0001176256-19-000032.txt : 20190220 0001176256-19-000032.hdr.sgml : 20190220 20190219173713 ACCESSION NUMBER: 0001176256-19-000032 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 10 CONFORMED PERIOD OF REPORT: 20190214 FILED AS OF DATE: 20190220 DATE AS OF CHANGE: 20190219 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: 19616270 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 silvercorp6kq3.htm REPORT OF FOREIGN PRIVATE ISSUER FOR FEBRUARY 14, 2019 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

February 14, 2019

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: February 14, 2019 SILVERCORP METALS INC.
 

/s/ Derek Liu

 

Derek Liu

 

Chief Financial Officer

 

2







EX-99.1 2 exhibit99-1.htm NEWS RELEASE - FEBRUARY 14, 2019 - SILVERCORP REPORTS Q3 NET INCOME Exhibit 99.1

Exhibit 99.1

 
NEWS RELEASE  
Trading Symbol: TSX: SVM
  NYSE AMERICAN: SVM

SILVERCORP REPORTS Q3 NET INCOME OF $8.7 MILLION, $0.05 PER SHARE,
AND PROVIDES FISCAL 2020 PRODUCTION AND CASH COSTS GUIDANCE

VANCOUVER, British Columbia – February 14, 2019 Silvercorp Metals Inc. (“Silvercorp” or the “Company”) (TSX: SVM) (NYSE American: SVM) reported its financial and operating results for the third quarter ended December 31, 2018 (“Q3 Fiscal 2019”). All amounts are expressed in US Dollars.

Q3 FISCAL YEAR 2019 HIGHLIGHTS

  • Ore mined up 3% to 260,278 tonnes compared to the prior year quarter;

  • Sold approximately 1.7 million ounces of silver, 1,100 ounces of gold, and 17.8 million pounds of lead, up 13%, 57%, and 13%, respectively, compared to the prior year quarter while zinc sold was 4.1 million pounds, down 36% compared to the prior year quarter.

  • Ended the quarter with inventories of 4,211 tonnes of silver-lead concentrate (containing approximately 0.4 million ounces of silver and 4.4 million pounds of lead) and 3,079 tonnes of zinc concentrate (containing approximately 3.1 million pounds of zinc), up 13% and 415%, respectively, compared to September 30, 2018;

  • Sales of $42.4 million, down 5% compared to $44.4 million in the prior year quarter;

  • Paid $1.7 million withholding tax at a rate of 10% for dividends distributed out of China to the Company, compared to $nil in the prior year quarter;

  • Gross profit margin of 46% compared to 52% in the prior year quarter, with the decrease mainly due to lower metal prices;

  • Net income attributable to equity shareholders of $8.7 million, or $0.05 per share, compared to $12.7 million, or $0.08 per share, in the prior year quarter;

  • Cash flow from operations of $19.5 million, compared to $27.5 million in the prior year quarter;

  • Cash cost per ounce of silver1, net of by-product credits, of negative $2.77, compared to negative $5.92 in the prior year quarter;

  • All-in sustaining cost per ounce of silver1, net of by-product credits, of $6.53, compared to $3.16 in the prior year quarter;

  • Paid $2.1 million dividends to the Company’s shareholders; and,

  • Ended the quarter with $125.2 million in cash and cash equivalents and short-term investments, an increase of $1.3 million or 1% compared to September 30, 2018.

FINANCIALS

Net income attributable to equity shareholders of the Company in Q3 Fiscal 2019 was $8.7 million, or $0.05 per share, compared to $12.7 million, or $0.07 per share in the three months ended December 31,

____________________
1 Non IFRS measure. Please refer to section 11 of the corresponding MD&A for reconciliation

1





2017 (“Q3 Fiscal 2018”).

Sales in Q3 Fiscal 2019 were $42.4 million, down 5% compared to $44.4 million in Q3 Fiscal 2018. Silver and gold sales represented $20.7 million and $1.2 million, respectively, while base metals represented $20.5 million of the total sales, compared to silver, gold and base metals sales of $19.8 million, $0.6 million, and $23.9 million, respectively, in Q3 Fiscal 2018.

Compared to the same prior year quarter, the Company’s financial results in Q3 Fiscal 2019 were mainly impacted by i) a decrease of 8%, 9% and 29% in the realized selling prices for silver, lead and zinc, respectively, ii) a 36% decrease in zinc sold, iii) an increase of 13% each of silver and lead sold, and iv) a 3% decrease in total production costs.

Cost of sales in Q3 Fiscal 2019 was $23.0 million compared to $21.2 million in Q3 Fiscal 2018. The cost of sales included $16.9 million cash production costs (Q3 Fiscal 2018 - $15.6 million), $1.2 million mineral resources tax (Q3 Fiscal 2018 - $1.3 million), and $4.9 million depreciation and amortization charges (Q3 Fiscal 2018 - $4.4 million). The increase in cash production costs and depreciation and amortization charges was mainly due to more silver and lead sold while the decrease in mineral resources tax was due to lower revenue achieved in the current quarter. The cash production costs expensed in cost of sales represents approximately 254,000 tonnes of ore processed and expensed at costs of $66.62 per tonne (Q3 Fiscal 2018 – approximately 222,000 tonnes at $70.11 per tonne).

Gross profit margin in Q3 Fiscal 2019 was 46%, compared to 52% in Q3 Fiscal 2018, with the decrease mainly due to the decrease in the realized metal selling prices. Ying Mining District’s gross profit margin was 47% compared to 55% in Q3 Fiscal 2018. GC Mine’s gross profit margin was 38% compared to 41% in Q3 Fiscal 2018.

General and administrative expenses in Q3 Fiscal 2019 were $5.3 million, an increase of $0.4 million compared to $4.9 million in Q3 Fiscal 2018. The increase was mainly due to a $0.5 million increase in labour costs offset by a decrease of $0.3 million in discretionary office and administrative expenses.

Income tax expenses in Q3 Fiscal 2019 were $5.1 million compared to $4.3 million in Q3 Fiscal 2018. The income tax expense recorded in Q3 Fiscal 2019 included current income tax expense of $4.4 million (Q3 Fiscal 2018 – $3.7 million) and deferred income tax expense of $0.7 million (Q3 Fiscal 2018 – $0.6 million). The current income tax expenses include $1.7 million withholding tax (Q3 Fiscal 2018 - $nil), being 10% of the dividends distributed out of China to the Company by the Company’s Chinese subsidiaries.

Cash flows provided by operating activities in Q3 Fiscal 2019 were $19.5 million, a decrease of $8.0 million compared to $27.5 million in Q3 Fiscal 2018. The decrease was mainly due to less operating income arising from lower metal prices and the increase of withholding tax paid.

For the nine months ended December 31, 2018

Net income attributable to equity shareholders of the Company was $27.6 million or $0.16 per share, a decrease of $7.2 million, compared to $34.8 million or $0.20 per share in the same prior year period; sales were $135.6 million, up 3% from $131.6 million in the same prior year period; and cash flows from operating activities were $61.7 million, compared to $65.0 million in the same prior year period.

The Company ended the period with $125.2 million in cash and short-term investments, an increase of $1.3 million or 1% compared to $123.9 million as at September 30, 2018.

Working capital as at December 31, 2018 was $99.0 million, an increase of $0.3 million compared to $98.7 million working capital as at September 30, 2018.

OPERATIONS AND DEVELOPMENT

(i) Q3 Fiscal 2019 vs. Q3 Fiscal 2018

In Q3 Fiscal 2019, on a consolidated basis, the Company mined 260,278 tonnes of ore, an increase of 3% or 7,994 tonnes, compared to 252,284 tonnes in Q3 Fiscal 2018. Ore mined at the Ying Mining District

2





increased by 5% or 7,533 tonnes, and ore mined at the GC Mine increased by 1% or 461 tonnes. Ore milled was 271,476 tonnes, up 6% compared to 256,037 tonnes of ore milled in Q3 Fiscal 2018.

In Q3 Fiscal 2019, the Company sold approximately 1.7 million ounces of silver, 1,100 ounces of gold, and 17.8 million pounds of lead, up 13%, 57%, and 13%, respectively, compared to 1.5 million ounces of silver, 700 ounces of gold, and 15.8 million pounds of lead in Q3 Fiscal 2018 while zinc sold was 4.1 million pounds, down 36% compared to 6.4 million pounds in Q3 Fiscal 2018. As at December 31, 2018, the Company had inventories of 4,211 tonnes of silver-lead concentrate and 3,079 tonnes zinc concentrate, up 13% and 415%, respectively, compared to 3,732 tonnes of silver-lead concentrate and 598 tonnes of zinc concentrate as at September 30, 2018.

In Q3 Fiscal 2019, the consolidated total mining costs and cash mining costs were $71.76 and $53.49 per tonne, down 3% and 5%, respectively, compared to $74.16 and $56.11 per tonne in Q3 Fiscal 2018. The decrease was mainly due to higher production output resulting in lower per tonne fixed costs allocation. The consolidated total milling costs and cash milling costs in Q3 Fiscal 2019 were $13.44 and $11.64 per tonne, compared to $13.45 and $11.31 per tonne in Q3 Fiscal 2018.

Correspondingly, the consolidated total production costs and cash production costs per tonne of ore processed in Q3 Fiscal 2019 decreased by 3% to $88.02 and $67.95, respectively, from $90.30 and $70.11 in Q3 Fiscal 2018.

In Q3 Fiscal 2019, the consolidated total production costs and cash costs per ounce of silver, net of byproduct credits, were $0.08 and negative $2.77, compared to negative $3.04 and negative $5.92, respectively, in the prior year quarter. The increase in cash cost per ounce of silver, net of by-product credits, was mainly due to a 22% decrease in by-product credits per ounce of silver, mainly arising from 9% and 29% decreases in the realized lead and zinc selling prices and a 36% decrease in zinc sold. Sales from lead and zinc accounted for 48% of the total sales and amounted to $20.2 million, a decrease of $3.6 million, compared to $23.8 million in Q3 Fiscal 2018.

The consolidated all-in sustaining cost per ounce of silver, net of by-product credits is $6.53 compared to $3.16 in Q3 Fiscal 2018. The increase was mainly due to an increase of $2.0 million in sustaining capital and the increase in cash costs per ounce of silver, net of by-product credits as discussed above.

(ii) Nine months ended December 31, 2018 vs. Nine months ended December 31, 2017

For the nine months ended December 31, 2018, on a consolidated basis, the Company mined 745,395 tonnes of ore, an increase of 4% or 28,733 tonnes, compared to 716,662 tonnes mined in the same prior year period. Ore mined at the Ying Mining District increased by 2% or 11,224 tonnes to 511,545 tonnes from 500,321 tonnes, and ore mined at the GC Mine increased by 8% or 17,509 tonnes to 233,850 tonnes from 216,341 tonnes in the same prior year period. In the same comparative period, ore milled increased by 3% to 748,944 tonnes compared to 724,534 tonnes.

The Company sold approximately 5.1 million ounces of silver, 2,800 ounces of gold, 52.1 million pounds of lead, and 15.4 million pounds of zinc, compared to 4.7 million ounces of silver, 2,400 ounces of gold, 48.6 million of lead, and 17.0 million pounds of zinc sold in the same prior year period.

The consolidated total mining costs and cash mining costs were $73.85 and $54.88 per tonne, an increase of 4% and 3%, respectively, compared to $71.07 and $53.17 per tonne in the same prior year period. The consolidated total milling costs and cash milling costs were $13.22 and $11.08, an increase of 3% and 5%, respectively, compared to $12.81 and $10.55 per tonne in the same prior year period.

Correspondingly, the consolidated total production costs and cash production costs per tonne of ore processed for the nine months ended December 31, 2018 were $89.98 and $68.87, an increase of 4% and 4%, respectively, compared to $86.63 and $66.47 in the same prior year period, but the consolidated cash production costs was 2% lower than the annual guidance of $70.20.

The consolidated cash production costs and all-in sustaining costs per ounce of silver, net of by-product credits, were negative $4.37 and $3.27 compared to negative $4.97 and $3.35, respectively, in the same prior year period.

3





1. Ying Mining District, Henan Province, China
Operational results - Ying Mining District                            
  Q3 2019   Q2 2019   Q1 2019   Q4 2018   Q3 2018     Nine Months ended December 31,  
  December 31, 2018   September 30, 2018   June 30, 2018   March 31, 2018   December 31, 2017     2018   2017  
Ore Mined (tonne) 174,152   180,662   156,730   113,820   166,619     511,545   500,321  
Ore Milled (tonne) 184,684   172,200   155,929   112,285   167,543     512,813   506,448  
Head Grades                              

Silver (gram/tonne)

296   308   323   309   315     308   304  

Lead (%)

4.1   4.6   4.5   4.3   4.5     4.4   4.5  

Zinc (%)

0.8   0.9   1.1   1.0   1.0     0.9   0.9  
Recoveries                              

Silver (%)

95.6   96.1   96.0   95.9   95.8     95.9   95.7  

Lead (%)

95.2   95.6   96.3   96.5   96.4     95.6   96.3  

Zinc (%)

50.2   51.2   54.5   54.5   57.3     52.1   51.7  
Metal Sales                              

Silver (in thousands of ounce)

1,545   1,765   1,313   1,319   1,322     4,623   4,118  

Gold (in thousands of ounce)

1.1   1.0   0.7   0.7   0.7     2.8   2.4  

Lead (in thousands of pound)

15,156   17,359   13,313   12,649   13,487     45,828   42,531  

Zinc (in thousands of pound)

381   1,648   2,133   1,106   2,006     4,162   5,030  
Cash mining costs ($ per tonne) 63.04   58.65   63.49   65.88   66.71     63.00   60.45  
Total mining costs ($ per tonne) 86.27   81.50   89.57   92.81   90.12     86.97   82.72  
Cash milling costs ($ per tonne) 10.49   8.54   10.30   12.59   9.84     9.98   8.80  
Total milling costs ($ per tonne) 12.24   10.47   12.60   15.80   11.87     11.96   10.80  
Cash production costs ($ per tonne) 77.80   71.45   78.10   82.84   80.60     77.26   73.18  
                               
Cash costs per ounce of silver ($) (1.74 ) (2.80 ) (6.25 ) (3.41 ) (4.53 )   (3.43 ) (4.03 )
All-in sustaining costs per ounce of silver ($) 5.80   1.52   (0.28 ) 1.39   2.13     2.44   2.25  

i) Q3 Fiscal 2019 vs. Q3 Fiscal 2018

In Q3 Fiscal 2019, the total ore mined at the Ying Mining District was 174,152 tonnes, an increase of 5% or 7,533 tonnes, compared to 166,619 tonnes mined in Q3 Fiscal 2018. Ore milled was 184,684 tonnes, an increase of 10% or 17,141 tonnes compared to 167,543 tonnes in Q3 Fiscal 2018.

Head grades of ore milled at the Ying Mining District in Q3 Fiscal 2019 were 296 grams per tonne (“g/t”) for silver, 4.1% for lead, and 0.8% for zinc, compared to 315 g/t for silver, 4.5% for lead and 1.0% for zinc in Q3 Fiscal 2018. The Company continues to achieve positive dilution control using its “Enterprise Blog” to assist and manage daily operations.

In Q3 Fiscal 2019, the Ying Mining District sold approximately 1.5 million ounces silver, 15.2 million pounds lead, and 0.4 million pounds zinc, compared to 1.3 million ounces silver, 13.5 million pounds lead, and 2.0 million pounds of zinc in Q3 Fiscal 2018. As at December 31, 2018, the Ying Mining District had inventories of 3,750 tonnes of silver-lead concentrate and 1,350 tonnes of zinc concentrate , an increase of 9% and 486%, respectively, compared to 3,452 tonnes of silver-lead concentrate and 230 tonnes of zinc concentrate as at September 30, 2018.

Total and cash mining costs per tonne at the Ying Mining District in Q3 Fiscal 2019 were $86.27 and $63.04 per tonne, respectively, compared to $90.12 and $66.71 per tonne in Q3 Fiscal 2018, and the improvement was mainly due to lower per tonne fixed costs allocation resulting from higher production output. Total and cash milling costs per tonne at the Ying Mining District in Q3 Fiscal 2019 were $12.24 and $10.49, respectively, compared to $11.87 and $9.84 in Q3 Fiscal 2018, and the increase was mainly due to an increase of $0.1 million in utility costs.

Correspondingly, the total production costs and cash production costs per tonne of ore processed at the Ying Mining District in Q3 Fiscal 2019 were $102.78 and $77.80, respectively, compared to $106.04 and $80.60 in Q3 Fiscal 2018.

Cash costs per ounce of silver, net of by-product credits at the Ying Mining District in Q3 Fiscal 2019, was negative $1.74 compared to negative $4.53 in the prior year quarter. The increase in the cash costs per ounce of silver, net of by-product credits, was mainly due to a 19% decrease in by-product credits per ounce of silver, mainly arising from 9% and 33% decreases in lead and zinc realized selling price and an 81% decrease in zinc sold.

All in sustaining costs per ounce of silver, net of by-product credits, at the Ying Mining District in Q3 Fiscal 2019 was $5.80 compared to $2.13 in the prior year quarter. The increase was mainly due to an increase

4





of $3.0 million in sustaining capital and the increase in cash cost per ounce of silver, net of by-product credits as discussed above.

In Q3 Fiscal 2019, approximately 20,351 metres or $0.4 million worth of underground diamond drilling (Q3 Fiscal 2018 – 25,109 metres or $0.4 million) and 4,678 metres or $1.4 million worth of preparation tunnelling (Q3 Fiscal 2018 – 5,187 metres or $1.6 million) were completed and expensed as mining preparation costs at the Ying Mining District. In addition, approximately 19,361 metres or $6.7 million worth of horizontal tunnels, raises, ramps and declines (Q3 Fiscal 2018 – 16,326 metres or $6.0 million) were completed and capitalized. ii) Nine months ended December 31, 2018 vs. Nine months ended December 31, 2017 For the nine months ended December 31, 2018, a total of 511,545 tonnes of ore were mined at the Ying Mining District, an increase of 2% or 11,224 tonnes compared to 500,321 tonnes mined in the same prior year period. Ore milled was 512,813 tonnes, up 1% or 6,365 tonnes compared to 506,448 tonnes in the same prior year period. Average head grades of ore processed were 308 g/t for silver, 4.4% for lead, and 0.9% for zinc compared to 304 g/t for silver, 4.5% for lead, and 0.9% for zinc in the same prior year period.

During the same time periods, the Ying Mining District sold approximately 4.6 million ounces of silver, 2,800 ounces of gold, 45.8 million pounds of lead, and 4.2 million pounds of zinc, compared to 4.1 million ounces of silver, 2,400 ounces of gold, 42.5 million pounds of lead, and 5.0 million pounds of zinc in the same prior year period.

For the nine months ended December 31, 2018, the cash mining costs and cash milling costs at the Ying Mining District were $63.00 per tonne and $9.98 per tonne, an increase of 4% and 13%, respectively, compared to $60.45 and $8.80 in the same prior year period. The cash production cost was $77.26 per tonne, an increase of 6% compared to $73.18 in the same prior year period.

Cash costs per ounce of silver and all in sustaining costs per ounce of silver, net of by-product credits, at the Ying Mining District, for the nine months ended December 31, 2018, were negative $3.43 and $2.44 respectively, compared to negative $4.03 and $2.25 in the same prior year period.

For the nine months ended December 31, 2018, approximately 69,872 metres or $1.5 million worth of underground diamond drilling (same prior year period – 86,007 metres or $1.7 million) and 15,595 metres or $4.4 million worth of preparation tunnelling (same prior year period – 16,914 metres or $4.9 million) were completed and expensed as mining preparation costs at the Ying Mining District. In addition, approximately 54,923 metres or $19.2 million worth of horizontal tunnels, raises, and declines (same prior year period – 52,174 metres or $16.2 million) were completed and capitalized.

2. GC Mine, Guangdong Province, China

Operational results - GC Mine Q3 2019   Q2 2019   Q1 2019   Q4 2018   Q3 2018     Nine Months ended December 31,  
  December 31, 2018   September 30, 2018   June 30, 2018   March 31, 2018   December 31, 2017     2018   2017  
Ore Mined (tonne) 86,126   67,757   79,967   29,442   85,665     233,850   216,341  
Ore Milled (tonne) 86,792   67,528   81,811   26,252   88,494     236,131   218,086  
Head Grades                              

Silver (gram/tonne)

84   78   87   96   97     83   99  

Lead (%)

1.6   1.4   1.3   1.3   1.4     1.4   1.5  

Zinc (%)

3.1   2.8   2.9   2.9   2.8     2.9   2.8  
Recovery Rates                              

Silver (%)

80.5   76.7   75.3   76.3   73.6     77.6   76.1  

Lead (%)

91.6   91.2   87.1   87.5   83.9     90.1   85.2  

Zinc (%)

85.5   83.3   84.8   85.7   81.3     84.7   81.2  
Metal Sales                              

Silver (in thousands of ounce)

167   136   150   63   196     453   540  

Lead (in thousands of pound)

2,644   2,063   1,583   688   2,263     6,290   6,066  

Zinc (in thousands of pound)

3,730   3,240   4,244   1,479   4,399     11,214   11,954  
Cash mining cost ($ per tonne) 34.17   41.25   36.78   45.92   35.48     37.12   36.33  
Total mining cost ($ per tonne) 42.40   49.29   44.62   57.47   43.10     45.16   44.12  
Cash milling cost ($ per tonne) 14.08   11.45   14.46   25.07   14.09     13.46   14.60  
Total milling cost ($ per tonne) 15.98   14.47   17.14   33.41   16.45     15.95   17.46  
Cash production cost ($ per tonne) 48.25   52.70   51.24   70.99   49.57     50.58   50.93  
                               
Cash cost per ounce of silver ($) (12.32 ) (10.81 ) (18.81 ) (13.95 ) (15.34 )   (14.02 ) (12.19 )
All-in sustaining cost per ounce of silver ($) (6.54 ) (2.03 ) (11.36 ) (4.57 ) (4.52 )   (6.78 ) (3.59 )

5





i) Q3 Fiscal 2019 vs. Q3 Fiscal 2018

In Q3 Fiscal 2019, the total ore mined at the GC Mine was 86,126 tonnes, an increase of 1% or 461 tonnes, compared to 85,665 tonnes mined in Q3 Fiscal 2018, while ore milled was 86,792 tonnes, a decrease of 2% or 1,720 tonnes compared to 88,494 tonnes in Q3 Fiscal 2018. Average head grades of ore processed at the GC Mine were 84 g/t for silver, 1.6% for lead, and 3.1% for zinc compared to 97 g/t for silver, 1.4% for lead, and 2.8% for zinc in the prior year quarter. Recovery rates of ore processed at the GC Mine were 80.5% for silver, 91.6% for lead, and 85.5% for zinc, significantly improved from 73.6% for silver, 83.9% for lead, and 81.3% for zinc in the prior year quarter.

In Q3 Fiscal 2019, the GC Mine sold 167,000 ounces of silver, 2.6 million pounds of lead, and 3.7 million pounds of zinc, compared to 196,000 ounces of silver, 2.3 million pounds of lead, and 4.4 million pounds of zinc sold in the prior year quarter. Less zinc sold was mainly due to the built up of zinc concentrate inventory. As at December 31, 2018, GC Mine had inventories of 461 tonnes of silver-lead zinc concentrate and 1,729 tonnes of zinc concentrate, compared to 280 tonnes of silver-lead concentrate and 368 tonnes of zinc concentrate as at September 30, 2018.

Total and cash mining costs per tonne at the GC Mine in Q3 Fiscal 2019 were $42.40 and $34.17 per tonne, compared to $43.10 and $35.48 per tonne in Q3 Fiscal 2018. The decrease in cash mining costs was mainly due to a $0.3 million decrease in utility costs in the current quarter. Total and cash milling costs per tonne at the GC Mine in Q3 Fiscal 2019 were $15.98 and $14.08, compared to $16.45 and $14.09 in Q3 Fiscal 2018.

Correspondingly, the total production costs and cash production costs per tonne of ore processed in Q3 Fiscal 2019 at the GC Mine were $58.38 and $48.25, a decrease of 2% and 3%, respectively, compared to $59.55 and $49.57 in the prior year quarter.

Cash costs per ounce of silver, net of by-product credits, at the GC Mine, was negative $12.32 compared to negative $15.34 in the prior year quarter. The increase was mainly due to a $1.8 million or 25% decrease in by-product credits mainly resulting from a decrease of 9% and 29% in net realized lead and zinc selling prices and a 15% decrease in zinc sold at the GC Mine.

All in sustaining costs per ounce of silver, net of by-product credits, in Q3 Fiscal 2019 at the GC Mine was negative $6.54 compared to negative $4.52 in the prior year quarter, and the decrease was mainly due to a decrease of $0.7 million in sustaining capital expenditures.

In Q3 Fiscal 2019, approximately 7,089 metres or $0.3 million worth of underground diamond drilling (Q3 Fiscal 2018 – 7,770 metres or $0.4 million) and 5,994 metres or $1.3 million worth of tunnelling (Q3 Fiscal 2018 – 5,053 metres or $1.2 million) were completed and expensed as mining preparation costs at the GC Mine. In addition, approximately 333 metres or $0.1 million of horizontal tunnels, raises and declines (Q3 Fiscal 2018 – 17 metres or $0.1 million) were completed and capitalized.

ii) Nine months ended December 31, 2018 vs. Nine months ended December 31, 2017

For the nine months ended December 31, 2018, a total of 233,850 tonnes of ore were mined and 236,131 tonnes were milled at the GC Mine compared to 216,341 tonnes mined and 218,086 tonnes milled in the same prior year period. Average head grades of ore milled were 83 g/t for silver, 1.4% for lead, and 2.9% for zinc compared to 99 g/t for silver, 1.5% for lead, and 2.8% for zinc, respectively, in the same prior year period.

During the same time periods, the GC Mine sold approximately 453,000 ounces of silver, 6.3 million pounds of lead, and 11.2 million pounds of zinc, compared to 540,000 ounces of silver, 6.1 million pounds of lead, and 12.0 million pounds of zinc in the same prior year period.

For the nine months ended December 31, 2018, the cash mining costs at the GC Mine was $37.12 per tonne, an increase of 2% compared to $36.33 per tonne in the same prior year period. The increase in the cash mining costs was mainly due to a $0.6 million increase in mining preparation costs as more underground drilling and tunnelling were expensed in the current period. The cash milling costs was $13.46 per tonne, a decrease of 8% compared to $14.60 in the same prior year period. Correspondingly,

6





the total production costs and cash production costs per tonne at the GC Mine were $61.11 and $50.58, respectively, compared to $61.58 and $50.93 in the prior year period.

Cash costs per ounce of silver and all-in sustaining costs per ounce of silver, net of by product credits, at the GC Mine, for the nine months ended December 31, 2018, were negative $14.02 and negative $6.78 respectively, compared to negative $12.19 and negative $3.59 in the same prior year period.

For the nine months ended December 31, 2018, approximately 21,863 metres or $1.0 million worth of underground diamond drilling (same prior year period – 18,253 metres or $0.9 million) and 16,478 metres or $4.3 million of tunnelling (same prior year period – 14,285 metres or $3.8 million) were completed and expensed as mining preparation costs at the GC Mine. In addition, approximately 1,112 metres or $0.8 million of horizontal tunnels, raise, and declines (same prior year period – 280 metres or $0.2 million) were completed and capitalized.

FISCAL 2020 PRODUCTION AND CASH COSTS GUIDANCE

In Fiscal 2020, the Company expects to process approximately 900,000 tonnes of ore, yielding 6.1 million ounces of silver, 65.1 million pounds of lead, and 21.8 million pounds of zinc. Fiscal 2020 production guidance represents an increase of approximately 2% in silver production, 2% in lead production, and 10% in zinc production compared to the prior year’s guidance.

  Ore processed Silver Lead Zinc  
  (tonnes) (g/t) (%) (%)  
Ying Mining District 630,000 290 4.3 0.9  
GC Mine 270,000 96 1.7 3.1  
           
  Silver Lead Zinc Cash cost* AISC*
  (Moz) (Mlbs) (Mlbs) ($/t) ($/t)
Ying Mining District 5.5 56.2 6.3 78.2 130.2
GC Mine 0.6 8.9 15.5 56.7 77.4
Consolidated 6.1 65.1 21.8 71.8 125.5

*Both AISC and cash costs are non-IFRS measures. AISC refers to all-in sustaining costs per tonne of ore processed. Cash costs refer to cash production costs per tonne of ore processed. Foreign exchange rates assumptions used are: US$1 = CAD$1.30, US$1 = RMB¥6.50.

(a) Ying Mining District, Henan Province, China

In Fiscal 2020, Ying Mining District plans to mine and process 630,000 tonnes of ore averaging 290 g/t silver, 4.3% lead, and 0.9% zinc with expected metal production of 5.5 million ounces of silver, 56.2 million pounds of lead and 6.3 million pounds of zinc. Fiscal 2020 production guidance at the Ying Mining District represents an increase of approximately 2% in silver head grade, 2% in silver and zinc metal production. Lead head grade and metal production are comparable to prior year’s guidance.

The cash production costs is expected to be $78.20 per tonne of ore, and the all-in sustaining costs is estimated at $130.20 per tonne of ore processed.

Capital expenditures at the Ying Mining District in Fiscal 2020 are budgeted at $31.7 million, including $24.4 million for mine tunnelling and ramp development and $7.3 million for equipment and infrastructure.

(b) GC Mine, Guangdong Province, China

In Fiscal 2020, GC Mine plans to mine and process 270,000 tonnes of ore averaging 96 g/t silver, 1.7% lead, and 3.1% zinc with expected metal production of 0.6 million ounces of silver, 8.9 million pounds of lead and 15.5 million pounds of zinc. Fiscal 2020 production guidance at the GC Mine represents an increase of approximately 8% in ore production, 19% in lead production, and 14% in zinc production compared to the prior year’s guidance.

The cash production costs is expected to be $56.70 per tonne of ore, and the all-in sustaining costs is estimated at $77.40 per tonne of ore processed.

7





Capital expenditures at the GC Mine in Fiscal 2020 are budgeted at $5.2 million, including $2.5 million for mine tunneling and ramp development, $1.4 million for a paste backfill plant, and $1.3 million for other equipment and infrastructure.

Mr. Guoliang Ma, P.Geo., Manager of Exploration and Resources of the Company, is the Qualified Person under the National Instrument 43-101 – Standards of Disclosure for Mineral Projects (“NI 43-101”) and has reviewed and given consent to the technical information contained in this news release.

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 under the Company’s profile 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.

About Silvercorp

Silvercorp is a low-cost silver-producing Canadian mining company with multiple mines in China. The Company's vision is to deliver shareholder value by focusing on the acquisition of underdeveloped projects with resource potential and the ability to grow organically. For more information, please visit our website at www.silvercorp.ca.

For further information
Silvercorp Metals Inc.
Lon Shaver
Vice President
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 news 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 (collectively, “forward-looking statements”). 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. Forward-looking statements 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 District and the GC Mine; 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 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, 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 reports; permits and licences; title to properties; 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

8





hazards of mining operations; key personnel; conflicts of interest; dependence on management; internal control over financial reporting; 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. Forward-looking statements 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 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, 2018 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.

