_@FWIFC?%?X%_'7XA^*_A[:7:OJJ6NL^(/#EGX>:WGCD-Y MJMN/'&MI>6<,#>=-%R\UN=E7@7A6OGU?A_+N**6)S&//1I0:48U<3)1A3I0FIRA-SJRC!*G MS28B8&U=W[R7MU'!97-Q/*(K>-'FN97(C6 M"WC!,FXD@*NT.=V0%Y..M>M1Q,,7AOKD+9!CN M&,V>0YC!T\="?LVFII.32U@JD82E'9+W=7S=2/Q%XDT7P[I\FIZ[J>EZ/I\$ M4DTFHZQJ-IIEA`L:AW:>^O9(K:W"KAM\D@!`8Y`4D_%6M_\`!2?]CGPUKMUX M=U/XT^"I]4LY5AN$L_$FAWT$MWX8US4;-?%'B/6KQ[*6VD73[?3ED%A$MD6 MBENKU0M]RT`?,GZ2?L@?\$-?A!H?@K2_&'[24E_XY^(NLV5M<:G8)>MID%@) M8RPCFE&M:W#F_X(??\`!07QM'\3Y?V7 M/BWXHU;Q1HGBFWTRY\%:_P"(?$=]JMSIMU(]U8OI0N]1COW,I<6;%_[2M#EE MS`8JACXX'&8?V"25I:.,W>.G-*,5JKO2[3226Z6^.\-\FQW"E?B?@_ M,<7F=+!PE7S"&)HNFZ45RIM*E6Q24HSLE&:IJ4$Y7T1_7F9WD=E1.C#DOC() MY/W>BC'USV'-,_%'A[PKI:QRNUYXDUO3=#B"1*&E(;4[ MBV1@BD%L/@!ANP#SC?$GQWH'PL\">)O'GBB]-IHWA+2[O6+RZ>=H%:'3();J M0-*!(0)(TQ@JX8+PK8P/X(; M;0_"WAK1-9U)[&/1M1U`6MQKNJV]K)H%L]E$KQ^>][;P0^7$PDND0';ZF8YC M'#4J;HI2JU7&%*.C;G)Q4>LMW))64K[6NCY'@3@?,.*/K>*KSE1R_!MO&8J4 M9*-&C%R=64&H1IMTZ<)SFY5(*,7%MI.Z_K=N/^"G_P"Q797DNG2?&WP3)B6$T[.2(XK=;B^#S3N052&-6D9BJ@98`_G3\"_^"''[*?@#PG#;?$K1 M+SQYXMN;6'^T=7NKLVOV2X*,)3;B>[UH*V\[M\-TF"JD'H:_(W_@IE_P2_\` M$'[%^FR?'S]G/Q/XUTWPA;M$^L+HFKZO!JOA6[ADDGM]36>PU]K^>T6(R._E M65I$GV3+3_.-GFRS+-\'!U,9@.>-DW./,K+1K14XIW6KM\/5IGT^3<*<"9YF MV(R3`\33=>E*<,+6J0A&EBYPYGRQJ+%.\M.6*_Y>)WI6VL/%WCOPUX:FGA5E4O'_;-]9NWS$)M6-N>,]J_&W_@B]_P4*US]J#P7 MK?PF^+6K1WOQ<^'=O9O;:U/>$R^*]#O;>X07(MI;96FN+";3)S<2?VEJ,[?; MH`YA^3S_`-(?VE_V._@5^TY;W$?Q*\*+J>IVVGM#:ZY9!(-1M+>Y\SS#9WD< M)N1+$T8D4P72N&*D;3@UWT\P=7!4\"XV)P>`&ULDGIP,]O:O\`._\`VG?"%Y\'/C]\4?A7IOBCQ'%I M?@?QS?Z5I$-M%L]=DTZQL=9C_LLW<9W6OVFU\>*LX4X.\6]J!C_5#->+ M1XBJX_$5,-@XQYJ$75J*\'[B<8WNTWO)+6W969^C<1^&G"?#V7X3/,;Q)*.% MQ9$\:@/NR\3%<3 MHNT\IUXZ$XK^);]M;]D3]KK_`()H:OH7Q/\`A;\>/B)JGPPFO'M(W@OO$<&G MZ,;>2!S+JZQ>-M5BC6>&5/LYO8+52+:Y\IGVR"/]M_\`@DY_P4M7]L;PKK_P M^^(;P:/\8/`WV.%$:8S2^)M%GAN%;6([=M-TX,MO<6;!F6XU#<9P#.F!YGJ4 M\:\ZD(0BW'WG-QC%:RCJYO1)/;2^Q\QF_`M2GDT.(TFZ45)*HY^S56FHTX7G.3G%PTNM5;]5-?_:1^!7A36+GP[XG^+_PP\,:S M:!?-TSQ+\0/"F@:EN+,NU+#4]5M[ERK*58*A*DJ",L!6`/VJOV#/-CC);#3QG6U>`G:<+(`>&_NFOEG]L7_`()[?`;]HK1/%'BG M7_"TNE>.K33[V;2_$NAW:6%])*L;RK-*E@MG,/%WCK2OA_HOBG7'U'Q3KVF^&TU>YU._EN(8Y;F>`R;9KZ.0$F?)7[9&25& M7[CS\TSG-,#BHTJ.#4H3:M*,7/F7NI_%2EZZ/3TL>]P/X:\.\=8+&5XYY/!R MP,4ZL:EHNZ2E>,E77,K*U]$K.Z3T/](%OVI_V^#_%D*HTD@\-^*-% MUR6)0`P)BTN]NGVL"P!(`RI`SV_GUMO^"`'A&Z\,PPR_'OQ;9Z]+%;2O>K!K M$\5M)&C^)]=TF^W&\@,UK<7$I\N0(\+!\U MKB&,]J5LLX>S]8W- M:"KMT:W/2IU)0YG3:FJE2_,F?WXI?2.A=;4E7,?V3,H#W# M,6#K+&8]UJL?[O+/O'[SD+MRVL&4@$,N,<8(QCMCVKX'_8(_:RTS]L;X!>'? MC#IP@TW6W6'3O$>DB^6[CTZ^%K'/+(0UEIBP^<96"K]CC$GDMB1MA"_=R)&% M4!3@*`/F[`8]*^AH.E/#TJD)'P?#=Z?=W-C'(F2XM/WJG?J(``*`]"Z#+#_/B226 M>621Q_I-K,\3S/S+)/='SWD>0X9GE^TA9'+,9`,,QY`_O(_X+PQQM_P3H^)F M\9">+OA=*N>09(?'NBR1J>#]]P%R>!DYK^#F=92;X95+F6ZMPRHZ'9<0QV\L MHW(Q&4M&@DW;L,6"*2RLH_-^+Y.698=-MQ:@^6^B?/IIM?S:N?U;X`4*<6TXN+]V6J:;;/]"7_`()2>`-#\#_L(_`> MRT>&$KJVG:KKVJS_`&>-);O4KG6+R!IIW4;II%ALK6$22,[^7#&F[:B!?TL* M($#%%W#.#M7..<#.,@$=J_)7_@CA\<_#GQ@_8?\`A7:Z3=1?VU\.TU;PKXET MI#*DMM>17\FHH\PE@@5T>SU6WE62/SHBQ*"4R(Z)^LV\82,,"Y'`8Y)#<\<\ M@`@`]J^^RMTY86C&'+>-^9QLWLG;3I?3ULEL?RUQBL3#BCB.KC(3C5Q&85ZD M(3C**2G-N"IQ<8I1Y91<>6*NK6=DB2%$(R44D$$$J#@@G!''48'/7@>E4-1\ M/Z#J_P!F.K:)I&J&SN([RT.HZ;9WOV6[BD26*ZMOM,,OD7$4L<BJ[*58#:Q(!