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

9





SILVERCORP METALS INC.
Consolidated Statements of Financial Position
(Unaudited - Expressed in thousands of U.S. dollars)

 

    As at December 31,     As at March 31,  
    2018     2018  
ASSETS            
Current Assets            

Cash and cash equivalents

$ 68,138   $ 49,199  

Short-term investments

  57,069     56,910  

Trade and other receivables

  828     676  

Inventories

  12,430     11,018  

Due from a related party

  38     11  

Income tax receivable

  -     534  

Prepaids and deposits

  4,081     4,456  
    142,584     122,804  
Non-current Assets            

Long-term prepaids and deposits

  781     954  

Reclamation deposits

  5,429     5,712  

Investment in an associate

  36,821     38,001  

Other investments

  7,751     6,132  

Plant and equipment

  68,027     71,211  

Mineral rights and properties

  219,843     232,080  
TOTAL ASSETS $ 481,236   $ 476,894  
LIABILITIES AND EQUITY            
Current Liabilities            

Accounts payable and accrued liabilities

$ 33,117   $ 25,198  

Bank loan

  4,366     -  

Deposits received

  3,609     6,806  

Income tax payable

  2,498     303  
    43,590     32,307  
Non-current Liabilities            

Deferred income tax liabilities

  32,419     33,310  

Environmental rehabilitation

  12,205     13,098  
Total Liabilities   88,214     78,715  
Equity            

Share capital

  230,987     228,729  

Share option reserve

  15,492     14,690  

Reserves

  25,409     25,409  

Accumulated other comprehensive loss

  (50,150 )   (25,875 )

Retained earnings

  109,693     86,283  
Total equity attributable to the equity holders of the Company   331,431     329,236  
Non-controlling interests   61,591     68,943  
Total Equity   393,022     398,179  
             
TOTAL LIABILITIES AND EQUITY $ 481,236   $ 476,894  

10





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

 

  Three Months Ended December 31,     Nine Months Ended December 31,  
    2018     2017     2018     2017  
Sales $ 42,351   $ 44,352   $ 135,567   $ 131,590  
Cost of sales                        

Production costs

  16,941     15,553     49,456     45,839  

Mineral resource taxes

  1,220     1,255     3,861     3,683  

Depreciation and amortization

  4,887     4,378     15,396     13,291  
    23,048     21,186     68,713     62,813  
Gross profit   19,303     23,166     66,854     68,777  
                         
General and administrative   5,339     4,915     14,416     13,958  
Government fees and other taxes   625     902     2,194     2,433  
Foreign exchange (gain) loss   (2,315 )   (236 )   (2,395 )   2,490  
Loss on disposal of plant and equipment   254     148     388     324  
Gain on disposal of NSR   -     -     -     (4,320 )
Share of (income) loss in associate   (172 )   142     212     511  
Dilution gain on investment in associate   -     (822 )   -     (822 )
Reclassification of other comprehensive loss upon                        
ownership dilution of investment in associate   -     18     -     18  
Other expense (income)   400     (1,560 )   676     (1,867 )
Income from operations   15,172     19,659     51,363     56,052  
                         
Finance income   981     822     2,602     2,046  
Finance costs   (166 )   (112 )   (463 )   (329 )
Income before income taxes   15,987     20,369     53,502     57,769  
                         
Income tax expense   5,134     4,302     17,395     13,586  
Net income $ 10,853   $ 16,067   $ 36,107   $ 44,183  
                         
Attributable to:                        

Equity holders of the Company

$ 8,660   $ 12,718   $ 27,618   $ 34,800  

Non-controlling interests

  2,193     3,349     8,489     9,383  
  $ 10,853   $ 16,067   $ 36,107   $ 44,183  
                     
Earnings per share attributable to the equity holders of the Company                    
Basic earnings per share $ 0.05   $ 0.08   $ 0.16   $ 0.21  
Diluted earnings per share $ 0.05   $ 0.07   $ 0.16   $ 0.20  
Weighted Average Number of Shares Outstanding - Basic   168,871,756     168,077,624     168,083,532     168,003,035  
Weighted Average Number of Shares Outstanding - Diluted   170,314,907     169,782,024     170,306,321     169,992,421  

11





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

 

    Three Months Ended December 31     Nine Months Ended December 31  
    2018     2017     2018     2017  
Cash provided by                        
Operating activities                        

Net income

$ 10,853   $ 16,067   $ 36,107   $ 44,183  

Add (deduct) items not affecting cash:

                       

Finance costs

 

166

    112     463     329  

Depreciation, amortization and depletion

 

5,207

    4,683     16,308     14,176  

Share of (income) loss in associate

 

(172

)   142     212     511  

Dilution gain on investment in associate

 

-

    (822 )   -     (822 )

Reclassification of other comprehensive loss upon ownership dilution of investment in associate

 

-

    18     -     18  

Gain on disposal of NSR

 

-

    -     -     (4,320 )

Income tax expense

 

5,134

    4,302     17,395     13,586  

Finance income

 

(981

)   (822 )   (2,602 )   (2,046 )

Loss on disposal of plant and equipment

 

254

    148     388     324  

Share-based compensation

 

506

    458     1,418     1,144  

Reclamation

  (268 )   (17 )   (334 )   (36 )

Income taxes paid

  (4,004 )   (2,065 )   (12,480 )   (9,647 )

Interest received

  981     822     2,602     2,046  

Interest paid

  (48 )   -     (96 )   -  

Changes in non-cash operating working capital

  1,917     4,431     2,358     5,598  
Net cash provided by operating activities   19,545     27,457     61,739     65,044  
                         
Investing activities                        

Mineral rights and properties

                       

Capital expenditures

  (7,617 )   (5,705 )   (19,410 )   (16,638 )

Plant and equipment

                       

Additions

  (2,682 )   (1,724 )   (4,325 )   (4,455 )

Proceeds on disposals

  -     -     29     19  

Investment in associate

  -     (3,836 )   -     (23,861 )

Net redemption (purchases) of short-term investments

  12,613     10,422     (4,606 )   (21,345 )
Net cash provided by (used in) investing activities   2,314     (843 )   (28,312 )   (66,280 )
                         
Financing activities                        

Bank loan

                       

Proceeds

  -     -     4,527     -  

Non-controlling interests

                       

Distribution

  (3,292 )   -     (9,926 )   (4,891 )

Acquisition

  (1,121 )   -     (1,121 )   -  

Cash dividends distributed

  (2,113 )   (1,683 )   (4,208 )   (3,362 )

Proceeds from issuance of common shares

  623     174     1,643     342  

Common shares repurchased as part of normal course issuer

  -     (1,779 )   -     (1,779 )
Net cash used in financing activities   (5,903 )   (3,288 )   (9,085 )   (9,690 )
Effect of exchange rate changes on cash and cash equivalents   (1,340 )   1,579     (5,403 )   4,197  
                       
Increase in cash and cash equivalents   14,616     24,905     18,939     (6,729 )
Cash and cash equivalents, beginning of the period   53,522     41,369     49,199     73,003  
Cash and cash equivalents, end of the period $ 68,138   $ 66,274   $ 68,138   $ 66,274  

12





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

 

  Three months ended December 31, 2018
  Ying Mining District1   GC2   Total  
Production Data            

Mine Data

           

Ore Mined (tonne)

174,152   86,126   260,278  

Ore Milled (tonne)

184,684   86,792   271,476  
             

+ Mining cost per tonne of ore mined ($)

86.27   42.40   71.76  

Cash mining cost per tonne of ore mined ($)

63.04   34.17   53.49  

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

23.23   8.23   18.27  
             

+ Unit shipping costs($)

4.27   -   2.82  
             

+ Milling cost per tonne of ore milled ($)

12.24   15.98   13.44  

Cash milling cost per tonne of ore milled ($)

10.49   14.08   11.64  

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

1.75   1.90   1.80  
             

+ Average Production Cost

           

Silver ($ per ounce)

6.17   5.61   6.22  

Gold ($ per ounce)

530   -   547  

Lead ($ per pound)

0.47   0.56   0.49  

Zinc ($ per pound)

0.39   0.48   0.42  

Other ($ per pound)

0.48   -   0.49  
             

+ Total production cost per ounce of Silver, net of by-product credits ($)

0.96   (8.07 ) 0.08  

+ Total cash cost per ounce of Silver, net of by-product credits ($)

(1.74 ) (12.32 ) (2.77 )

 

           

+ All-in sustaining cost per ounce of Silver, net of by-product credits ($)

5.80   (6.54 ) 6.53  

+ All-in cost per ounce of Silver, net of by-product credits ($)

6.51   (6.18 ) 7.30  
             

Recovery Rates

           

Silver (%)

95.6   80.5   93.8  

Lead (%)

95.2   91.6   94.6  

Zinc (%)

50.2   85.5   73.3  

 

           

Head Grades

           

Silver (gram/tonne)

296   84   228  

Lead (%)

4.1   1.6   3.3  

Zinc (%)

0.8   3.1   1.5  
             

Concentrate in stock

           

Lead concentrate (tonne)

3,750   461   4,211  

Zinc concentrate (tonne)

1,350   1,729   3,079  
             
Sales Data            

Metal Sales

           

Silver (in thousands of ounces)

1,545   167   1,712  

Gold (in thousands of ounces)

1.1   -   1.1  

Lead (in thousands of pounds)

15,156   2,644   17,800  

Zinc (in thousands of pounds)

381   3,730   4,111  

 

           

Metal Sales

           

Silver (in thousands of $)

19,075   1,585   20,660  

Gold (in thousands of $)

1,167   -   1,167  

Lead (in thousands of $)

14,324   2,527   16,851  

Zinc (in thousands of $)

297   3,055   3,352  

Other (in thousands of $)

321   -   321  
  35,184   7,167   42,351  

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

           

Silver ($ per ounce)

12.35   9.49   12.07  

Gold ($ per ounce)

1,061   -   1,061  

Lead ($ per pound)

0.95   0.96   0.95  

Zinc ($ per pound)

0.78   0.82   0.82  

1 Ying Mining District includes mines: SGX, TLP, HPG,LM, BCG and HZG.
2 GC Silver recovery rate consists of 54.97% from lead concentrates and 25.53% from zinc concentrates.
2 GC Silver sold in zinc concentrates is subjected to higher smelter and refining charges which lower the net silver selling price.

13





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

 

  Three months ended December 31, 2017
  Ying Mining          
  District1   GC2   Total  
Production Data            

Mine Data

           

Ore Mined (tonne)

166,619   85,665   252,284  

Ore Milled (tonne)

167,543   88,494   256,037  
             

+ Mining cost per tonne of ore mined ($)

90.12   43.10   74.16  

Cash mining cost per tonne of ore mined ($)

66.71   35.48   56.11  

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

23.41   7.62   18.05  
             

+ Unit shipping costs($)

4.05   -   2.69  

 

           

+ Milling cost per tonne of ore milled ($)

11.87   16.45   13.45  

Cash milling cost per tonne of ore milled ($)

9.84   14.09   11.31  

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

2.03   2.36   2.14  
             

+ Average Production Cost

           

Silver ($ per ounce)

5.64   5.91   5.86  

Gold ($ per ounce)

380   -   406  

Lead ($ per pound)

0.44   0.58   0.47  

Zinc ($ per pound)

0.49   0.64   0.52  

Other ($ per pound)

0.45   -   0.01  
             

+ Total production cost per ounce of Silver, net of by-product credits ($)

(1.87 ) (10.95 ) (3.04 )

+ Total cash cost per ounce of Silver, net of by-product credits ($)

(4.53 ) (15.34 ) (5.92 )

 

           

+ All-in sustaining cost per ounce of Silver, net of by-product credits ($)

2.13   (4.52 ) 3.16  

+ All-in cost per ounce of Silver, net of by-product credits ($)

2.97   (7.23 ) 3.50  
             

Recovery Rates

           

Silver (%)

95.8   73.6   92.7  

Lead (%)

96.4   83.9   94.6  

Zinc (%)

57.3   81.3   71.7  

 

           

Head Grades

           

Silver (gram/tonne)

315   97   240  

Lead (%)

4.5   1.4   3.4  

Zinc (%)

1.0   2.8   1.6  
             

Concentrate in stock

           

Lead concentrate (tonne)

6,200   34   6,234  

Zinc concentrate (tonne)

230   60   290  
             
Sales Data            

Metal Sales

           

Silver (in thousands of ounces)

1,322   196   1,518  

Gold (in thousands of ounces)

0.7   -   0.7  

Lead (in thousands of pounds)

13,487   2,263   15,750  

Zinc (in thousands of pounds)

2,006   4,399   6,405  

 

           

Metal Sales

           

Silver (in thousands of $)

17,718   2,088   19,806  

Gold (in thousands of $)

632   -   632  

Lead (in thousands of $)

14,045   2,378   16,423  

Zinc (in thousands of $)

2,337   5,048   7,385  

Other (in thousands of $)

100   6   106  
  34,832   9,520   44,352  

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

           

Silver ($ per ounce)

13.40   10.65   13.05  

Gold ($ per ounce)

903   -   903  

Lead ($ per pound)

1.04   1.05   1.04  

Zinc ($ per pound)

1.17   1.15   1.15  

1 Ying Mining District includes mines: SGX, TLP, HPG,LM, BCG and HZG.
2 GC Silver recovery rate consists of 52.5% from lead concentrates and 21.1% from zinc concentrates.
2 GC Silver sold in zinc concentrates is subjected to higher smelter and refining charges 14 which lower the net silver selling price.

14





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

 

  Nine months ended December 31, 2018
  Ying Mining          
  District1   GC2   Total  
Production Data            

Mine Data

           

Ore Mined (tonne)

511,545   233,850   745,395  

Ore Milled (tonne)

512,813   236,131   748,944  

 

           

+ Mining cost per tonne of ore mined ($)

86.97   45.16   73.85  

Cash mining cost per tonne of ore mined ($)

63.00   37.12   54.88  

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

23.97   8.04   18.97  
             

+ Unit shipping costs($)

4.28   -   2.91  

 

           

+ Milling cost per tonne of ore milled ($)

11.96   15.95   13.22  

Cash milling cost per tonne of ore milled ($)

9.98   13.46   11.08  

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

1.98   2.49   2.14  

 

           

+ Average Production Cost

           

Silver ($ per ounce)

5.84   5.88   6.02  

Gold ($ per ounce)

466   -   493  

Lead ($ per pound)

0.46   0.61   0.48  

Zinc ($ per pound)

0.47   0.59   0.47  

Other ($ per pound)

0.46   0.02   0.07  
             

+ Total production cost per ounce of Silver, net of by-product credits ($)

(0.59 ) (8.97 ) (1.34 )

+ Total cash cost per ounce of Silver, net of by-product credits ($)

(3.43 ) (14.02 ) (4.37 )

 

           

+ All-in sustaining cost per ounce of Silver, net of by-product credits ($)

2.44   (6.78 ) 3.27  

+ All-in cost per ounce of Silver, net of by-product credits ($)

3.29   (5.89 ) 4.22  
             

Recovery Rates

           

Silver (%)

95.9   77.6   93.9  

Lead (%)

95.6   90.1   94.9  

Zinc (%)

52.1   84.7   71.7  

 

           

Head Grades

           

Silver (gram/tonne)

308   83   237  

Lead (%)

4.4   1.4   3.5  

Zinc (%)

0.9   2.9   1.5  
             

Concentrate in stock

           

Lead concentrate (tonne)

3,750   461   4,211  

Zinc concentrate (tonne)

1,350   1,729   3,079  
             
Sales Data            

Metal Sales

           

Silver (in thousands of ounces)

4,623   453   5,076  

Gold (in thousands of ounces)

2.8   -   2.8  

Lead (in thousands of pounds)

45,828   6,290   52,118  

Zinc (in thousands of pounds)

4,162   11,214   15,376  

 

           

Metal Sales

           

Silver (in thousands of $)

59,565

 

4,357

 

63,922

 

Gold (in thousands of $)

2,883

 

-

 

2,883

 

Lead (in thousands of $)

46,421

 

6,270

 

52,691

 

Zinc (in thousands of $)

4,277

 

10,848

 

15,125

 

Other (in thousands of $)

751

 

195

 

946

 
 

113,897

 

21,670

 

135,567

 

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

           

Silver ($ per ounce)

12.88

 

9.62

 

12.59

 

Gold ($ per ounce)

1,030

 

-

 

1,030

 

Lead ($ per pound)

1.01

 

1.00

 

1.01

 

Zinc ($ per pound)

1.03

 

0.97

 

0.98

 

1 Ying Mining District includes mines: SGX, TLP, HPG,LM, BCG and HZG.
2 GC Silver recovery rate consists of 52.33% from lead concentrates and 25.25% from zinc concentrates.
2 GC Silver sold in zinc concentrates is subjected to higher smelter and refining charges which lowers the net silver selling price.

15





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

 

  Nine months ended December 31, 2017
  Ying Mining          
  District1   GC2   Total  
Production Data            

Mine Data

           

Ore Mined (tonne)

500,321   216,341   716,662  

Ore Milled (tonne)

506,448   218,086   724,534  

 

           

+ Mining cost per tonne of ore mined ($)

82.72   44.12   71.07  

Cash mining cost per tonne of ore mined ($)

60.45   36.33   53.17  

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

22.27   7.79   17.90  
             

+ Unit shipping costs($)

3.93   -   2.75  

 

           

+ Milling cost per tonne of ore milled ($)

10.80   17.46   12.81  

Cash milling cost per tonne of ore milled ($)

8.80   14.60   10.55  

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

2.00   2.86   2.26  

 

           

+ Average Production Cost

           

Silver ($ per ounce)

5.74   6.35   6.04  

Gold ($ per ounce)

424   -   458  

Lead ($ per pound)

0.41   0.59   0.44  

Zinc ($ per pound)

0.46   0.63   0.48  

Other ($ per pound)

0.39   0.01   0.02  
             

+ Total production cost per ounce of Silver, net of by-product credits ($)

(1.40 ) (7.60 ) (2.12 )

+ Total cash cost per ounce of Silver, net of by-product credits ($)

(4.03 ) (12.19 ) (4.97 )

 

           

+ All-in sustaining cost per ounce of Silver, net of by-product credits ($)

2.25   (3.59 ) 3.35  

+ All-in cost per ounce of Silver, net of by-product credits ($)

2.69   (3.53 ) 3.75  
             

Recovery Rates

           

Silver (%)

95.7   76.1   93.3  

Lead (%)

96.3   85.2   94.9  

Zinc (%)

51.7   81.2   68.9  

 

           

Head Grades

           

Silver (gram/tonne)

304   99   242  

Lead (%)

4.5   1.5   3.6  

Zinc (%)

0.9   2.8   1.4  
             

Concentrate in stock

           

Lead concentrate (tonne)

6,200   34   6,234  

Zinc concentrate (tonne)

230   60   290  
             
Sales Data            

Metal Sales

           

Silver (in thousands of ounces)

4,118   540   4,658  

Gold (in thousands of ounces)

2.4   -   2.4  

Lead (in thousands of pounds)

42,531   6,066   48,597  

Zinc (in thousands of pounds)

5,030   11,954   16,984  

Other (in thousands of pound)

524   16,190   16,714  

 

           

Metal Sales

           

Silver (in thousands of $)

56,850   5,735   62,585  

Gold (in thousands of $)

2,448   -   2,448  

Lead (in thousands of $)

41,728   5,948   47,676  

Zinc (in thousands of $)

5,604   12,548   18,152  

Other (in thousands of $)

495   234   729  
  107,125   24,465   131,590  

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

           

Silver ($ per ounce)

13.81   10.62   13.44  

Gold ($ per ounce)

1,020   -   1,020  

Lead ($ per pound)

0.98   0.98   0.98  

Zinc ($ per pound)

1.11   1.05   1.07  

1 Ying Mining District includes mines: SGX, TLP, HPG,LM, BCG and HZG.
2 GC Silver recovery rate consists of 55.4% from lead concentrates and 20.7% from zinc concentrates.
2 GC Silver sold in zinc concentrates is subjected to higher smelter and refining charges which lower the net silver selling price.
+ Mineral resouces tax was excluded from production costs, but presented as a separate line item on the consolidated statements of income

16




EX-99.2 3 exhibit99-2.htm FORM 52-109F2 CERTIFICATE OF INTERIM FILINGS- FULL CERTIFICATE- CFO Exhibit 99.2

Exhibit 99.2

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

I, Derek Liu, 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 December 31, 2018.

 

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 October 1, 2018 and ended on December 31, 2018 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.

Date: February 14, 2019

Derek Liu

Derek Liu
Chief Financial Officer

2



EX-99.3 4 exhibit99-3.htm FORM 52-109F2 CERTIFICATE OF INTERIM FILINGS- FULL CERTIFICATE- CEO Exhibit 99.3

Exhibit 99.3

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

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

1.     

Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Silvercorp Metals Inc. (the “issuer”) for the interim period ended December 31, 2018.

 

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 October 1, 2018 and ended on December 31, 2018 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.

Date: February 14, 2019

Rui Feng

Rui Feng
Chief Executive Officer

2



EX-99.4 5 exhibit99-4.htm SILVERCORP METALS INC FINANCIAL STATEMENTS FOR 3RD QUARTER ENDED DECEMBER 31, 2018 Exhibit 99.4

Exhibit 99.4


SILVERCORP METALS INC.

CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
For the three and nine months ended December 31, 2018 and 2017
(Expressed in thousands of US dollars, unless otherwise stated)
(Unaudited)






SILVERCORP METALS INC.
Condensed Consolidated Interim Statements of Financial Position
(Unaudited) (Expressed in thousands of U.S. dollars)

 

      As at December 31,     As at March 31,  
  Notes   2018     2018  
ASSETS              
Current Assets              

Cash and cash equivalents

19 $ 68,138   $ 49,199  

Short-term investments

    57,069     56,910  

Trade and other receivables

    828     676  

Inventories

    12,430     11,018  

Due from a related party

11   38     11  

Income tax receivable

    -     534  

Prepaids and deposits

    4,081     4,456  
      142,584     122,804  
 
Non-current Assets              

Long-term prepaids and deposits

    781     954  

Reclamation deposits

    5,429     5,712  

Investment in an associate

3   36,821     38,001  

Other investments

4   7,751     6,132  

Plant and equipment

5   68,027     71,211  

Mineral rights and properties

6   219,843     232,080  
TOTAL ASSETS   $ 481,236   $ 476,894  
 
LIABILITIES AND EQUITY              
Current Liabilities              

Accounts payable and accrued liabilities

  $ 33,117   $ 25,198  

Bank loan

7   4,366     -  

Deposits received

    3,609     6,806  

Income tax payable

    2,498     303  
 
      43,590     32,307  
Non-current Liabilities              

Deferred income tax liabilities

    32,419     33,310  

Environmental rehabilitation

    12,205     13,098  
Total Liabilities     88,214     78,715  
 
Equity              

Share capital

    230,987     228,729  

Share option reserve

    15,492     14,690  

Reserves

    25,409     25,409  

Accumulated other comprehensive loss

9   (50,150 )   (25,875 )

Retained earnings

    109,693     86,283  
Total equity attributable to the equity holders of the Company   331,431     329,236  
 
Non-controlling interests 10   61,591     68,943  
Total Equity     393,022     398,179  
 
TOTAL LIABILITIES AND EQUITY   $ 481,236   $ 476,894  
Commitments and contingencies 18            

Approved on behalf of the Board:

(Signed) David Kong
Director

(Signed) Rui Feng
Director

See accompanying notes to the condensed consolidated interim financial statements

1






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

 

    Three Months Ended December 31,     Nine Months Ended December 31,  
  Notes   2018     2017     2018     2017  
 
Sales 17(c) $ 42,351   $ 44,352   $ 135,567   $ 131,590  
Cost of sales                          

Production costs

    16,941     15,553     49,456     45,839  

Mineral resource taxes

    1,220     1,255     3,861     3,683  

Depreciation and amortization

    4,887     4,378     15,396     13,291  
      23,048     21,186     68,713     62,813  
Gross profit     19,303     23,166     66,854     68,777  
 
General and administrative 12   5,339     4,915     14,416     13,958  
Government fees and other taxes 13   625     902     2,194     2,433  
Foreign exchange (gain) loss     (2,315 )   (236 )   (2,395 )   2,490  
Loss on disposal of plant and equipment 5   254     148     388     324  
Gain on disposal of NSR     -     -     -     (4,320 )
Share of (income) loss in associate 3   (172 )   142     212     511  
Dilution gain on investment in associate     -     (822 )   -     (822 )
Reclassification of other comprehensive loss upon                          
ownership dilution of investment in associate     -     18     -     18  
Other expense (income)     400     (1,560 )   676     (1,867 )
Income from operations     15,172     19,659     51,363     56,052  
 
Finance income 14   981     822     2,602     2,046  
Finance costs 14   (166 )   (112 )   (463 )   (329 )
Income before income taxes     15,987     20,369     53,502     57,769  
 
Income tax expense 15   5,134     4,302     17,395     13,586  
Net income   $ 10,853   $ 16,067   $ 36,107   $ 44,183  
 
Attributable to:                          

Equity holders of the Company

  $ 8,660   $ 12,718   $ 27,618   $ 34,800  

Non-controlling interests

    2,193     3,349     8,489     9,383  
    $ 10,853   $ 16,067   $ 36,107   $ 44,183  
 
Earnings per share attributable to the equity holders of the Company                      
Basic earnings per share   $ 0.05   $ 0.08   $ 0.16   $ 0.21  
Diluted earnings per share   $ 0.05   $ 0.07   $ 0.16   $ 0.20  
Weighted Average Number of Shares Outstanding - Basic   168,871,756     168,077,624     168,083,532     168,003,035  
Weighted Average Number of Shares Outstanding - Diluted   170,314,907     169,782,024     170,306,321     169,992,421  

See accompanying notes to the condensed consolidated interim financial statements

2






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

 

      Three Months Ended December 31,     Nine Months Ended December 31,  
  Notes   2018     2017     2018     2017  
 
Net income   $ 10,853   $ 16,067   $ 36,107   $ 44,183  
Other comprehensive income (loss), net of taxes:                          
Items that may subsequently be reclassified to net income or loss:                          

Currency translation adjustment, net of tax of $nil

    (5,119 )   6,519     (32,387 )   20,662  

Share of other comprehensive income (loss) in associate

3   540     (38 )   1,157     (51 )

Reclassification to net income upon ownership dilution of investment in associate

    -     18     -     18  
Items that will not subsequently be reclassified to net income or loss:                          

Change in fair value on equity investments designated as FVTOCI, net of tax of $nil

4   365     338     2,042     859  
Other comprehensive (loss) income, net of taxes   $ (4,214 ) $ 6,837   $ (29,188 ) $ 21,488  
Attributable to:                          

Equity holders of the Company

  $ (4,579 ) $ 5,471   $ (24,275 ) $ 18,255  

Non-controlling interests

    365     1,366     (4,913 )   3,233  
    $ (4,214 ) $ 6,837   $ (29,188 ) $ 21,488  
Total comprehensive income   $ 6,639   $ 22,904   $ 6,919   $ 65,671  
 
Attributable to:                          

Equity holders of the Company

  $ 4,081   $ 18,189   $ 3,343   $ 53,055  

Non-controlling interests

    2,558     4,715     3,576     12,616  
    $ 6,639   $ 22,904   $ 6,919   $ 65,671  

See accompanying notes to the condensed consolidated interim financial statements

3






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

 

      Three Months Ended December 31,     Nine Months Ended December 31,  
  Notes   2018     2017     2018     2017  
Cash provided by                          
Operating activities                          

Net income

  $ 10,853   $ 16,067   $ 36,107   $ 44,183  

Add (deduct) items not affecting cash:

                         

Finance costs

14   166     112     463     329  

Depreciation, amortization and depletion

    5,207     4,683     16,308     14,176  

Share of (income) loss in associate

3   (172 )   142     212     511  

Dilution gain on investment in associate

    -     (822 )   -     (822 )

Reclassification of other comprehensive loss upon ownership

                         

dilution of investment in associate

    -     18     -     18  

Gain on disposal of NSR

    -     -     -     (4,320 )

Income tax expense

15   5,134     4,302     17,395     13,586  

Finance income

14   (981 )   (822 )   (2,602 )   (2,046 )

Loss on disposal of plant and equipment

5   254     148     388     324  

Share-based compensation

8(b)   506     458     1,418     1,144  

Reclamation

    (268 )   (17 )   (334 )   (36 )

Income taxes paid

    (4,004 )   (2,065 )   (12,480 )   (9,647 )

Interest received

    981     822     2,602     2,046  

Interest paid

    (48 )   -     (96 )   -  

Changes in non-cash operating working capital

19   1,917     4,431     2,358     5,598  
Net cash provided by operating activities     19,545     27,457     61,739     65,044  
 
Investing activities                          

Mineral rights and properties

                         

Capital expenditures

    (7,617 )   (5,705 )   (19,410 )   (16,638 )

Plant and equipment

                         

Additions

    (2,682 )   (1,724 )   (4,325 )   (4,455 )

Proceeds on disposals

5   -     -     29     19  

Investment in associate

    -     (3,836 )   -     (23,861 )

Net redemption (purchases) of short-term investments

    12,613     10,422     (4,606 )   (21,345 )
Net cash provided by (used in) investing activities     2,314     (843 )   (28,312 )   (66,280 )
 
Financing activities                          

Bank loan

                         

Proceeds

7   -     -     4,527     -  

Non-controlling interests

                         

Distribution

10   (3,292 )   -     (9,926 )   (4,891 )

Acquisition

10   (1,121 )   -     (1,121 )   -  

Cash dividends distributed

8(c)   (2,113 )   (1,683 )   (4,208 )   (3,362 )

Proceeds from issuance of common shares

    623     174     1,643     342  

Common shares repurchased as part of normal course issuer bid

    -     (1,779 )   -     (1,779 )
Net cash used in financing activities     (5,903 )   (3,288 )   (9,085 )   (9,690 )
Effect of exchange rate changes on cash and cash equivalents     (1,340 )   1,579     (5,403 )   4,197  
 
Increase in cash and cash equivalents     14,616     24,905     18,939     (6,729 )
 
Cash and cash equivalents, beginning of the period     53,522     41,369     49,199     73,003  
 
Cash and cash equivalents, end of the period   $ 68,138   $ 66,274   $ 68,138   $ 66,274  
Supplementary cash flow information 19                        

See accompanying notes to the condensed consolidated interim financial statements

4






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

 

      Share capital                                          
                  Share         Accumulated other       Total equity attributable   Non-        
      Number of           option         comprehensive     Retained to the equity holders of     controlling        
  Notes   shares     Amount     reserve     Reserves     loss     earnings     the Company     interests      Total equity  
Balance, April 1, 2017     167,889,636   $ 232,155   $ 13,325   $ 25,409 $ (50,419 ) $ 42,651   $ 263,121   $ 54,814   $ 317,935  
Options exercised     564,619     468     (126 )   -   -     -     342     -     342  
Share-based compensation     -     -     1,144     -   -     -     1,144     -     1,144  
Dividends declared     -     -     -     -   -     (3,362 )   (3,362 )   -     (3,362 )
Common shares repurchased as part of normal
course issuer bid
    (788,000 )   (1,779 )   -     -   -     -     (1,779 )   -     (1,779 )
Comprehensive income     -     -     -     -     18,255     34,800     53,055     12,616     65,671  
Balance, December 31, 2017     167,666,255   $ 230,844   $ 14,343   $ 25,409 $ (32,164 ) $ 74,089   $ 312,521   $ 67,430   $ 379,951  
Options exercised     292,401     283     (75 )   -   -     -     208     -     208  
Share-based compensation     -     -     422     -   -     -     422     -     422  
Distribution to non-controlling interests     -     -     -     -   -     -     -     (2,917 )   (2,917 )
Common shares repurchased as part of normal
course issuer bid
    (929,100 )   (2,398 )   -     -   -     -     (2,398 )   -     (2,398 )
Comprehensive income     -     -     -     -     6,289     12,194     18,483     4,430     22,913  
Balance, March 31, 2018     167,029,556   $ 228,729   $ 14,690   $ 25,409 $ (25,875 ) $ 86,283   $ 329,236   $ 68,943   $ 398,179  
Options exercised     2,652,484     2,258     (616 )   -   -     -     1,642     -     1,642  
Share-based compensation 8(b) -     -     1,418     -   -     -     1,418     -     1,418  
Dividends declared 8(c) -     -     -     -   -     (4,208 )   (4,208 )   -     (4,208 )
Distribution to non-controlling interests 10   -     -     -     -   -     -     -     (9,926 )   (9,926 )
Disposition of non-controlling interests upon
wound-up of a subsidiary
10   -     -     -     -   -     -     -     (1,002 )   (1,002 )
Comprehensive (loss) income     -     -     -     -     (24,275 )   27,618     3,343     3,576     6,919  
Balance, December 31, 2018     169,682,040   $ 230,987   $ 15,492   $ 25,409   $ (50,150 ) $ 109,693   $ 331,431   $ 61,591   $ 393,022  

See accompanying notes to the condensed consolidated interim financial statements

5






SILVERCORP METALS INC.
Notes to Condensed Consolidated Interim Financial Statements as at December
31, 2018 and for three and nine months ended December 31, 2018 and 2017
(Unaudited)(Expressed in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

1.     

CORPORATE INFORMATION

Silvercorp Metals Inc., along with its subsidiary companies (collectively the “Company”), is a Canadian mining company engaged in the acquisition, exploration, development, and mining of precious and base metal mineral properties. The Company’s producing mines and other current exploration and development projects are located in China.

The Company is a publicly listed company incorporated pursuant to the laws of the Province of British Columbia, Canada. The Company’s shares are listed on the Toronto Stock Exchange and NYSE American 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.

Operating results for the three and nine months ended December 31, 2018, are not necessarily indicative of the results that may be expected for the year ending March 31, 2019.

2.     

SIGNIFICANT ACCOUNTING POLICIES

 
(a)Statement of Compliance

These condensed consolidated interim financial statements have been prepared in accordance with International Accounting Standard 34 – Interim Financial Reporting (“IAS 34”) of the International Financial Reporting Standards as issued by the International Accounting Standards Board (“IASB”). These condensed consolidated interim financial statements should be read in conjunction with the Company’s audited consolidated financial statements for the year ended March 31, 2018. These condensed consolidated 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, 2018 except for the following:

IFRS 9 (2014) – Financial Instruments (amended 2014)

On April 1, 2018, the Company adopted, retrospectively without restatement, IFRS 9 – Financial Instruments, the final version issued in 2014 by IASB (“IFRS 9 (2014)”). As the Company applied IFRS 9 (2010) effective April 1, 2011, the adoption of IFRS 9 (2014) has no impact on the classification or the carrying value of the Company’s financial instruments. IFRS 9 (2014) introduced a single expected credit loss impairment model for the financial assets measured at amortized cost and for debt instrument at fair value through other comprehensive income, which is based on changes in credit quality since initial recognition. The adoption of the expected credit loss impairment model did not have a significant impact on the Company’s financial statements. IFRS 9 (2014) change the requirements for hedge effectiveness and consequently for the application of hedge accounting. As the Company does not apply hedge accounting, the adoption of IFRS 9 (2014) with regards to hedge accounting did not impact the Company or its accounting policies.

6






SILVERCORP METALS INC.
Notes to Condensed Consolidated Interim Financial Statements as at December
31, 2018 and for three and nine months ended December 31, 2018 and 2017
(Unaudited)(Expressed in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

IFRS 15 – Revenue from contracts with customers

On April 1, 2018, the Company adopted IFRS 15 – Revenue from Contracts with Customers ("IFRS 15") which supersedes IAS 18 – Revenue ("IAS 18"). IFRS 15 establishes a single five-step model framework for determining the nature, amount, timing and uncertainty of revenue and cash flows arising from a contract with a customer. The standard is effective for annual periods beginning on or after January 1, 2018.

IFRS 15 requires entities to recognize revenue when ‘control’ of goods or services transfers to the customer whereas the previous standard, IAS 18, required entities to recognize revenue when the ‘risks and rewards’ of the goods or services transfer to the customer. The Company concluded there is no change in the timing of revenue recognition of its concentrate sales under the new standard as the point of transfer of risks and rewards of goods and services and transfer of control occur at the same time. As such, no adjustment was required to the Company's financial statements.

IFRS 15 requires that variable consideration should only be recognized to the extent that it is highly probable that a significant reversal in the amount of cumulative revenue recognized will not occur. The Company concluded that the adjustments relating to the final assay results for the quantity and quality of concentrate sold and the retroactive pricing adjustment for the new pricing terms are not significant and does not constrain the recognition of revenue.

The Company concluded after review of its revenue streams and underlying contracts with customers that the adoption of IFRS 15 has no material impact on the Company’s financial statements.

Other narrow scope amendments

The Company adopted IFRIC 22 – Foreign currency transaction and advanced consideration, and narrow scope amendments to IFRS 2 – Share-based payment, which did not have a material impact on the Company’s financial statements.

These condensed consolidated interim financial statements were authorized for issue in accordance with a resolution of the Board of Directors dated on February 13, 2019.

(b)Basis of Consolidation

These condensed consolidated interim financial statements include the accounts of the Company and its wholly or partially owned subsidiaries.

Subsidiaries are consolidated from the date on which the Company obtains control up to the date of the disposition of control. Control is achieved when the Company has power over the subsidiary, is exposed or has rights to variable returns from its involvement with the subsidiary; and has the ability to use its power to affect its returns.

For non-wholly-owned subsidiaries over which the Company has control, the net assets attributable to outside equity shareholders are presented as “non-controlling interests” in the equity section of the consolidated balance sheets. Net income for the period that is attributable to the non-controlling interests is calculated based on the ownership of the non-controlling interest shareholders in the subsidiary. Adjustments to recognize the non-controlling interests’ share of changes to the subsidiary’s

7






SILVERCORP METALS INC.
Notes to Condensed Consolidated Interim Financial Statements as at December
31, 2018 and for three and nine months ended December 31, 2018 and 2017
(Unaudited)(Expressed in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

equity are made even if this results in the non-controlling interests having a deficit balance. Changes in the Company’s ownership interest in a subsidiary that do not result in a loss of control are recorded as equity transactions. The carrying amount of non-controlling interests is adjusted to reflect the change in the non-controlling interests’ relative interests in the subsidiary and the difference between the adjustment to the carrying amount of non-controlling interest and the Company’s share of proceeds received and/or consideration paid is recognized directly in equity and attributed to equity holders of the Company.

Balances, transactions, revenues and expenses between the Company and its subsidiaries are eliminated on consolidation.

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

      Proportion of ownership interest held  
    Place of December 31, March 31,  
Name of subsidiaries Principal activity incorporation  2018 2018 Mineral properties
Silvercorp Metals China Inc. Holding company Canada 100% 100%  
Silvercorp Metals (China) Inc. Holding company China 100% 100%  
0875786 B.C. LTD. Holding company Canada 100% 100%  
Fortune Mining Limited Holding company BVI (i) 100% 100% RZY
Fortune Copper Limited 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 BVI 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%  
Henan Huawei Mining Co. Ltd. ("Henan Huawei") Mining China 80% 80% Ying Mining District
Henan Found Mining Co. Ltd. ("Henan Found") Mining China 77.5% 77.5%  
Songxian Gold Mining Co., Ltd. ("SX Gold") Mining China 77.5% 77.5% 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")          

 

(c) Accounting standards issued but not yet in effect

IFRS 16 – Leases (“IFRS 16”) was issued by the IASB and will replace Leases (“IAS 17”) and determining whether an arrangement contains a lease (“IFRIC 4”). IFRS 16 applies a control model to the identification of leases, distinguishing between a lease and a non-lease component on the basis of whether the customer controls the specific asset. For those contracts that are or contain a lease, IFRS 16 introduces significant changes to the accounting for contracts that are or contain a lease, introducing a single, on-balance sheet accounting model that is similar to current finance lease accounting, with limited exceptions for short-term leases or leases of low value assets. Lessor accounting remains similar to current accounting practice. The standard is effective for annual periods beginning on or after January 1, 2019, with early application permitted for entities that apply IFRS 15. The Company anticipates that the application of IFRS 16 will result in an increase in the recognition of right of use assets and lease liabilities related to leases with terms greater than 12 months on the Consolidated Statements of Financial Position on April 1, 2019. IFRS 16 will further result in increased depreciation and amortization on these rights of use assets and increased interest on these additional lease liabilities. These lease payments will be recorded as financing outflows on the Consolidated Statements of Cash Flows. The Company is currently identifying and collecting data relating to existing lease agreements for Fiscal 2019.

8






SILVERCORP METALS INC.
Notes to Condensed Consolidated Interim Financial Statements as at December
31, 2018 and for three and nine months ended December 31, 2018 and 2017
(Unaudited)(Expressed in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

3.     

INVESTMENT IN AN ASSOCIATE

New Pacific Metals Corp. (“NUAG”) is a Canadian public company listed on the TSX Venture Exchange (symbol: NUAG). NUAG is a related party of the Company by way of two common directors and officers, and the Company accounts for its investment in NUAG using the equity method as it is able to exercise significant influence over the financial and operating policies of NUAG.

As at December 31, 2018, the Company owned 39,280,900 common shares (March 31, 2018 – 39,280,900) of NUAG, representing an ownership interest of 29.8% (March 31, 2018 – 29.8%). The summary of the investment in NUAG common shares and its market value as at the respective balance sheet dates are as follows:

            Value of NUAG's
  Number of         common shares per
  shares     Amount     quoted market price   
Balance, April 1, 2017 10,806,300   8,517     8,517
Participate in Private placement 28,000,000   23,352      
Purchase from open market 474,600   509      
Share of net loss     (700 )    
Share of other comprehensive income     461      
Impairment recovery     4,714      
Dilution gain     822      
Foreign exchange impact        326        
Balance March 31, 2018 39,280,900 $ 38,001   $ 50,266
Share of net loss     (212 )    
Share of other comprehensive income     1,157        
Foreign exchange impact         (2,125 )      
Balance December 31, 2018 39,280,900    $ 36,821   $ 41,751   

 

4.     

OTHER INVESTMENTS

 
    December 31, 2018     March 31, 2018  
 
Equity investments designated as FVTOCI        

 

Publicly-traded companies

$ 7,751   $ 6,132  

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. As of December 31, 2018, none of the investments held by the Company represented more than 10% of the respective interest of investees.

9






SILVERCORP METALS INC.
Notes to Condensed Consolidated Interim Financial Statements as at December
31, 2018 and for three and nine months ended December 31, 2018 and 2017
(Unaudited)(Expressed in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

The continuity of such investments is as follow:

          Accumulated fair value change  
    Fair value     included in OCI  
April 1, 2017 $ 1,207   $ (6,233 )

Change in fair value on equity investments designated as FVTOCI

  378     378  

Equity investments received as consideration for disposal of NSR

  4,320     -  

Impact of foreign currency translation

  227     -  
March 31, 2018 $ 6,132   $ (5,855 )

Change in fair value on equity investments designated as FVTOCI

  2,042     2,042  

Impact of foreign currency translation

  (423 )   -  
December 31, 2018 $ 7,751   $ (3,813 )

 

5.     

PLANT AND EQUIPMENT

Plant and equipment consist of:

  Land use rights     Office           Motor     Construction        
Cost and building     equipment     Machinery     vehicles     in progress     Total  
Balance as at April 1, 2017 $ 94,484   $ 5,964   $ 26,352   $ 6,131   $ 2,143   $ 135,074  

Additions

  1,497     1,156     1,084     559     1,540     5,836  

Disposals

  (246 )   (194 )   (298 )   (515 )   -     (1,253 )

Reclassification of asset groups(1)

  344     -     4     -     (348 )   -  

Impact of foreign currency translation

  9,086     829     2,271     555     267     13,008  
Balance as at March 31, 2018 $ 105,165   $ 7,755   $ 29,413   $ 6,730   $ 3,602   $ 152,665  

Additions

  971     419     2,123     769     3,354     7,636  

Disposals

  (317 )   (107 )   (493 )   (270 )   -     (1,187 )

Reclassification of asset groups(1)

  48     -     -     -     (48 )   -  

Impact of foreign currency translation

  (9,016 )   (622 )   (2,588 )   (592 )   (400 )   (13,218 )
Ending balance as at December 31, 2018 $ 96,851   $ 7,445   $ 28,455   $ 6,637   $ 6,508   $ 145,896  
 
Impairment, accumulated depreciation and amortization                                  
Balance as at April 1, 2017 $ (42,706 ) $ (4,666 ) $ (17,520 ) $ (4,928 ) $ (53 ) $ (69,873 )

Disposals

  68     175     208     440     -     891  

Depreciation and amortization

  (3,180 )   (438 )   (1,643 )   (390 )   -     (5,651 )

Impact of foreign currency translation

  (4,198 )   (383 )   (1,768 )   (467 )   (5 )   (6,821 )
Balance as at March 31, 2018 $ (50,016 ) $ (5,312 ) $ (20,723 ) $ (5,345 ) $ (58 ) $ (81,454 )

Disposals

  128     90     309     243     -     770  

Depreciation and amortization

  (2,374 )   (385 )   (1,208 )   (251 )   -     (4,218 )

Impact of foreign currency translation

  4,331     415     1,823     459     5     7,033  
Ending balance as at December 31, 2018 $ (47,931 ) $ (5,192 ) $ (19,799 ) $ (4,894 ) $ (53 ) $ (77,869 )
 
Carrying amounts                                    
Balance as at March 31, 2018 $ 55,149   $ 2,443   $ 8,690   $ 1,385   $ 3,544   $ 71,211  
Ending balance as at December 31, 2018 $ 48,920   $ 2,253   $ 8,656   $ 1,743   $ 6,455   $ 68,027  

(1) when an asset is available for use, it is reclassified from construction in progress to one of the appropriate plant and equipment categories.

10






SILVERCORP METALS INC.
Notes to Condensed Consolidated Interim Financial Statements as at December
31, 2018 and for three and nine months ended December 31, 2018 and 2017
(Unaudited)(Expressed in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

Carrying amounts as at December 31, 2018   Ying Mining District     BYP     GC     Other     Total  
Land use rights and building $ 33,187 $ 2,164 $ 12,642 $ 927 $ 48,920
Office equipment   1,779   36   212   226   2,253
Machinery   6,155   266   2,105   130   8,656
Motor vehicles   1,554   27   143   19   1,743
Construction in progress   4,596     1,797     62     -     6,455  
Total $ 47,271   $ 4,290   $ 15,164   $ 1,302   $ 68,027  
 
Carrying amounts as at March 31, 2018   Ying Mining District     BYP     GC     Other     Total  
Land use rights and building $ 37,432 $ 2,527 $ 14,039 $ 1,151 $ 55,149
Office equipment   2,053   46   168   176   2,443
Machinery   5,649   339   2,652   50   8,690
Motor vehicles   1,270   33   80   2   1,385
Construction in progress   1,529     1,966     49     -     3,544  
Total $ 47,933   $ 4,911   $ 16,988   $ 1,379   $ 71,211  

During the three and nine months ended December 31, 2018, certain plant and equipment were disposed for proceeds of $nil and $29, respectively (three and nine months ended December 31, 2017 - $nil and $19, respectively) and loss of $254 and $388, respectively (three and nine months ended December 31, 2017 –loss of $148 and $324, respectively).

6.     

MINERAL RIGHTS AND PROPERTIES

Mineral rights and properties consist of:

    Producing and development properties       Exploration and evaluation properties        
Cost   Ying Mining District     BYP     GC     XHP     RZY     Total  
Balance as at April 1, 2017 $ 234,847   $ 63,746   $ 103,202   $ 19,906   $ 174   $ 421,875  

Capitalized expenditures

  20,125     14     323     231     -     20,693  

Environmental rehabiliation

  (589 )   (52 )   (36 )   (17 )   -     (694 )

Foreign currecy translation impact

  23,351     1,346     9,755     1,904     6     36,362  
Balance as at March 31, 2018 $ 277,734   $ 65,054   $ 113,244   $ 22,024   $ 180   $ 478,236  

Capitalized expenditures

  19,185     100     801     223     -     20,309  

Foreign currecy translation impact

  (24,300 )   (1,328 )   (9,689 )   (1,893 )   (10 )   (37,220 )
Ending balance as at December 31, 2018 $ 272,619   $ 63,826   $ 104,356   $ 20,354   $ 170   $ 461,325  
 
Impairment and accumulated depletion                                    
Balance as at April 1, 2017 $ (64,157 ) $ (56,891 ) $ (74,547 ) $ (19,906 ) $ (174 ) $ (215,675 )

Depletion

  (12,196 )   -     (1,837 )   -     -     (14,033 )

Foreign currecy translation impact

  (6,746 )   (693 )   (7,111 )   (1,892 )   (6 )   (16,448 )
Balance as at March 31, 2018 $ (83,099 ) $ (57,584 ) $ (83,495 ) $ (21,798 ) $ (180 ) $ (246,156 )

Depletion

  (10,701 )   -     (1,765 )   -     -     (12,466 )

Foreign currecy translation impact

  7,415     684     7,164     1,867     10     17,140  
Ending balance as at December 31, 2018 $ (86,385 ) $ (56,900 ) $ (78,096 ) $ (19,931 ) $ (170 ) $ (241,482 )
 
Carrying amounts                                    
Balance as at March 31, 2018 $ 194,635   $ 7,470   $ 29,749   $ 226   $ -   $ 232,080  
Ending balance as at December 31, 2018 $ 186,234   $ 6,926   $ 26,260   $ 423   $ -   $ 219,843  

 

7.     

BANK LOAN

 
    Total  
Balance, April 1, 2018 $ -  
Addition   4,527  
Interest accrued   104  
Interest paid   (96 )
Foreign exchange impact   (169 )
Balance, December 31, 2018 $ 4,366  

11






SILVERCORP METALS INC.
Notes to Condensed Consolidated Interim Financial Statements as at December
31, 2018 and for three and nine months ended December 31, 2018 and 2017
(Unaudited)(Expressed in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

On June 14, 2018, the Company's 77.5% owned subsidiary Henan Found borrowed a loan of $4,527 (RMB ¥30 million) from Bank of China. The loan bears Chinese prevailing loan prime interest rate and matures on June 14, 2019. As of December 31, 2018, the Chinese prevailing loan prime interest rate was 4.35%. For the three and nine months ended December 31, 2018, interests of $49 and $104, respectively (three and nine months ended December 31, 2017 - $nil) were accrued and expensed through finance costs (see note 14).

8.     

SHARE CAPITAL

 

(a)     

Authorized

Unlimited number of common shares without par value. All shares issued as at December 31, 2018 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
        exercise price per
  Number of shares     share CAD$  
Balance, April 1, 2017 7,679,507   $ 1.97
Option granted 2,192,500     3.30
Options exercised (857,020 )   0.81
Options forfeited (195,626 )   3.00
Options expired (672,562 )   5.25  
Balance, March 31, 2018 8,146,799   $ 2.15
Option granted 1,815,000     3.10
Options exercised (2,652,484 )   0.82
Options forfeited (114,075 )   3.38
Options expired (385,812 )   3.36  
Balance, December 31, 2018 6,809,428     2.84  

During the nine months ended December 31, 2018, a total of 1,815,000 options with a life of three years were granted to directors, officers, and employees at exercise prices of CAD$3.40 and CAD$2.60 per share subject to a vesting schedule over a two-year term with 25% of the options vesting every six months from the date of grant.

12






SILVERCORP METALS INC.
Notes to Condensed Consolidated Interim Financial Statements as at December
31, 2018 and for three and nine months ended December 31, 2018 and 2017
(Unaudited)(Expressed in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

The fair value of stock options granted during the nine months ended December 31, 2018 was calculated as of the date of grant using the Black-Scholes option pricing model with the following weighted average assumptions:

     Nine months ended December 31,  
     2018      2017  
Risk free interest rate   2.16%   1.54%
Expected life of option in years   2.27 years     2.25 years  
Expected volatility   58%   72%
Expected dividend yield   2.10%   1.17%
Estimated forfeiture rate   10%   10%
Weighted average share price at date of grant $ 3.10   $ 3.36  

The weighted average grant date fair value of the options granted during the nine months ended December 31, 2018 was CAD$1.00 (nine months ended December 31, 2017 – CAD$1.33). Volatility was determined based on the historical volatility of the Company’s shares over the estimated life of stock options. For the three and nine months ended December 31, 2018, a total of $506 and $1,418, respectively (three and nine months ended December 31, 2017 - $458 and $1,144, respectively) in share-based compensation expense was recognized and included in the general and administrative expenses on the condensed consolidated interim statements of income.

The following table summarizes information about stock options outstanding at December 31, 2018:

      Number of options           Weighted
      outstanding at Weighted average   Weighted average Number of options   average
    Exercise price in December 31, remaining contractual   exercise price in exercisable at   exercise price
    CAD$      2018       life (Years)       CAD$     December 31, 2018     in CAD$  
$   1.43 1,259,260 1.42 $ 1.43 1,259,260   1.43
$   1.75 340,000 0.41 $ 1.75 340,000   1.75
$   1.76 221,168 0.79 $ 1.76 221,168   1.76
$   2.60 685,000 2.88 $ 2.60 -   -
$   2.98 118,500 0.06 $ 2.98 118,500   2.98
$   3.23 1,032,500 2.20 $ 3.23 258,125   3.23
$   3.36 1,010,000 1.75 $ 3.36 500,000   3.36
$   3.40 1,130,000 2.65 $ 3.40 -   -
$   3.63 840,000 1.05 $ 3.63 630,000   3.63
$   4.34 143,000 0.71 $ 4.34 143,000   4.34
$    5.58      30,000       1.15   $ 5.58      22,500       5.58   
    $ 1.43 - 5.58      6,809,428       1.78   $ 2.49     3,492,553    $ 2.49  

Subsequent to December 31, 2018, a total of 11,600 options with a price range from CAD$1.43 to CAD$1.76 were exercised and a total of 118,500 options with an exercise price of CAD$2.98 expired.

(c)     

Cash dividends declared

During the three and nine months ended December 31, 2018, dividends of $1,933 and $4,028, respectively (three and nine months ended December 31, 2017 - $1,683 and $3,362, respectively) were declared and paid.

13






SILVERCORP METALS INC.
Notes to Condensed Consolidated Interim Financial Statements as at December
31, 2018 and for three and nine months ended December 31, 2018 and 2017
(Unaudited)(Expressed in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

9.     

ACCUMULATED OTHER COMPREHENSIVE INCOME

 
    December 31, 2018     March 31, 2018  
Change in fair value on equity investments designated as FVTOCI $ (35,466 ) $ (37,508 )
Share of other comprehensive income in associate   1,438     281  
Currency translation adjustment   (16,122 )   11,352  
Balance, end of the period $ (50,150 ) $ (25,875 )

The unrealized loss on equity investments designated as FVTOCI, share of other comprehensive income in associate and currency translation adjustment are net of tax of $nil for all periods presented.

10.     

NON-CONTROLLING INTERESTS

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

    Henan     Henan           Guangdong              
    Found     Huawei     Yunxiang     Found     SX Gold     Total  
Balance, April 1, 2017 $ 53,812   $ 4,084   $ 3,664   $ (2,848 ) $ (3,898 ) $ 54,814  
Share of net income (loss)   10,230     1,313     (374 )   341     392     11,902  
Share of other comprehensive income (loss)   4,476     512     242     (38 )   (48 )   5,144  
Distributions   (2,917 )   -     -     -     -     (2,917 )
Balance, March 31, 2018 $ 65,601   $ 5,909   $ 3,532   $ (2,545 ) $ (3,554 ) $ 68,943  
Share of net income (loss)   8,022     655     (304 )   273     (157 )   8,489  
Share of other comprehensive (loss) income   (4,930 )   (429 )   (193 )   602     37     (4,913 )
Distributions   (8,910 )   (1,016 )   -     -     -     (9,926 )
Disposition upon wound-up of a subsidiary   -     -     -     (1,002 )   -     (1,002 )
Balance, December 31, 2018 $ 59,783   $ 5,119   $ 3,035   $ (2,672 ) $ (3,674 ) $ 61,591  

As at December 31, 2018, non-controlling interests in Henan Found, Henan Huawei, Yunxiang, Guangdong Found and SX Gold were 22.5%, 20%, 30%, 5% and 22.5%, respectively.

Henan Non-ferrous Geology Minerals Ltd. (“Henan Non-ferrous”) is the 17.5% equity interest holder of Henan Found. During the three and nine months ended December 31, 2018, Henan Found declared and paid dividends of $2,560 and $6,930, respectively to Henan Non-ferrous (three and nine months ended December 31, 2017 – $nil and $3,804, respectively).

Henan Xinxiangrong Mining Ltd. (“Henan Xinxiangrong”) is the 5% equity interest holder of Henan Found. During the three and nine months ended December 31, 2018, Henan Found declared and paid dividends of $732 and $1,980, respectively to Henan Xinxiangrong (three and nine months ended December 31, 2017 –$nil and $1,087, respectively).

Henan Xinhui Mining Co., Ltd. (“Henan Xinhui”) is the 20% equity interest holder of Henan Huawei. During the three and nine months ended December 31, 2018, Henan Huawei declared and paid dividends of $nil and $1,016, respectively to Henan Xinhui (three and nine months ended December 31, 2017 – $nil).

GRT Mining Investment (Beijing) Co., Ltd. (“GRT”) is the 5% equity holder of Guangdong Found and a related party of the Company as it is controlled by a relative of an officer and director of the Company. In October 2018, the Company exercised its first right of refusal and entered into an agreement with GRT to acquire its 4% ownership in Guangdong Found for cash consideration of $2.2 million (RMB¥15 million). As

14






SILVERCORP METALS INC.
Notes to Condensed Consolidated Interim Financial Statements as at December
31, 2018 and for three and nine months ended December 31, 2018 and 2017
(Unaudited)(Expressed in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

at December 31, 2018, cash consideration of $1,121 (RMB¥7.5 million) were paid to GRT. The transaction was subsequently completed in January 2019, and the non-controlling interest in Guangdong Found was reduced to 1%.

11.     

RELATED PARTY TRANSACTIONS

Related party transactions are made on terms agreed upon by the related parties. The balances with related parties are unsecured, non-interest bearing, and due on demand. Related party transactions not disclosed elsewhere in the condensed consolidated interim financial statements are as follows:

(a)     

Transactions with NUAG

 
Due from a related party   December 31, 2018     March 31, 2018  
NUAG (a) $ 38   $ 11  

According to a services and administrative costs reallocation agreement between the Company and NUAG, the Company recovers costs for services rendered to NUAG and expenses incurred on behalf of NUAG. During the three and nine months ended December 31, 2018, the Company recovered $52 and $151, respectively (three and nine months ended December 31, 2017 - $137 and $387, respectively) from NUAG for services rendered and expenses incurred on behalf of NUAG. The costs recovered from NUAG were recorded as a direct reduction of general and administrative expenses on the condensed consolidated interim statements of income.

(b)     

Transactions with key management personnel

The Company has identified its directors and senior officers as its key management personnel as they have authority and responsibility for planning, directing and controlling the activities of the entity, directly or indirectly. The compensation costs for key management personnel, including the grant date fair value for options granted to key management personnel and fees paid or payable to companies controlled by key management personnel, were as follows:

    Three month ended December 31,     Nine month ended December 31,  
    2018     2017     2018     2017  
Salaries and bonuses $ 1,536 $ 376 $ 2,295 $ 1,908
Share-based compensation    288     433     729     433  
  $ 1,824   $ 809   $ 3,024   $ 2,341  

 

12.     

GENERAL AND ADMINISTRATIVE

General and administrative expenses consist of:

    Three months ended December 31,     Nine months ended December 31,  
General and administrative   2018     2017     2018     2017  
Office and administrative expenses $ 1,559 $ 1,894 $ 4,650 $ 4,886
Amortization and depreciation   320   305   912   885
Salaries and benefits   2,736   2,176   6,928   6,315
Share-based compensation   506   458   1,418   1,144
Professional fees   218     82     508     728  
  $ 5,339   $ 4,915   $ 14,416   $ 13,958  

15






SILVERCORP METALS INC.
Notes to Condensed Consolidated Interim Financial Statements as at December
31, 2018 and for three and nine months ended December 31, 2018 and 2017
(Unaudited)(Expressed in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

13.     

GOVERNMENT FEES AND OTHER TAXES

Government fees and other taxes consist of:

    Three months ended December 31,     Nine months ended December 31,  
    2018     2017     2018     2017  
Government fees $ 44 $ 67 $ 149 $ 341
Other taxes   581     835     2,045     2,092  
  $ 625   $ 902   $ 2,194   $ 2,433  

Government fees include environmental protection fees paid to the state and local Chinese government. 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.

14.     

FINANCE ITEMS

Finance items consist of:

    Three months ended December 31,     Nine months ended December 31,  
Finance income   2018     2017     2018     2017  
Interest income $ 981   $ 822   $ 2,602   $ 2,046  

 

    Three months ended December 31,     Nine months ended December 31,  
Finance costs   2018     2017     2018     2017  
Interest on bank loan   49   - $ 104 $ -
Unwinding of discount of environmental rehabilitation provision   117     112     359     329  
  $ 166   $ 112   $ 463   $ 329  

 

15.     

INCOME TAX

The significant components of income tax expense are as follows:

    Three months ended December 31,     Nine months ended December 31,  
Income tax expense   2018     2017     2018     2017  
Current $ 4,354 $ 3,712 $ 15,375 $ 11,455
Deferred   780     590     2,020     2,131  
  $ 5,134   $ 4,302   $ 17,395   $ 13,586  

 

16.     

FINANCIAL INSTRUMENTS

The Company manages its exposure to financial risks, including liquidity risk, foreign exchange 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 13, Fair Value Measurement (“IFRS 13”).

16






SILVERCORP METALS INC.
Notes to Condensed Consolidated Interim Financial Statements as at December
31, 2018 and for three and nine months ended December 31, 2018 and 2017
(Unaudited)(Expressed in thousands of U.S. dollars, except numbers for share and per share figures or 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 tables set forth the Company’s financial assets and liabilities that are measured at fair value level on a recurring basis within the fair value hierarchy at December 31, 2018 and March 31, 2018 that are not otherwise disclosed. As required by IFRS 13, assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement.

    Fair value as at December 31, 2018  
Recurring measurements   Level 1     Level 2     Level 3     Total  
Financial assets            
Cash and cash equivalents $ 68,138 $ - $ - $ 68,138
Investments in publicly traded companies   7,751     -     -     7,751  

 

    Fair value as at March 31, 2018  
Recurring measurements   Level 1     Level 2     Level 3     Total  
Financial assets            
Cash and cash equivalents $ 49,199 $ - $ - $ 49,199
Investments in publicly traded companies   6,132     -       -       6,132   

Fair value of the other financial instruments excluded from the table above approximates their carrying amount as of December 31, 2018 and March 31, 2018, respectively, due to the short-term nature of these instruments.

There were no transfers into or out of Level 3 during the three and nine months ended December 31, 2018 and 2017.

(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.

     December 31, 2018           March 31, 2018  
     Within a year      2-3 years     4-5 years     Total     Total  
Bank loan $ 4,366 $ - $ - $ 4,366 $ -
Accounts payable and accrued liabilities   33,117     -     -     33,117     25,198  

17






SILVERCORP METALS INC.
Notes to Condensed Consolidated Interim Financial Statements as at December
31, 2018 and for three and nine months ended December 31, 2018 and 2017
(Unaudited)(Expressed in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

(c) Foreign exchange risk

The Company reports its financial statements in US dollars. The functional currency of the head office, Canadian subsidiaries and all intermediate holding companies is CAD and the functional currency of all Chinese subsidiaries is RMB. The Company is exposed to foreign exchange risk when the Company undertakes transactions and holds assets and liabilities in currencies other than its functional currencies. The Company currently does not engage in foreign exchange currency hedging. The Company's exposure to currency risk affect net income is summarized as follow:

    December 31, 2018     March 31, 2018  
Financial assets denominated in U.S. Dollars $ 50,669   $ 27,256  

As at December 31, 2018, with other variables unchanged, a 10% strengthening (weakening) of the CAD against the USD would have decreased (increased) net income by approximately $5.1 million.

(d) Interest rate risk

The Company is exposed to interest rate risk on its cash equivalents, short term investments, and bank loan payable. As at December 31, 2018, all of its interest-bearing cash equivalents and short term investments earn interest at market rates that are fixed to maturity or at variable interest rate with terms of less than one year. The Company monitors its exposure to changes in interest rates on cash equivalents and short term investments. Due to the short term nature of the financial instruments, fluctuations in interest rates would not have a significant impact on the Company’s after-tax net income.

The outstanding bank loan is subject to Chinese prevailing loan prime interest rate. If the prime interest rate increased (decreased) by 1%, interest expenses would be increased (decreased) by approximately $0.5 million per annum. However, the Company does not believe there is significant interest rate risk as the Chinese central bank has maintained stable interest rates to ensure economic stability, with less than 1% fluctuation in base interest rate in the last three years.

(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, requests deposits from customers prior to delivery, and has monitoring processes intended to mitigate credit risks. The Company has no trade receivables from customers as at December 31, 2018. There were no amounts in other receivables which were past due on December 31, 2018 (at March 31, 2018 - $nil) for which no provision is recognized.

18






SILVERCORP METALS INC.
Notes to Condensed Consolidated Interim Financial Statements as at December
31, 2018 and for three and nine months ended December 31, 2018 and 2017
(Unaudited)(Expressed in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

(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 as at December 31, 2018, 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 $775.

17.     

SEGMENTED INFORMATION

The Company's reportable operating segments are components of the Company where separate financial information is available that is evaluated regularly by the Company’s Chief Executive Officer who is the Chief Operating Decision Maker (“CODM”). The operational segments are determined based on the Company’s management and internal reporting structure. Operating segments are summarized as follows:

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

Henan Luoning

Henan Found and Henan Huawei Ying Mining District

Hunan

Yunxiang BYP

Guangdong

Guangdong Found GC

Other

SX Gold and 0875786 B.C. Ltd. XHP
Administrative    

Vancouver

Silvercorp Metals Inc. and BVI's holding companies RZY

Beijing

Silvercorp Metals (China) Inc.  

19






SILVERCORP METALS INC.
Notes to Condensed Consolidated Interim Financial Statements as at December
31, 2018 and for three and nine months ended December 31, 2018 and 2017
(Unaudited)(Expressed in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

(a)     

Segmented information for assets and liabilities are as follows:

 
December 31, 2018
  Mining Administrative    
    Henan                       Total
Statement of financial position items:   Luoning     Hunan      Guangdong     Other   Beijing     Vancouver        
 
Current assets $ 70,548 $ 1,749 $ 11,375 $ 502 $ 7,013 $ 51,622 $ 142,809
Plant and equipment   47,271   4,290   15,164   259   936   107   68,027
Mineral rights and properties   186,234   6,926   26,260   423   -   -   219,843
Investment in an associate   -   -   -   -   -   36,821   36,821
Other investments   -   -   -   6,741   -   1,010   7,751
Reclamation deposits   5,197   -   -   -   -   7   5,204
Long-term prepaids and deposits   282     99     277     123   -     -     781
Total assets $ 309,532   $ 13,064    $ 53,076   $ 8,048 $ 7,949   $ 89,567   $ 481,236  
 
Current liabilities $ 32,736 $ 1,413 $ 5,548 $ 2,585 $ 243 $ 1,065 $ 43,590
Deferred income tax liabilities   31,459   960   -   -   -   -   32,419
Environmental rehabilitation   10,218     931     781     275   -     -     12,205  
Total liabilities $ 74,413   $ 3,304   $ 6,329   $ 2,860 $ 243   $ 1,065   $ 88,214  


March 31, 2018
  Mining Administrative    
    Henan                       Total
Statement of financial position items:   Luoning     Hunan       Guangdong     Other   Beijing     Vancouver       
 
Current assets $ 82,567 $ 1,833 $ 7,911 $ 699 $ 1,574 $ 28,220 $ 122,804
Plant and equipment   47,933   4,911   16,988   137   1,104   138   71,211
Mineral rights and properties   194,635   7,470   29,749   226   -   -   232,080
Investment in an associate   -   -   -   -   -   38,001   38,001
Other investments   -   -   -   4,863   -   1,269   6,132
Reclamation deposits   5,544   -   160   -   -   8   5,712
Long-term prepaids and deposits   311     108     325     210   -     -    954  
Total assets $ 330,990   $ 14,322   $ 55,133   $ 6,135 $ 2,678   $ 67,636 $ 476,894  
 
Current liabilities $ 22,419 $ 1,652 $ 3,485 $ 2,745 $ 474 $ 1,532 $ 32,307
Deferred income tax liabilities   32,382   928   -   -   -   -   33,310
Environmental rehabilitation   10,929     989     887     293   -     -   13,098  
Total liabilities $ 65,730   $ 3,569   $ 4,372   $ 3,038 $ 474   $ 1,532 $ 78,715  

20






SILVERCORP METALS INC.
Notes to Condensed Consolidated Interim Financial Statements as at December
31, 2018 and for three and nine months ended December 31, 2018 and 2017
(Unaudited)(Expressed in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

(b)     

Segmented information for operating results are as follows:

 
Three months ended December 31 30, 2018
  Mining   Administrative        
    Henan                                   Total  
Statement of operations:   Luoning     Hunan(1)      Guangdong     Other      Beijing    Vancouver         
Sales $ 35,184   $ -   $ 7,167   $ -   $ -   $ -   $ 42,351  
Cost of sales   (18,598 )   -     (4,450 )   -     -     -     (23,048 )
Gross profit   16,586     -     2,717     -     -     -     19,303  
 
Operating (expenses) income   (2,463 )   (427 )   (777 )   (462 )   (410 )   408     (4,131 )
Finance items   356     (34 )   8     (3 )   42     446     815  
Income tax expenses   (3,725 )   (16 )   -     -     -   (1,393 )   (5,134 )
Net income (loss) $ 10,754   $ (477 ) $ 1,948   $ (465 ) $ (368 ) $ (539 ) $ 10,853  
 
Attributed to:                                          
Equity holders of the Company   8,412     (334 )   1,850     (361 )   (368 )   (539 )   8,660  
Non-controlling interests   2,342     (143 )   98     (104 )   -     -     2,193  
Net income (loss) $ 10,754   $ (477 ) $ 1,948   $ (465 ) $ (368 ) $ (539 ) $ 10,853  
(1) Hunan's BYP project was placed on care and maintenance starting August 2014;

Three months ended December 31, 2017
  Mining   Administrative        
    Henan                                   Total  
Statement of operations:   Luoning     Hunan      Guangdong     Other     Beijing     Vancouver        
Sales $ 34,832   $ -   $ 9,520   $ -   $ -   $ -   $ 44,352  
Cost of sales   (15,616 )   -     (5,570 )   -     -     -     (21,186 )
Gross profit   19,216     -     3,950     -     -     -     23,166  
 
Operating (expenses) income   (2,249 )   (380 )   (984 )   2,095     (380 )   (1,609 )   (3,507 )
Finance items   292     (20 )   3     (2 )   63     374     710  
Income tax (expenses) recovery   (4,314 )   12     -     -     -     -     (4,302 )
Net income (loss) $ 12,945   $ (388 ) $ 2,969   $ 2,093   $ (317 ) $ (1,235 ) $ 16,067  
 
Attributed to:                                          
Equity holders of the Company   10,092     (271 )   2,826     1,623     (317 )   (1,235 )   12,718  
Non-controlling interests   2,853     (117 )   143     470     -     -     3,349  
Net income (loss) $ 12,945   $ (388 ) $ 2,969   $ 2,093   $ (317 ) $ (1,235 ) $ 16,067  

21






SILVERCORP METALS INC.
Notes to Condensed Consolidated Interim Financial Statements as at December
31, 2018 and for three and nine months ended December 31, 2018 and 2017
(Unaudited)(Expressed in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

Nine months ended December 31, 2018
  Mining   Administrative        
    Henan                                   Total  
Statement of income:   Luoning     Hunan(1)     Guangdong      Other     Beijing     Vancouver        
Sales $ 113,897   $ -   $ 21,670   $ -   $ -   $ -   $ 135,567  
Cost of sales   (54,812 )   -     (13,901 )   -     -     -     (68,713 )
Gross profit   59,085     -     7,769     -     -     -     66,854  
 
Operating expenses   (6,935 )   (806 )   (2,213 )   (691 )   (1,177 )   (3,669 )   (15,491 )
Finance items, net   813     (94 )   45     (8 )   112     1,271     2,139  
Income tax expenses   (13,292 )   (115 )   -     -     (1 )   (3,987 )   (17,395 )
Net income (loss) $ 39,671   $ (1,015 ) $ 5,601   $ (699 ) $ (1,066 ) $ (6,385 ) $ 36,107  
 
Attributable to:                                          
Equity holders of the Company   30,994     (711 )   5,328     (542 )   (1,066 )   (6,385 )   27,618  
Non-controlling interests   8,677     (304 )   273     (157 )   -     -     8,489  
Net income (loss) $ 39,671   $ (1,015 ) $ 5,601   $ (699 ) $ (1,066 ) $ (6,385 ) $ 36,107  

(1) Hunan's BYP project was placed on care and maintenance in August 2014;

Nine months ended December 31, 2017
  Mining   Administrative        
    Henan                                   Total  
Statement of income:   Luoning     Hunan     Guangdong      Other     Beijing     Vancouver        
Sales $ 107,125   $ -   $ 24,465   $ -   $ -   $ -   $ 131,590  
Cost of sales   (47,454 )   -     (15,359 )   -     -     -     (62,813 )
Gross profit   59,671     -     9,106     -     -     -     68,777  
 
Operating (expenses) income   (6,091 )   (896 )   (2,222 )   6,202     (999 )   (8,719 )   (12,725 )
Finance items, net   355     (59 )   2     (7 )   193     1,233     1,717  
Income tax (expenses) recovery   (13,587 )   2     -     -     (1 )   -     (13,586 )
Net income (loss) $ 40,348   $ (953 ) $ 6,886   $ 6,195   $ (807 ) $ (7,486 ) $ 44,183  
 
Attributable to:                                          
Equity holders of the Company   31,423     (667 )   6,563     5,774     (807 )   (7,486 )   34,800  
Non-controlling interests   8,925     (286 )   323     421     -     -     9,383  
Net income (loss) $ 40,348   $ (953 ) $ 6,886   $ 6,195   $ (807 ) $ (7,486 ) $ 44,183  

22






SILVERCORP METALS INC.
Notes to Condensed Consolidated Interim Financial Statements as at December
31, 2018 and for three and nine months ended December 31, 2018 and 2017
(Unaudited)(Expressed in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

(c)     

Sales by metal

The sales generated for the three and nine months ended December 31, 2018 and 2017 were all earned in China and are comprised of:

     Three months ended December 31, 2018  
    Henan Luoning     Guangdong     Total  
Silver (Ag) $ 19,075 $ 1,585 $ 20,660
Gold (Au)   1,167   -   1,167
Lead (Pb)   14,324   2,527   16,851
Zinc (Zn)   297   3,055   3,352
Other   321     -     321  
  $ 35,184   $ 7,167   $ 42,351  
 
    Three months ended December 31, 2017  
    Henan Luoning     Guangdong     Total  
Silver (Ag) $ 17,718 $ 2,088 $ 19,806
Gold (Au)   632   -   632
Lead (Pb)   14,045   2,378   16,423
Zinc (Zn)   2,337   5,048   7,385
Other   100     6     106  
  $ 34,832   $ 9,520   $ 44,352  

 

    Nine months ended December 31, 2018  
    Henan Luoning     Guangdong     Total  
Silver (Ag) $ 59,565 $ 4,357 $ 63,922
Gold (Au)   2,883   -   2,883
Lead (Pb)   46,421   6,270   52,691
Zinc (Zn)   4,277   10,848   15,125
Other   751       195      946  
  $ 113,897    $ 21,670   $ 135,567  
 
    Nine months ended December 31, 2017  
    Henan Luoning     Guangdong     Total  
Silver (Ag) $ 56,850 $ 5,735 $ 62,585
Gold (Au)   2,448   -   2,448
Lead (Pb)   41,728   5,948   47,676
Zinc (Zn)   5,604   12,548   18,152
Other   495     234     729  
  $ 107,125   $ 24,465   $ 131,590  

 

(d)     

Major customers

For the nine months ended December 31, 2018, three major customers (nine months ended December 31, 2017 - three) accounted for 13% to 30%, (nine months ended December 31, 2017 - 22% to 27%) and collectively 58% (nine months ended December 31, 2017 - 74%) of the total sales of the Company.