#%0K9*D':QP000",5-74Z4%I**E9WBYJ[2 M;YE9RN[7LXZ[6:/(INI34'>4*CA&[BW&37*DM=&TXZ>:\A@CC&`(T````"KP M!P`..`!P`.G:OYW_`/@XM55_9M^%Q50I;QS>!BH`+"27PZCAB.H=`%<'AE&T MY'%?T1U_.[_P<7?\FV?"W_L>KK_T?X>KR.($O[)QSLKJAH^J_>4]GN?>>%Z2 MX^X9LDKYC&^F_P"ZJ[]SR+_@VT`?P#^T`6`8CQAIR`L,D(-&THA.<_*"2=O3 M))QR:_I<\4QI%X7\2&-$C(T+5V!10A#"PG((*@<@@'/7-?S2?\&V7_(@?M`_ M]CEI_P#Z9=)K^E[Q9_R*WB3_`+`.K_\`ION*SR77(L$GJGA]4]4[J5[KJ=_B MSMJK*A:SW5C_->^'9(_;#\!`$@-^T3X2C8`D!DD^(UB'0^ MJ."0ZGA@2""":_TH/#@`T'12!@G2M/R1U.+6(#)Z]./IQ7^:]\//^3Q/`'_9 MQGA#_P!6/85_I0^'?^0!HG_8*L/_`$EBKS.#]:F/OK::M?I[W3M\C[/Z0"2G MPBTDF\JBV^M_94-;]_,TKB&-E238@>,2,)-HW*.-P#`;@&`P0"`1PIWD5I"+IM.UJ[TX6T5Q>!EN#:PR->2 M+"RRQ1M+*V(S(Y;^DF5'>-%49!=0_('[LN!(>2,_)NXYSTP>A^*_^"A7P4;X M[_LC?'GP)%IZ7^HR?#;Q5JWAJ%OL9>;Q/I.@:K>:/%&UVR16\AOXK01W+/%Y M3,'$J%=P^@SNBL1EU>FE[\>9Q?5:KMJO)_*S/R?@'-GP_P`791G#DXPIUZ-. MK9VYJ=7EISO?1KWKOOJF[-V_G&_X-W_C2?#7Q:^*7P*OKIX[?QO:V_C32K+[ M3*EHESIFFW*7D]M:*C6JW,T>FV\(; M#2]8:>.V#S7$<5I=7Y>V"3"1`RB-Q(`W^B[87UOJ%A:WD.?+EMHKJ,*IVF.: M-98VR5&0496XP3DC!;BO,X:K\V!CA9R;J4IR3=];-]=;Z.]K]';9'Z-XYY1' M!\54LVITT\/G6`H8WGC%\DJBITU-WNX.6M-R46DM)-7E<\3_`&G?BE;_``3^ M`?Q@^*I:E"MW?-I/ANRM?$"S6VIW,D MMV8;J?QC=6LD:A$=;8*S2#Y(_H+_`(+T_&V7X?\`[(!^'&CW;1^(?C'JLOAR M""&2XBGETFW-C#K:HT*A71[/5]OD22H+H@PQI.P=!]K_`/!.3X(P?L^_LD_" M7X?BS6WOWTL:_KC*+93)J>IK`HGF:U+I<32V]K;1M*999%2*-)'"JJC;%0^M M9QAU!MQPM.\NRJ+5-I7Z*ZOK>ST2N?.8-O(O##'8R5HXCBC,X8:'-=5)83#U M>9J+DTTE.E4C)1CRN+<9-J5EX5_P6O1/^&`_BE&40I)/HBLI`VLIFN@592"& M!!VX/!''0U_.9_P01('[=6FDKNW>"O$\7(S\@TVXVH<@_(I9B%Z`L<#)-?T9 M_P#!:[:?V!/BA)V%SHG//0SW0Z?Y[^U?S@_\$'K^QTS]N33KG4;RUL;9/!'B M*=[B[GB@@6.:PNTCW2RLJ!V:%\QEO,4!2R@,I/A9RY?ZR96HN7O1I72;N]9] M%OT?K9]3])X#I867@YQC\;Q$:N(Y8PE))+V>#:;C":TNI7O&WE9:?W*LD0>. M+R8O)$S-D[%BA*+&R-L*[3\Q8C&W:03G-?+/[5'[/%E^TO\`"'4OAK)=6&GO MJ.K:3KD5Q]BM9KFV:PN78S6CM=6CV\Y\I=EU'*KH\:LNXQ@#WNZ\:>#6621_ M$V@LD3&69#K>G0KY`4,S/YDX5D5%-+#QK5G'$.I4BH.HXN5YW5XNI&3T<;>[I&TNJO^!97@D])*,KW5T?JMH^F_V;H]AHL6=FFVMC MIRR$@M,MO&$DEZY^92`PRV<#+,*_@%_X+!G;_P`%`?V@70[674K948':RJ(I M2%4C!4=2%!`YSCDU_H+>5(C1.J%A&'+,S)\^0,/C(()`)PE?+\;SE'#8.4>9+ZU&SBVE MS*G*^M_B:V5KK7S/V;Z/#=;C',J>+I.O*MD>-G5=*]HI5J+]I45-1^URI:[+]LSPM MX:\8?LK_`!^\.>)=+T_5K6X^%7CB0PWVG6U]!#<_\(YJ2PW0BN8IHTE@)WQR MKMDC=%<.O4<-_P`$YIE?]B/]G$VZ"42>`[*7%]"T>2]1=1N+[7]&O--L(TM M8TFN5C:[D"">1(K>(EFDEC4L1]!/%PIX+#*3353!R;5T[6HZ75]G)I:NS;MU MU_,Z>'KUN/ZV'R^G6K2_UF4/:4HU.>%*&.3!7>V?[:?V^/BS)\$/V1OC;\2Q?M8W>D^`O$\6F&.:6VE?4[O1+ M\:>DX:.)XDB=;N-6%T4C8,$;+F5ETLMM[=S]=\57A<]\3^$,KPL:=2I16 M%5:4%&4JM_?DZCIMSF^5._/)NV[W/YPO^"._PCC^.?[L:9X6\ M'6]NI\B1K:'49?&*:@(IU3Y1Y=M`76)P)1@8;;Q_8A!;E9+@QML#6Z0Q*/NH M4,C!QMX4DR@'`!^7Z8]SA.<9Y12J\J4I2K.3LKR_VBHHIM*^BN]VUMV/D?'+ M&.MQLLN;M1P6"R^$*:LH1<\#AZM1J,=(J3<;NUWRK=H\A^.?PA\+_&KX:>.? MAIXMA#Z!XPT6ZTR[\F!6FC%Y:W5J90F&9GC69BN0K9'!7(K\J_@?_P`$2_V; MO@I\3_!'Q&\+>(/&4>N>"-=T_P`16QDU&\BAO6AOH+E;.ZQ./-MV:S"-#+YB M%9X;G]L)EEB4P> M-TA\QE:3*8+$JJ#;D,=K;SCH:]BM1A.HISI0FXJ#4I)-Z./5IWUU]%V>OYM@ M>)LSRK"8O`8"O6IT,2N2O1@HNE.,E&UXN,ET>MD[M>1^'/\`P7G^->K_``Q_ M9`L_"OAZ_FT[4_B?K-SI)CCOI+>>ZTZRAM+?4X'>#RO.M6BU:$7$$KK#*KX9 M6!('YP?\&X_P8T76/B)\9_C%J>G0W5[X3LO"7A+0+B>QAGCTZ67_`(2>[OGT MN>57-BTIFLOM!M!&)?*@,DA\I"G=_P#!R-XLCGN_V/$(0#=;G3W8-N+?/\JKR7^D_^#V:H+F;XL&WFO/) M"27EE;:+IKQ>8^U9'`>>?8DKML+,P4;B3\Q*HZ_%M"E)WA3PDK0TY4U3YD[; M7YM5*SDKWOHK?N^"KSR3P(QM54_88C-L=&+JQ]RI*.)KTJ,O?:4N7V:<7%/E M;N[7)\[HXV#$9#1JP(Z$'(.<]\CGO7@O[2?PTTOXN_!?XE_#K4=+L M+]/$_@[7-.@%[8VM\BW,UA9D&/@$[6P,@_+ZYZ5]/5C[3#UD]?=EOJE?E3?;9G\[8:O+!XS!UZ7 M[N4,33ES0:A+W6I6YE9]++S?J?YZG_!-GXG:U^SM^WG\,;2[GO-/L)_&5MX` MU[RKNXLQ<0W^KV,*B\6#S!<(Z23*TBM?736_[OX[T83Q?#N8QA M'FQ&686$ZB7O3E2H891NU\35Y^]K*SY6[))?YV?_``485)/VWOVCI&57<_$' M4I"[`,WF(YV.6.273)VMG'A:=HQ:=E=\UF MUTT>OE/_``43^&.D_%O]CSX\>$=2M+"`/$.HZ?)?65K>1VNH66DWGV:>' M[24CM[B)YLPW"R1R1MDHP.:_CI_X(P^(=7T+]OCX:6MK<2HNIVDOA[53%<-& M+VT34;!#%<%''VF(+8F'88^8@_U#_\%;OVG_"/P6_9'^(>C0>,;&P\ M<^-M)U'P[H6C6=W*35DXNZ:NE?XD[IM.]]33PV6.ROP MFXZQV)G3I4\=AL11PU'%PBY*4J,:4G1IXBG))N=7E3IQ4G*%KIQT_N-GB@N; M69);>*171U99(TD4JP`=2K*058#Y@>"!R*_S>O!5I:Z=^VIX?M;"UMK&U@^+ MUC'!;6<,=M!"BZI'M2*&%(XXT7G"HJ@#H.U?Z1TR)%#)@GA&///'`8\#MFO\ MW7PK,A_;@T&+)$DGQEMHT5E*EFBU2WW[<@`J/,0[\E3D[2<''9Q;.RR]Q;C^ M_E=IN_\`RZWZNW;5;]V>9X%QE]4XQIU[R7]E8=^YOS?[0KKEY==%JG=JU]C_ M`$>8K>%8`ZQP!9%A##8HR&R&7A<-D?>!_A!)!QBOYIO^#D#0-%?X0_L_:_': M00ZC9^*/&-G!=PVD<5U'')'X-8QI<)&)DB5HP=JL$)[9%?TJK*D=E`Q#%)%C M4?(Q8OL&.`,J,$C<0`.]?RD_\'$?Q]\*Z^OP.^"GAV_L=8U_2Y_&&L^(K6WD M+)I`OSX4M[)[B\:(:>'+V-]P+GS(1#F0(KHS]>>O"/+'"I4A]8G&"BE)52J M1]Z4XI/32R1Z!_P;=>+=4O?#'[1_@&X`?2=!U7X=:Y;0R,)((8O$*>/(C;PP M-F*&,+H8!6,8(V[HUPN[^HY9T*J0,`@$#G@$<=J_F1_X-Q_AKJ>D?#/X\?%" M\2[ALO&>M^"]-TN25&1+[3_#D'BV>*2(,PD=%&O_`'6C`4O\H^9A7]-2!=B? M<^ZO1D(Z#N#C\JOAWFAEU.E/F;BVXN;=^6%7'V>1R]QG0 M]K%RDI--\TVF)&H#>86;$8+X!_SOKF*"&XU&R+2V>I++ M'/?B575[.=YFTRZZ(I+06UBDQ"NQPPQNR!7^J#JFGV&HV=UIE]$MU::E:7=E M=64RK)!=VT\$D5Q;3(Z&-XIHG>-UERC*Q!!!(/\`"/\`\%?B+]ECXQZ ME\4/!/A^_P!4^"?CN2YU6ZOV?2KN?P]JU^T]E?6MY;Z>;6ZDTN$1VMU%#%H^ M%%Q/_I4C,1'X?$^48S%XGZUAU3=.E#F:E*TDHQ4M%9WN[V\VE?5'Z7X`<68+ M+)8_),PKPHU<;6A+#\TJ:I3E)QIRA*4I1Y6N6+^TVF]-&>"_\$Z?V_O%?[$O MQ>TS4&GNYO@QXDU;3[+XC^&#<:F;>."XECLKK6[:PL6E@>86$D/\#/V@/AE^T%X'TWQ[\-?$6F>(-,U"!9$BM9)8=2L5*HTL5Q;7]M M97R/"&W@M91;E(V*>I_S)Q%_HRZA=30_V?O\H2RQ22O=#@+;W,*EIOLX+[1' M+"@`=ANP2:^KOV5_VR/CG^R)XRB\1_"/Q%<1V\%W;WVJ>$+FZU9?#6NV<)1I MX7L+'5M)MQ)<6R/;'[5<$$A-R%!M/AY%Q*L-6A1Q*K13:2?)9)OEU;:6G3E; MMK?<_0/$KPGH<3NIFF1K#4\PA[U=UZLJ5#$\B;4*4_:2@Y.3TE"GSM1M=G^D M]9!N2D[S6[1HR^99B[^8I9@K!`H0*K*.+]?DI^P)_P`%6/@M^V)X M=MM)OM2L/`_Q:B7RK_PEJ$&JQ17DZ1([3V6HRV(T<),?,2.%M8FF+Q$<[T!_ M5M+Y95@:+;)'(Z(\ZAO+#-M(51]YMX8!9%W1@G);`./U&AB*6+A&K1FIQDEL MU=-)7NHMV:ZG\D9QE68Y-C*N$S/"5L)7A+EM6HU*4:BVC4I.K"G[2G.UXSBG M&6K39H5_.[_P<7?\FV?"W_L>KK_T?X>K^B!FV@8ZG_/^%?SO?\'%I)_9K^%A M/?QW=C\I_#F/?N:\GB&5LIQRY92;H?9BW_R\IZZ>FOR[GU'ADU#CSAF3V_M& M/J_W539=?EUT/)/^#;+_`)$#]H'_`+'+3_\`TRZ37]+WBS_D5O$G_8!U?_TW MW%?S/_\`!MGN_P"$"^/X`X_X3&P+>P&BZ.`>OJP'?K^-?TM^+VD'AK7E4`J^ MB:JKYZA38S@D<@YQGUI9'"4LCP*M9_5KVE[KLE);/J]UY';XH5%#Q'SBJU)Q M>985VBKR7/\`5TKKIW?9:['^;%\//^3Q/`'_`&<9X0_]6/85_I0^'?\`D`:) M_P!@JP_])8J_S7/AZ3_PV#\/F'4_M!