23






SILVERCORP METALS INC.
Notes to Condensed Consolidated Interim Financial Statements as at December
31, 2018 and for three and nine months ended December 31, 2018 and 2017
(Unaudited)(Expressed in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

18.     

COMMITMENTS AND CONTINGENCIES

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

    Total     Less than 1 year     1-5 years     After 5 years  
Operating leases $ 2,709 $ 380 $ 2,329 $ -
Commitments $ 6,418   $ -   $ -   $ 6,418  

As of December 31, 2018, the Company has two office rental agreements totaling $2,709 for the next five years and commitments of $6,418 related to the GC property. During the three and nine months ended December 31, 2018, the Company incurred rental expenses of $213 and $598, respectively (three and nine months ended December 31, 2017 - $165 and $490, respectively), which were included in office and administrative expenses on the condensed consolidated interim statement of income.

Although the Company has taken steps to verify title to properties in which it has an interest, these procedures do not guarantee the Company's title. Property title may be subject to, among other things, unregistered prior agreements or transfers and may be affected by undetected defects.

Due to the size, complexity and nature of the Company’s operations, the Company is subject to various claims, legal and tax matters arising in the ordinary course of business. Each of these matters is subject to various uncertainties and it is possible that some of these matters may be resolved unfavorably to the Company. The Company accrues for such items when a liability is both probable and the amount can be reasonably estimated.

In assessing loss contingencies related to legal proceedings that are pending against the Company or unasserted claims that may result in such proceedings, the Company and its legal counsel evaluate the perceived merits of any legal proceedings or unasserted claims as well as the perceived merits of the amount of relief sought or expected to be sought. Major legal proceedings against the Company are summarized as follows:

  • During the year ended March 31, 2016, an action was initiated by Luoyang Mining Group Co., Ltd. (“Luoyang Mining”) at the Luoyang Luolong District People’s Court (the “District Court”) against Henan Found seeking payment of $1.6 million (RMB10.0 million) plus interest related to the acquisition agreements Henan Found entered into in August 2012 to acquire the XHP Project. Henan Found did not make the final payment as certain commercial conditions were not fulfilled by Luoyang Mining. In April 2016, Henan Found filed a counter claim in Luoyang Intermediate People’s Court (the “Intermediate Court”) against Luoyang Mining to have the original acquisition agreements nullified and sought repayment of the amount paid to date of $9.7 million (RMB62.8 million) plus compensation of direct loss of $2.5 million (RMB16.5 million) arising from the XHP Project. A trial was heard in March 2017 by the Intermediate Court. In July 2018, the Intermediate Court decided to combine Luoyang Mining’s claim and Henan Found’s counter claim as one case. In September 2018, the Company reached mutual settlement agreement with Luoyang Mining and paid the $1.6 million (RMB10.0 million) to Luoyang Mining and the case was closed. The settlement has no material impact on the Company’s financial results as the $1.6 million was accrued and included into the accounts payable and accrued liabilities on the consolidated statements of financial position of the Company in prior years.

24






SILVERCORP METALS INC.
Notes to Condensed Consolidated Interim Financial Statements as at December
31, 2018 and for three and nine months ended December 31, 2018 and 2017
(Unaudited)(Expressed in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

19.     

SUPPLEMENTARY CASH FLOW INFORMATION

 
    December 31, 2018     March 31, 2018  
Cash on hand and at bank $ 58,942 $ 31,281
Bank term deposits and GICs   9,196     17,918  
Total cash and cash equivalents $ 68,138   $ 49,199  

 

Changes in non-cash operating working capital:   Three Months Ended December 31,     Nine Months Ended December 31,  
    2018     2017     2018     2017  

Trade and other receivables

$ (395 ) $ 115   $ (212 ) $ 179  

Inventories

  (336 )   (2,645 )   (2,066 )   (3,074 )

Prepaids and deposits

  2,298     652     1,199     438  

Accounts payable and accrued liabilities

  3,451     7,945     6,155     7,835  

Deposits received

  (3,093 )   (1,670 )   (2,690 )   149  

Due from a related party

  (8 )   34     (28 )   71  
  $ 1,917   $ 4,431   $ 2,358   $ 5,598  

25




EX-99.5 6 exhibit99-5.htm SILVERCORP METALS INC MD&A FOR THE 3RD QUARTER ENDED DECEMBER 31, 2018 Exhibit 99.5

Exhibit 99.5


SILVERCORP METALS INC.

MANAGEMENT’S DISCUSSION AND ANALYSIS

For the Three and Nine Months Ended December 31, 2018

(Expressed in thousands of US dollars, except per share figures or otherwise stated)





Table of Contents

1. Core Business and Strategy 2
2. Third Quarter of Fiscal Year 2019 Highlights 2
3. Operating Performance 3
4. Fiscal 2020 Production and Cash Costs Guidance 12
5. Investment in New Pacific Metals Corp. (“NUAG”) 13
6. Third Quarter Fiscal 2019 Financial Results 14
7. Liquidity and Capital Resources 17
8. Financial Instruments and Related Risks 19
9. Off-Balance Sheet Arrangements 21
10. Transactions with Related Parties 21
11. Alternative Performance (Non-IFRS) Measures 22
12. Critical Accounting Policies and Estimates 30
13. New Accounting Standards 31
14. Other MD&A Requirements 32
15. Outstanding Share Data 32
16. Risks and Uncertainties 33
17. Disclosure Controls and Procedures 36
18. Changes in Internal Control over Financial Reporting 36
19. Directors and Officers 37
Forward Looking Statements 37

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(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 condensed consolidated financial statements for the three and nine months ended December 31, 2018 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, 2018, 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 as issued by the International Accounting Standards Board (“IFRS”). Silvercorp’s significant accounting policies are set out in Note 2 of the unaudited condensed consolidated financial statements for the three and nine months ended December 31, 2018, as well as Note 2 to the audited consolidated financial statements for the year ended March 31, 2018. This MD&A refers to various non-IFRS measures, such as total and cash cost per ounce of silver, net of by-product credits, all-in & all-in sustaining cost per ounce of silver, net of by-product credits, cash flow from operations per share, and production costs per tonne. 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 in section 11 of this MD&A. Figures may not add due to rounding.

This MD&A is prepared as of February 13, 2019 and expressed in thousands of U.S. dollars, except share per share, unit cost, and production data, or unless otherwise stated.

1. Core Business and Strategy

Silvercorp is engaged in the acquisition, exploration, development and mining of high-grade silver-related mineral properties in China. Silvercorp is the primary silver producer in China through the operation of several silver-lead-zinc mines at the Ying Mining District in Henan Province, China and GC silver-lead-zinc mine in Guangdong Province, China. The Company’s common shares are traded on the Toronto Stock Exchange and NYSE American Stock Exchange.

2. Third Quarter of Fiscal Year 2019 Highlights

  • Ore mined up 3% to 260,278 tonnes compared to the prior year quarter;

  • Sold approximately 1.7 million ounces of silver, 1,100 ounces of gold, and 17.8 million pounds of lead, up 13%, 57%, and 13%, respectively, compared to the prior year quarter while zinc sold was 4.1 million pounds, down 36% compared to the prior year quarter.

  • Ended the quarter with inventories of 4,211 tonnes of silver-lead concentrate (containing approximately 0.4 million ounces of silver and 4.4 million pounds of lead) and 3,079 tonnes of zinc concentrate (containing approximately 3.1 million pounds of zinc), up 13% and 415%, respectively, compared to September 30, 2018;

  • Sales of $42.4 million, down 5% compared to $44.4 million in the prior year quarter;

  • Gross profit margin of 46% compared to 52% in the prior year quarter, with the decrease mainly due to lower metal prices;

  • Paid $1.7 million withholding tax at a rate of 10% for dividends distributed out of China to the Company, compared to $nil in the prior year quarter;

  • Net income attributable to equity shareholders of $8.7 million, or $0.05 per share compared to $12.7 million, or $0.08 per share, in the prior year quarter;

  • Cash flow from operations of $19.5 million, compared to $27.5 million in the prior year quarter;

  • Cash cost per ounce of silver1, net of by-product credits, of negative $2.77 compared to negative $5.92 in the prior year quarter;

  • All-in sustaining cost per ounce of silver1, net of by-product credits, of $6.53, compared to $3.16 in the prior year quarter;

  • Paid $2.1 million dividends to the Company’s shareholders; and

____________________
1 Non-IFRS measure. Please refer to section 11 for reconciliation.

  Management’s Discussion and Analysis Page 2

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)
  • Ended the quarter with $125.2 million in cash and cash equivalents and short-term investments, an increase of $1.3 million or 1% compared to September 30, 2018.

3. Operating Performance

The following table summarizes consolidated and each mining district’s operational information for the three months ended December 31, 2018:

  Three months ended December 31, 2018
  Ying Mining District1   GC2   Total  
Production Data            

Mine Data

           

Ore Mined (tonne)

174,152   86,126   260,278  

Ore Milled (tonne)

184,684   86,792   271,476  
             

+ Mining cost per tonne of ore mined ($)

86.27   42.40   71.76  

Cash mining cost per tonne of ore mined ($)

63.04   34.17   53.49  

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

23.23   8.23   18.27  
             

+ Unit shipping costs($)

4.27   -   2.82  

 

           

+ Milling cost per tonne of ore milled ($)

12.24   15.98   13.44  

Cash milling cost per tonne of ore milled ($)

10.49   14.08   11.64  

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

1.75   1.90   1.80  
             

+ Average Production Cost

           

Silver ($ per ounce)

6.17   5.61   6.22  

Gold ($ per ounce)

530   -   547  

Lead ($ per pound)

0.47   0.56   0.49  

Zinc ($ per pound)

0.39   0.48   0.42  

Other ($ per pound)

0.48   -   0.49  
             

+ Total production cost per ounce of Silver, net of by-product credits ($)

0.96   (8.07 ) 0.08  

+ Total cash cost per ounce of Silver, net of by-product credits ($)

(1.74 ) (12.32 ) (2.77 )

 

           

+ All-in sustaining cost per ounce of Silver, net of by-product credits ($)

5.80   (6.54 ) 6.53  

+ All-in cost per ounce of Silver, net of by-product credits ($)

6.51   (6.18 ) 7.30  
             

Recovery Rates

           

Silver (%)

95.6   80.5   93.8  

Lead (%)

95.2   91.6   94.6  

Zinc (%)

50.2   85.5   73.3  

 

           

Head Grades

           

Silver (gram/tonne)

296   84   228  

Lead (%)

4.1   1.6   3.3  

Zinc (%)

0.8   3.1   1.5  
             

Concentrate in stock

           

Lead concentrate (tonne)

3,750   461   4,211  

Zinc concentrate (tonne)

1,350   1,729   3,079  
             

Sales Data

           

Metal Sales

           

Silver (in thousands of ounces)

1,545   167   1,712  

Gold (in thousands of ounces)

1.1   -   1.1  

Lead (in thousands of pounds)

15,156   2,644   17,800  

Zinc (in thousands of pounds)

381   3,730   4,111  
             

Metal Sales

           

Silver (in thousands of $)

19,075   1,585   20,660  

Gold (in thousands of $)

1,167   -   1,167  

Lead (in thousands of $)

14,324   2,527   16,851  

Zinc (in thousands of $)

297   3,055   3,352  

Other (in thousands of $)

321   -   321  
  35,184   7,167   42,351  

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

           

Silver ($ per ounce)

12.35   9.49   12.07  

Gold ($ per ounce)

1,061   -   1,061  

Lead ($ per pound)

0.95   0.96   0.95  

Zinc ($ per pound)

0.78   0.82   0.82  

1 Ying Mining District includes mines: SGX, TLP, HPG,LM, BCG and HZG.
2 GC Silver recovery rate consists of 54.97% from lead concentrates and 25.53% from zinc concentrates.
2 GC Silver sold in zinc concentrates is subjected to higher smelter and refining charges which lower the net silver selling price.
+ Non-IFRS measures, see section 11 for reconciliation

  Management’s Discussion and Analysis Page 3

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(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 December 31, 2017:

  Three months ended December 31, 2017
  Ying Mining          
  District1   GC2   Total  
Production Data            

Mine Data

           

Ore Mined (tonne)

166,619   85,665   252,284  

Ore Milled (tonne)

167,543   88,494   256,037  
             

+ Mining cost per tonne of ore mined ($)

90.12   43.10   74.16  

Cash mining cost per tonne of ore mined ($)

66.71   35.48   56.11  

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

23.41   7.62   18.05  
             

+ Unit shipping costs($)

4.05   -   2.69  

 

           

+ Milling cost per tonne of ore milled ($)

11.87   16.45   13.45  

Cash milling cost per tonne of ore milled ($)

9.84   14.09   11.31  

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

2.03   2.36   2.14  
             

+ Average Production Cost

           

Silver ($ per ounce)

5.64   5.91   5.86  

Gold ($ per ounce)

380   -   406  

Lead ($ per pound)

0.44   0.58   0.47  

Zinc ($ per pound)

0.49   0.64   0.52  

Other ($ per pound)

0.45   -   0.01  
             

+ Total production cost per ounce of Silver, net of by-product credits ($)

(1.87 ) (10.95 ) (3.04 )

+ Total cash cost per ounce of Silver, net of by-product credits ($)

(4.53 ) (15.34 ) (5.92 )

 

           

+ All-in sustaining cost per ounce of Silver, net of by-product credits ($)

2.13   (4.52 ) 3.16  

+ All-in cost per ounce of Silver, net of by-product credits ($)

2.97   (7.23 ) 3.50  
             

Recovery Rates

           

Silver (%)

95.8   73.6   92.7  

Lead (%)

96.4   83.9   94.6  

Zinc (%)

57.3   81.3   71.7  

 

           

Head Grades

           

Silver (gram/tonne)

315   97   240  

Lead (%)

4.5   1.4   3.4  

Zinc (%)

1.0   2.8   1.6  
             

Concentrate in stock

           

Lead concentrate (tonne)

6,200   34   6,234  

Zinc concentrate (tonne)

230   60   290  
             
Sales Data            

Metal Sales

           

Silver (in thousands of ounces)

1,322   196   1,518  

Gold (in thousands of ounces)

0.7   -   0.7  

Lead (in thousands of pounds)

13,487   2,263   15,750  

Zinc (in thousands of pounds)

2,006   4,399   6,405  

 

           

Metal Sales

           

Silver (in thousands of $)

17,718   2,088   19,806  

Gold (in thousands of $)

632   -   632  

Lead (in thousands of $)

14,045   2,378   16,423  

Zinc (in thousands of $)

2,337   5,048   7,385  

Other (in thousands of $)

100   6   106  
  34,832   9,520   44,352  

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

           

Silver ($ per ounce)

13.40   10.65   13.05  

Gold ($ per ounce)

903   -   903  

Lead ($ per pound)

1.04   1.05   1.04  

Zinc ($ per pound)

1.17   1.15   1.15  

1 Ying Mining District includes mines: SGX, TLP, HPG,LM, BCG and HZG.
2 GC Silver recovery rate consists of 52.5% from lead concentrates and 21.1% from zinc concentrates.
2 GC Silver sold in zinc concentrates is subjected to higher smelter and refining charges which lower the net silver selling price.
+Non-IFRS measures, see section 11 for reconciliation

  Management’s Discussion and Analysis Page 4

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

The following table summarizes consolidated and each mining district’s operational information for the nine months ended December 31, 2018:

  Nine months ended December 31, 2018
  Ying Mining          
  District1   GC2   Total  
Production Data            

Mine Data

           

Ore Mined (tonne)

511,545   233,850   745,395  

Ore Milled (tonne)

512,813   236,131   748,944  

 

           

+ Mining cost per tonne of ore mined ($)

86.97   45.16   73.85  

Cash mining cost per tonne of ore mined ($)

63.00   37.12   54.88  

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

23.97   8.04   18.97  
           

+ Unit shipping costs($)

4.28   -   2.91  

 

           

+ Milling cost per tonne of ore milled ($)

11.96   15.95   13.22  

Cash milling cost per tonne of ore milled ($)

9.98   13.46   11.08  

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

1.98   2.49   2.14  

 

           

+ Average Production Cost

           

Silver ($ per ounce)

5.84   5.88   6.02  

Gold ($ per ounce)

466   -   493  

Lead ($ per pound)

0.46   0.61   0.48  

Zinc ($ per pound)

0.47   0.59   0.47  

Other ($ per pound)

0.46   0.02   0.07  
             

+ Total production cost per ounce of Silver, net of by-product credits ($)

(0.59 ) (8.97 ) (1.34 )

+ Total cash cost per ounce of Silver, net of by-product credits ($)

(3.43 ) (14.02 ) (4.37 )

 

           

+ All-in sustaining cost per ounce of Silver, net of by-product credits ($)

2.44   (6.78 ) 3.27  

+ All-in cost per ounce of Silver, net of by-product credits ($)

3.29   (5.89 ) 4.22  
             

Recovery Rates

           

Silver (%)

95.9   77.6   93.9  

Lead (%)

95.6   90.1   94.9  

Zinc (%)

52.1   84.7   71.7  

 

           

Head Grades

           

Silver (gram/tonne)

308   83   237  

Lead (%)

4.4   1.4   3.5  

Zinc (%)

0.9   2.9   1.5  
             

Concentrate in stock

           

Lead concentrate (tonne)

3,750   461   4,211  

Zinc concentrate (tonne)

1,350   1,729   3,079  
             
Sales Data            

Metal Sales

           

Silver (in thousands of ounces)

4,623   453   5,076  

Gold (in thousands of ounces)

2.8   -   2.8  

Lead (in thousands of pounds)

45,828   6,290   52,118  

Zinc (in thousands of pounds)

4,162   11,214   15,376  

 

           

Metal Sales

           

Silver (in thousands of $)

59,565   4,357   63,922  

Gold (in thousands of $)

2,883   -   2,883  

Lead (in thousands of $)

46,421   6,270   52,691  

Zinc (in thousands of $)

4,277   10,848   15,125  

Other (in thousands of $)

751   195   946  
   113,897   21,670   135,567  

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

           

Silver ($ per ounce)

12.88   9.62   12.59  

Gold ($ per ounce)

1,030   -   1,030  

Lead ($ per pound)

1.01   1.00   1.01  

Zinc ($ per pound)

1.03   0.97   0.98  

1 Ying Mining District includes mines: SGX, TLP, HPG,LM, BCG and HZG.
2 GC Silver recovery rate consists of 52.33% from lead concentrates and 25.25% from zinc concentrates.
2 GC Silver sold in zinc concentrates is subjected to higher smelter and refining charges which lowers the net silver selling price.
+ Non-IFRS measures, see section 11 for reconciliation

  Management’s Discussion and Analysis Page 5

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

The following table summarizes consolidated and each mining district’s operational information for the nine months ended December 31, 2017:

  Nine months ended December 31, 2017
  Ying Mining          
  District1   GC2   Total  
Production Data            

Mine Data

           

Ore Mined (tonne)

500,321   216,341   716,662  

Ore Milled (tonne)

506,448   218,086   724,534  
             

+ Mining cost per tonne of ore mined ($)

82.72   44.12   71.07  

Cash mining cost per tonne of ore mined ($)

60.45   36.33   53.17  

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

22.27   7.79   17.90  
             

+ Unit shipping costs($)

3.93   -   2.75  
             

+ Milling cost per tonne of ore milled ($)

10.80   17.46   12.81  

Cash milling cost per tonne of ore milled ($)

8.80   14.60   10.55  

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

2.00   2.86   2.26  

 

           

+ Average Production Cost

           

Silver ($ per ounce)

5.74   6.35   6.04  

Gold ($ per ounce)

424   -   458  

Lead ($ per pound)

0.41   0.59   0.44  

Zinc ($ per pound)

0.46   0.63   0.48  

Other ($ per pound)

0.39   0.01   0.02  
             

+ Total production cost per ounce of Silver, net of by-product credits ($)

(1.40 ) (7.60 ) (2.12 )

+ Total cash cost per ounce of Silver, net of by-product credits ($)

(4.03 ) (12.19 ) (4.97 )

 

           

+ All-in sustaining cost per ounce of Silver, net of by-product credits ($)

2.25   (3.59 ) 3.35  

+ All-in cost per ounce of Silver, net of by-product credits ($)

2.69   (3.53 ) 3.75  
             

Recovery Rates

           

Silver (%)

95.7   76.1   93.3  

Lead (%)

96.3   85.2   94.9  

Zinc (%)

51.7   81.2   68.9  

 

           

Head Grades

           

Silver (gram/tonne)

304   99   242  

Lead (%)

4.5   1.5   3.6  

Zinc (%)

0.9   2.8   1.4  
             

Concentrate in stock

           

Lead concentrate (tonne)

6,200   34   6,234  

Zinc concentrate (tonne)

230   60   290  
             
Sales Data            

Metal Sales

           

Silver (in thousands of ounces)

4,118   540   4,658  

Gold (in thousands of ounces)

2.4   -   2.4  

Lead (in thousands of pounds)

42,531   6,066   48,597  

Zinc (in thousands of pounds)

5,030   11,954   16,984  

Other (in thousands of pound)

524   16,190   16,714  

 

           

Metal Sales

           

Silver (in thousands of $)

56,850   5,735   62,585  

Gold (in thousands of $)

2,448   -   2,448  

Lead (in thousands of $)

41,728   5,948   47,676  

Zinc (in thousands of $)

5,604   12,548   18,152  

Other (in thousands of $)

495   234   729  
  107,125   24,465   131,590  

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

           

Silver ($ per ounce)

13.81   10.62   13.44  

Gold ($ per ounce)

1,020   -   1,020  

Lead ($ per pound)

0.98   0.98   0.98  

Zinc ($ per pound)

1.11   1.05   1.07  

1 Ying Mining District includes mines: SGX, TLP, HPG,LM, BCG and HZG.
2 GC Silver recovery rate consists of 55.4% from lead concentrates and 20.7% from zinc concentrates.
2 GC Silver sold in zinc concentrates is subjected to higher smelter and refining charges which lower the net silver selling price.
+ Mineral resouces tax was excluded from production costs, but presented as a separate line item on the consolidated statements of income
+ Non-IFRS measures, see section 10 for reconciliation

  Management’s Discussion and Analysis Page 6

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

(a) Mine and Mill Production

For the three months ended December 31, 2018 (“Q3 Fiscal 2019”), on a consolidated basis, the Company mined 260,278 tonnes of ore, an increase of 3% or 7,994 tonnes, compared to 252,284 tonnes in the three months ended December 31, 2017 (“Q3 Fiscal 2018”). Ore mined at the Ying Mining District increased by 5% or 7,533 tonnes, and ore mined at the GC Mine increased by 1% or 461 tonnes. Ore milled was 271,476 tonnes, up 6% compared to 256,037 tonnes of ore milled in Q3 Fiscal 2018.

For the nine months ended December 31, 2018, on a consolidated basis, the Company mined 745,395 tonnes of ore, an increase of 4% or 28,733 tonnes, compared to 716,662 tonnes mined in the same prior year period. Ore mined at the Ying Mining District increased by 2% or 11,224 tonnes to 511,545 tonnes from 500,321 tonnes, and ore mined at the GC Mine increased by 8% or 17,509 tonnes to 233,850 tonnes from 216,341 tonnes in the same prior year period. In the same comparative period, ore milled increased by 3% to 748,944 tonnes compared to 724,534 tonnes.

(b) Metal Sales

In Q3 Fiscal 2019, the Company sold approximately 1.7 million ounces of silver, 1,100 ounces of gold, and 17.8 million pounds of lead, up 13%, 57%, and 13%, respectively, compared to 1.5 million ounces of silver, 700 ounces of gold, and 15.8 million pounds of lead in Q3 Fiscal 2018 while zinc metal sold was 4.1 million pounds, down 36% compared to 6.4 million pound in Q3 Fiscal 2018. As at December 31, 2018, the Company had inventories of 4,211 tonnes of silver-lead concentrate and 3,079 tonnes zinc concentrate, up 13% and 415%, respectively, compared to 3,732 tonnes of silver-lead concentrate and 598 tonnes of zinc concentrate as at September 30, 2018.

For the nine months ended December 31, 2018, the Company sold approximately 5.1 million ounces of silver, 2,800 ounces of gold, 52.1 million pounds of lead, and 15.4 million pounds of zinc, compared to 4.7 million ounces of silver, 2,400 ounces of gold, 48.6 million of lead, and 17.0 million pounds of zinc sold in the same prior year period.

(c) Mining and Milling Costs1

In Q3 Fiscal 2019, the consolidated total mining costs and cash mining costs were $71.76 and $53.49 per tonne, down 3% and 5%, respectively, compared to $74.16 and $56.11 per tonne in Q3 Fiscal 2018. The decrease was mainly due to higher production output resulting in lower per tonne fixed costs allocation. The consolidated total milling costs and cash milling costs in Q3 Fiscal 2019 were $13.44 and $11.64 per tonne, compared to $13.45 and $11.31 per tonne in Q3 Fiscal 2018.

Correspondingly, the consolidated total production costs and cash production costs per tonne of ore processed in Q3 Fiscal 2019 decreased by 3% to $88.02 and $67.95, respectively, from $90.30 and $70.11 in Q3 Fiscal 2018.

For the nine months ended December 31, 2018, the consolidated total mining costs and cash mining costs were $73.85 and $54.88 per tonne, an increase of 4% and 3%, respectively, compared to $71.07 and $53.17 per tonne in the same prior year period. The consolidated total milling costs and cash milling costs were $13.22 and $11.08, an increase of 3% and 5%, respectively, compared to $12.81 and $10.55 per tonne in the same prior year period.

Correspondingly, the consolidated total production costs and cash production costs per tonne of ore processed for the nine months ended December 31, 2018 were $89.98 and $68.87, an increase of 4% and 4%, respectively, compared to $86.63 and $66.47 in the same prior year period, but the consolidated cash production costs was 2% lower than the annual guidance of $70.20.

(d) Total and Cash Costs per Ounce of Silver, Net of By-Product Credits

In Q3 Fiscal 2019, the consolidated total production costs and cash costs per ounce of silver, net of by-

____________________
1 Non-IFRS measure. Please refer to section 11 for reconciliation.

  Management’s Discussion and Analysis Page 7

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

product credits, were $0.08 and negative $2.77, respectively, compared to negative $3.04 and negative $5.92 in the prior year quarter. The increase in cash cost per ounce of silver, net of by-product credits, was mainly due to a 22% decrease in by-product credits per ounce of silver, mainly arising from 9% and 29% decreases in the realized lead and zinc selling prices and a 36% decrease in zinc sold. Sales from lead and zinc accounted for 48% of the total sales and amounted to $20.2 million, a decrease of $3.6 million compared to $23.8 million in Q3 Fiscal 2018.

For the nine months ended December 31, 2018, the consolidated total production costs and cash costs per ounce of silver, net of by-product credits, were negative $1.34 and negative $4.37, respectively, compared to negative $2.12 and negative $4.97 in the same prior year period. The increase was due to a decrease of $3.0 million by-product credits from zinc resulting from an 8% decrease in the realized zinc selling price and a 9% decrease in zinc sold.

(e) All-in Sustaining Costs per Ounce of Silver, Net of By-Product Credits

In Q3 Fiscal 2019, the consolidated all-in sustaining cost per ounce of silver, net of by-product credits, was $6.53 compared to $3.16 in Q3 Fiscal 2018. The increase was mainly due to an increase of $2.0 million in sustaining capital and the increase in cash costs per ounce of silver net of by-product credits as discussed above.

For the nine months ended December 31, 2018, the consolidated all-in sustaining costs per ounce of silver, net of by-product credits, was $3.27 compared to $3.35 in the same prior year period. The improvement was mainly due to an increase of $2.6 million in by-product credits.

(f) Operation Review

(i) Ying Mining District

The Ying Mining District consists of several mines, including the SGX, HPG, TLP, LM, PCG, and HZG mines, and is the Company’s primary source of production. The operational results at the Ying Mining District for the past five quarters are summarized in the table below:

Operational results - Ying Mining District                              
  Q3 2019   Q2 2019   Q1 2019   Q4 2018   Q3 2018     Nine Months ended December 31,
  December 31, 2018   September 30, 2018   June 30, 2018   March 31, 2018   December 31, 2017     2018   2017  
Ore Mined (tonne) 174,152   180,662   156,730   113,820   166,619     511,545   500,321  
Ore Milled (tonne) 184,684   172,200   155,929   112,285   167,543     512,813   506,448  
Head Grades                              

Silver (gram/tonne)

296   308   323   309   315     308   304  

Lead (%)

4.1   4.6   4.5   4.3   4.5     4.4   4.5  

Zinc (%)

0.8   0.9   1.1   1.0   1.0     0.9   0.9  
Recoveries                              

Silver (%)

95.6   96.1   96.0   95.9   95.8     95.9   95.7  

Lead (%)

95.2   95.6   96.3   96.5   96.4     95.6   96.3  

Zinc (%)

50.2   51.2   54.5   54.5   57.3     52.1   51.7  
Metal Sales                              

Silver (in thousands of ounce)

1,545   1,765   1,313   1,319   1,322     4,623   4,118  

Gold (in thousands of ounce)

1.1   1.0   0.7   0.7   0.7     2.8   2.4  

Lead (in thousands of pound)

15,156   17,359   13,313   12,649   13,487     45,828   42,531  

Zinc (in thousands of pound)

381   1,648   2,133   1,106   2,006     4,162   5,030  
Cash mining costs ($ per tonne) 63.04   58.65   63.49   65.88   66.71     63.00   60.45  
Total mining costs ($ per tonne) 86.27   81.50   89.57   92.81   90.12     86.97   82.72  
Cash milling costs ($ per tonne) 10.49   8.54   10.30   12.59   9.84     9.98   8.80  
Total milling costs ($ per tonne) 12.24   10.47   12.60   15.80   11.87     11.96   10.80  
Cash production costs ($ per tonne) 77.80   71.45   78.10   82.84   80.60     77.26   73.18  
Cash costs per ounce of silver ($) (1.74 ) (2.80 ) (6.25 ) (3.41 ) (4.53 )   (3.43 ) (4.03 )
All-in sustaining costs per ounce of silver ($) 5.80   1.52   (0.28 ) 1.39   2.13     2.44   2.25  

 

  Management’s Discussion and Analysis Page 8

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

i) Q3 Fiscal 2019 vs. Q3 Fiscal 2018

In Q3 Fiscal 2019, the total ore mined at the Ying Mining District was 174,152 tonnes, an increase of 5% or 7,533 tonnes, compared to 166,619 tonnes mined in Q3 Fiscal 2018. Ore milled was 184,684 tonnes, an increase of 10% or 17,141 tonnes compared to 167,543 tonnes in Q3 Fiscal 2018.

Head grades of ore milled at the Ying Mining District in Q3 Fiscal 2019 were 296 grams per tonne (“g/t”) for silver, 4.1% for lead, and 0.8% for zinc, compared to 315 g/t for silver, 4.5% for lead, and 1.0% for zinc in Q3 Fiscal 2018. The Company continues to achieve positive dilution control using its “Enterprise Blog” to assist and manage daily operations.

In Q3 Fiscal 2019, the Ying Mining District sold approximately 1.5 million ounces silver, 15.2 million pounds lead, and 0.4 million pounds zinc, compared to 1.3 million ounces silver, 13.5 million pounds lead, and 2.0 million pounds of zinc in Q3 Fiscal 2018. As at December 31, 2018, the Ying Mining District has inventories of 3,750 tonnes of silver-lead concentrate and 1,350 tonnes of zinc concentrate, an increase of 9% and 486%, respectively, compared to 3,452 tonnes of silver-lead concentrate and 230 tonnes of zinc concentrate as at September 30, 2018.

Total and cash mining costs per tonne at the Ying Mining District in Q3 Fiscal 2019 were $86.27 and $63.04 per tonne, respectively, compared to $90.12 and $66.71 per tonne in Q3 Fiscal 2018, and the improvement was mainly due to lower per tonne fixed costs allocation resulting from higher production output. Total and cash milling costs per tonne at the Ying Mining District in Q3 Fiscal 2019 were $12.24 and $10.49, respectively, compared to $11.87 and $9.84 in Q3 Fiscal 2018, and the increase was mainly due to an increase of $0.1 million in utility costs.

Correspondingly, the total production costs and cash production costs per tonne of ore processed in Q3 Fiscal 2019 at the Ying Mining District were $102.78 and $77.80, respectively, compared to $106.04 and $80.60 in Q3 Fiscal 2018.

Cash cost per ounce of silver, net of by-product credits at the Ying Mining District in Q3 Fiscal 2019, was negative $1.74 compared to negative $4.53 in the prior year quarter. The increase in the cash costs per ounce of silver, net of by-product credits, was mainly due to a 19% decrease in by-product credits per ounce of silver, mainly arising from 9% and 33% decreases in lead and zinc realized selling price and an 81% decrease in zinc sold.

All-in sustaining cost per ounce of silver, net of by-product credits, at the Ying Mining District in Q3 Fiscal 2019, was $5.80 compared to $2.13 in the prior year quarter. The increase was mainly due to an increase of $3.0 million in sustaining capital and the increase in cash costs per ounce of silver, net of byproduct credits, as discussed above.