>%ICZ;H_B/:[?^`@(,CJ>>:_TGO#SN MNBZ4I`\M-(TY@>__`!Y1,]VKI)=WH=#G&P<\D_H1_C534HK>XM+FWNXXYK M2:WEBNH94$L4MO)&Z31RQ$,)$>,LKQE6WJ2NTYQ1+),5B,(3YPX$CLJJCX#( M"C$-)O(*A5&"#7V27/&3:O M&JFHQ:]Y(PP!;.ZD2:">W-G*$A6.^M+G;M: M"16C8[5.&/\`>A^P_P#&6W^/'[,?PD^)EG=)>2:YX;LK+4P#.3;7^GN;6XB? M[4$E,@@$$A^]D2*06%?S2_\`!Q/\$#X?^,?PE^-.F6TJVWC?P1J/@K4+@O;> M7_;WA[5-4U$.4C$=R)I;?Q181K-*'C?RT1)=T;JGV'_P;Y_'U-5_9N^*'PNU M>[E\_P"&7C.X\0VQ>XE7[)X>UC0-%B1QYI>(00W>B:G*8X"K*2[M%^\5G^'R MB;P7$&.PU=J%..'G45Y6BTZE-0Y=%>7O-65E:[LS^G>/J'^MO@]PQQ-@Y0KY MAA*F#H5:<+3Q$-)VG%NW*W+WM?+_`/@IU=W7[3__``4W M_9(_9AL7DU+P[X0UCP/KGBJTA:26WB74/B!.OB-+JWNMMC)&NAZ39O(H2;>C M;6$WRQ+_`%"Z+IL>C:9IFD6\*1V>FV%O:VX1410+>/8`$3`0;54@!0,DX]!_ M,=_P2YMK[]I[_@HY^U+^U%JUI)=Z7X-OK;P]X7OG>*2SANKFVU2*^BAANVEO MHWMXS8W-LT0@2.:=Y"TN=J?U!1M(4@WL3YOG>83\VQ5PN(\\@%<]=W//M7NY M-&I4Q./KS2<:M27LFWJHI.UU9;K;5W>A^4>(LU@%D'"\))4,HRS"XFJH6<'B M,;3I5ZNJ;DY1<[RYG=2]QH?U_P"/B[/Y<<_A7\?G M[`'P#^*7[1?QO3X<_";XAZG\,_%5WX8UVZ/B'2+Z\L+R.P>RF166>QU329RL M;0W!""Z+`DX3GYO["/\`@M4D3?\`!/[XJ!&9A'=Z$ISP<-/=8SE1U)/(Z8K^ MA&T;002?G\ZC*/$V5 M1<9W<:>L;JWQIZV=GYM:?,_3?#?,:F7^%7&&88*GA<2Z6)K7C7<94W:.&2YJ M;C-3C=N\;JZNKJS/MO7/^"/'[>4UAJ+V?[9GQ`NKF*TGM1:W'BOQ$(;Q?);, M16;QU$A$Q' M@6TDMM&O/$5[92F-;5)S<>9XBN5F>2Y=&C6%8XT*.TGOU\IOB:.*=6<7"HI3 MA*HVDKV5FN17LD]$MVNEW^=0\2L;B\HXBRO'X#*\'_:>#H4\'6P%"C3W3CMVK_/E_X+`.D7_!0GX_Q322 MN9]:LQ`L>_;&7BD5Q)A67;C86#%`5'Y?Z"3S%25$L:KMP`R.S9.3G('3V_7G MC_/L_P""P$LD'_!0']H!U\HR#5(B[QHR+(TMNZ%F4MN.`@VY/!)Z@C'C\;_O MLOP2IN*?M)_'7Q=!J,6E?:K2#4?$.M:Y;WT!EN9;<:;]MOM7MK>^2X61;=C,\L'_&WPAF\+W<,L5O/Y4FM-JNGI M?JMS;W,"SV9N6DCE>!]A"D#@Y_B86?QW^P?^U1;W4#W>C>,/A%\0K#4=7\? M:9,TC*28MMQ9#<=P#*>"_`Y%?U]6 MDIR%8'#*F#@]26^O7`'8#KTK^*;_`(-\O'3Z)^UCXS\&>?;VD'B[P/\`:D:[ M61I[L^'8]7ETV*UDC98U)GU.X6Y61"95:$1^259G_M8L[N)MJ*2?DB(X.<2L MX4G(`P&0^X]/5<+2I_V31IP:;@JD'"]I*4:LG)\MV[)WLWNFGU/;\=**H^(^ M+E:7+4PV7S511?L:E\MH1M3JW<9VY>5\MTIQE'=,N2KN(Y[$=,TO"!02.-X& M3T^;@@GGCH/_`*U$C8Y;@#.#_P#JS4902A3@L-W4$*`IQDG<"3]``3[=_:OL^96M;[-KO35=5V7JS\BM;GG32=1RC>,WRWBK)M7N[6OTUNO(_D&_X M.1-P^)W[/^WD_P#",>+N0?6[T7'?_)[^OWE_P;KI`/V4O'YAVAS\4KTRX`!X MT/1<=!SU/?&<^M?+?_!R%X)B%Q^S?XSC:<3SR?$+0[AI&1[1;6S;P;/;[8UC M$B7#OJ%P'=I"C!4"QKL8M[M_P;D:]I[_`+.OQ>TB*1WGL/B7!=21L6)BMM3T MFVBMW(\L=7TZ<<')V<@<9^(P;D^,*KD[>SPTX+FTO+V<-8W2NG?2W3;0_I'- MJU/%^`F`JWA3CA,9AJ5;GDH-U(XQ)\J=G**VB^=)N'*GK+F M2::U_%'^:=^TJ%'[3GQ:VXY^(>H9X'_/1,=ASG\?SK_21\%A6\&^'%/_VN_$V@17<0N?&/Q6ATJT,2.1/=ZQ?K:6B0 M%F*QG>K;S*VWYE)90,G_`$B-`MO[,T70]-R)_*L+>`N,#:L<,0!;.03DG.,= M.!Z_#\&QDZV[#1>4'8 MLBAMX'+.G7[PZU^F'C3]H_\`X*X?LY?LY^'?%VN6EOX8^#NH:3#I>@>+='UV M.35K&UU:#R[/5+J'0?B9>ZQ#/9);R3+,^CVCQY;`3O\`FG_P47B!_;<_:)A2 M26(CXDZI=)-$^R>-PXPL&X=;N?$>K2:MI]]<:I_;EMH\NKW%]'I\\)L=.$RO&*"VGU*]TG3=/DEBC*3& M$7<(:%I;ABX\UL_P2?!7XA^+OV'_`-K?0?$5Z9-(U?X3>.H])\46DWVA[4:- M8W]K/J\$<.F7&^2VGBBB41P37"/Y;C9+P!_HN>`/%GA[X@>$_#7C7P]-'/IG MB73;;4;&\MAM\RV=5DBBD,D4.&&Q^!JX*GEF(6$X8S;#86OA*6%:6'E5IQP\JT M:O):#E4D[Q@ZCYGS.*NK'8S%C`X)))BD!)Y]/\X^GI7^:!XC\0:_X6_:DU'Q M1X?TE-9\1:+\2I)/#VG.BS)1SW'^F'=C$+@=/* ME_\`9?\`Z]?YOWA1G3]N#0)$=T,7QEMY`%)42>;JEL&60#ED`B7:,C&6R3GC M;BZ:MEL7NZK6FM_>@G^7Y'1X"+V#XOFXRKTZ>5T7*/*Y-*U9:_%T5UTN_)L_ M;[5O^"@O_!7'XAVTG@?P7\`K+0M4ODEM]/UA5M].EC0JL8E2_E\>:?'!(K2( MRN]Q$6%W-*]W!IZ6_CO5-0MP%!8+(ERI9UQ&Y4U_<5IELL,(C1Y1&HA=`7&/N MN,8``VL,;ACDJ,_=JU-8PS1F+=)&N`$,3!6A(SAXB5;8ZYX;!((%>QC,GH8R MK1JUI2?+&CSJ,I)2481Y7\7+=)6=XN_5ZW/DLH\4J^08/%TLAR;!8>OB)UX_ M6Z_)5J+FJM37+/"\Z22Y8J-91NN9IWY7X%^SK\`?`_[.?PH\,?"_X=6=M8Z1 MX?MHHPT%K:VC:A/'##%)-=+:VUG'*[K%'\SIDY.6/(7WU$M0BA?NA5"_*1P` M`.-HQQ[#Z4C6,15U1YH=ZJH,+A#&5S\T1VG8[9&X\YVKZTQ&(J.I5G*5W*^&=,\1>'?$5EW681W"30;T#"5"\ M+O"4MO=:OK/A+4+G18X=!AM$DDNC86IA\+J0MI&)HD@^VR;E"A7?: ME?SQWNF:CIDEYHFI/85/ M'^I_-Y-Q#,S%I(VC,,L2D;=C;@Y92I/W6.>HVCIP37X@?\%#O^"/OPG_`&H[ M77/B)\-+<^$?C7::1>3VTR2:7;:/XIOX8KF>R.K(/#]SJ$U]/(RV*RIJUA"( MHK8-Y>QYF^+SWANE*E+$8*DX26O+"+;325[--.S35E;MZ+^DO#_QOCEM2GEW M%L98BC6G&EAZ[E&#C*?*DZL?9W=GK)N:33V5FW_$7H^M:YX5U'3]?\-ZAJ6@ MZMI-Y87^G:CI=R+76K>73+I+P3R7L?[MX7*`,D*I,520`J60C^M'_@D[_P`% M@=7^)OB;2/V=OVE[S3['Q'J5QINE_#OQA'%K+IKDFH>3IVEZ7JEQ<:IK[1WM MQJD;6ZW,ZZ391_:HWE,<222C^6CXQ?!;XA?`OX@ZI\-?B-8W&D^)],MV#V-W M+#.+F"66YA@GMIK.2:W^S3-"Z1H\WG*Z2%PJE:\ZT[4[O1=3M-3LKAK2_P!/ MOM-U/3D&X)%K6DW:7NG2G800HNXK=B5D1\+\LD9PP^0RO-LPRW%*A6OR/VCBWA+(>/LGKUY?58XZMAU4RS%894ZC4N1.ES.C4I* M2@]))MQO>ZU9_JA1W,4K!5&1@,K;P05;D,""S<@CIFOYZ/^#BTY_9K^%V M!C;X[O"<!O$Y MCCNU=[S2K:PO+1V:YN[YW4V>L6H!%RP."`J'BOA?_@X@,S_LR_#FXBM[^\D? MQC>QWEM:IY@BM?/\/J2%"$[3&TK'#OTY7G!_15 MRC)7O913M9NVDK1U;N?R=P-EV(R'Q1R;*LY3HU<#F4ISX@>)9=+TX%V M,T4<;AF5EQ$25VY;`QG^E/Q4ZIX9\0/.\*QKH>JER4D+*BV,Y8_+NR0H)PH8 MG'`.`*RRBI4IY-@DZ]%OV#BWSPN[I[7DTM7;SU+\2,10Q7B1FU:DHSP\\TPJ M4D^:-HRP\'JDXM63UT]-+G^;5\/<#]L#X?-B.%=#@C^E_2?^#B/3=/T32;*X_9W\57\U MKI]I:RW=E96\5I.\,*1F2".Y\7+<(IV8(E`8L"1\N`/"XFVG*%%16BTT@^J]=3 M^H"X9%A`<[$M76Z=LGYEMSYK`#!(R%(``/7WKYF_9_\`CM)\:?&7QJTVP@M? M[%^%?Q.U#X>"ZB64/-(](\0W=M*=8\7?L\_&CQ-XH^U#Q/XN_:*\3^);^&\24&*.\\$_#>U3R M]YD(`-C)C?<3G(SNP0*^KI9UA*]>C1HU(^]:]FK)RA!JW>[D]+Z6MJG8_%L; MP1F60Y-FF/S>5!8EUJ-&A1C5A*:A4J-3M!34HI0Y&Y"['XG_"[XA_#_6;!YK+Q;X-\4^&;K#0[VBU M31;RR.TRK-'DB\81EX9$#_?1EX/^;I>?!7Q+_P`+X7X(W&FWMMJNH?$/3_!, MD'DL6A@UK78["ZS<)&]H3_9][;MN7?'@_-&^#&/D.*H5Z.;8.O@DW4JU(PK. M'O7I"6=Y#5X:XAR/B&D+,VG^%]`L-.MHY6A+HBP).X)A@MHB3/-+]R)`/[O< M^IO.&!RC#KQD9&2>G;//![=\5]KAHO#8.C)+WY*'.NM]&U\VGTUT?1'\]<1X MZ>;9WFN.DW*-3$3A2DY-IX>#C3H16D;15.$%'2RM9;6/R?\`^"U/R?\`!/\` M^*0R#YE[HF<<'Y)[C&['XXYY.:_G,_X(&\?MTZ8<'`\&>*`3Z`Z9/D$]L]/T MK^BW_@M!;W5_^P%\3[:VMIFN)+O1R%P))<023N<>46!P&SP,]^,U_'U^P5^U M1K/[%GQWTKXQ#P=JOBO2I-+UC2M5L(K25I-KVVQD5'OM)!+I-QE>M M[*-6O3A)N<<*HV4[2<5*$E=/5W>^A_HSB559N<.7 M%`7']?>YA\0W,]I+#=:U MIEU'';W=G(\'B&\@8/:^=$!-9;`9COW*<5[L\\PR7L\12J>U3::4)6OJX1TA MIS7C>^L==]3\QRKPUSFMF>#H8UX586/M)8ARKP@O9R]Y-2O'WE%WC!2O+H]C M^Q3X0^//^%H?#WP9\06TX:;;^*]'AU:*!A\R1RYV@`22LH)!`#988)/!&?X, M_P#@KZZR?M\_']Q()`VIV^'PZA_W)HB(VR&)4#(/H#S^5?P__`/!7;3]8N/V_?CZ;31+S51!XBM)( MY_(9T9TAWY#[HPPQM'&/3->;Q1!8_+\#]6IS3IXN%67N26BHU$M7JT^9*ZLM M-NWVO@C&ED_'O$V%G4I8:G'+\=0H5IU(I58T\72BH0E4:OI[RY9RYDF]4G;^ MSK_@G8%D_8B_9V.]T7_A7EJ&>-U5D1[V]5I`2&^9!\RD`X)Z&OYY/^#@W]E" M+0?&O@K]JCPA:[M-\0VMYX.^(L06W2,W-C>176AWKHL%K.[W/]NW\WSD,#D`D-CJW7/ M.,'L/VT_V<]$_:@_9Z^)_P`'M31OMFM^%]3?PY<[H!]D\2'3[V'2IR\]I=JL M<-V;>1RL(DP!MD4CCNQ6#IU\@5.5I584%*FTDVJD4G#U;D^5)V=[.U]#Y#(< M_APWQ_/'>WE"E7S?