In Q3 Fiscal 2019, approximately 20,351 metres or $0.4 million worth of underground diamond drilling (Q3 Fiscal 2018 – 25,109 metres or $0.4 million) and 4,678 metres or $1.4 million worth of preparation tunnelling (Q3 Fiscal 2018 – 5,187 metres or $1.6 million) were completed and expensed as mining preparation costs at the Ying Mining District. In addition, approximately 19,361 metres or $6.7 million worth of horizontal tunnels, raises, ramps and declines (Q3 Fiscal 2018 – 16,326 metres or $6.0 million) were completed and capitalized.

ii) Nine months ended December 31, 2018 vs. Nine months ended December 31, 2017

For the nine months ended December 31, 2018, a total of 511,545 tonnes of ore were mined at the Ying Mining District, an increase of 2% or 11,224 tonnes compared to 500,321 tonnes mined in the same prior year period. Ore milled was 512,813 tonnes, up 1% or 6,365 tonnes compared to 506,448 tonnes in the same prior year period. Average head grades of ore processed were 308 g/t for silver, 4.4% for lead, and 0.9% for zinc compared to 304 g/t for silver, 4.5% for lead, and 0.9% for zinc in the same prior year period.

  Management’s Discussion and Analysis Page 9

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

During the same time periods, the Ying Mining District sold approximately 4.6 million ounces of silver, 2,800 ounces of gold, 45.8 million pounds of lead, and 4.2 million pounds of zinc, compared to 4.1 million ounces of silver, 2,400 ounces of gold, 42.5 million pounds of lead, and 5.0 million pounds of zinc in the same prior year period.

For the nine months ended December 31, 2018, the cash mining costs and cash milling costs at the Ying Mining District were $63.00 per tonne and $9.98 per tonne, an increase of 4% and 13%, respectively, compared to $60.45 and $8.80 in the same prior year period. The cash production cost was $77.26 per tonne, an increase of 6% compared to $73.18 in the same prior year period.

Cash costs per ounce of silver and all in sustaining costs per ounce of silver, net of by-product credits, at the Ying Mining District, for the nine months ended December 31, 2018, were negative $3.43 and $2.44 respectively, compared to negative $4.03 and $2.25 in the same prior year period.

For the nine months ended December 31, 2018, approximately 69,872 metres or $1.5 million worth of underground diamond drilling (same prior year period – 86,007 metres or $1.7 million) and 15,595 metres or $4.4 million worth of preparation tunnelling (same prior year period – 16,914 metres or $4.9 million) were completed and expensed as mining preparation costs at the Ying Mining District. In addition, approximately 54,923 metres or $19.2 million worth of horizontal tunnels, raises, and declines (same prior year period – 52,174 metres or $16.2 million) were completed and capitalized.

(ii) GC Mine

The operational results at the GC Mine for the past five quarters are summarized in the table below:

Operational results - GC Mine Q3 2019   Q2 2019   Q1 2019   Q4 2018   Q3 2018     Nine Months ended December 31,
  December 31, 2018   September 30, 2018   June 30, 2018   March 31, 2018   December 31, 2017     2018   2017  
Ore Mined (tonne) 86,126   67,757   79,967   29,442   85,665     233,850   216,341  
Ore Milled (tonne) 86,792   67,528   81,811   26,252   88,494     236,131   218,086  
Head Grades                              

Silver (gram/tonne)

84   78   87   96   97     83   99  

Lead (%)

1.6   1.4   1.3   1.3   1.4     1.4   1.5  

Zinc (%)

3.1   2.8   2.9   2.9   2.8     2.9   2.8  
Recovery Rates                              

Silver (%)

80.5   76.7   75.3   76.3   73.6     77.6   76.1  

Lead (%)

91.6   91.2   87.1   87.5   83.9     90.1   85.2  

Zinc (%)

85.5   83.3   84.8   85.7   81.3     84.7   81.2  
Metal Sales                              

Silver (in thousands of ounce)

167   136   150   63   196     453   540  

Lead (in thousands of pound)

2,644   2,063   1,583   688   2,263     6,290   6,066  

Zinc (in thousands of pound)

3,730   3,240   4,244   1,479   4,399     11,214   11,954  
Cash mining cost ($ per tonne) 34.17   41.25   36.78   45.92   35.48     37.12   36.33  
Total mining cost ($ per tonne) 42.40   49.29   44.62   57.47   43.10     45.16   44.12  
Cash milling cost ($ per tonne) 14.08   11.45   14.46   25.07   14.09     13.46   14.60  
Total milling cost ($ per tonne) 15.98   14.47   17.14   33.41   16.45     15.95   17.46  
Cash production cost ($ per tonne) 48.25   52.70   51.24   70.99   49.57     50.58   50.93  
Cash cost per ounce of silver ($) (12.32 ) (10.81 ) (18.81 ) (13.95 ) (15.34 )   (14.02 ) (12.19 )
All-in sustaining cost per ounce of silver ($) (6.54 ) (2.03 ) (11.36 ) (4.57 ) (4.52 )   (6.78 ) (3.59 )

i) Q3 Fiscal 2019 vs. Q3 Fiscal 2018

In Q3 Fiscal 2019, the total ore mined at the GC Mine was 86,126 tonnes, an increase of 1% or 461 tonnes, compared to 85,665 tonnes mined in Q3 Fiscal 2018, while ore milled was 86,792 tonnes, a decrease of 2% or 1,720 tonnes, compared to 88,494 tonnes in Q3 Fiscal 2018. Average head grades of ore processed at the GC Mine were 84 g/t for silver, 1.6% for lead, and 3.1% for zinc compared to 97 g/t for silver, 1.4% for lead, and 2.8% for zinc in the prior year quarter. Recovery rates of ore processed at the GC Mine was 80.5% for silver, 91.6% for lead, and 85.5% for zinc, significantly improved from 73.6% for silver, 83.9% for lead, and 81.3% for zinc in the prior year quarter.

In Q3 Fiscal 2019, the GC Mine sold 167,000 ounces of silver, 2.6 million pounds of lead, and 3.7 million pounds of zinc, compared to 196,000 ounces of silver, 2.3 million pounds of lead, and 4.4 million pounds of zinc sold in the prior year quarter. Less zinc sold was mainly due to the built up of zinc concentrate inventory. As at December 31, 2018, GC Mine had inventories of 461 tonnes of silver-lead zinc concentrate and 1,729 tonnes of zinc concentrate, compared to 280 tonnes of silver-lead

  Management’s Discussion and Analysis Page 10

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

concentrates and 368 tonnes of zinc concentrate as at September 30, 2018.

Total and cash mining costs per tonne at the GC Mine in Q3 Fiscal 2019 were $42.40 and $34.17 per tonne, compared to $43.10 and $35.48 per tonne in Q3 Fiscal 2018. The decrease in cash mining costs was mainly due to a $0.3 million decrease in utility costs in the current quarter. Total and cash milling costs per tonne at the GC Mine in Q3 Fiscal 2019 were $15.98 and $14.08, compared to $16.45 and $14.09 in Q3 Fiscal 2018.

Correspondingly, the total production costs and cash production costs per tonne of ore processed in Q3 Fiscal 2019 at the GC Mine were $58.38 and $48.25, a decrease of 2% and 3%, respectively, compared to $59.55 and $49.57 in the prior year quarter.

Cash costs per ounce of silver, net of by-product credits, at the GC Mine, was negative $12.32 compared to negative $15.34 in the prior year quarter. The increase was mainly due to a $1.8 million or 25% decrease in by-product credits mainly resulting from a decrease of 9% and 29% in net realized lead and zinc selling prices and a 15% decrease in zinc sold at the GC Mine.

All-in sustaining costs per ounce of silver, net of by-product credits, in Q3 Fiscal 2019 at the GC Mine was negative $6.54 compared to negative $4.52 in the prior year quarter, and the decrease was mainly due to a decrease of $0.7 million in sustaining capital expenditures.

In Q3 Fiscal 2019, approximately 7,089 metres or $0.3 million worth of underground diamond drilling (Q3 Fiscal 2018 – 7,770 metres or $0.4 million) and 5,994 metres or $1.3 million worth of tunnelling (Q3 Fiscal 2018 – 5,053 metres or $1.2 million) were completed and expensed as mining preparation costs at the GC Mine. In addition, approximately 333 metres or $0.1 million of horizontal tunnels, raises and declines (Q3 Fiscal 2018 – 17 metres or $0.1 million) were completed and capitalized.

ii) Nine months ended December 31, 2018 vs. Nine months ended December 31, 2017

For the nine months ended December 31, 2018, a total of 233,850 tonnes of ore were mined and 236,131 tonnes were milled at the GC Mine compared to 216,341 tonnes mined and 218,086 tonnes milled in the same prior year period. Average head grades of ore milled were 83 g/t for silver, 1.4% for lead, and 2.9% for zinc compared to 99 g/t for silver, 1.5% for lead, and 2.8% for zinc in the same prior year period.

During the same time periods, the GC Mine sold approximately 453,000 ounces of silver, 6.3 million pounds of lead, and 11.2 million pounds of zinc, compared to 540,000 ounces of silver, 6.1 million pounds of lead, and 12.0 million pounds of zinc in the same prior year period.

For the nine months ended December 31, 2018, the cash mining costs at the GC Mine was $37.12 per tonne, an increase of 2% compared to $36.33 per tonne in the same prior year period. This increase was mainly due to a $0.6 million increase in mining preparation costs as more underground drilling and tunnelling were expensed in the current period. The cash milling cost was $13.46 per tonne, a decrease of 8% compared to $14.60 in the same prior year period. Correspondingly, the total production costs and cash production costs per tonne at the GC Mine were $61.11 and $50.58, respectively, compared to $61.58 and $50.93 in the prior year period.

Cash costs per ounce of silver and all in sustaining costs per ounce of silver, net of by product credits, at the GC Mine, for the nine months ended December 31, 2018, were negative $14.02 and negative $6.78, respectively, compared to negative $12.19 and negative $3.59 in the same prior year period.

For the nine months ended December 31, 2018, approximately 21,863 metres or $1.0 million worth of underground diamond drilling (same prior year period – 18,253 metres or $0.9 million) and 16,478 metres or $4.3 million of tunnelling (same prior year period – 14,285 metres or $3.8 million) were completed and expensed as mining preparation costs at the GC Mine. In addition, approximately 1,112 metres or $0.8 million of horizontal tunnels, raise, and declines (same prior year period – 280 metres or $0.2 million) were completed and capitalized.

  Management’s Discussion and Analysis Page 11

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

In October 2018, the Company exercised its first right of refusal and entered into an agreement with GRT Mining Investment (Beijing) Co., Ltd. (“GRT”), the 5% equity shareholder of GC Mine and a related party of the Company as it is controlled by a relative of an officer and director of the Company, to acquire its 4% ownership in GC Mine for cash consideration of $2.2 million (RMB¥15 million). The transaction completed in January 2019, and the Company now owns 99% ownership in GC Mine.

(iii) BYP Mine

The BYP Mine was placed on care and maintenance in August 2014 in consideration of the required capital upgrades to sustain its ongoing production and the market environment. The Company continues to review alternatives for this project and is also carrying out activities to renew its mining license.

(iv) XHP Project

Activities at the XHP project, a development stage project, were suspended in Fiscal 2014. In light of the recent increase in lead and zinc prices, the Company has resumed activities at the XHP project to review and evaluate alternatives for this project.

4. Fiscal 2020 Production and Cash Costs Guidance

In Fiscal 2020, the Company expects to process approximately 900,000 tonnes of ore, yielding 6.1 million ounces of silver, 65.1 million pounds of lead, and 21.8 million pounds of zinc. Fiscal 2020 production guidance represents an increase of approximately 2% in silver production, 2% in lead production, and 10% in zinc production compared to the prior year’s guidance.

  Ore processed Silver Lead Zinc  
  (tonnes) (g/t) (%) (%)  
Ying Mining District 630,000 290 4.3 0.9  
GC Mine 270,000 96 1.7 3.1  
           
  Silver Lead Zinc Cash cost* AISC*
  (Moz) (Mlbs) (Mlbs) ($/t) ($/t)
Ying Mining District 5.5 56.2 6.3 78.2 130.2
GC Mine 0.6 8.9 15.5 56.7 77.4
Consolidated 6.1 65.1 21.8 71.8 125.5

*Both AISC and cash costs are non-IFRS measures. AISC refers to all-in sustaining costs per tonne of ore processed. Cash costs refer to cash production costs per tonne of ore processed. Foreign exchange rates assumptions used are: US$1 = CAD$1.30, US$1 = RMB¥6.50.

(a) Ying Mining District, Henan Province, China

In Fiscal 2020, Ying Mining District plans to mine and process 630,000 tonnes of ore averaging 290 g/t silver, 4.3% lead, and 0.9% zinc with expected metal production of 5.5 million ounces of silver, 56.2 million pounds of lead and 6.3 million pounds of zinc. Fiscal 2020 production guidance at the Ying Mining District represents an increase of approximately 2% in silver head grade, 2% in silver and zinc metal production. Lead head grade and metal production are comparable to prior year’s guidance.

The cash production costs is expected to be $78.20 per tonne of ore, and the all-in sustaining costs is estimated at $130.20 per tonne of ore processed.

Capital expenditures at the Ying Mining District in Fiscal 2020 are budgeted at $31.7 million, including $24.4 million for mine tunnelling and ramp development and $7.3 million for equipment and infrastructure.

(b) GC Mine, Guangdong Province, China

In Fiscal 2020, GC Mine plans to mine and process 270,000 tonnes of ore averaging 96 g/t silver, 1.7% lead, and 3.1% zinc with expected metal production of 0.6 million ounces of silver, 8.9 million pounds of

  Management’s Discussion and Analysis Page 12

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

lead and 15.5 million pounds of zinc. Fiscal 2020 production guidance at the GC Mine represents an increase of approximately 8% in ore production, 19% in lead production, and 14% in zinc production compared to the prior year’s guidance.

The cash production costs is expected to be $56.70 per tonne of ore, and the all-in sustaining costs is estimated at $77.4 per tonne of ore processed.

Capital expenditures at GC Mine in Fiscal 2020 are budgeted at $5.2 million, including $2.5 million for mine tunneling and ramp development, $1.4 million for a paste backfill plant, and $1.3 million for other equipment and infrastructure.

5. Investment in New Pacific Metals Corp. (“NUAG”)

New Pacific Metals Corp. (“NUAG”) is a Canadian public company listed on the TSX Venture Exchange (symbol: NUAG). NUAG is a related party of the Company by way of two common directors and officers, and the Company accounts for its investment in NUAG using the equity method as it is able to exercise significant influence over the financial and operating policies of NUAG.

As at December 31, 2018, the Company owned 39,280,900 common shares (March 31, 2018 –39,280,900) of NUAG, representing an ownership interest of 29.8% (March 31, 2018 – 29.8%). The summary of the investment in NUAG common shares and its market value as at the respective balance sheet dates are as follows:

            Value of NUAG's  
  Number of         common shares per  
  shares   Amount     quoted market price  
Balance, April 1, 2017 10,806,300   8,517     8,517  
Participate in Private placement 28,000,000   23,352        
Purchase from open market 474,600   509        
Share of net loss     (700 )      
Share of other comprehensive income     461        
Impairment recovery     4,714        
Dilution gain     822        
Foreign exchange impact     326        
Balance March 31, 2018 39,280,900 $ 38,001   $ 50,266  
Share of net loss     (212 )      
Share of other comprehensive income     1,157        
Foreign exchange impact     (2,125 )      
Balance December 31, 2018 39,280,900 $ 36,821   $ 41,751  

NUAG acquired a 100% interest in the Silver Sand Project, an early-stage exploration projects in the Potosi Department of Bolivia in July 2017. NUAG has completed a 55,000 meters exploration drilling program since October 2017. On January 22, 2019, NUAG released the first batch of the drill results from the Silver Sand Project; 94 out of 98 holes intercepted silver mineralization with numerous significant intercepts, including 76.63 meters grading 393 g/t for silver. The detailed drill results are available on NUAG’s press release dated January 22, 2019.

As part of the Silver Sand Project’s expansion plan, on January 11, 2019, NUAG announced that through its wholly-owned subsidiary, Empresa Mineral Alcira S.A. (“Alcira”), it had entered into a Mining Production Contract (the “MPC”) with Corporación Minera de Bolivia (“COMIBOL”) granting NUAG the right to carry out exploration, mining, and production activities in the areas adjoining the Silver Sand Project. In addition, in July 2018, NUAG entered into an acquisition option agreement with private owners to acquire their 100% interest in certain mineral concessions located adjacent to the Silver Sand Project.

  Management’s Discussion and Analysis Page 13

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

6. Third Quarter Fiscal 2019 Financial Results

(a) Summary of Quarterly Results

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

    Dec 31, 2018     Sep 30, 2018     Jun 30, 2018     Mar 31, 2018  
Sales $ 42,351   $ 48,091   $ 45,125   $ 38,449  
Gross Profit   19,303     22,700     24,851     19,107  
Expenses and foreigh exchange   (3,649 )   (6,080 )   (4,486 )   (4,403 )
Impairment reversal   -     -           4,714  
Dilution gain on investment in associate   -     -           -  
Other Items   333     220     311     628  
Net income   10,853     11,077     14,177     14,713  
Net income, attributable to the                        
shareholders of the Company   8,660     8,037     10,921     12,194  
Basic earnings per share   0.05     0.05     0.07     0.07  
Diluted earnings per share   0.05     0.05     0.06     0.07  
Cash dividend declared   2,112     -     2,095     -  
Cash dividended declared per share   0.01     -     0.01     -  
    Dec 31, 2017     Sep 30, 2017     Jun 30, 2017     Mar 31, 2017  
Sales $ 44,352   $ 47,541   $ 39,697   $ 34,064  
Gross Profit   23,166     25,606     20,005     20,304  
Expenses and foreigh exchange   (5,581 )   (6,274 )   (7,026 )   (5,083 )
Impairment reversal   -     -     -     5,278  
Dilution gain on investment in associate   822                    
Gain on disposal of NSR   -     -     4,320        
Other Items   1,962     533     236     981  
Net Income   16,067     14,602     13,514     16,334  
Net income, attributable to the                        
shareholders of the Company   12,718     11,145     10,937     13,507  
Basic earnings per share   0.08     0.07     0.07     0.08  
Diluted earnings per share   0.07     0.07     0.06     0.08  
Cash dividend declared   1,683     -     1,679     -  
Cash dividended declared per share (CAD)   0.01     -     0.01     -  

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 and lead price.

(b) Financial Results

Net income attributable to equity shareholders of the Company in Q3 Fiscal 2019 was $8.7 million or $0.05 per share, compared to $12.7 million or $0.07 per share in Q3 Fiscal 2018.

Compared to the same prior year quarter, the Company’s financial results in Q3 Fiscal 2019 were mainly impacted by i) a decrease of 8%, 9%and 29% in the realized selling prices for silver, lead and zinc, respectively, ii) a 36% decrease in zinc sold, iii) an increase of 13% each of silver and lead sold, and iv) a 3% decrease in total production costs.

Net income attributable to the shareholders of the Company for the nine months ended December 31, 2018 was $27.6 million or $0.16 per share, a decrease of $7.2 million, compared to $34.8 million or $0.20 per share in the same prior year period.

Sales in Q3 Fiscal 2019 were $42.4 million, down 5% compared to $44.4 million in Q3 Fiscal 2018. Silver and gold sales represented $20.7 million and $1.2 million, respectively, while base metals represented

  Management’s Discussion and Analysis Page 14

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

$20.5 million of the total sales, compared to silver, gold and base metals sales of $19.8 million, $0.6 million, and $23.9 million, respectively, in Q3 Fiscal 2018.

For the nine months ended December 31, 2018, sales were $135.6 million, up 3% from $131.6 million in the same prior year period. Silver and gold sales were $63.9 million and $2.9 million, respectively, while base metals represented $68.8 million of total sales, compared to silver, gold, and base metals sales of $62.6 million, $2.4 million and $66.6 million, respectively, in the same prior year period.

Fluctuation in sales revenue is mainly dependent on metal sales and realized metal prices. The net realized selling price is calculated using the Shanghai Metal Exchange (“SME”) price, less smelter charges, recovery, and value added tax (“VAT”) at a rate of 16% (VAT is not applied to gold sales). The following table is a reconciliation of the Company’s net realized selling prices in Q3 Fiscal 2019, including a comparison with London Metal Exchange (“LME”) prices:

    Silver (in US$/ounce)     Gold (in US$/ounce)     Lead (in US$/pound)     Zinc (in US$/pound)
    Q3 2019 Q3 2018     Q3 2019 Q3 2018     Q3 2019     Q3 2018     Q3 2019     Q3 2018  
Net realized selling prices $ 12.07   $ 13.05   $ 1,061   $ 903   $ 0.95   $ 1.04   $ 0.82   $ 1.15  
Add back: Value added taxes   1.93     2.22     -     -     0.15     0.18     0.13     0.20  
Add back: Smelter charges and recovery   1.76     2.37     175     383     0.12     0.10     0.50     0.42  
SME $ 15.76   $ 17.64   $ 1,236   $ 1,286   $ 1.22   $ 1.32   $ 1.45   $ 1.77  
LME $ 14.53   $ 16.74   $ 1,227   $ 1,276   $ 0.89   $ 1.13   $ 1.19   $ 1.47  

Cost of sales in Q3 Fiscal 2019 was $23.0 million compared to $21.2 million in Q3 Fiscal 2018. The cost of sales included $16.9 million cash production costs (Q3 Fiscal 2018 - $15.6 million), $1.2 million mineral resources tax (Q3 Fiscal 2018 - $1.3 million), and $4.9 million depreciation and amortization charges (Q3 Fiscal 2018 - $4.4 million). The increase in cash production costs and depreciation and amortization charges was mainly due to more silver and lead sold while the decrease in mineral resources tax was due to lower revenue achieved in the current quarter.

For the nine months ended December 31, 2018, cost of sales was $68.7 million compared to $62.8 million in the same prior year period. The cost of sales included $49.5 million cash production costs, $3.9 million mineral resources taxes, and $15.4 million depreciation and amortization charges compared to $45.8 million production costs, $3.7 million mineral resources taxes, and $13.3 million depreciation and amortization charges in the same prior year period.

Gross profit margin in Q3 Fiscal 2019 was 46%, compared to 52% in Q3 Fiscal 2018, with the decrease mainly due to the decrease in the realized metal selling prices. Ying Mining District’s gross profit margin was 47% compared to 55% in Q3 Fiscal 2018. GC Mine’s gross profit margin was 38% compared to 41% in Q3 Fiscal 2018.

For the nine months ended December 31, 2018, gross profit margin was 49% compared to 52% in the same prior year period. Ying Mining District’s gross profit margin was 52% compared to 56% in the same prior year period. GC Mine’s profit margin was 36% compared to 37% in the same prior year period.

General and administrative expenses were $5.3 million in Q3 Fiscal 2019 and $14.4 million for the nine months ended December 31, 2018 (Q3 Fiscal 2018 - $4.9 million, nine months ended December 31, 2017 - $14.0 million). The increase was mainly due to the increase of labour costs offset by the decrease in discretionary office and administrative expenses. Items included in general and administrative expenses are as follows:

(i)     

Amortization expenses of $0.3 million in Q3 Fiscal 2019 and $0.9 million for the nine months ended December 31, 2018 (Q3 Fiscal 2018 - $0.3 million, nine months ended December 31, 2017 - $0.9 million);

 

 
(ii)     

Office and administrative expenses of $1.6 million in Q3 Fiscal 2019 and $4.7 million for the nine months ended December 31, 2018 (Q3 Fiscal 2018 - $1.9 million, nine months ended December 31, 2017 – $4.9 million);

 

 
  Management’s Discussion and Analysis Page 15

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

(iii)     

Salaries and benefits of $2.7 million in Q3 Fiscal 2019 and $6.9 million for the nine months ended December 31, 2018 (Q3 Fiscal 2018 - $2.2 million, nine months ended December 31, 2017 - $6.3 million);

 

 

(iv)     

Share-based compensation expense of $0.5 million in Q3 Fiscal 2019 and $1.4 million for the nine months ended December 31, 2018 (Q3 Fiscal 2018 - $0.5 million, nine months ended December 31, 2017 – $1.1 million); and

 

 

(v)     

Professional fees of $0.2 million in Q3 Fiscal 2019 and $0.5 million for the nine months ended December 31, 2018 (Q3 Fiscal 2018 - $0.1 million, nine months ended December 31, 2017 – $0.7million).

 

 

Government fees and other taxes were $0.6 million in Q3 Fiscal 2019 and $2.2 million for the nine months ended December 31, 2018 (Q3 Fiscal 2018 - $0.9million, nine months ended December 31, 2017 – $2.4 million). Government fees include environmental protection fee and mineral resources compensation fee. 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.

Foreign exchange gain in Q3 Fiscal 2019 was $2.3 million compared to $0.2 million in Q3 Fiscal 2018. For the nine months ended December 31, 2018, foreign exchange gain was $2.4 million compared to a loss of $2.5 million in the same prior year period. The foreign exchange gain or loss is mainly driven by the fluctuation of the RMB and US dollar against the functional currency of the entities.

Loss on disposal of plant and equipment was $254 in Q3 Fiscal 2019 and $388 for the nine months ended December 31, 2018 (Q3 Fiscal 2018 - $148, nine months ended December 31, 2017 – $324). The loss was related to the disposal of obsolete equipment.

Gain on sales of Net Smelter Royalty was $nil in Q3 Fiscal 2019 and in the nine months ended December 31, 2018. For the nine months ended December 31, 2017, the Company recorded a gain of $4.3 million on the disposal of mineral rights and properties. On April 5, 2017, the Company entered into a royalty purchase and sale agreement (the “Agreement”) with Maverix Metals Inc. (“Maverix”), a publicly traded Canadian precious metals royalty and streaming company (TSX-V: MMX), to sell its 2.5% net smelter royalty (“NSR”) on the Silvertip Mine for consideration of up to 6,600,000 common shares of Maverix payable as follows:

  • 3,800,000 common shares of Maverix on closing of the transaction; and

  • 2,800,000 common shares of Maverix once the Silvertip Mine achieves (i) commercial production, and (ii) a cumulative throughput of 400,000 tonnes of ore through the processing plant.

On April 19, 2018, the transaction closed and the Company received a total of 3,800,000 common shares of Maverix valued at $4,319 (CAD$5.8 million) and recognized a gain of $4,319 on the disposal of the NSR.

Share of income in an associate in Q3 Fiscal 2019 was $0.2 million compared to a loss of $0.1 million in Q3 Fiscal 2018. For the nine months ended December 31, 2018, share of loss in an association was $0.2 million compared to $0.5 million in the same prior year period. Share of income or loss in an associate represents the Company’s equity pickup in NUAG.

Finance income was $1.0 million in Q3 Fiscal 2019 and $2.6 million for the nine months ended December 31, 2018 (Q3 Fiscal 2018 - $0.8 million, nine months ended December 31, 2017 – $2.0 million). The Company invests in high yield short-term investments as well as long term corporate bonds.

Finance costs were $0.2 million in Q3 Fiscal 2019 and $0.5 million for the nine months ended December

  Management’s Discussion and Analysis Page 16

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

31, 2018 (Q3 Fiscal 2018 - $0.1 million, nine months ended December 31, 2017 – $0.3 million). The finance costs in the current period were related to the unwinding of the discount of the environmental rehabilitation provisions and the bank loan thatHenan Found, the Company’s 77.5% owned subsidiary, borrowed from Bank of China in June 2018. The loan bears the prevailing Chinese loan prime rate (currently at 4.35%) and matures on June 14, 2019.

Income tax expenses in Q3 Fiscal 2019 were $5.1 million compared to $4.3 million in Q3 Fiscal 2018. The income tax expense recorded in Q3 Fiscal 2019 included current income tax expense of $4.4 million (Q3 Fiscal 2018 – $3.7 million) and deferred income tax expense of $0.7 million (Q3 Fiscal 2018 –$0.6 million). The current income tax expenses include $1.7 million withholding tax (Q3 Fiscal 2018 -$nil) being 10% of the dividends distributed out of China to the Company by the Company’s Chinese subsidiaries.

For the nine months ended December 31, 2018, income tax expenses were $17.4 million (same prior year period – $13.6 million) which included current income tax expense of $15.4 million (same prior year period – $11.5 million) and deferred income tax expenses of $2.0 million (same prior year period –$2.1 million). The current income tax expenses include $4.0 million withholding tax (nine months ended December 31, 2018 - $nil) paid on dividends distributed out of China to the Company by the Company’s Chinese subsidiaries.

7. Liquidity and Capital Resources

Cash and cash equivalents and short-term investments as at December 31, 2018 were $125.2 million, an increase of $1.3 million or 1%, compared to $123.9 million cash and cash equivalents and short-term investment as at September 30, 2018.

Working capital as at December 31, 2018 was $99.0 million, an increase of $0.3 million compared to $98.7 million working capital as at September 30, 2018.

Cash flows provided by operating activities in Q3 Fiscal 2019 were $19.5 million, compared to $27.5 million in Q3 Fiscal 2018. Before changes in non-cash operating working capital, cash flows provided by operating activities in Q3 Fiscal 2019 were $18.0 million, a decrease of $5.0 million or 22%, compared to $23.0 million in the prior year quarter. The decrease was mainly due to less operating income arising from lower metal prices and the increase of withholding tax paid.

For the nine months ended December 31, 2018, cash flows provided by operating activities were $61.7 million, compared to $65.0 million in the same prior year period. Before changes in non-cash operating working capital, cash flows provided by operating activities for the nine months ended December 31, 2018, were $59.8 million, an increase of $0.3 million or 1%, compared to $59.4 million in the same prior year period.

Cash flows provided by investing activities in Q3 Fiscal 2019 were $2.3 million (Q3 Fiscal 2018 – used $0.8 million) comprising mainly of payment of $7.6 million for capitalized mineral exploration and development expenditures (Q3 Fiscal 2018 - $5.7 million), $2.7 million for acquisition of plant and equipment (Q3 Fiscal 2018 - $1.7 million), $nil for the investment in NUAG (Q3 Fiscal 2018 - $3.8 million), offset by $12.6 million from net redemption of short-term investments (Q3 Fiscal 2018 - $10.4 million).

For the nine months ended December 31, 2018, cash flows used in investing activities were $28.3 million, comprising mainly of cash used in capitalized mineral exploration and development expenditures of $19.4 million, acquisition of plant and equipment of $4.3 million, and net purchase of short term investments of $4.6 million. For the nine months ended December 31, 2017, cash flows used in investing activities were $66.3 million comprising mainly of cash used in capitalized mineral exploration and development expenditures of $16.6 million, acquisition of plant and equipment of $4.5 million, investment in NUAG of $23.9 million, and net purchase of short-term investments of $21.3 million.

  Management’s Discussion and Analysis Page 17

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

Cash flows used in financing activities in Q3 Fiscal 2019 were $5.9 million, comprising mainly of a $3.3 million distribution to non-controlling interest shareholders, $1.1 million to the non-controlling shareholder of the GC Mine to acquire its additional interest, and $2.1 million cash dividends to equity shareholders of the Company, offset by $0.6 million cash from the issuance of common shares of the Company arising from exercised stock options. In Q3 Fiscal 2018, $3.3 million was used in financing activities arising from a $1.7 million in cash dividends distribution, a $1.8 million in share repurchases, offset by a $0.2 million cash from the issuance of common shares of the Company arising from exercised stock options.

For the nine months ended December 31, 2018, cash flows used in financing activities were $9.1 million, comprising mainly of $9.9 million distributions to non-controlling interest shareholders, $1.1 million to the non-controlling shareholder of the GC Mine to acquire its additional interest, and $4.2 million cash dividend to the equity shareholders of the Company, offset by $4.5 million proceeds from the bank loan and $1.6 million from the issuance of common shares of the Company arising from exercised stock options. In the same prior year period, cash used in financing activities was $9.7 million, comprising mainly of $4.9 million in cash distributed to non-controlling interest shareholders, a $3.4 million cash dividends to the equity shareholders of the Company, and a $1.8 million in share repurchases, offset by $0.3 million cash from the issuance of common shares of the Company arising from exercised stock options.

Contractual commitments and contingencies not disclosed elsewhere in this MD&A are as follows:

    Total     Less than 1 year     1-5 years     After 5 years  
Operating leases $ 2,709   $ 380   $ 2,329   $ -  
Commitments $ 6,418   $ -   $ -   $ 6,418  

As of December 31, 2018, the Company has two office rental agreements totaling $2,709 for the next five years and commitments of $6,418 related to the GC property. During the three and nine months ended December 31, 2018, the Company incurred rental expenses of $213 and $598, respectively (three and nine months ended December 31, 2017 - $165 and $490, respectively), which were included in office and administrative expenses on the condensed consolidated interim statement of income.

Although the Company has taken steps to verify title to properties in which it has an interest, these procedures do not guarantee the Company's title. Property title may be subject to, among other things, unregistered prior agreements or transfers and may be affected by undetected defects.

Due to the size, complexity and nature of the Company’s operations, the Company is subject to various claims, legal and tax matters arising in the ordinary course of business. Each of these matters is subject to various uncertainties and it is possible that some of these matters may be resolved unfavourably to the Company. The Company accrues for such items when a liability is both probable and the amount can be reasonably estimated.

In assessing loss contingencies related to legal proceedings that are pending against the Company or unasserted claims that may result in such proceedings, the Company and its legal counsel evaluate the perceived merits of any legal proceedings or unasserted claims as well as the perceived merits of the amount of relief sought or expected to be sought. Major legal proceedings against the Company are summarized as follows:

  • During the year ended March 31, 2016, an action was initiated by Luoyang Mining Group Co., Ltd. (“Luoyang Mining”) at the Luoyang Luolong District People’s Court (the “District Court”) against Henan Found seeking payment of $1.6 million (RMB10.0 million) plus interest related to the acquisition agreements Henan Found entered into in August 2012 to acquire the XHP Project. Henan Found did not make the final payment as certain commercial conditions were not fulfilled by Luoyang Mining. In April 2016, Henan Found filed a counterclaim in Luoyang Intermediate People’s Court (the “Intermediate Court”) against Luoyang Mining to have the original acquisition agreements nullified and sought repayment of the amount paid to date of $9.7 million (RMB62.8

  Management’s Discussion and Analysis Page 18

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

    million) plus compensation of direct loss of $2.5 million (RMB16.5 million) arising from the XHP Project. A trial was heard in March 2017 by the Intermediate Court. In July 2018, the Intermediate Court decided to combine Luoyang Mining’s claim and Henan Found’s counterclaim as one case. In September 2018, the Company reached mutual settlement agreement with Luoyang Mining and paid the $1.6 million (RMB10.0 million) to Luoyang Mining and the case was closed. The settlement has no material impact on the Company’s financial results as the $1.6 million was accrued and included into the accounts payable and accrued liabilities on the consolidated statements of financial position of the Company in prior years.

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.

8. Financial Instruments and Related Risks

The Company manages its exposure to financial risks, including liquidity risk, foreign exchange 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 13, Fair Value Measurement (“IFRS 13”).

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 tables set forth the Company’s financial assets and liabilities that are measured at fair value level on a recurring basis within the fair value hierarchy at December 31, 2018 and March 31, 2018 that are not otherwise disclosed. As required by IFRS 13, assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement.

  Management’s Discussion and Analysis Page 19

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

    Fair value as at December 31, 2018  
Recurring measurements   Level 1     Level 2   Level 3      Total  
Financial assets                      
Cash and cash equivalents $ 68,138   $ - $ -   $ 68,138  
Investments in publicly traded companies   7,751     -   -     7,751  
           
     Fair value as at March 31, 2018  
Recurring measurements   Level 1     Level 2   Level 3      Total  
Financial assets                      
Cash and cash equivalents $ 49,199   $ -  $  -   $ 49,199  
Investments in publicly traded companies   6,132     -    -     6,132  

Fair value of the other financial instruments excluded from the tables above approximates their carrying amount as of December 31, 2018 and March 31, 2018, respectively, due to the short-term nature of these instruments.

There were no transfers into or out of Level 3 during the three and nine months ended December 31, 2018 and 2017.

(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.

        December 31, 2018       March 31, 2018  
    Within a year   2-3 years   4-5 years   Total   Total  
Bank loan $ 4,366 $ - $ - $ 4,366 $ -  
Accounts payable and accrued liabilities   33,117   -   -   33,117   25,198  

(c) Foreign exchange risk

The Company reports its financial statements in US dollars. The functional currency of the head office, Canadian subsidiaries and all intermediate holding companies is CAD and the functional currency of all Chinese subsidiaries is RMB. The Company is exposed to foreign exchange risk when the Company undertakes transactions and holds assets and liabilities in currencies other than its functional currencies.

The Company currently does not engage in foreign exchange currency hedging. The Company's exposure to currency risk that may affect net income is summarized as follow:

    December 31, 2018   March 31, 2018  
Financial assets denominated in U.S. Dollars $ 50,669 $ 27,256  

As at December 31, 2018, with other variables unchanged, a 10% strengthening (weakening) of the CAD against the USD would have decreased (increased) net income by approximately $5.1 million.

(d) Interest rate risk

The Company is exposed to interest rate risk on its cash equivalents, short term investments, and bank loan payable. As at December 31, 2018, all of its interest-bearing cash equivalents and short-term investments earn interest at market rates that are fixed to maturity or at variable interest rate with terms of less than one year. The Company monitors its exposure to changes in interest rates on cash equivalents and short-term investments. Due to the short-term nature of the financial instruments, fluctuations in interest rates would not have a significant impact on the Company’s after-tax net income.

  Management’s Discussion and Analysis Page 20

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

The outstanding bank loan is subject to the Chinese prevailing loan prime interest rate plus four basis points. If the prime interest rate increased (decreased) by 1%, interest expenses would be increased (decreased) by approximately $0.5 million per annum. However, the Company does not believe there is significant interest rate risk as the Chinese central bank has maintained stable interest rates to ensure economic stability, with less than 1% fluctuation in the base interest rate in the last three years.

(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, requests deposits from customers prior to delivery, and has monitoring processes intended to mitigate credit risks.

The Company has no trade receivables from customers as at December 31, 2018. There were no amounts in other receivables which were past due at December 31, 2018 (at March 31, 2018 - $nil) for which no provision is recognized.

(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 holdings are mainly in mining companies, the value will also fluctuate based on commodity prices. Based upon the Company’s portfolio as at September 30, 2018, 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 $610.

9. Off-Balance Sheet Arrangements

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

10. Transactions with Related Parties

Related party transactions are made on terms agreed upon with the related parties. The balances with related parties are unsecured, non-interest bearing, and due on demand. Related party transactions not disclosed elsewhere in this MD&A are as follows:

(a) Transactions with NUAG

Due from a related party   December 31, 2018   March 31, 2018  
NUAG (a) $ 38 $ 11  

According to a services and administrative costs reallocation agreement between the Company and NUAG, the Company recovers costs for services rendered to NUAG and expenses incurred on behalf of NUAG. During the three and nine months ended December 31, 2018, the Company recovered $52 and $151, respectively (three and nine months ended December 31, 2017 - $137 and $387, respectively) from NUAG for services rendered and expenses incurred on behalf of NUAG. The costs recovered from NUAG were recorded as a direct reduction of general and administrative expenses on the condensed consolidated interim statements of income.

(b) Transactions with key management personnel

The Company has identified its directors and senior officers as its key management personnel as they have authority and responsibility for planning, directing and controlling the activities of the entity, directly or indirectly. The compensation costs for key management personnel, including the grant date fair value for options granted to key management personnel and fees paid or payable to companies

  Management’s Discussion and Analysis Page 21

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

controlled by key management personnel, were as follows:

    Three month ended December 31,       Nine month ended December 31,  
    2018     2017       2018     2017  
Salaries and bonuses $ 1,536   $ 376     $ 2,295   $ 1,908  
Share-based compensation   288     433       729     433  
  $ 1,824   $ 809     $ 3,024   $ 2,341  

11. Alternative Performance (Non-IFRS) Measures

The following alternative performance measures are used by the Company to manage and evaluate operating performance of the Company’s mines and are widely reported in the silver mining industry as benchmarks for performance, but do not have standardized meaning. Accordingly, it is intended to provide additional information and 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, the following tables provide the reconciliation of these measures to the financial statements for the three and nine months ended December 31, 2018 and 2017:

(a) Cash and Total Costs per Ounce

Cash and total costs per ounce of silver are used by the Company to manage and evaluate operating performance at each of the Company’s operating mining units, and are widely reported in the mining industry as benchmarks for performance. The Company believes these measures provide investors and analysts with useful information about the Company’s underlying cash costs of operations and the impact of by-product credits on the Company’s cost structure, operating profitability and ability to generate cash flows. Cash and total costs on a by-product basis are calculated by deducting revenue from the sales of by-product metals from the Company’s cash and total cost of sales.

The following table provides a reconciliation of cash and total costs per ounce of silver, net of byproduct credits.

Three months ended December 31, 2018
      Ying Mining              
      District     GC     Total  
Cost of sales   $ 18,598   $ 4,450   $ 23,048  

Less: mineral resources tax

    (1,005 )   (215 )   (1,220 )
Total production costs expensed into cost of sales A   17,593     4,235     21,828  

Less: Amortization and depletion

    (4,177 )   (710 )   (4,887 )
Total cash production cost expensed into cost of sales B   13,416     3,525     16,941  
By-product sales                    

Gold

    (1,167 )   -     (1,167 )

Lead

    (14,324 )   (2,527 )   (16,851 )

Zinc

    (297 )   (3,055 )   (3,352 )

Other

    (321 )   -     (321 )
Total by-product sales C   (16,109 )   (5,582 )   (21,691 )
Silver ounces sold ('000s) D   1,545     167     1,712  
Total production cost per ounce of silver, net of by-product credits (A+C)/D $ 0.96   $ (8.07 ) $ 0.08  
Total cash cost per ounce of silver, net of by-product credits (B+C)/D $ (1.74 ) $ (12.32 ) $ (2.77 )
                     
Total production cost per ounce of silver, before by-product credits A/D $ 11.39   $ 25.36   $ 12.75  
Total cash cost per ounce of silver, before by-product credits B/D $ 8.68   $ 21.11   $ 9.90  
                     
By-product credits per ounce of silver                    

Gold

  $ (0.76 ) $ -   $ (0.68 )

Lead

    (9.27 )   (15.13 )   (9.84 )

Zinc

    (0.19 )   (18.29 )   (1.96 )

Other

    (0.21 )   -     (0.19 )
Total by-product credits per ounce of silver   $ (10.43 ) $ (33.42 ) $ (12.67 )

 

  Management’s Discussion and Analysis Page 22

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

Three months ended December 31, 2017
      Ying Mining              
      District     GC     Total  
Cost of sales   $ 15,616   $ 5,570   $ 21,186  

Less: mineral resources tax

    (970 )   (285 )   (1,255 )
Total production costs expensed into cost of sales A   14,646     5,285     19,931  

Amortization and depletion

    (3,518 )   (860 )   (4,378 )
Total cash production cost expensed into cost of sales B   11,128     4,425     15,553  
By-product sales                    

Gold

    (632 )   -     (632 )

Lead

    (14,045 )   (2,378 )   (16,423 )

Zinc

    (2,337 )   (5,048 )   (7,385 )

Other

    (100 )   (6 )   (106 )
Total by-product sales C   (17,114 )   (7,432 )   (24,546 )
Silver ounces sold ('000s) D   1,322     196     1,518  
Total production cost per ounce of silver, net of by-product credits (A+C)/D $ (1.87 ) $ (10.95 ) $ (3.04 )
Total cash cost per ounce of silver, net of by-product credits (B+C)/D $ (4.53 ) $ (15.34 ) $ (5.92 )
                     
Total production cost per ounce of silver, before by-product credits A/D $ 11.08   $ 26.96   $ 13.13  
Total cash cost per ounce of silver, before by-product credits B/D $ 8.42   $ 22.58   $ 10.25  
                     
By-product credits per ounce of silver                    

Gold

  $ (0.48 ) $ -   $ (0.42 )

Lead

    (10.62 )   (12.13 )   (10.82 )

Zinc

    (1.77 )   (25.76 )   (4.86 )

Other

    (0.08 )   (0.03 )   (0.07 )
Total by-product credits per ounce of silver   $ (12.95 ) $ (37.92 ) $ (16.17 )
                     
Nine month ended December 31, 2018
      Ying Mining              
      District     GC     Total  
Cost of sales   $ 54,812   $ 13,901   $ 68,713  

Less: mineral resources tax

    (3,211 )   (650 )   (3,861 )
Total production costs expensed into cost of sales A   51,601     13,251     64,852  

Less: Amortization and depletion

    (13,108 )   (2,288 )   (15,396 )
Total cash production cost expensed into cost of sales B   38,493     10,963     49,456  
By-product sales                    

Gold

    (2,883 )   -     (2,883 )

Lead

    (46,421 )   (6,270 )   (52,691 )

Zinc

    (4,277 )   (10,848 )   (15,125 )

Other

    (751 )   (195 )   (946 )
Total by-product sales C   (54,332 )   (17,313 )   (71,645 )
Silver ounces sold ('000s) D   4,623     453     5,076  
Total production cost per ounce of silver, net of by-product credits (A+C)/D $ (0.59 ) $ (8.97 ) $ (1.34 )
Total cash cost per ounce of silver, net of by-product credits (B+C)/D $ (3.43 ) $ (14.02 ) $ (4.37 )
                     
Total production cost per ounce of silver, before by-product credits A/D $ 11.16   $ 29.25   $ 12.78  
Total cash cost per ounce of silver, before by-product credits B/D $ 8.33   $ 24.20   $ 9.74  
                     
By-product credits per ounce of silver                    

Gold

  $ (0.62 ) $ -   $ (0.57 )

Lead

    (10.04 )   (13.84 )   (10.38 )

Zinc

    (0.93 )   (23.95 )   (2.98 )

Other

    (0.16 )   (0.43 )   (0.19 )
Total by-product credits per ounce of silver   $ (11.75 ) $ (38.22 ) $ (14.12 )

 

  Management’s Discussion and Analysis Page 23

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

Nine months ended December 31, 2017
      Ying Mining              
      District     GC     Total  
Cost of sales   $ 47,454   $ 15,359   $ 62,813  

Less: mineral resources tax

    (2,950 )   (733 )   (3,683 )
Total production costs expensed into cost of sales A   44,504     14,626     59,130  

Amortization and depletion

    (10,813 )   (2,478 )   (13,291 )
Total cash production cost expensed into cost of sales B   33,691     12,148     45,839  
By-product sales                    

Gold

    (2,448 )   -     (2,448 )

Lead

    (41,728 )   (5,948 )   (47,676 )

Zinc

    (5,604 )   (12,548 )   (18,152 )

Other

    (495 )   (234 )   (729 )
Total by-product sales C   (50,275 )   (18,730 )   (69,005 )
Silver ounces sold ('000s) D   4,118     540     4,658  
Total production cost per ounce of silver, net of by-product credits (A+C)/D $ (1.40 ) $ (7.60 ) $ (2.12 )
Total cash cost per ounce of silver, net of by-product credits (B+C)/D $ (4.03 ) $ (12.19 ) $ (4.97 )
                     
Total production cost per ounce of silver, before by-product credits A/D $ 10.81   $ 27.09   $ 12.69  
Total cash cost per ounce of silver, before by-product credits B/D $ 8.18   $ 22.50   $ 9.84  
                     
By-product credits per ounce of silver                    

Gold

  $ (0.59 ) $ -   $ (0.53 )

Lead

    (10.13 )   (11.01 )   (10.24 )

Zinc

    (1.36 )   (23.24 )   (3.90 )

Other

    (0.12 )   (0.43 )   (0.16 )
Total by-product credits per ounce of silver   $ (12.20 ) $ (34.68 ) $ (14.83 )

(b) All-in & All-in Sustaining Costs per Ounce of Silver

All-in sustaining costs (“AISC”) per ounce and all-in costs (“AIC”) per ounce of silver are non-IFRS measures calculated based on guidance developed by the World Gold Council in an effort to provide a comparable standard within the precious metal industry. These measures do not have standardized meaning and should not be considered in isolation or as a substitute for measures of performance prepared in accordance to IFRS. These measures are used by the Company to manage and evaluate operating performance at each of the Company’s mining units and consolidated group and are widely reported in the silver mining industry as a benchmark for performance.

AISC is an extension of the “cash costs” metric and provides a comprehensive measure of the Company’s operating performance and ability to generate cash flows. AISC is based on the Company’s cash production costs, net of by-product sales, and further includes corporate, general and administrative expenses, government fees and other taxes, reclamation cost accretion, and sustaining capital expenditures. The Company believes that this measure represents the total sustainable costs of producing silver from current operations.

AIC further extends the AISC metric by including non-sustaining expenditures, mainly investment capital expenditures, which are deemed expansionary in nature that result in an increase in asset life, expanded mineral resources and reserves, or higher capacity and productivity.

The following tables provide a detailed reconciliation of these measures for the periods presented:

  Management’s Discussion and Analysis Page 24

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

      Ying Mining                 Developing              
Three month ended Decemebr 31, 2018     District     BYP     GC     Projects     Corporate     Total  
Cost of sales (as reported)   $ 18,598   $ -   $ 4,450   $ -   $ -   $ 23,048  
Depreciation, amortization and depletion     (4,177 )   -     (710 )   -     -     (4,887 )
By-products credits     (16,109 )   -     (5,582 )   -     -     (21,691 )
Total cash cost, net of by-product credits     (1,688 )   -     (1,842 )   -     -     (3,530 )
General & administrative     1,532     256     488     433     2,630     5,339  
Amortization included in general & administrative     (128 )   (75 )   (78 )   -     (39 )   (320 )
Government fees and other taxes     435     20     168     -     2     625  
Reclamation accretion     97     8     8     3     -     116  
Sustaining capital     8,714     -     163     -     75     8,952  
All-in sustaining cost, net of by-product credits A $ 8,962   $ 209   $ (1,093 ) $ 436   $ 2,668   $ 11,182  
Non-sustaining expenditures     1,090     (1 )   61     167     -     1,317  
All-in cost, net of by-product credits B $ 10,052   $ 208   $ (1,032 ) $ 603   $ 2,668   $ 12,499  
Ounces of silver sold C   1,545     -     167     -     -     1,712  
All-in sustaining cost per ounce of silver, net of by-product credits A/C $ 5.80   $ -   $ (6.54 ) $ -   $ -   $ 6.53  
All-in cost per ounce of silver, net of by-product credits B/C $ 6.51   $ -   $ (6.18 ) $ -   $ -   $ 7.30  
                                       
      Ying Mining                 Developing              
Three months ended December 31, 2017     District     BYP     GC     Projects     Corporate     Total  
Cost of sales (as reported)   $ 15,616   $ -   $ 5,570   $ -   $ -   $ 21,186  
Depreciation, amortization and depletion     (3,518 )   -     (860 )   -     -     (4,378 )
By-products credits     (17,114 )   -     (7,432 )   -     -     (24,546 )
Total cash cost, net of by-product credits     (5,016 )   -     (2,722 )   -     -     (7,738 )
General & administrative     1,557     414     667     169     2,108     4,915  
Amortization included in general & administrative     (107 )   (72 )   (73 )   -     (53 )   (305 )
Government fees and other taxes     560     1     324     (1 )   18     902  
Reclamation accretion     94     9     7     2     -     112  
Sustaining capital     5,734     -     911     244     17     6,906  
All-in sustaining cost, net of by-product credits A $ 2,822   $ 352   $ (886 ) $ 414   $ 2,090   $ 4,792  
Non-sustaining expenditures     1,105     -     (531 )   (49 )   -     525  
All-in cost, net of by-product credits B $ 3,927   $ 352   $ (1,417 ) $ 365   $ 2,090   $ 5,317  
Ounces of silver sold C   1,322     -     196     -     -     1,518  
All-in sustaining cost per ounce of silver, net of by-product credits A/C $ 2.13   $ -   $ (4.52 ) $ -   $ -   $ 3.16  
All-in cost per ounce of silver, net of by-product credits B/C $ 2.97   $ -   $ (7.23 ) $ -   $ -   $ 3.50  
                                       
       Ying Mining                 Developing              
Nine months ended December 31, 2018     District     BYP     GC     Projects     Corporate     Total  
Cost of sales (as reported)   $ 54,812   $ -   $ 13,901   $ -   $ -   $ 68,713  
Depreciation, amortization and depletion     (13,108 )   -     (2,288 )   -     -     (15,396 )
By-products credits     (54,332 )   -     (17,313 )   -     -     (71,645 )
Total cash cost, net of by-product credits     (12,628 )   -     (5,700 )   -     -     (18,328 )
General & administrative     4,450     626     1,503     710     7,127     14,416  
Amortization included in general & administrative     (326 )   (232 )   (235 )   -     (119 )   (912 )
Government fees and other taxes     1,595     33     530     -     36     2,194  
Reclamation accretion     299     27     24     8     -     358  
Sustaining capital     17,880     -     805     -     198     18,883  
All-in sustaining cost, net of by-product credits A $ 11,270   $ 454   $ (3,073 ) $ 718   $ 7,242   $ 16,611  
Non-sustaining expenditures     3,935     57     405     425     -     4,822  
All-in cost, net of by-product credits B $ 15,205   $ 511   $ (2,668 ) $ 1,143   $ 7,242   $ 21,433  
Ounces of silver sold C   4,623     -     453     -     -     5,076  
All-in sustaining cost per ounce of silver, net of by-product credits A/C $ 2.44   $ -   $ (6.78 ) $ -   $ -   $ 3.27  
All-in cost per ounce of silver, net of by-product credits B/C $ 3.29   $ -   $ (5.89 ) $ -   $ -   $ 4.22  

 

  Management’s Discussion and Analysis Page 25

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

      Ying Mining                 Developing            
Nine months ended December 31, 2017     District     BYP     GC     Projects   Corporate     Total  
Cost of sales (as reported)   $ 47,454   $ -   $ 15,359   $ - $ -   $ 62,813  
Depreciation, amortization and depletion     (10,813 )   -     (2,478 )   -   -     (13,291 )
By-products credits     (50,275 )   -     (18,730 )   -   -     (69,005 )
Total cash cost, net of by-product credits     (13,634 )   -     (5,849 )   -   -     (19,483 )
General & administrative     4,182     941     1,663     457   6,715     13,958  
Amortization included in general & administrative     (304 )   (235 )   (188 )   -   (158 )   (885 )
Government fees and other taxes     1,843     6     550     1   33     2,433  
Reclamation accretion     275     25     22     7   -     329  
Sustaining capital     16,904     38     1,863     244.00   181     19,230  
All-in sustaining cost, net of by-product credits A $ 9,266   $ 775   $ (1,939 ) $ 709 $ 6,771   $ 15,582  
Non-sustaining expenditures     1,830     -     35     -   -     1,865  
All-in cost, net of by-product credits B $ 11,096   $ 775   $ (1,904 ) $ 709 $ 6,771   $ 17,447  
Ounces of silver sold C   4,118     -     540     -   -     4,658  
All-in sustaining cost per ounce of silver, net of by-product credits A/C $ 2.25   $ -   $ (3.59 ) $ - $ -   $ 3.35  
All-in cost per ounce of silver, net of by-product credits B/C $ 2.69   $ -   $ (3.53 ) $ - $ -   $ 3.75  

(c) Average Production Costs

The Company assesses average production costs as the total production costs on a co-product basis. This is calculated by allocating the Company’s total cost of sales to each co-product based on the ratio of actual sales volumes multiplied by realized sales prices. The following table provides a reconciliation of average production costs for the periods presented:

Three months ended December 31, 2018
      Ying Mining              
      District     GC     Total  
Cost of slaes   $ 18,598   $ 4,450   $ 23,048  

Less: mineral resources tax

    (1,005 )   (215 )   (1,220 )
Production costs expensed in cost of sales A   17,593     4,235     21,828  
Metals revenue ( in thousands of US$)                    

Silver

B   19,075     1,585     20,660  

Gold

C   1,167     -     1,167  

Lead

D   14,324     2,527     16,851  

Zinc

E   297     3,055     3,352  

Other

F   321     -     321  
  G   35,184     7,167     42,351  
Metals sold                    

Silver (in thousands of ounces)

H   1,545     167     1,712  

Gold (in thousands of ounces)

I   1.1     -     1.1  

Lead (in thousands of pounds)

J   15,156     2,644     17,800  

Zinc (in thousands of pounds)

K   381     3,730     4,111  

Other (in thousands of pounds)

L   335     1     336  
Average production cost ($/unit)                    

Silver

B/G*A/H $ 6.17   $ 5.61   $ 6.22  

Gold

C/G*A/I $ 530   $ -   $ 547  

Lead

D/G*A/J $ 0.47   $ 0.56   $ 0.49  

Zinc

E/G*A/K $ 0.39   $ 0.48   $ 0.42  

Other

F/G*A/L $ 0.48   $ -   $ 0.49  

 

  Management’s Discussion and Analysis Page 26

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

Three months ended December 31, 2017
    Ying Mining            
    District   GC     Total  
Cost of slaes   $ 15,616 $ 5,570   $ 21,186  

Less: mineral resources tax

    (970 ) (285 )   (1,255 )
Production costs expensed in cost of sales A   14,646   5,285     19,931  
Metals revenue ( in thousands of US$)                  

Silver

B   17,718   2,088     19,806  

Gold

C   632   -     632  

Lead

D   14,045   2,378     16,423  

Zinc

E   2,337   5,048     7,385  

Other

F   100   6     106  
  G   34,832   9,520     44,352  
Metals sold                  

Silver (in thousands of ounces)

H   1,322   196     1,518  

Gold (in thousands of ounces)

I   0.7   -     0.7  

Lead (in thousands of pounds)

J   13,487   2,263     15,750  

Zinc (in thousands of pounds)

K   2,006   4,399     6,405  

Other (in thousands of pounds)

L   94   4,054     4,148  
Average production cost ($/unit)                  

Silver

B/G*A/H $ 5.64 $ 5.91   $ 5.86  

Gold

C/G*A/I $ 379.63 $ -   $ 405.73  

Lead

D/G*A/J $ 0.44 $ 0.58   $ 0.47  

Zinc

E/G*A/K $ 0.49 $ 0.64   $ 0.52  

Other

F/G*A/L $ 0.45 $ -   $ 0.01  

 

                 
 Nine months ended December 31, 2018
    Ying Mining            
      District   GC     Total  
Cost of slaes   $ 54,812 $ 13,901   $ 68,713  

Less: mineral resources tax

    (3,211 ) (650 )   (3,861 )
Production costs expensed in cost of sales A   51,601   13,251     64,852  
Metals revenue ( in thousands of US$)                  

Silver

B   59,565   4,357     63,922  

Gold

C   2,883   -     2,883  

Lead

D   46,421   6,270     52,691  

Zinc

E   4,277   10,848     15,125  

Other

F   751   195     946  
  G   113,897   21,670     135,567  
Metals sold                  

Silver (in thousands of ounces)

H   4,623   453     5,076  

Gold (in thousands of ounces)

I   2.8   -     2.8  

Lead (in thousands of pounds)

J   45,828   6,290     52,118  

Zinc (in thousands of pounds)

K   4,162   11,214     15,376  

Other (in thousands of pounds)

L   742   5,377     6,119  
Average production cost ($/unit)                  

Silver

B/G*A/H $ 5.84 $ 5.88   $ 6.02  

Gold

C/G*A/I $ 466 $ -   $ 493  

Lead

D/G*A/J $ 0.46 $ 0.61   $ 0.48  

Zinc

E/G*A/K $ 0.47 $ 0.59   $ 0.47  

Other

F/G*A/L $ 0.46 $ 0.02   $ 0.07  

 

  Management’s Discussion and Analysis Page 27

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

Nine months ended December 31, 2017
      Ying Mining              
      District     GC     Total  
Cost of slaes   $ 47,454   $ 15,359   $ 62,813  

Less: mineral resources tax

    (2,950 )   (733 )   (3,683 )
Production costs expensed in cost of sales A   44,504     14,626     59,130  
Metals revenue ( in thousands of US$)                    

Silver

B   56,850     5,735     62,585  

Gold

C   2,448     -     2,448  

Lead

D   41,728     5,948     47,676  

Zinc

E   5,604     12,548     18,152  

Other

F   495     234     729  
  G   107,125     24,465     131,590  
Metals sold                    

Silver (in thousands of ounces)

H   4,118     540     4,658  

Gold (in thousands of ounces)

I   2.4     -     2.4  

Lead (in thousands of pounds)

J   42,531     6,066     48,597  

Zinc (in thousands of pounds)

K   5,030     11,954     16,984  

Other (in thousands of pounds)

L   524     16,190     16,714  
Average production cost ($/unit)                    

Silver

B/G*A/H $ 5.74   $ 6.35   $ 6.04  

Gold

C/G*A/I $ 424   $ -   $ 458  

Lead

D/G*A/J $ 0.41   $ 0.59   $ 0.44  

Zinc

E/G*A/K $ 0.46   $ 0.63   $ 0.48  

Other

F/G*A/L $ 0.39   $ 0.01   $ 0.02  

 

(d)     

Production Costs per Tonne

Three months ended December 31, 2018     Ying Mining                    
      District     GC     Other     Consolidated  
Cost of sales   $ 18,598     4,450   $ -   $ 23,048  

Less: mineral resources tax

    (1,005 )   (215 )         (1,220 )

Less: stockpile and concentrate inventory - Beginning

    (5,748 )   (600 )   (815 )   (7,163 )

Add: stockpile and concentrate inventory - Ending

    6,033     1,358     814     8,205  

Adjustment for foreign exchange movement

    117     46     1     164  
Total production costs   $ 17,995   $ 5,039   $ -   $ 23,034  

Non-cash mining costs

A   4,045     709     -     4,754  

Non-cash milling costs

B   323     165     -     488  
Total non-cash production costs   $ 4,368   $ 874   $ -   $ 5,242  

Cash mining costs

C   10,978     2,943     -     13,921  

Shipping costs

D   712     -     -     712  

Cash milling costs

E   1,937     1,222     -     3,159  
Total cash production costs   $ 13,627   $ 4,165   $ -   $ 17,792  

Ore mined ('000s)

F   174.152     86.126     -     260.278  

Ore shipped ('000s)

G   166.643     86.126     -     252.769  

Ore milled ('000s)

H   184.684     86.792     -     271.475  
Per tonne Production costs                          

Non-cash mining costs ($/tonne)

I=A/F   23.23     8.23     -     18.27  

Non-cash milling costs ($/tonne)

J=B/H   1.75     1.90     -     1.80  
Non-cash production costs ($/tonne) K=I+J $ 24.98   $ 10.13   $ -   $ 20.07  

Cash mining costs ($/tonne)

L=C/F   63.04     34.17     -     53.49  

Shipping costs ($/tonne)

M=D/G   4.27     -     -     2.82  

Cash milling costs ($/tonne)

N=E/H   10.49     14.08     -     11.64  
Cash production costs ($/tonne) 0=L+M+N $ 77.80   $ 48.25   $ -   $ 67.95  
Total production costs ($/tonne) P=K+O $ 102.78   $ 58.38   $ -   $ 88.02  

 

  Management’s Discussion and Analysis Page 28

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

Three months ended December 31, 2017     Ying Mining                    
      District     GC     Other     Consolidated  
Cost of sales   $ 15,616    $ 5,570   $ -   $ 21,186  

Less: mineral resources tax

    (970 )   (285 )   -     (1,255 )

Less: stockpile and concentrate inventory - Beginning

    (4,971 )   (235 )   (842 )   (6,048 )

Add: stockpile and concentrate inventory - Ending

    8,223     109     861     9,193  

Adjustment for foreign exchange movement

    (210 )   (10 )   (19 )   (239 )
Total production costs   $ 17,688    $ 5,149   $ -   $ 22,837  

Non-cash mining costs

A   3,900     653     -     4,553  

Non-cash milling costs

B   340     209     -     549  
Total non-cash production costs   $ 4,240    $ 862   $ -   $ 5,102  

Cash mining costs

C   11,116     3,039     -     14,155  

Shipping costs

D   684     -     -     684  

Cash milling costs

E   1,648     1,247     -     2,895  
Total cash production costs   $ 13,448    $ 4,286   $ -   $ 17,734  

Ore mined ('000s)

F   166.619     85.665     -     252.284  

Ore shipped ('000s)

G   168.908     85.665     -     254.573  

Ore milled ('000s)

H   167.543     88.494     -     256  
Per tonne Production costs                          

Non-cash mining costs ($/tonne)

I=A/F   23.41     7.62     -     18.05  

Non-cash milling costs ($/tonne)

J=B/H   2.03     2.36     -     2.14  
Non-cash production costs ($/tonne) K=I+J $ 25.44    $ 9.98   $ -   $ 20.19  

Cash mining costs ($/tonne)

L=C/F   66.71     35.48     -     56.11  

Shipping costs ($/tonne)

M=D/G   4.05      -      -     2.69  

Cash milling costs ($/tonne)

N=E/H   9.84     14.09     -     11.31  
Cash production costs ($/tonne) 0=L+M+N $ 80.60    $ 49.57   $ -   $ 70.11  
Total production costs ($/tonne) P=K+O $ 106.04    $ 59.55    $  -   $ 90.30   
                       
Nine months ended December 31, 2018     Ying Mining                    
      District     GC     Other     Consolidated  
Cost of sales   $ 54,812   $ 13,901   $ -   $ 68,713  

Less: mineral resources tax

    (3,211 )   (650 )   -     (3,861 )

Less: stockpile and concentrate inventory - Beginning

    (5,353 )   (340 )   (891 )   (6,584 )

Add: stockpile and concentrate inventory - Ending

    6,033     1,358     814     8,205  

Adjustment for foreign exchange movement

    467     58     77     602  
Total production costs   $ 52,748   $ 14,327   $ -   $ 67,075  

Non-cash mining costs

A   12,261     1,880     -     14,141  

Non-cash milling costs

B   1,014     588     -     1,602  
Total non-cash production costs   $ 13,275   $ 2,468   $ -   $ 15,743  

Cash mining costs

C   32,225     8,680     -     40,905  

Shipping costs

D   2,129     -     -     2,129  

Cash milling costs

E   5,119     3,179     -     8,298  
Total cash production costs   $ 39,473   $ 11,859   $ -   $ 51,332  

Ore mined ('000s)

F   511.545     233.850     -     745.395  

Ore shipped ('000s)

G   497.341     233.850     -     731.191  

Ore milled ('000s)

H   512.813     236.131     -     748.944  
Per tonne Production costs                          

Non-cash mining costs ($/tonne)

I=A/F   23.97     8.04     -     18.97  

Non-cash milling costs ($/tonne)

J=B/H   1.98     2.49     -     2.14  
Non-cash production costs ($/tonne) K=I+J $ 25.95   $ 10.53   $ -   $ 21.11  

Cash mining costs ($/tonne)

L=C/F   63.00     37.12     -     54.88  

Shipping costs ($/tonne)

M=D/G   4.28     -     -     2.91  

Cash milling costs ($/tonne)

N=E/H   9.98     13.46     -     11.08  
Cash production costs ($/tonne) 0=L+M+N $ 77.26   $ 50.58   $ -   $ 68.87  
Total production costs ($/tonne) P=K+O $ 103.21   $ 61.11   $ -   $ 89.98  

 

  Management’s Discussion and Analysis Page 29

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

Nine months ended December 31, 2017     Ying Mining                    
      District     GC     Other     Consolidated  
Cost of sales   $ 47,454   $ 15,359   $ -   $ 62,813  

Less: mineral resources tax

    (2,950 )   (733 )   -     (3,683 )

Less: stockpile and concentrate inventory - Beginning

    (3,514 )   (1,358 )   (805 )   (5,677 )

Add: stockpile and concentrate inventory - Ending

    8,223     109     861     9,193  

Adjustment for foreign exchange movement

    (373 )   (25 )   (56 )   (454 )
Total production costs   $ 48,840   $ 13,352   $ -   $ 62,192  

Non-cash mining costs

A   11,144     1,686     -     12,830  

Non-cash milling costs

B   1,014     623     -     1,637  
Total non-cash production costs   $ 12,158   $ 2,309   $ -   $ 14,467  

Cash mining costs

C   30,244     7,859     -     38,103  

Shipping costs

D   1,981     -     -     1,981  

Cash milling costs

E   4,457     3,184     -     7,641  
Total cash production costs   $ 36,682   $ 11,043   $ -   $ 47,725  

Ore mined ('000s)

F   500.321     216.341     -     716.662  

Ore shipped ('000s)

G   504.387     216.341     -     720.728  

Ore milled ('000s)

H   506.448     218.086     -     724.534  
Per tonne Production costs                          

Non-cash mining costs ($/tonne)

I=A/F   22.27     7.79     -     17.90  

Non-cash milling costs ($/tonne)

J=B/H   2.00     2.86     -     2.26  
Non-cash production costs ($/tonne) K=I+J $ 24.27   $ 10.65   $ -   $ 20.16  

Cash mining costs ($/tonne)

L=C/F   60.45     36.33     -     53.17  

Shipping costs ($/tonne)

M=D/G   3.93     -     -     2.75  

Cash milling costs ($/tonne)

N=E/H   8.80     14.60     -     10.55  
Cash production costs ($/tonne) 0=L+M+N $ 73.18   $ 50.93   $ -   $ 66.47  
Total production costs ($/tonne) P=K+O $ 97.45   $ 61.58   $ -   $ 86.63  

12. 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 consolidated 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 condensed consolidated financial statements as of and ended December 31, 2018, as well as the audited consolidated financial statements for the year ended March 31, 2018.

(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 engineering and 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 engineering and 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 (“NI 43-101”). There are numerous assumptions including:

  • Future production estimates – which include proven 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 expenditures and rehabilitation obligations.

  Management’s Discussion and Analysis Page 30

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

As the economic assumptions 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 determined as 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 CGUs. 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 costs 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.

13. New Accounting Standards

(a) Adoption of new accounting standards

IFRS 9 (2014) – Financial Instruments (amended 2014)

On April 1, 2018, the Company adopted, retrospectively without restatement, IFRS 9 – Financial Instruments, the final version issued in 2014 by IASB (“IFRS 9 (2014)”). As the Company has applied IFRS 9 (2010) effective April 1, 2011, the adoption of IFRS 9 (2014) has no impact on the classification or the carrying value of the Company’s financial instruments. IFRS 9 (2014) introduced a single expected credit loss impairment model for the financial assets measured at amortized cost and for debt instrument at fair value through other comprehensive income, which is based on changes in credit quality since initial recognition. The adoption of the expected credit loss impairment model did not have a significant impact on the Company’s financial statements. IFRS 9 (2014) changes the requirements for hedge effectiveness and consequently for the application of hedge accounting. As the Company does not apply hedge accounting, the adoption of IFRS 9 (2014) with regards to hedge accounting did not impact the Company or its accounting policies.