$X>LXR48/#UZ\J3J48_.YB M^=2?W#_:N^$UO\>?V=_BO\)70/-X^\#^)]#L,F(>7>7NCW5G;N'GCDA4K+=* M0SJ`""/),TBG&##(/DK_0QT;5K77]'T_6=(?[;I^HV$&IV,NUU M!2X3<8XDE$4D:Y7"K(@(8DLV,8C)OK%3)WA\7&7MG#E?,GS22M;1I-M62UUO MKKL=GBG@,+DG&]'-J36]TM#_.1 M_9"^+6L_LG_M9?#3QAXG>33O^$%\=Z;I&LHRW.^?0_[;M?[4CN([:4S.AMHB MJ@81@S`12'@?Z.'AK5],UO2=+UW3)X+FSU.SM;B"2!MT;0NOFQ%6`[-(_!/' M?!SG^5;_`(+#_P#!*WQ!>>*-:_:=^!FBOK.GZO832^//#PFTV.:TFM))[E-0 MTZ)K72\%H+F<-Y]YJ$A,"812!YGSE_P3]_X+)^-/V5-#7X,?M`^%M;\:>$+" M_LK#PWJ]K;W)U?3;!P;>ZL99M1UZ.TV(PC<"#24C!=B6;("^9E>(>3XBIAJU M&JX\[G&:C/DE[6TK7Y6K-25WS>ZTU9.Y]SXA9?@/$7A[)>)LAQ6&_M3!8.-' M&X.56F\3-TXP24H^T51U8RC-1BZ$ISA57*W&,;_VONOF;3D`8.5+$@Y(QZ#I MGG&>>]1!UCG$9D5X+N(SG"D\]N`#C\17\]NI?\`!P9^SHUA)U[\C&:XC]D7]N']L7]M[]L#PQK[^*O['NI>*=)LOMFK_#"[U'Q) M;;%A:6"S:U@N=0VF4!RLB:5#D0R(S!.=QV@?D1_P;U?'_1?!GQO^(?P9U.]6 MUC^+.F:+J>AVTHN%B%]X;;6HI(T*@VT;RMK-NN)`&?8`C#:37]=WB_PIH_C; MPKJ_A?Q/:O-X?U_2[O2-2L7,+--:WT$D%QYVZ.:%ML4C>7^[906<,C`@#^'# M]K/]AWX_?\$X_C_IGQ:^&VESZ[X1T77$\4^`_$*3VUQ!:7.F7R7::;J]O8S: M%J#V(9;1YX[&VLY'C=Q%=+(/D^3FORO3W$ MU=K6SOT1^E>'>9Y3Q-P5G/`6*-=O)(X8--N M+V;67T3^S8XTC3;<6%FX:\E_TPK_`*OT(5H*%U)'V?5<[HX+'4*>7X'`R5:OB<0G"A4I4W".;'XE:S-*8"(+;0=8LKR!9 M?M3GB91=818WE;RV"%2.?]!>!(HPJ6T:((F1'4*0JJ,!MIR!]""0#V-?C)_P M2(_X)W7/['/P[OO&7C_3K:W^,OCNWTF37(5DLIH=&T^SBO#:6"O;V^\R)/?W MK3;-4OHB#'Y>Q@Y?]EKJ>*WB#2W$,*1,(PH)"222<*A^]E3CD#!P>HR,3PM@ M7AA#$2BXOE:]O"5I*L;E,@8.#O/\0]B M.:_@C_X*)>%_%D/[<7[1%S!H5U65$1P0>HY]N.1Y^0X3$ MX/.,7[92]EB*4HI2B[2?/3G%:WLVK_/17NC[7Q9KX''\'\%1P>)C7Q$*4N>$ M)1J2IP6'BU)QC.32YHJ*NES='T/Y4/\`@OY^RAIWPW^-7A[X_P"AV0A\+_%B MVU?3?%,$,5LD*ZYH]S93ZC/LBMHI-\]OK]NJM/\`:3)Y)"NYC8#]0_\`@@E^ MU%>?%'X$:U\#_%FH"Y\6?!S4=/CM2[7+RW&A:C:S1VH$T\]S#(L$FC7&1`T0 MC\[F(;U)^\/^"C7P-\"?M7?LR^-?AS=:NC:O8Z=J'B7PU?0S6\?\`#TY5L'6KU(PJUJ6% M;K4X1YZE.?OTW*G/WYZQ5X.\5'^[:\;]PYX_U4F`#D]%XQQSS7^;]X6Y_;=T M0#D_\+AL1QSR-3BK_0?E^.7PK(A8^*K-9I([AHH3;WV9&(A!4L+/;D_*%)8# MKD^G\/WAO]CCXW6'[5]G\2KRTAT_P58_$BVUH7T5S;8FLH[]9A+Y0N)9_N)G M:T"/SRO6N_.\%6S&MA%&,K4IWT3=DW#=:+>[W.+P5X@R[((\8_VC.G".+RJC M"E[2<:?,TJSNE/?2:V[KH?WQ6'^H0]_+BY_X":O5\IVG[7?P/MP]J_B=5GMQ M&LX:SU+.X@@?,+#:1\IZ$_K5MOVO?@@P('BN-21@-]DU/@^O%AFOK(J48QC- M6DHQ3^22[+\C\'22N:=X?T?Q+%> M7^J7AM(D-IJ*DOOC0#,EE$HYE&,G'.:^B5FMRJE64J0"#@]",CJ,]/7FF,8K M&/[Q)![`_P`\_A3C+N("Y4G@<\9/`S]/QIP"EBN>/US^7UI7"A<$X&&Q]?3I M46J))>2>UW;1Z;7TO^-[Z&$59)JK:G&6MU?9JZYG+1?AKM8JP60M6>2(@&1] MTBG.TC`!Q@#D@<9R,@$YJ.6RBN)LR1HT)"-L.2?.C=G$H[;A\F#SRO(JXBKT M)/M^/X4\JH'4^WU_*DJL5%PY9-2BXOF3?NZ=&M?6ZM_.,W*,G&UG*G&3 M6RT=_=:[I7TZZ7_%+_@L=^P?X9_:)_9]\1?%32-.MX_BQ\(?#FM>)='U1'5+ MG5M*T.VN-=ET25WL[DL,P7OV%$EL56ZOG,]SY9!C_A9NEN/M-W:W4*1R2W`M M+D/GS;5XJ*NU+;FLK:6ZWN]/ZS^CYG&+QN M%S/`XNM/%8;+'16%51N4J4,1*/$Z1YTVVT[PYISOG^(I?,3C'4"Z4\M^%? M;W_!9+CXE?"T#I_PB2CB7AYRBJ<);.3E'FY M;-QNMW;96M9GYQQ[3I4O$_&5L'-PJ4>2M";FYU%4Y8TGS2;4KBZ=X$T:TFN/MEU;:99>)$CN)V2*)]XF\2R$KY<$:@;@>N M3T`],7_@K;^T+%`L*^'/AY=#:5D>]T_Q0SLK8#`&'Q=&.1GJHY/H*_+&3J/I M_4TROP;"<9<1T<)@HQS:W(E)1=*.T7>UN?5;Z;:M=3AQN28;%>VQ%>,JE;$S M56M-R?M)2YE+W9-N5.]K*SVOIT/T3C_X*(>*8IY&_P"%+_!B>*02EWN-'\8- M,@..!C_BNR>G< M\]NE?G916_\`KOF]Z\OK=-/$-RJVPU-7;=W:UK;O;;6V^O3#$XB'L4JV;?N( MJ-*^:8UV222OKKTWWNO(_1^T_P""B.LPJWF?!'X/*_R!?L^C^+`K+G]X)/,\ M&XTX@PU6-?"XVFG&W(YX2G4LXVWYFT]; M_)6[7PQ>">:P3Q>*Q4X.7,J.