IFRS 15 – Revenue from contracts with customers

The Company adopted IFRS 15 – Revenue from contracts with customers (IFRS 15), using the modified retrospective approach, on April 1, 2018, and the adoption of IFRS 15 has no cumulative impact on its opening retained earnings as at April 1, 2018. IFRS 15 introduces a revenue recognition model under which an entity recognizes revenue to reflect the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. IFRS 15 also introduces the concept of performance obligations that are

  Management’s Discussion and Analysis Page 31

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

defined as “distinct” promised goods or services, and requires entities to apportion revenue earned to the distinct performance obligation on a relative standalone selling price basis. The Company reviewed its revenue streams and underlying contracts with customers and determined that the adoption of IFRS 15 has no impact on the Company’s financial statements.

Other narrow scope amendments

The Company adopted IFRIC interpretation 22 – Foreign currency transactions and advance consideration, and narrow scope amendments to IFRS 2 – Share-based payment, which did not have a material impact on the Company’s financial statements.

(b) Accounting standards not yet effective

IFRS 16 – Lease

IFRS 16 – Leases (“IFRS 16”) was issued by the IASB and will replace Leases (“IAS 17”) and Determining whether an arrangement contains a lease (“IFRIC 4”). IFRS 16 applies a control model to the identification of leases, distinguishing between a lease and a non-lease component on the basis of whether the customer controls the specific asset. For those contracts that are or contain a lease, IFRS 16 introduces significant changes to the accounting for contracts that are or contain a lease, introducing a single, on-balance sheet accounting model that is similar to current finance lease accounting, with limited exceptions for short-term leases or leases of low value assets. Lessor accounting remains similar to current accounting practice. The standard is effective for annual periods beginning on or after January 1, 2019, with early application permitted for entities that apply IFRS 15. The Company anticipates that the application of IFRS 16 will result in an increase in the recognition of right of use assets and lease liabilities related to leases with terms greater than 12 months on the Consolidated Statements of Financial Position on April 1, 2019. IFRS 16 will further result in increased depreciation and amortization on these rights of use assets and increased interest on these additional lease liabilities. These lease payments will be recorded as financing outflows on the Consolidated Statements of Cash Flows. The Company is currently identifying and collecting data relating to existing lease agreements during Fiscal 2019.

14. 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 website 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, 2018.

15. Outstanding Share Data

As at the date of this MD&A, the following securities were outstanding:

(a) Share Capital

Authorized - unlimited number of common shares without par value

Issued and outstanding – 169,693,640 common shares with a recorded value of $231.0 million

Shares subject to escrow or pooling agreements - $nil.

  Management’s Discussion and Analysis Page 32

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

(b) Options

As at the date of this MD&A, the outstanding options comprise the following:

Number of Options Exercise Price (CAD$) Expiry Date
30,000 5.58 2/24/2020
143,000 4.34 9/18/2019
840,000 3.63 1/18/2020
1,130,000 3.40 8/24/2021
1,010,000 3.36 10/2/2020
1,032,500 3.23 3/12/2021
685,000 2.98 1/21/2019
218,568 1.75 5/29/2019
336,000 1.76 10/14/2019
1,254,260 1.43 6/2/2020
6,679,328    

16. Risks and Uncertainties

The Company is exposed to many risks in conducting its business, including but not limited 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 risks.

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.

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 40-F; Audited Consolidated Financial Statements; and Management’s Discussion and Analysis for the year ended March 31, 2018. 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.

  • Metal Price Risk

The Company’s sales prices for lead and zinc pounds are fixed against the Shanghai Metals Exchange as quoted at www.shmet.com; gold ounces are fixed against the Shanghai Gold Exchange as quoted at www.sge.com.cn and silver ounces are fixed against the Shanghai White Platinum & Silver Exchange as quoted at www.ex-silver.com.

The Company’s revenues, if any, are expected to be in large part derived from the mining and sale of silver, lead, zinc, and gold contained in metal concentrates. The prices of those commodities have fluctuated widely, particularly in recent years, and are affected by numerous factors beyond the Company’s control including international and regional economic and political conditions; expectations of inflation; currency exchange fluctuations; interest rates; global or regional supply and demand for jewellery and industrial products containing silver and other metals; sale of silver and other metals by central banks and other holders, speculators and producers of silver and other metals; availability and costs of metal substitutes; and increased production due to new mine developments and improved mining and production methods. The price of base and precious metals may have a significant influence on the market price of the Company’s shares and the value of its projects. The effect of these factors on the price of base and precious metals, and therefore the viability of the Company’s exploration projects and mining operations, cannot be accurately predicted.

  Management’s Discussion and Analysis Page 33

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

If silver and other metals prices were to decline significantly or for an extended period of time, the Company may be unable to continue operations, develop its projects, or fulfil obligations under agreements with the Company’s joint venture partners or under its permits or licenses.

  • Permits and licenses

All mineral resources and mineral reserves of the Company’s subsidiaries are owned by their respective governments, and mineral exploration and mining activities may only be conducted by entities that have obtained or renewed exploration or mining permits and licenses in accordance with the relevant mining laws and regulations. No guarantee can be given that the necessary exploration and mining permits and licenses will be issued to the Company or, if they are issued, that they will be renewed, or if renewed under reasonable operational and/or financial terms, or in a timely manner, or that the Company will be in a position to comply with all conditions that are imposed.

Nearly all mining projects require government approval. There can be no certainty that approvals necessary to develop and operate mines on the Company’s properties will be granted or renewed in a timely and/or economical manner, or at all.

  • Title to properties

With respect to the Company’s Chinese properties, while the Company has investigated title to all of its mineral claims and to the best of its knowledge, title to all of its properties is in good standing, the properties may be subject to prior unregistered agreements or transfers and title may be affected by undetected defects. There may be valid challenges to the title of the Company’s properties which, if successful, could impair development and/or operations. The Company cannot give any assurance that title to its properties will not be challenged. Title insurance is generally not available for mineral properties and the Company’s ability to ensure that it has obtained secure claims to individual mineral properties or mining concessions may be severely constrained. The Company’s mineral properties in China have not been surveyed, and the precise location and extent thereof may be in doubt.

  • Operations and political conditions

All the properties in which the Company has an interest are located in China, which has different regulatory and legal standards than those in North America. Even when the Company’s mineral properties are proven to host economic reserves of metals, factors such as political instability, terrorism, opposition and harassment from local miners, or governmental expropriation or regulation may prevent or restrict mining of any such deposits or repatriation of profits.

All the Company’s operations are located in China. These operations are subject to the risks normally associated with conducting business in China. Some of these risks are more prevalent in countries which are less developed or have emerging economies, including uncertain political and economic environments, as well as risks of war and civil disturbances or other risks which may limit or disrupt a project, restrict the movement of funds or result in the deprivation of contractual rights or the taking of property by nationalization or expropriation without fair compensation, risk of adverse changes in laws or policies, increases in foreign taxation or royalty obligations, license fees, permit fees, delays in obtaining or the inability to obtain necessary governmental permits, limitations on ownership and repatriation of earnings, and foreign exchange controls and currency devaluations.

In addition, the Company may face import and export regulations, including export restrictions, disadvantages of competing against companies from countries that are not subject to similar laws, restrictions on the ability to pay dividends offshore, and risk of loss due to disease and other potential endemic health issues. Although the Company is not currently experiencing any significant or extraordinary problems in China arising from such risks, there can be no assurance that such problems will not arise in the future. The Company currently does not carry political risk insurance coverage.

The Company’s interests in its mineral properties are held through joint venture companies established under and governed by the laws of China. The Company’s joint venture partners in China include state-

  Management’s Discussion and Analysis Page 34

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

sector entities and, like other state-sector entities, their actions and priorities may be dictated by government policies instead of purely commercial considerations. Additionally, companies with a foreign ownership component operating in China may be required to work within a framework which is different from that imposed on domestic Chinese companies. The Chinese government currently allows foreign investment in certain mining projects under central government guidelines. There can be no assurance that these guidelines will not change in the future.

  • Regulatory environment in China

The Company conducts its operations in China. The laws of China differ significantly from those of Canada and all such laws are subject to change. Mining is subject to potential risks and liabilities associated with pollution of the environment and disposal of waste products occurring as a result of mineral exploration and production.

Failure to comply with applicable laws and regulations may result in enforcement actions and may also include corrective measures requiring capital expenditures, installation of additional equipment or remedial actions. Parties engaged in mining operations may be required to compensate those suffering loss or damage by reason of mining activities and may have civil or criminal fines or penalties imposed for violations of applicable laws and regulations.

New laws and regulations, amendments to existing laws and regulations, administrative interpretation of existing laws and regulations, or more stringent enforcement of existing laws and regulations could have a material adverse impact on future cash flow, results of operations and the financial condition of the Company.

  • Environmental risks

The Company’s activities are subject to extensive laws and regulations governing environmental protection and employee health and safety, including environmental laws and regulations in China. These laws address emissions into the air, discharges into water, management of waste, management of hazardous substances, protection of natural resources, antiquities and endangered species, and reclamation of lands disturbed by mining operations.

There are also laws and regulations prescribing reclamation activities on some mining properties. Environmental legislation in many countries, including China, is evolving and the trend has been toward stricter standards and enforcement, increased fines and penalties for non-compliance, more stringent environmental assessments of proposed projects and increasing responsibility for companies and their officers, directors and employees. Compliance with environmental laws and regulations may require significant capital outlays on behalf of the Company and may cause material changes or delays in the Company’s intended activities. There can be no assurance that the Company has been or will be at all times in complete compliance with current and future environmental and health and safety laws and permits will not materially adversely affect the Company’s business, results of operations or financial condition. It is possible that future changes in these laws or regulations could have a significant adverse impact on some portion of the Company’s business, causing the Company to re-evaluate those activities at that time. The Company’s compliance with environmental laws and regulations entail uncertain costs.

  • Risks and hazards of mining operations

Mining is inherently dangerous and the Company’s operations are subject to a number of risks and hazards including, without limitation:

(i)     

environmental hazards;

 

 
(ii)     

discharge of pollutants or hazardous chemicals;

 

 
(iii)     

industrial accidents;

 

 
  Management’s Discussion and Analysis Page 35





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 

 

(iv)     

failure of processing and mining equipment;

 

 
(v)     

labour disputes;

 

 
(vi)     

supply problems and delays;

 

 
(vii)

encountering unusual or unexpected geologic formations or other geological or grade problems;

 

 
(viii)

encountering unanticipated ground or water conditions;

 

 
(ix)

cave-ins, pit wall failures, flooding, rock bursts and fire;

 

 
(x)

periodic interruptions due to inclement or hazardous weather conditions;

 

 
(xi)

equipment breakdown;

 

 
(xii)

other unanticipated difficulties or interruptions in development, construction or production; and

 

 
(xiii)

other acts of God or unfavourable operating conditions.

Such risks could result in damage to, or destruction of, mineral properties or processing facilities, personal injury or death, loss of key employees, environmental damage, delays in mining, monetary losses and possible legal liability. Satisfying such liabilities may be very costly and could have a material adverse effect on the Company’s future cash flow, results of operations and financial condition.

17. 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 Chief Executive Officer (“CEO”) and the Chief Financial Officer (“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 December 31, 2018, as defined in the rules of the U.S. Securities and Exchange Commission and Canadian Securities Administration. The evaluation included documentation review, enquiries and other procedures considered by management to be appropriate in the circumstances. Based on this evaluation, management concluded that the disclosure controls and procedures (as defined in Rule 13a-15(e) under Securities Exchange Act of 1934) are effective in providing reasonable assurance that the information required to be disclosed in annual filings, interim filings, and other reports the Company filed or submitted under United States and Canadian securities legislation were recorded, processed, summarized and reported within the time periods specified in those rules.

18. 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.

  Management’s Discussion and Analysis Page 36

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

19. 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 Rui Feng, Chief Executive Officer
   
Yikang Liu, Director Derek Liu, Chief Financial Officer
   
Paul Simpson, Director Yong-Jae Kim, General Counsel & Corporate Secretary
   
David Kong, Director Lon Shaver, Vice President
   
Marina A. Katusa, Director  

Mr. Guoliang Ma, P.Geo., Manager of Exploration and Resources of the Company, 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:

  • the price of silver and other metals;

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

  • estimated ore production and grades from the Company’s mines in the Ying Mining District and the GC Mine ; 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;

  • fluctuating currency exchange rates;

  • increasing labour costs;

  • exploration and development programs;

  • feasibility and engineering reports;

  • permits and licenses;

  • 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

  Management’s Discussion and Analysis Page 37

 





SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three and Nine Months Ended December 31, 2018
(Expressed in thousands of U.S. dollars, unless otherwise stated)

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 38

 