(Q=:J^9.-I2]I43D[I.-X^ZI66CU_;J3_@L7 MK[K"!\.].RK0M*&L[HJVR4M($QXNXWQ[0,_Q9SQBJVB?\%+?@U-KJ>*/$_P/ MEDUFVO;34M.OM(M+9+BVO89A)-.QO?%4B[\Q0&$IG#(=XQ@5^)U/$"N`Q;!/ M;('3CNOM7?5\2>*I5(UJ^*PU22481_X3L/%1LTTTN62OI9M)?BK\M/(,-1C4 MC1KSI1K14*BI5YT^>/-&5ICY&TKD`;@<%K77YG.^ M%+[:XT374U"?2;NXMY9 MK+4K:*2V;RW[K!*S8QT^8Y.<\8K6TW]H/_@GW>"K2:XC:4VW''7/6HW$!5(6@@5 MXEV%G\SSB/?V&_%@6&G?LIZU)%I6D6?A+4) M+B>&""R:UU$+,9G$?V>+,40WRG:B;V50S#W0:PT#4Y9IV2*%G%N8C(YPF_;-O\O:7*O=?O--K=;'-5PLH MMS_UIQN';27LI8JO4E"W+%>_+'0;O%)VY59.VO7^U2SN=$TNQM;.P-G90PIY M4$$!80118"J@#,S87)R`>F>#FN/UCX1_"_Q-=W.M:QX3T+4+^ZRUW?W"2F6[ M7'#Y649Q\P^XHYZ8Z?R1:1\*?B_<$JL-KIQCY!D,XQCG/RQS=!7M'AW0OCYI MEBEA%\5KG1(H0%M[6R>/9;KR0D?VG0IS@$D_,S')/..GW&$X\S/'1C1K<$X^ MC!)2O.MB%&]TK*^406S>ST7X_/5:"R^M];P.=U:N)FY0J3HU)TJG+-*4Y3G# M%3E/F?NMRNG*7,VW8_JLT/3[70=+T[2=(M((M,LHEMK6W@R([>%68R*`S#"D M./+Z_,'W#%:CRH96AW1KO.Q!ABV]B5PQ&5(^[@@GG//(K^<'PG\3/VA/#^GI MIS_&_P`977DE2T=H=$,87``\WSM"B?#8.W;SPV>U?0'A/]J[XU^&X/(N_$%Q MK2Y!,VL(A4#&"TWV+[*=@^\^Q2V,X&<5]MEV,Q&-HTU/+*F$@G%\LZ\I-*-F MKJ>'IMVMJFDG:QX]6C&?/.4^:I)SFY.3YVYMN34G)VEJVFDFV^^I^L>L?`+X M;:[=W6H:MX(\+WE]J"N=1NV@O/M%U)=`Q7SEC.$)EMTMTCRN-R-O!7`KUBPT MZWT^W@LK.%;.RA5/+@B.WRA'QY9R6&TA5S@[@!PW.*_%#5/VL/C/JDF^'Q%: MZ?&?^@8DPP"<\?:A-@@<#G%>;:O\9/BCJ-XTUUXDNK]KMMTA(B\QR>"6Q%&N M<<<<=!7LNG"Z:BHM;K4K2C%))+FJ2 MDWI%:-V\C]ZK^^TF&247=[#!'&&>4-O+*6R"RX1AG"WMXRB6UG%&J!!C:L(FN(\*>0 M`['J,\<5^0`A>+,NZU?<VP@2.<`K(OF?,#QGYI3 M[XX[_F.G3^S3A3VUIQ5-Z))7<4FUIJF]]>QOB\US3'.E]T+*P M(F2/Q`LY8[B&V2`8/&",U^?R1+"SH&R1@D=EZ@8X'7'Z"I*?*N64&DXR3B[I M-V:2>K5]>OJSCC4G"LL13G*E625ITI.G*+5K23@XM3C9.,D^9/5-/4F^)WAC MX'?%*\DU#7?@+\-?MLCL[W46G:NLS.[;BQ,NOW"@Y_V3Z]ZZSX1^.6^!FGWF MD_##PIX3\(6=Z(H9VTFVU..<1P+*L4J-)J;1BX`FD!+(8^$PHPV[C:@;J?J? MYUC]6P_+"/L*5J;O!^SA=-6>]KO;K_E;T:^=YQB8*G7S7,:L%#V;C/&XJ49Q MM9JI&55J=^O,F>[:U^TE\9O$-W#+KO1K>%$A&E:$SPZ:JQL62ZC2]:[N! M>S[V2Z9IS"Z06OEQ1E9"_,ZG\8_BEK%J]C?^-];-L)1/`\4T0N%G485G+PO' M@8!^5,]1Z5YE'W_#^M25U>T=TU&$4DDHPA&,-(J*]U)1Z7>FK;;W/(5-*')> M;5YOFE.4IMSFYRO-OF^)Z:^ZK)62+VH:C/J^I-JFL16VJ7U[\8F+>8FT%UVYY%42]Q-F6ZGDDN'.Z5U8!6?U&Y2V,8Z\^M%%8 MSIPG-5'%*46FG'W=4K+:W1'?/,,94IT*52O4G3PU)4J,9RE*,(+LI-KFZ.5K MM:`R*ZA'>9D,L9D38I&WEB#A8'&%8[OE/6F44ZT(XA056,6Z+4E>22DU=*Z;[G&W4 MYG*-:O36JY8ME/ M(D+;B!\RX)P:_H"47&U=QAW8&[`?&<`/^P[I7_I M2*_H)J1GC_QE^+/ACX)>!M6^(OC6];3/"FA>1)K6IKY7^@VTDB1F=C-+#&%` M9B27X`R`2*L^`/BCX7^*_AO3O&7@76K/Q'X4OA;O::EI3F5I#N0W"S[R(@D: M.AE\LLP! MHK^)+]EK]M_X^?LHZW%X@^$OBU8-*R9[SPMJR6LVDW:V[R+<6;S2V%[?1P7< M"B"5X;F.5$8M$R2`-7B8W._J56$94FXOD3G9OV<>;EDY)0E]F[NVMUV/TWA' MPOK\6\,9EF.#QE&.-PN,E&E@Y2I>UQ5HT)PC%2Q5.4(.OZ<#GO2-*9EP&=&4X.P+N#=2"&W#[I7&/7.>E?R^ M_`__`(.*/!*Z/8V7QW^&OBA=8+XN=3\!:9H=]8*"L:AV?7_'NA.-K!V/^B`! M<=22M?47B7_@OO\`L6:7HFGZ[:Z7\5=$_`/C#4=\I7S);J'P]?RVEK&&F@B+W<\<=NH:6(%G&)$SNK_,Y\5:S8>(_$ MOC'Q1+/=1VFM^*-5UN20+#NM(;^98X+5!N=`%,)E.YI"#,<2MD*OZP?\%#/^ M"M/C_P#;-BF\#>';5/!?P:4M(VD7\-M;^(=8D8AA:WT4%YKELBR&*!(A:ZNI M:2216*KM)M?\$U_^"7_Q7_:I^(?@_P"('C/0;KPQ\%/"GB#2-3UHZO'J-E'X MULK2\M;^^L-&GMM(ODN)WM%2V"OJ>D?O)E'GH&\U?DN(,3_;E?#X/#TJE3#J MI&7M(1E.#;2YO>C!1]UMIZVT:]/Z,\.,H?AAPKQ%G&?UL)0S"LZ+C@IXBC&J MH0472Y(QJ593%M,\ M(:!H?AOP]IS:=HNB65II^G66UO\`1K>-]D@.^25_F7+MOD\74$2,M+*"P,-@YSM"[N"`H&,\Y]*M?^"6 MG[3-Q")"O@FUD?A8;V]\3))NP`JD1>&9!DDX^\ZA60D9`6-9" M@,A(P@)`+8Y`KY&/A-D">$C9N-*"Y[TU9M)7NG4;5[]WKTN=U3B[&N"2C96C MTG*5URI-VM;HWHTM+O:_\^NA?\$D?C_J.HQ+JWB#P!I=ML42*-1\4``DG+DO MX/D/Z]!TKO#_`,$-N#US79_Q"WAC_GUVVHK^[I\7]:6W5N?_`%ES M5[."[WDO+;;^DOE\"6G_``1R^)#S;K_XB>$(HHL,$L]1UIC-G[ROY_@H<``8 MV$').3TKKM(_X([W"7*/XB^)5O%;R2I&L&FW3M*P)&X1?:_"2*93DA`[A=VW M=@$U['JO[9_QBUUC::'9QZ7*^Y8&M;:*:5V?Y5#K5MG5E)9_L$4BK\V6906"\KR,5W4/#+A MB--1=**2>C=*+OJF]+Z)7TU;TZ71$L]S*;63W49V2LDE9)VV7E\NN+J7 M_!(CP#IBF*^^+VN64KCSE>:;30%B&1CCPN_38W\+=3D^G!ZM_P`$V?@%HQC; M4_CS>PB-3O6.[T\O*5)SD/X85>?N\%1T/!YJR_A[XS^*)?\`3-*\2ZG=@_9D MMQ:A)71N,A8$BR"78<'/Y5IC]FWXPWBQB7X?^*#'&`81)9W6T`_-]X$L5W'N M3TQZ"MO^(;<)PLZM",XO1)4(NST=^O2_X=Q?VWF'_/V6W_/Q_?N?)?C?]E#X M4>'[^>W\+_$W6M24H53$FELKLN[;DC24(W$X^4#'8=:\LM_V;]-:?_2]=F>' M>"`\B":5`?F1%6P"%VX506`+'!8=:_1$?LW?&R66W@;X=Z]Y8'7!MU;"1;NM/JRWT_N^O]/1_VWCWI[66N_[Q[.R[_P!7]#\Z]/\`@#\/ M]-<27-C?:@X(;IJR+JX'66/`YP,]!SQ\@_I7W/#^P1\6C"H;Q+X.5PS@[K[602N% MV\?\(GT//UQ^%#_L#?%DHP'B?P;NVMC_`$_60,XX_P"93]<5[M/"PIQBZ6'P M-**^&G&A025VG9)**U>KLEK]YQO$UYPO5A[2;;O)S2D[/1._,[)*U[VVMTM\ M*I%YI9MCD/PWE8.>YSN(YY/X<=L4"%P$"1WH6+B(!(2%&<\$DGKZD^E?HAI? M_!/_`,726^W7/%NAJ[9R+"ZOWP"`#_KO#<'.CT_E6V[MM?56T.6A5J>TDW2<$XNSYM]8V5K M+6SO_P`.?FV8IBS,4OMS@!CY<'(&2,X/N?\`.*%BE3@+>*G\1=8MH7ON()., M9!P00.E?I-_P[TN?^ATA_P"_\O\`\HZ5?^">MRK*1XTB&"#N6:0E>>H#:)@D M=0#P>]8.$7)/V]6#33Y80FE?2RNI;/;9:7OLCK]H]M?O^78_-X--(I2"6/"] M1(2.N>NU3@8]_7ZU$L)R':#,G=HLE"?5=S`X^H%?J%H'_!/W2H&G.M^,+Z<. MWR?9A":W,C\ MFS`&8L;=RQQDX'.,X_C]S0(,,K""0,I#`]P1R#]_M[U^L_\`P[_\`_\`0W>( M_P#OSIW_`,8H_P"'?_@'_H;O$?\`WYT[_P",4`?DR(BI9A`X+?>.!SU_VN.I MZ8I##DJ3`^4X7@(_^_.G?_&*`/R0KQ6`5B.@8K;[@IZ''..E`'Y(W5Q;+Y8%RR'H_E;22 M<@?Q\?3H.Y'>KDH"Z&H&?0`?2@ M#\W'8MC9:78QG.%B/7&,Y?ZU$QD`)^SW*X'WI%B"+[L58D*.^`3CM7Z6I_P3 M]E&<^+H1TZS2^_\`U!:KZA_P3_U);*Z;3?%UDU^(9#9KA2 M2",M]XHCMC.%/2@#\U/,D_OQ?FW_`,14T6R1@SW,4:I]Y,GDC_@!//U'!K[I M_P"&!_BQ_P!#-X-_\#]8_P#F3IS_`+!7Q0::WC_M_P`)[0G[Z07VL["^1DY' MA?T]5'>@#X5FE@=ALFCA49Q@GYL^N5;[O&.GWJK2;6C=8[S+LI"A,;LGIMRF M"?K7V-JO[&?QJL;Z:VM8-&O[:/'E7%O+J\D39+!MK'08R>`IY6LQ_P!C[XW[ M&WZ=8(NT[FC.JEU'7'<6Q MB7Y2>%S)S@=>N.G]`($F!EAG`S]>_:OQ)\.?L\?&'P[XVT?4+KPEKUW;V>IP M7!O;*RE>)%656=V>2"V&T!0@]:_:^..,(@#9`10"0:C>?"RVT+7KE'MUU;3?$'C2,VA6I27,L)B: MM!/1:M0DE?1:VO;38^4[O_@WN_99F<-;>+O%MFO]Q(WD'?\`YZZI(?U[=^M5 M5_X-[?V9]Z[_`![XPFCB88MWM(4CV@Y*>9'?B4AL'))W#/!X%%%%IO&NIV$UK<:6VLZEXBM8;.[M93.)O)L?$$<,XD94#QW,,T8"<)\S`_JW MHGA[1/"NGV&DZ!I]OHVGVQCBALK",>0HW(H7=*QDP0%!B[O5]SYG/>(<\S:5\RS;'XZSA;ZSB:M6UN1)VE)ZI- MI/=)M)V9UBEB>3V-4=0L8=4M+NSN@?)D5XR8V='V,F"7Y(\6BVX7;;=WN[_F>1WGP/\!7S0G4+.]O1YS-&KZIJ\*HQV[^+?4X\A@` M,'=C'&.P&!T]A110`NU!]Q=OK_G M)I5ZCZC^=%%`$]%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444 M`%%%%`!1110`4444`%%%%`!2,`P*GH1@T44`0_9HO0_]]&I`B@``<``=3V_& %BB@#_]D_ ` end