GRAPHIC 7 exhibit99-1x1x1.jpg begin 644 exhibit99-1x1x1.jpg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end GRAPHIC 8 exhibit99-1x1x2.jpg begin 644 exhibit99-1x1x2.jpg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end GRAPHIC 9 exhibit99-4x1x1.jpg begin 644 exhibit99-4x1x1.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 "$0,1 #\ _OV"_+@YYY/UX_PI@&UAGIR?Y]??Z4]6!') QQR>OO5%;M90 M[[0H1]F"XW8&,LRD QG)(5&YW_#_ -=3&?*_9N-G M*ZY$EK:Z=NENFC:_#26=)&D79C&WG.,YRQXS4P0LN).O X/8=.G?/6OA;]J+ M_@H?^S1^R;;2I\2O'.E3>(#:2S6GA?0[Y-9UJ2Y59#;VM]9:3'J5]I2W+HJB MXNK(JBOYFQU7G\B?&G_!R-\+]&UZ>P\)_LY:EXNT1(KS?#K_@X<_9Y\10VS>-_AQJ_@2Y>^\B]MD\4:GXGC MM;9_*QS6E M)I6TO=]?4]6?A;QM07M:O#\Z=*SLEBLKJ>VM9VY*6,G-\ETVFE\6FMS^B)Y% MAPN]N@/0$]<=EQVJ&4J9XU<'88@?<_?QT/3\C7S5^S1^U;\(?VM?!-YX^^#6 MKSZ[H&G:W)X;E"C,F"S M[0I(Y]6GB*-:A2K4I)TI6Y\5+ 9C0QE7"5L%4^L1 MY8TL/R*=2G4O[K<(R=[2M;EL]-&>EB-6(X^4<9SSQT[]?6G8*L"3E0,9.,YY MXX [<]/Q[5\::Q^WQ^R=HOB.V\+7?QI\"S:S=W]AI5M;6'B71M0BGU+49X[> MUM8Y[2^EC9GEGA&Y2JZEIFDZ.UNMVVJ:IJ=K8:?'; M/&)HY7N[MH;=8RCJP9I N&!SBHIXS"XGVBIU(S6'5Y)1?NZ7?Q1CKZ?(6)PN M(RZK2H8K"XFCB<7:,(SPM=2J-\L5ROD;=K[-Z:ONSIHU=PX/:MKX,_M'_"/]H.UU74/A-XTTOQ;::).M MIJ+Z7>PW*P7+10SF-O)D?D17,+_1AD#BM*.*P^*ERTZL=;)QUT=DFFFE?;5[ M7];A7RO-<%A)XS$93BXT,--47BIT>6FWRPE?F?O1;4E:+L[Z]3Z$*9)QG)YS MQC_&JL44+'@N&RG.:?-5M@P#GG( [\=OY]LX->%2_M' M_ *"ZGM)/C=\)(+RWN)(9[2?XD^#K>Y@:)L3B>"365EAEB(=6A= ^Y2APQ(% MRK*FXQE)Q4]&]6K)VVZK5Z==5UL33PE7$M_5\%/%U8J,N6G&,G2YG:,KR6BF MXM7TOR/733WI=X8!B,XQD8Z#IV]1Z4H&'^N3^>:\C\)?&OX4^-M3&C>#_B3X M$\5:MM,AT_P]XQT#6;KR1NWR)!IVH7,KK&B/(Q5, *V2,$CU.&5Y)%+H4W;@ M@+Y8H%R)"I (W-N4#!X7=D@X$N5.";I.,N;=P3MI;>VO7;U\RJN'Q-&7+C]-)7:0/7(Z]?Q]J:Q)/((]OSY MK%U;Q#I7A_2]1UG6[RRTS3-)@N+S4=0O[N"ULK.QM(#VG1]5?Y?EC!U*LW2IQ;;:22W=[):76K_RZFQMR M0<<]OU_"G;F&,'MZ=/;D5XFW[2GP!BMTO9_C/\)8+*6XDMHKY_B1X.%FTT,4 M4LT+71U80QW,4<\;26S/YJ))&[*%E3,/_#2_[/1C$J_'#X1E61Y$#?$CP*YYU:4F^?$QIK7EM/EL[*RW?W:67K8ZZ66X]MQH M8'$U9WCS\M"I--[WYHQL]/-]O)>X.>,L.PZ=QG@]?\*CMLRJ9"QW*[*" ,8 M!Z$'^\:\6/[3'[/(C\Q_C;\(@BG80WQ(\&B4,J*Q'E'6-_ 9>>X/'2JI_:8_ M9ZBAVO\ &WX2@/*JC;\1?"#DEECVEE75\C<2!R.",YK&&)P\/XE>-35*,G>? M)MS='=-6NDNFICZ:I^Z%% MDQ"P^1CN(!(.0"1SU["HFA6.1;AE83)^[1\@KLPW&T$]06Y*YZ9P:X;PU\5? MA[XMTZ_U7POXT\'>)+#2'8:OJ&B>*-%U2QTI8XEN)OMU]8W5Q;VK0VKK=2I/ M)$4A=9'VHP<\:/VGOV>)C(G_ O#X/AH9O)D5_B9X+#I,#M=&0ZP&5H\C?QE M0?F '7>6)PTTI>UBHQ5^>SC9:56$E6IX>6% MK5)49Q2E!J"@^5II235GJK-;GN88O[GIV'O01*,;L;?;'H<#U_SUKQ.+]I?] MGIK=IS\;O@_MCS;^_OYGM",O7OGKSZ?Y[4,T8/4] M.W_UZRK35],U)8I]/OK.\MY$J^(-*M=9GA7 )M-)N+V/4+I RNF8(74,".O%*IRQI M]:[TO>U^:UTVEI9Z!1HXG%UG2P.'K8FM'E]C0HT:E6=9-I3MR1 M<8\K25YV3F:/KVEWNH0LH2X>5=/MKN:YD80N H6 ;SE _! YJ$J=1M3Q=.< MFGRTXRTD_=LFG)IN5]-=-=+Z'I8C(\WP?+'%Y=CL/1J).%6OAZG+4J-I>R4E M&T.CO-J-I7\W]"#@ >E-"@'(Z8]^O_ZJSC>.QC/E* R_O,3J3&YY5" N6+ C M/0J3@K3GU*)&92N"KL,L^U?+149I=Q7 4AB$[2,C*K9!QUNT=+6C:VFW33S_ M "]3S(VJU)4HQ;JTG\-GHW:VNVK5M_0D+9N/+4$_NMY'R]-VW.21WQP/\:88 MU)_=_?/ R3C')/7C\Z^:OBC^V/\ LY_!N:VLO'_Q9\"Z-JEQ+Y1TH>*]$GU" M%E=5?S[.*\-S$4#*2)($SDCC:37D%O\ \%*_V.IY[>/_ (7/X/B^U%D@9]GI4^'\_Q%)U\%EN85*,GS5YTXNUY):TW[MU:^J4U97YF??,^>U6!OSST_#^E>;^%/B'X+\?:5#K?@GQ9X9\4:4[!'O?#OB#2]9@CE"+ M(\)DTVYN$:=(I(Y##N$A#J-HRN>MOM?L=*L+G4=1EAL;"Q@EN+N\O+B.UM[> MWMXS)-/++/LC2..-2[L[JJ@$LP )':G&<4Z;BU9:)6Y4MK7M>]WLM$CR*BGA M9^SQ-#%X>7,^55HRG4J.RYE*$*?.N5.+7/%7YG9NS-EH8V.2#TQUX^G7-0S% MHB&RQBX#%=A?)W8 W8&,[G[3W[/$W*_'3X.Y),8B7XG^"FN1,O\ MK(GMAK0ECD0%,JZAOFZ<)QN_><9 W%<_7Y1COC^G2K)!4?+DG/M_7 KQ; M3OVBO@9J]U%I^B?%WX7:KJ$X7R+&R^(/A2:ZF8D(!';PZG+,Y+84;8V)X !K MTVRU"RU:..YT^^M+VVD^43V=U#=V_!#$K-"[1,5#= V3QZBBABL)7DE2K1MI MRI1E;HNR6NGKW%6R[&X."G/+ZM-U%[\O9QP_:[_>.+MJ[:MW6EW19@2. M1DKT(Y !]NQJ<*JO\ 7\*X_P 0^,O#?@VSGU?Q3K>A>&=%M"QN M-6US6=/T?3(H]I*R27E_+;VJ,RAFV-*& 7D^GFR_M._L^7$4+Q?&WX2L9HTD M54^)'@]RH=F52=NK\ E2"Q "CD\4L15PV#?/5DH<[4KM-N6RWC%OJGK;=VZA MAL-B<7[3ZIA<16]BW"/)2G6O9*W[RG'DG>UG*#M=-/70]X"(0< @$],]^/K_ M #I@@C(.TNH],CKQSR"?U_"O$$_:8_9^5&(^-OPDDP\B,5^)/@YL21K&3&-N ML-DX=3^/0U7LOVB_@1?W%K96?QG^%=Y?7HQ96,?Q$\)/<7$C$*D(A&KM*K,Y M 4>622>%)ZY?7<#/E;K0?/K%N$I-[7^Q>^JWM\^FW]F9M)1G_96+J-1;JR=" M47!V4E_$2NFE)]O=>I[SY:IS\W7!Y&>P Q^58EMJ%M>HD] MA-#=P2H'MY[:9);6Y5@=K0W,6^&0,00&1F' ZYK5AD5I" N!A@&QSN0IO4C& M5(W+R3SG'6NFHJG[IT6ITVTYM67+"\;V3DM;-W23=M6CSJ,G.I5BJ4J3IV4X MR5FVM&K::QL[VVMKYVZ***LZ")EQR.G>OR-_X*L_MZQ?L4_ V[M_#DEM=?%G MX@I-HO@JS2\,5_:G4)ET_P#X2F>.&TO)H[72O-N9$DGDLD=]+=8[^$@&+];6 M),1^8Y^49R?MX^.O"UU=7CZ?\(M"\.>"=.LY; MRYEM$34='B\72SV]K*1!"TTGBV6"4P(PD6/#N261?!XEQ<\)@'*,O>DY1OJ[ M7C%IWT^5NJOV/T+PHX7H<5\6T<%6Y8T,+AI9E44TI0JT\-*\Z*BXRLY)65U: M[3>ET?FQ=:A\5?VF/BM9?VAJ?B#XB?$OXB>(;'2K1M6O]0U"Y?4=3OHK&UB@ M?5;JYDM+2V>1"D!G2'R4,JO'%+N']5G[)/\ P04^#OASPIX>\2?M&7FI^-?& M-W''>7FAVYBMM%T2.=$DM[$V?]I>(+"\N(Y7:1KF-8&BD=6:%&BR?QS_ ."( M7@+0?&_[>GP\?7X8KV/PWIOB3Q#:07<$5U"VJZ=X7UF[T^=DN$D3S[&YM+:> MUFQYMO-#')"\;QHR_P!X-A%*%==JMF5F8,0H Y5"0-W4(,84]@<8X\'AK*\/ MC:53&XB]6I)IS2Y5J^5;S3L]$M6[K9W5S]9\9>/<]X9Q^3\*<-8NMEN#>5_6 MJ53#U)TGAJ;KU:2H57"I2IN2E2E5YJ44GS*-M) M[BN&LMQ$8_NY0ENG[FFW10L[6O;TLTKW_+,@\7>-'S M/$8G$T%+W)-TTJ].4'))*3YFK:M2:5OP$_X(%>#?%'P__9O^*OAOQAX(%GTK5[&ZLKD22^ OA] +D-<0Q&2W?:4C= T68G97ZA?J3]M'_@F= M\,_VL9=<\6W?B?Q[X>\>7.B7\6GR6?BW4SH,.L)83PZ7-_8D5[I]IYD4XMY4 MD%Q&8I@L@D1E##]0]-\/:!HTM]-H^AZ/I,VIW)O-2ETW3+*QEU"[,44!NKZ2 MU@B:[N3#!!"9[@R2^5#%'NV1H!I-!"1S#$?F4\QH>0P(/3J#SGKGFO0I8-T, M&L)3E%0Y90;:?POMR\NN_E9^1X..XNS;%<35.),-4CA,56JTZDE34_W;@[WH MWJ-P=_>BW*3C-*2=S_,KT7PSJ?@[]IOP]X.\1W-U<:CX6^-'AG0)9+Z">ZN) M[F+Q1I5F+MS)+.S>1:&VO,F67:,,)E^^/]#+QU\$?"'QU^".F?#OQEJ'B>U\ M/ZUX6T:WN)_">OWOAS5XXI-)LXBR7]BQN54%"_E_+N4E.C9/\&OQJ9O^'@OB M$[FR/V@?#3 Y.0TGB'089&!SP7B58G(Y:,!&RH K_1#\$Q1CPEX1Q&@SX6T$ MG"*,G^R[7D\("& 88'AWPJ0,'/0DD>A.:PR^%;"<1UL&ZBE2J+VL$N:T:;C;D: MJTVNF>MG6=YOF_@3.OCZF%Q%>OF=.E/%3IU7BJCBL$U.K5=5\S?,D[) M>ZK6ZG]+TR_:(A%)#N4CAR,@K\QV<@C(QD"OB5X*T75?'UQIN@NT>DZ^?#$5SXBU+3ET?3)M'B:;5;:SE MM97VWCS-GJ:P=QU/3] M0LKJVGABFMKNWO[&2UG@G@E1HIX9HW>.2*1621"RNK*Q%?:8JDL3A:\86A5Y M7&$VF^5I)N6C33O*-DG:ZV?3^?,BXBS'AO.0J%=?\ 04T^<7'D74;^ M:D\*RJY.0$>)=@3_ &&4JX"X7+%B,DY_S9/VE_!.J_LV_M6_$3PW:V]Q:WWP MV^)4?B'39$_T2:V:">R\5Z/-KQ6I]$%X7;C )QG)YZXS7\NG_!;'Q%-\=?VM?V0_P!CW1;N[NK?7=2\ M):EXCLK:>=[8M\0/'][X.5=0L6,5G.=*@T*/4D-Q(_DK,LF( 1,WM9OBY4,O M=2"DY3FJ$8WN[RY%S;V=E+5+7MU/R[@7*X9GQ)A\+/DC0HT9YABJTM*=+#X9 M.Q]0_P#!/?\ X)[_ F^)7[!7PWT/XX^&EU_Q5XKN_$' MBV]UG[-9V6O6CZTEGI<:IJT\5_>R>39Z-!.=6CC$:/ M\X9/F.?]#GP!X3TOP3X-\*>$]%M+73;#0-!TS3H8;2WAM((VMK2..9A%;I'$ MC2R!RQ4?,S$DMDD_P=?\%E2?^'@WQ@(RN8O#: ="(_(E_=C_ &,LQVCY6(A*G2JU*52$%4DU=S2E%RL_LJ3NK.]U9K]?\ !W/< MPS?C/.[U!+*QFUN:WL(C,=/0GR?%D2L ]N[%S M#;X QC"EJ^@?%_\ P;^Z&OA_4O\ A"/VA?&$6LQ6\]S81ZG%K.I)S3T/SC.?$?B#"\1YEBL)G6/5/"XYTX4O: M5E"-.G5DXQE%N*DI1Y4^7WKWUB^5+^=#_@B#X3\0^ H/VL/V*?! M/Q"N8]>FUR[;5+?4=,UKPMH-K'YMK"/%?AR^L?M5CH>HKIVBZF=;O?)FE_LC2SIT M%K)&F[]\\5P6.P;EV"OVP^$O[,D7PL_:!^//QOM-8LGC^- \/23Z3#IT5M'! MIV]=2("$#)."N5^;"[^!SR\PP-.EDV.4VY.I@\3"/*TJB6.JWMS(]OIT M$MQ.7B@UG2CS%:.,M,S \[3C!_?+Q/\ \$$+JRT.;5?A;^T5XYTWQSIT-W>Z M=>WLVNO-J%Y'$&M;6UN9O'=BVBEIX1$ET;B18WD$P7"8;\V/^"! 5?VZ].7" M_/X#\61GH P.BZF-IX.02QXYZG@Y-?V_^0'9""(WD0G:,': S8P5X['&#P<\ M9XKP^'LMP>(RIXFK2Q+_ 'CI13K4W-M1C;:-K:I[+72]M#[7QGXTXQR'B[!X M"C/+E3PV&HXB=.AAIQIS52M*UW/$RDI-490TDHJ+NK2U/X7_ (2?\% /VQO^ M">'QRN_A7\9]=\7_ ! \.>&=:AC\4>%/&FOZY?7E_H,$B22ZAH6JZK<^)88T MGM3=0M+I]I?^:]LL3,[1;%_M3^$'Q/\ "7QD^'WAGXE>";VUU'POXFTFVO=+ MO+:53!&)0?M5O'&8H3');2DB>4QQ&7C?Y*/^#B;PKH>B_M,_"'Q'I>EV M=G>Z]\*K.'5;J&QM[6XO;BR\3>*YA+=S10Q377VF.Z2UG> M;XFY3A<^X%RGCBGAZ>79ABJ4'CJ,8)1QM:KR\U6C&"DXJ]E^]G*K_--IV/JO M_@HS^VIH?[%_P&UKQR7@NO&>N6=UI?@30I)VBN+CQ!=QM9P:E($LKUFL].N9 MK"XF\V"&+RU?==P*6D3^6;]D']FSX_?\%8_CEXD\=_&/XB^+Y/A[H.J6L_BC M4-0U/5M9TW3)Y";MO!W@^UOO$5JFF>=9I;RRS:*DT$4VII++9;UQ)ZC_ ,' MOQQO?&/[47ACX3QW22:!\,?A[%J5W:Q7$C12ZSKNK^((98)K?/DFX6WTFP)( M25]LB!B%"BOWO_X(U?!FQ^$W[#_PZNY;*RCUOX@75_\ $'6KB#3[:WNGN;^& MPT:"&ZG@$DMT;>+P_%)"\TA:,SMM1#DGCD_[>SFK0Q$JD,/E_LVH1DDI.M*4 M9-W4TD_8]KI::Z&N"D_#SPZP_$N72C0S_/.:CA,5&\*V$HTJ5.#/#^CZYX8\1"U>'2?&*W*:A?I=8 M#13:@UNEC>75ND\BR^1/J42!7E7>NYVK^5OQN/VA?^";/[3FL>"_#?CKQ!HF MO> =>LKO3KFQO-4T#0_&?AX7 DL;O5M"LM:FM-2M;^X@U#3+BYO+R^B$5JZ3 MEHT,0_T8-SA-KL,[<(%XY<%%7J0" 0,\8W>]?E'^V5_P2C^ ?[8GQ4L_BMX_ MG\1:;K]MX2L/#.S0[R*U@N;2RU/6M0Q78CLRCBW4BU)9XJ6-K8?$N\5.BZT:D8Q<>1RBZ4VW#FO%,^IOV+?VD=&_:P_9S\"?&;2 MXX;27Q'9>3JEF)S)/INL6B1+>17(DM+&59$22&Z_>6T)6*=",CYS^:G_ 6, M_P""C.K_ ++'AG3O@[\)KRW7XO\ Q"\.ZG6^J:?ZO>M%:QQ MP0K-)*Z(6ED8UG.85,LP-#"34JF*Q2Y(5HM*,&^5.5F^;=K1.\DWLQ^'O#F3 M9_QCG&-C&*RG P>*="<8RE./-.4:5G3Y>5J,VG*"47&+25C[R_X)S?\ !,CQ MI^WPMW\?OVCO&_C+4_!']HR0Z(VM7VIWVL>)+E8HKN\NX]5U77WOELY6GM[: M$&QN88WAF9)7W.D?["?&W_@AA^RGXV\ W6C?#G3]5\"^++*PO)-$UF*[ANU; M4'M]L$UTML=&\V)+B*-I8I+Q/-0E3(@Y'ZO_ +-'PLT+X,? SX=?#?P[9V5G MI?AK0+&"%++3[?3HY)98$N))WM[9$C\]FEVM)@NP1,L=HQ[D8XA$1Y4>WE2 MJC"'[V!M/J3@#J2>M=&"R2A3PE'VG+4QDH1]K72M&=5)7DKKVEG=;SOIN>!G MWB'GLN(X8G(<76RK+LKJ^SP& A4G[&6&IU%*,<3&G.$*LY.+YN54X--+E5G? M^"7X*?M+_M'?\$L?VIM1^%GCG6M=U3P-HOB/1X_&OA#6;S4[S2;OPU]L:*?Q M+X8C:ZUO3=/O;VS2\MF33+2_O'?3+8F64K!&O]P>A:UX6^,WP[TW5]*EM=?\ M(>-= WHLQ2[M;RPU.W:":%3=6*>7\DO) M"_J#_P $*_C3J7Q7_8ST_P -Z_?/=:W\*?%>J^!E,MS/JP_)*Y"VRYV@*3QY3BJ^'S/%Y;B9^V5:-+V#7,HTN653VC<9-MN2 ME!^[:W*V^A]CXA82GQ7P7E/'U.M7P69U:^(PV80P=2-.A)PAA9494KPG5@XU M*M6#?@U%JW@[6(O$VE:;J>F:7<-9 M:5H@N/)T\6%LCOAXV8P2M((T#/A5 _(G_@G7^R;XS_;B^-]S\.U^(NN M>&?#ND:*=>US4/,O]3/[TW0@MH[R[F(XX+$CJ:\G,%5CGV$P5J;> M.]/6T!F5 #YN%)W9XK\U?V7/^"FO[4W["?Q@F^%/[0&O>)_%WA'0_%]EH/CO M2_&-]KVMZSI-C)/#!+K6CW6H/XAG>S6V^TR2#3+>6(O;C=<[MNW^Y#_P!KGPUXST\66FQ?$7X8VXU" MVT_2X[..PE2MA\SJ*$8X M1JT9?]D_"7]I[X3VPFT>316MDLS#<6T-O&RZO(-D5K"N4!!)X M7^A;_@BUKVL^(_V!/A8?$%U+?S:=<:AI,/VEY9A%9VUEI,L,"+/)-LB1[F5E MC4A 78A02V?@#_@Y TBQ;X5_ C5GM;5[Z#Q#XQAAO&MX6NHHWC\'YCBN2AF2 M,GG8KJ">2.:TSGFQV2X?&RDU.-",YZWYK\NFW1IZ.ZU7;7Q/#K&XG)O$'#\/ M87'8E95_:+P-*CAZLZ=*T9Q:DJXPS!$R3M7']&CVEI>1M!>6\,ULTIM9K*>)9K>99]J/Y\$B&*56 M *LKJW'#<&GE>6QQF5PGRN52M!.CDIJ4=E+EY'=IN-O0XTX^X MAR?Q"S*E@JTJ^3X;$TJ&*R_&R595:?*I)PDIP4&G4JRDX+WFJ*:M&2G_ "!? M\$@_^"G'Q.T#XK:!^SA\*?"/C.^MM$\*^(?%WB#5MW!N=/M!(MR4RWF,O]AEG*TDI(! 8N).RLR*FR101P7W$ M,P)+[06)P*_S6/B%>S_"7]K'Q#J'A&&.SO? GQ6AU;3;:T5;&&VN=#OX;VR6 MW6V,,< CE=C&8=HB9F92I)K_ $BO!E_-J&A:->3KF:\TNUGE)?<5+01L-O4G M<2^\Y);"DXV\OAG&8B=7&X"O455X5:2]YW3NK>])VLXIKS:71'+XRY#A3Y!#XM\!V>T$-YT)^'/@2;SFVDY(:=X MV###[BV)B/F"2&S\,6TZ^>%8O*"K," ML8^3XQIRGE\;:IM;=XI7ZJ^Z5NC6GG^R> N.IX#C%PJ-<]?)<912U;;FHVM; M;X97N[==4SQ[_@CY\:] ^"W[*+S5?!DM_="3R[2^\3Z9J7 MA_1MPBAF=%N-2U.U@,[*MO;A_.N9H+='E3_0#LYX6BCG202QSPPR),K!T='R MZ,I')0K(&5\E64_*<@;O\L6QO;VQU&RU:SD-KJ-C*;^UO[>3R;NUU&Q03Z;+ M!*KK,C6]Q#;W*O&05?)1XY!E?[+O^"3O_!5_PW\;/".@?!#XXZY#HWQDT2,V M.GZEJ4NKFP\0:5:6R_8(&U"[BU"Q6]%M!(!]IUR/S)#%'%;JY6-O'X/S*EA: M6(PV(E:+G'E]4HNUUI9O3:VNW5?;>.7!>8XO%X3B#+J$L3[' .CB(1Y6XQC5 MG5^%2A)OEFVDKMWTN]#^A-7!979L@*E6JPX+R"ZB+V[1 MO&\1DA,##=LE0KYL-R,Q$E3N7:2>^,XQM)]U>2?E7DG)/ Y)[D]SW/-?HJG& MI"%2/PRNEZ*SVW6^G?[S^884YTG.%6RK.;G./:Z45;3:\7WVW'4AZ?BO\Q2T MAZ?BO\Q2-8[KU7YG^<9\:O\ E()XB_[. \,?^I+H5?Z)'@K_ )%+PA_V*N@_ M^FNUK_.W^-7_ "D$\1?]G >&/_4ET*O]$CP5_P BEX0_[%70?_37:U\5PI_" MS?\ [#9?^FX'[YXW?\BW@?\ [ )_^E4S^:3_ (.3?^1/_9T_[#/B3_TGMZU? M^#;;_DF'QU_['Q?_ %'?"E97_!R;_P B?^SI_P!AGQ)_Z3V]:O\ P;;?\DP^ M.O\ V/B_^H[X4J8?\E=_W++\I';7_P"3!4_^QU'_ -(R\_IH7^+_ 'C_ $IK MQRN, A@7&6_NKD9X9@3C)X&/;FG+_%_O'^E2Q,"I/0;B.?H*^SIRM96O>4]. MFD:?3KY'\XMI5WW3C->L)7L_+NNI_$K_ ,' ?P4D\"_M4^&_BAIEN+70_B[X M TVWU2YBCMTCN/$^EZWXGM+]I(X&6=I[;11HLOVBYA/FJ8X89W>(Q1?L+_P0 M!^.47Q _9-UCX<:A>F;6/A+X[U;1K>"1KF22+PY>Z+X:U6QE5Y5:'RI-3U+5 ME6*VE(1E=FB0L6=/^"]OP#?XA_LIVGQ+TVS2YU?X/ZQ'J\SI':B==%U2\T^' M46,DQ29HK:UMKNDHB9MQ/=1"PME>95+E$19&VA5^%YXY9Q+6A%ODKS@O7 MFE9[I_:A++"(I'D<*(QN9CPJQC)W,3P,8);)&!R<"OY5_V4+?_ (;"_P""R_Q2 M^,]YC5O"?P6$:Z+,X\VUM);2RU%-)CMX]1'FPR6'B"WN;^ 6ENIMYYOM,8B> M07#_ -!7[8_Q2B^"W[,/QQ^):7(MIO#?PQ\9ZOI\N^5&?5[?PWJCZ;;Q&$+, M&DOK>!%V;6+MD2(?F'Y$?\&_GPG?3/@A\4_CSKEMG7/BK\4?$G]"J*'10%*@8# $?*00>".#V/&1DD=00/X"?\ @LR1_P /!_C"2>53 MPX3_ +JVSD^W0=N3VK^_)XI0R1+*8QM^\6*@Y+') QC).T9P> ".:_@*_P"" MS9#?\%!/C)]U0UOX?4LZ/*$S:2*9-J N2OW@1SQGK7G<:UZU+*(N,5)?6X)= M+125K^\KW=^VVQ])]'BG'_7NK&M0]G!Y174L1>%W^\C>=DY2=O\ #N]$S^N; M_@EYXBT'3OV#_P!GF&\UK2K:X3PK>EX9;^U69&?7]5VAXC+O1F&,(RAB"#CD M9G_X*)?M<^&/V;?V7?B?XTT7QQHVD_$.?PIX@M/AO#&]U>WEQXGN-*N;;25M MHM%9;JU7^U);/?>--9P6^XSS74*))*G\_?[+W_!,?]M+XM_L_P#PX^(OPZ_: MW\5>#?!_B;3XM;T/0=/UOQ#96MC9VNK7-O/:Q6T/B6S2)9);*9B@M8LER=A! MW-\Y_M[?\$V/VS_@OX 'Q8^*/Q1\2?'3P)X1G:;4;G4O$'VZZ\/VTSQ%_+MM M8\3ZA?M8N%>2_6RTZ5/LX?SFC7+56*S;,J.%P_U;#.3E1A[23;M#9)_%%^][ MVE[;;[O/ \(<-YOQ5.CB<_P]?V^>QISP2IRA5JJ=>/[N#K4G&;3;C*T9*Z>D M>9']EO[/'B#6?&/P6^&OB'Q'<0:EK^K^%[2\U.[$4JM/>7,9F>3?7$]UX<-U,&8[+5K]DN2D8R/-2++HRAWW !8VX!]C&2J5\AQ-2I'EJ_49U8+ M^\J@?\%R_P!H3P]\>?VMM+\->#[^WUG2OACX-T_P?+=:9YT\ M(+VY2W?RDCNY(+74-/8/9?:$D=A$DK2QNB?TD?\$=O@IJGP*_8J\! M:3XCL;C2_$GC74]5\,6^+DVLO'X@T?2=3M(+S1IM0M[OS'?Q38 M:YHUQ/?WD5[$,/)+82K;K#@%2DK?TO:=9VFG1Q16UM#:6]E:QVB0PQK&L4-L MA9(E"*%,"*W[F.-2L9+XY) ]S*\#*IBL?FEE".,G[:,4U9+DAZNUN\M-6['Y M_P"(_$^#629#P9EKG.CP_*.!Q52HI1E.<*D$TV_9QE)2BTVJ2235KZ7_ ,]3 M_@JAXDM/%G[=OQUO[1Y;M+?Q1!:)!^R[H^G:#^SY\*M+T6T2RT^+PGI#00J(E6.*5/,EC184B5!O9W " M ;G)P26S_ /_ ,%#0X_;3_:&AF)@E@^($CJN",P2Z5I0+?0['&!UYR*_T$/V M=@4^!?PN)4%#X.T?:1M(/[G:3P21@CD8Z^N,UQ\.Q]KF^<3=KI823\G*>(>R ML[:?UT][QIC##<%<#4L/)QPKCCHM/6_)A\ M;*-VUNW'\CVIUFP9$570 N(< MIO:<*=I#GY4S\H 8Y4\GCI%Y+ -*3,660,F9@0=P0-$!V4%>A.W+$YP35Q%V MQGK\S[CD]RH![#'3IV]^I?@%,8'+C\^O\^:^RK0C4IS3V4=$K:KK>^_G;MU/ MYXJ2E[6/(^7]S*-UI?16O9W;U:NV[?*QQ/C;76\+>#_%7BO\ [1_@PSQ3 M1"51I\GCC2TEB9)0V]+A7EC>,IC:N'C*D9_T3/C #Z#MZ9[8^*XO2^N91# MO5:MY !@C@'-7Y,F%PIPQR 3ZD8[8_G4-F M+*VQT\F#'T\A /Y59_@_X%_2ON(1Y5"/1-?E'^MC^,=;=KW">9;SEO#!MHT4XF(N70H[1Y50@\T M@8KQW_@VX\7SS67[0G@>2!F@TO4O"&N6\[R;O.&KP:S9L-F"$-N=(#@G#,9 M 06KW[_ (.(P1^S;\-$."Y\;76T$_\ 3;0/YD#)..GM7RE_P;;#_BL?VDR/ M^@7\-B0.G-QXUR?TYX%?#RJNH#G>_CKPVD99LA_P#2TPS.?E3) M;: [ G!(S7Y(?\&ZQ+?M&_%*:,95O!&DE=WRG 7Q*N65MKKDYQN"DXX%?KE_ MP7X"O^PUJ(DE$40\<>%BSC.]76\8QA< DAVW X!X R5K^87_ ()S:K^V7HGQ M1\3W_P"QKH^G:]XWFT6TC\3:?J>H66GV4>DP_P!I&VD+W_C#P=!(Y66^VJNH M7# KQ"-V'RS"5^)\+*U^6O1:23=_?C=6OKVVUZ+5'M"( $EI)9 J*H ))SM &20*_@Q_X+,?M#Z+^T-^V)>R>"]8N_%/A?P+H5 MEX-TTZ7_ &D\,]_IFJ:KJ.J1V%G/;+)(?AQK6@W4NB^+O"?AK6_$L-A-:P()+RYB?2_%F MO:/.LD%RT*&.[O WE$ 2?=K]UO\ @GA_P2#_ &<;33/ ?[26N>,'^-']J6NG MZ_X426SMU\-IMB?[>KSPD-J# MN];)7=DU%IM;6;UO[MK--G'PSDV7^#2P?%?$=>>*QF98?$4<%0P4%*C[GL)3 MYFH5&VW.FH_O::@DUS3YKQ_3O_@EW\&-?^!'[&7PH\#^*(+JT\3/92:WKMC> M7-O>RZ?J&H6MG$UK]HM)[BWE5(;.!P8;B109&7<""%_+O_@X]C_XLU\#CDG' MB;Q?QWV[/" .!W/ P!DD] #F7+;3E,_>7 R!U%>IF-# MV605:+5G1H*&F]XN-^_?6Q^:^'6-68^(^18]05-8S.E75.UN52::7R32U[;L MI_\ !N/-&GP4^-;$@"7Q[8!1@YR^DE5W+]Y 2,9<*, ^AK^@3XF_$CPY\)_! M?B7Q_P",=4L])T/P[I%YJUY?W89T5=/M9)R$A@BEFFDV196&""29SQ&C/@'^ M(3_@FY^U]^UM^SOX#\<:1^SO\'-&^(VEZYKUI/KVJW]I#-]AO8[9XH5(E\3: M&[[HV=SLCFZ?>7H?=/VA]1_X*\_MZ>'TL-9^%^N:'\.]0N@]GX9\&>-O#O@R MRU66#:TUIX@TO7OB9/'=6L\/E^;8G"Y-0IX6BJM6H MJL)73;@U[/E:?M(;W\U=+^4^UXJX)CQ!XC9N\5F=/*\!2Q]"I7J2G>52$^2" MBHQHU'_RYJ-Z62Y7KS)'Y&Z-::I^TE^T]I5GI4=Q_:/Q9^)MA9VSVBN\SC7M M5AL?M #F*1$MQY;3/%M*;2]*TBUW,RV6FV]KO+J=Y2& M-<$!BG_@EC_P $B-6_9U\9Q_'?X^VVD3?$JP@8>"_!J0Z' MJ.F^#KN1$FN;X2V-YKUD;PSQ67DW&G:I:LC69)+_ +MD_HQL]JDK'PFU5\O( M58BFX[E3C/F%\' ^7RUW$Y&._AC*L5@OK>,QB<*V)4?=E9>[K=+U MM$T****^J/QLC>-954,2,$-\N!S@CN#Q\QK\K?\ @J3^Q+IO[9?[/OB.RTJ! MX/BCX'TF]\0> ;M&T^);N[L':[&BZE+=VY>6VOS;36R)%?Z:B_:\RSA=Y'ZI MIT_'^@K)F0R%D;(S(K+Z,5*NN[C[NX88?*V =I4X-<^*PE/'8:=*I%27*W%2 M2=G*U[7O9NR^[M3/(!%)L:0N&"XMA?WNFW-EJME/!_BU:6>_2/&.D M#2K1-8OK5"UE;:^\V@ZOJ-U8EP+62.WGL)3"643)D2#^+W]J3]CSXU?LC>-9 M_"'Q.\-OI4;W#W&D>([=[2[T?6K*1I(H+FP6PO+RYLF)A=;L:DL$DFUO+C0. M@/Y?FF0XK U*M6FY1I\W-HU:R2WTLM%WZ/71G]R\!>)&6<=T/[.PZHT\VG32 MJX#&PG]7KU.6,6XJ,^:4.;E@Y.JM'"]KI'Z]?\$]/^"V_C;X97>@_"K]IB]; MQ3\.Y9X[73_B%<#7]1\1Z+;NJQ(NKS2:CJ]Q>6UH\898K#0HR(6*1DL"P_KC M^&WQ;\"_%OPOI'B_X>>(;#Q+X>UFS6YL=1LQ0VM];LC#:1<6T M);JH((-?Y?C*7?:P)D*9>%OFT^]7!RLL(_>D'[K;I4'N.<_*(;_P3J"+C4(+[7O FLS:A=:3+IB-%%J4EM::;K6BQ"\:V@E:T:6>9 M%>.W,L,@1E?NR+B>=*4L-BYRG""A&"E=\K;M)K7:T4ODK.UT?#>('@MALRGB M,;DD(X3B6$9U<9EV'=.&#KTVG*C[.+IN4:DJGMN:4L5*Z23M\1_HT6LZW$0< M.KD%E8JKHNY6(QMD 8$8P>H)R0<$4LCR A4 +$!L'U!)(SD#''K^-?+G[)?[ M4_P]_:R^#6@_%SP#>));WP-AKVE;9X+K1]>MHK=[NQGCN$1FQ%<6UQ%)$]Q" M89T3[0\J2JOU"SA]C#Y7) X/*J4=@2 1P=K 'O@\\&OT6C5AB:<:U)MP;OI9 M:V4FG?ULT[6V;OM_)N)HXC!8JO@<73='&X27^T4&FG'ED[I:O1\K2?,[K5-I MIO\ SD_C2<_\%!/$7K_PT!X6R/3_ (J70SCZ'OZ8'(SS_HB^!S(W@WPFV/F' MAG00N1CY/[+M,8S@$(CV_X: \+;N,?\S+HG?M_]8?A M_HB>"21X2\(IN'/A?0B/FZ#^R[7 QVQCM7R'"U!RIYI;ZQ%2QC;O.E=I0@W; M1ZZZWZ*R/WKQL4J>6<#RJ[5LOFH7L^2]2G%6OM;YK7N?S3?\')1<^#OV=/,& MTG7?$B@?[/D6N.YYY;J>U:W_ ;_X-OY?+^&'QV^4L3X^4*0! MP1X=\*$C/?CM]?2LJ;IKC/EH[C/]*SYYVCE@$>3;NLDA M=AP#$KF4XP'X0>F,D8R>*LJSDJQD"@#HS8'0]_Q]/:OEO]ICX_)\#?"_A/5+ M>T2]O_%_Q0^&?PVT_3[A7>-IOB%XXT/P@'18KFTPR-K*R!VG\I" TB.@9&^S MIRA"G.HI\Z4Y)2G:Z>-Q%/"P52EB*O/.+@X7G M3H0]I63;516<&K[.U[.[3.E_:@^&4?QD_9^^,'PTNE\^7QI\,O&N@6HA\F-U MO-4\.:K96$D37*R11SPW%Q%)#+("L6.YTN.>.[2)L3VS>6L9S@_P"DOI\Y MN[2TFNHUBGEAB\R+'W96B5V08+KLPR@G>1@G#$YQ_GS?\%9?@P?@G^W!\4]! M@M7L]%\7S:=XX\-B-H%VV.MQ/H\A011I&@_M;1-1< Q(V6+,6R"?D>)Z5+#5 M,'F2A&]"<*M::6LX4Y1J.+VOHFMXO5^1_0GT?L9/,*_$'">(HTJ^$S;#5L2Z M5;FLL-&A.CC5'WU&U6GR0J)PDWRQ2M9G]"?_ 7'^..I']DSX>?#/PW)F9@(I]0\">-==\9:K)(+V M>^26*;PV^DPYCA!D,;1QON79'_;M96RVMK;6UL@,=L(+89X\NWBBA0(O"\>6 M. 1R?I7HY54GF6(6;72E[-4HR2MRP]V4HQNY-)R;3O+5MV/B>/LJJ<+Y%PU MP77G/ZWA,QS#/\RO)-5\5B)X.GAJLYP48RG3A@6J:Y$XQ:3;E9JRT@0(KLQ1 MD5R7^9@3T&5 XX]/4\5_ -_P65=T_P""@OQ>=24>5-"B=C6;*<I-?P ?\%E7W?\ !0'XL,?XFT'O MD\6Q _(=?3%*IWBVK*Z5DO=3T5WOUW[?1_1[A*IQMB:TX8? MV"RFNU*I&;ER\\5=VENGRV=K?%=']?/_ 2SBW?L$?LZ(2VU/"=ZJG(W*/\ MA(M8?:,C@%F)(QW/#_$'AFYO[&6 M"#488_$.DWVC7;V<\]O=00W MYQY,DUK-&L@5G215*'YH_X)8L$_8*_9XWC= M_P 4M?8Y(.#K^JXX[\YY]37WL9H2T40WM&J"99%89R)7;!#(I^\N"-O([GK7 MT="$%AZ#YVHSP]):6L^2-[[7^U:[2TT/R7.<=/+N(,;BJ&(=+%83.)SPM:', MI4*KK*4)TW:Z:G34U=6ZO8XCX9^"H/AMX$\)^"+2:::U\*Z+;:5;W?M=W'[+D.@SW%]9_"O0_B9H@89&P?G;<%..2AQD39G*-64Y4,%7G':T94Z4I1>T7>+3>[U MOWL_6X6P6/RWCSA/VU*DY8G,\OS%59OFJNG6Q--SGS1G!)SC3;LT];73;L?S MN?\ ! M0W[=FG.Q9W_X07QZU[4(;B!/%N?\ P1ZGCCW[?2O["_VE/@GX>_:* M^"/Q#^#?B:!7L?'?A?6-(LI<0F2PU"XL+VULM0B:XMKR*.;3KF:.[B=K>78Z MAE5V!4?,Y+0HYEP_B:/LHMWYHW6U3D7+))MN]EKY;=S]9\1<_GP[XMT,U5&. M%A@J&%IYCA::?L\92=>M*3JQ]I)S;C%VY9PNHM-:IO\ G1_X-Z_VI'<_$#]E MKQ7JJR6J7$GC?P%:W(OI56VGTB.VUW3;/+S6<-O;+H,=XEL([=VGOIF1K@R" M-/ZGII9]QC6*/ MP=T@+HQD#1QIM#@C;LW2$85E=0 IW$_YR?P?\<^,OV$/V MRO"^MZFLEO>?"'XF6%IXEM TA:[\,RZQ8G7;9OLMS )4N] 38HCD$;-(PDCD M!,0_T/?A[XRTCXA^#/#?C'P[=C4-&\1Z7;:I:71W8=;B)2[$2+&V$<&/YD!' MEGEA@GT.%LQ>(HRRRJ[UL!#V%1M/F=FVVW>S>J6RMIVL?.>.>24\%G<^),!A MHQP/$L(U:=>&JJYA91J8A08T51+9S6GV<7$FTMN8W%O<)N^0XC'R]"W]J'[ _C]?B%^R M!\#/%$U];W5QJ7@VV%X]FEREM!<6MW=6Q@ACN&DF15ABAD8-)("\C,K ':/Y MP?\ @X?^!.HZ!\9/A5\=M)LPV@^,O"#>"M9D B*C6O#NM:GJ4L\@58I%:6T\ M3V,:O*90_E ('_ M !!IVFQ6,,3.\D3A+_2]4?;"(@GF;GC&X,W#EE:IE^>9C1C1C-8QT$I2LK>S MG5<>5W@KR51[IZI6\_I>/L/1XE\(N&LSPE:M4Q61498:KAJ3CR5\1*E0CBZF M(O"4E43C1YG&I!*//S+[4?Z)8KNW>)2TVXC&XA'7!Q]WE3T! SD[CR.N*D>X MC8(8VW#S.3M; ^5AGE1G!()'6JUK%:B!=RQJ')8!B%)'"Y(R#RRGGVI\L0C& M5VJN <*>"2<9'0<\=!7VU1NG%NHN6U^>RTBEO;5[?-*Q_-<7CK1E*G0YI1Y7 M""FG&;MHG*?+9?>NC77F?'7A\^*/!7B+PR78?V[HNH:7.T95)$@U*SN+:0PL MX9%E5';RW<.H<;F0CY:_SAO@ZMGX(_;3^%O]K7R0:;X5_:$\&3ZG>F*XW)I\ M'CFQEG $<;OY\<4,K;EB9?F0B(]#_I/JT+@DO^\D!C # CA<#&T$<9'&>F,C M&17^>3_P4J^%6H_LZ_MP?$K2K>VCM=)U'Q%;_$3PK 4.W[%=2_9[<*;?R8AL MU#1+M]BK%(I7XY5)>SH5+M?9?O4I7LXZIM/KLM4K']%> M]>@\SXDR^M).>+RAJEAY*RE4Y:\+JVETZD$G>RT/]"O2KI9]-L"C!C+:VTL? M#?-"ULC(^3@9.1P<'_9[U>>4(JF4E8]ZY*CD$],CDXZ$\=.G:OF+]C+XU:-^ MT%^SC\+OBEID\,XUWP];1WAC69%M[VSC6":W(N&:52B"%R&DD'[P8?G:OU#. M;EB*5#$Q_\'%- M_=#X"?"*WD:)?.\8:Q(T:Y$C_9G\--$4^<@*K.WF @Y7&"IR3X__ ,&W7A.[ MBT[]H?QRTR-1\'Z+$H4[/L^DPZY=R*%^^;E1JN6D)\LJT06/(8MY7_P ' M%WQ?M-3^)7P7^$&G7RR#PQX5U?Q7J\*-*<7'BS4AI6F)(01#NBE\+3D)Y7F( M'#,V'7'ZD?\ !"SX)WOPK_8RTKQ/K&G"SUOXJ>*M6\;",F'(T:[TC0=*L(F$ M>70)<:9J$ACEF=U\TG #\_%4L.\7Q=+$TY7P^'C'W%+W4WHG=J^KA?>UU;H? MT'B<1/*O!7#X;%4Y4*V9XRI*A*'*L-5473JUE0A*3JQE"G7C"M*H[.+I*D-TV\,17Y*_P#!NSN?]HKX MJ0F5XX1X&TKS&0D-*J+XF;?(0#OD0,WEG;QGA37ZV_\ !?K:/V&;T+C'_"<> M&3P>!F[ P!C@$C@5^2G_ ;J G]I'XI$!V*>"=)E"(P4NR+XE8)R",-C!'&> M@(ZC/,*D%Q5A83@G&I7HP6G5SBK[I7U5WWU['7PJJT? ;B:FJ?N5<5B%5D[* M\/J[37Q+2U[Z'HW_ <'?LM?V!XT^'W[3?A?3VL=-\5VO_"%^.VM#9163ZK: M:B+C1+^_MXDBO)I]<.N7=G>W#O<(T.F0+*UHJ!Y?I?\ X-[_ -J6W\6?#7QQ M^S+XBUF$Z_X"U.Q\7>"[>1-1\ZZ\,>(;.6QN=.AFF:6T1M%G\+R711&M0/[4 M3RX9"S8_:#]M+]G+1/VI/V@73"W$EEXE2PO(]!U&- M[FVN8XY],OK@3QRF'*,-UT;Q] M;HLQ(\.W.HZ=%K]NR6MU&\H?3;9FB17F4-(_F13!A&(Q])Y+F]&MAHJC2K27 MM535E*THIJ6J;5F].B>B[[<,1J>(?A1B^&W4E/.^%9O%X)RDHU)8:=%.-*,Y M*HK.6%Y7\&EGS*[2_P!&W3_M"QB&XB6%0) %4@LD>TXR5=U+9)Z#'3CN?YR? M^#CU0?@U\#E;E1XH\78]3B/P?Z>AP.G^-?T4>&M4M-=T6PUNQNTO+/4[2*\M M;I266>&>)'5D+!2>I7!4'@@U_.K_ ,''!W?!?X&$G)'BCQ@,D\\1^#^_J../ MIGK7T/$,_:Y%CJU!J/M:?-#DNDKJ-K)W>Z>[;VZGY1X6SJU/$'AN%:E[&K6S M9H QPBZ22 05;( MR3D8Z>E?TIBQ@7=MW*6QN8%0QQGDG;[\_A7\V7_!N2VWX)_'#J<^/M/^I']D MX/Y^GUYK^EFLN%H+^Q,%*44I\K4GU;C9WE;=MR?E=O1%^* M1R6[CK[K\M6%%%%(T(U( P>#G//'^>E/# G /Z&F.K-]T@?7\?8U"K_NJZMK;H].[UZ_P##&*G&G[E2Z5K0>EI;)+>^[MLNB))I(HP&<@$8 M ;&2H6AN(IH4OK*0K=64LEO+%'/%$TD4JJR-[.*%MVVJCN2@+ET#$!@X8;20 <#(.,C)SG(.*BI2I5X.%2/NV:: M:NW=7TM=;I6OUO=Z&L:E>E4IUJ-:IAZM-^TI5J+2G3:::4G)22E>-URJVN]] M#^%[_@H]_P $BO'7[)D^L_$WX72WOC/X)P1M?ZA->7EA-K?A:PEDD%W:ZJ(- M+\/6TQ569]-.F65TD22V_P!I:1EFQ^*00@Q%7\B"=S&KC(9''S(K\-\WSINP MN,DD=L?ZE_B7PCI/BO0]7\-ZU:Q7^BZ[I]WI6I6=QN*3:=?6\EM=6GR\F.:* M:56+9;$C#.<&OX O^"J7['"?L;_M-:QH'AV-9?AYX^M].\:>'7,@E>Q;5-0O M-/OK&39::>JR6MSI,USA89U^RR0@3R3;U3\XXBX?I82$<7AU=-SY^KCRJ,HM MKE6EVU>[].I_7'A#XGXW-)/)?&C7K;PGJUN4NG/\ PDNL M(N@^'[XK%=Q1*IU&;24=Y+>X8+#D!, U_=P;KSHD=68*\$=RTL/#[5#R!%)R M!&R#>XQDJW4$7@S7)/!GC'PCXGM27N?"_BSPWX@1NK%M&UZTU:VDM<&( M;HYX,_O6487@CJ?]);PMXWO[[]FVV^(-F(TU>#X1S>)K-Y1($&IZ?X3DOK=I MA'*7\L2V\+,(Y0^=Y5U^7'K<+8YQR[%>WISJTZ=.'I/"XK&RI?7)6BHXM*M>%K PQI\??#+W&+2],\ME'X@T2:1_,"O"WR%^G7&-O3/^AS MX-7S?"/A&5$EVCPMH(4[&P5_LJV*\;,D\CIUXP*_EVU/]OWXMV^OW5XWACX? MW-_;ZA>31W,]GXC):ZM)G$$K[/$29VM#$6VA3@$ #BO0M"_X*L_M'Z9YGVZV M\):@FW;!#+;^(#%$ H54 7Q#$PC7 "C)8*.N(>67X*?!T.^P.O\ 9OC#RU"8.8Q_ MPFV[+-DMN)&,8P#PO)0DY2O2=Z$F[K7 M254.%L%PWFW#3Q,J&*E/$8F2IR]M&])QJ-K%4[Z12UI*RB[W.J M_P"(B[PGYH$O[//CX C Q:Z1TYYR?&#>OTXXSFOB?XL?\%.?&?[='[5W[(7A M@>#KCP!\-/"'[0WPAO)K6[LKN.]U[4KCXB^&9=*.I/;Z_KEG+!;:A';$F.UL MW5$?$F=KCZR'_!0K7WG1Y_@I\'_*4 $1Z;XOWD Y(&_QJ5[X]QZ5V7AC_@H[ M8:;J<.H:A\"/AY%)9S175K)I&G:^LOVNV82VD\QO/&[KN@N$CD38!]T9!YK6 MAXBY35A%5,ZQ55JJ[K'"X M9=/%SI9K2IVC2NGB,)2I49*^*NI<_M%&2[M6M=']*-@939V;D?O4@B1C&2(B MAMX"AB5CN" ,V Q+;PQ.5*BOY8_^#B_X-&>7X*_'BPL9I+M--U#X;:Y=*J2P MPZ=:ZC>ZGH"&**+[6SS:OXLODW"62(;A^YAVO))]D?\ #XC5$4(/AO8G]R5_ MX\[CY&P0FS_BK_N X^]EL9QR:QM6_P""K6C>*87M/%WPFLK^QA82V,45G+^[ MN$"212S"7Q>:473G+DK^Y&5D M[_NGLK]'MUL?%\(RS_A[B7!9[AX3PU.%"O1K4)2AS2I5I7E3MS.-VI.W[Q)I M)=&?%G_!NM\"I+WQE\7/CSJD4[#P]%;^!M%4!8E>_.F?;=6@:?_P % M>_@U/<1Q7O@_QOIV9%_?7$&A&(+G#%Q'KTS;2I.=J[L4?,.0,L,'(K^!'_@LE;S MW/[?GQB\GR2SKH_V(+:7KEWFL#& 71&3+2 (C4HV59)PLDGK1;U=U: MU_P'P!F=?@W,9X[&95B\1S4Y4I48.@Y-RG3DW:5:FG'E6CYT]6K.]U^'W[&G M_!DV* 26IG:\MR[WGB:#/+FY>80I+)::7]C)E**3,G_"4Q3E M8PV6V,N5 "Y/%?J./CE_P3_NO]%BU_P2?,V L]IKH3*NTG06I/4Y&1W /'(] M#M;O]CO4[4RVK^#+B.[1U>1+?6A+AX@L9A+0JN0"&^<%1QQC-=LZF'G[.E1Q ML)4:=&G"#]Y-M2]Y:TUM[NR6E]^GTV9\2<"XNO6J5>!\RA/$5*=5UE'"*//% MMMM+'O1N2>J>W30_"+_@D+^T1XT_:C_;]^-WQG\?6\NFW_B'P1I>G65C%!=6 M]KI>FV$WBZ6TTIDN[W4Y?.5KV2Y8QWLUN1=IL*MYBC]1_P#@M+ TG_!/GXLV M\<$\KS:EX7B"0!6DST47,JK87 M&J6:7:SE8(@ZV[>=A2(DN/,&(\ S'YCT'HNLZ5X:\8:9)H6IQ66KZ?,R-+97 M7F^4[1-Y@+; AW+U'S 9P.4:4;1P]?VB]V%2I%146HI*I';2UC^) M3_@@E;SV_P"W+IMQ<6=_;VS^"?%ULTETGR>=#HFHR0J-J#EGF&,@]1TY-?W& MB.,["H/G$>6').6CCW28_NE0TAQD G/H*\Z\/_"OX=>$M5@U+PUX'^M8.CA M:E))QTHRK2C.SJ5?=E[=ZJ;^'X58_C0_X+^?LHR>!_C'X5_:$\'Z==7&@?%' M1'T;Q6MNUNS6GB31M0O#)?+&MM;R*MU8:MID(:26\"]8TS3Y-,'FO).C/;:M%X@!_!E_UT^9[W]/1Q?'D\ZX)RGA7-*#53( M92C@\2E_$5J3C.\JTW[W(KVIT]+K9W/#?VS_ -E[PG^U]\!_&'P@\3A[:76- M.NY/#VJPM!'\6TN&9+.:0>2"F& %?Q$:IX0_:I M_P""4W[2>F^()])M-.U;0]5M+BQO66[O/#WC7PZMZ \5Y!I6IV>HO;3I'3YC\=/^"]OFXF>24@W#E92FYV1@2JJ/ MD^[CKW?ASXF_LD?!JZMM.\ :;INFJ]O*L4WA^"=?*#IY3@?;G')4#^ \#'') MI4\%G%:*IXK,(JDO=:5^=PTYDOW=FVKV3=M->Y53-_#S SKYEE/#^9RS#$UD MXX?%O"/!T;VM-PI5N=1BV^9WJ24;VB]GN?L!R_&O5/V8/!.M?'Z/43\4=;FO M]8U9-2N;>XNK>"\BLXH8;:6*[O$2%?L\FQ);J=PQ;:UA@U[17;[;-I\K/:22M/:R"X?3L:A8 M01SWLC3>"STG7=4S)B6=8['?Y&5"JF=1MAY@/F-RNW ME.3\PK@-<_;UL(I;9-$\&S_90NZY75($:19%H>'-3N88-,U"?39;?Q'#I<6ES06%E(D;V][=^?%$O$3_ U\'^*=6\<)ILT7AVUU:U@EL)=0EAN!#+=I::KIUPUK M;3^49TBNX9VC+"(L^"/H#XM?'GPC\7WAC\5_![P/K]H;9K:Z;6K/6&NY(V>1 MFB0VOB1(O)P[$!ANW._., ?%-C\)O@MH>OQ>)- ^"_P\TK4+.[%]I_D6NM". MUNXW22WG16UAW#Q2HKC,C#*@X/->5ALMQ6%PE;"TY-QIITZ+:7OQ2LFDUN[[ MM*W0_0,?Q9X=9]C:6>\1\+YO6S>+565'+7@HX+$5[QE*6,^LXOV]3F<8Q;IS MI^Y>R36GYJ?LJ?LC?'C_ (*??M,W'Q>^+D=XG@/4=>TO7/'?B1)HK4SZ5:WC M7/\ PC?AJ/5!K=Q YMEN@!JEI=V_FWB$W 7S O\ <3X.\)Z+X"\-Z'X2\/P+ M9Z)H&G0Z?86\9CPJ*@3#[$C3< H8[(T =FXQ@#\9$_:H^+,6E'2+'58=%LTM MQ;V\6DK/&L2[65F'VFXN/FV[ O4?+R,]>9C_ &@?C-&RE/'^MPQB9Y6ABDM_ M*<$1@!@]N6S\A!PPP",&N_*,M67X>I5RZREU;;6RL?,< M;<<9IQA0P&#E"E@6WO=!_:'^*-YK%E+IE@O@O2I!J=WM2.Y^V+XDBAM@%TF,(@(,C[B1MQEB\L57$8?'IC.$U%6O> M'*TM5UM_-KL=^6>(.*P' &9\(K#O_A2QO)/W=8T*U-PJ5K^W45&/,_L.W2+M M8_HXE\6^'FC &K6A;Y2?]:%]R,Q@XSTK^-'_ (+)?L.>(;']J%OB;\$]&_MW M0OBAHUWJ_BNRL+BQC33_ !3!=3QWMT(YUTXCS[&;3AN:6]7T<;0H/>I&3DXNUXW4-+V>S3MKZ[:>)P;Q7C>#\XGGI)452EA9:NNK\S M32G23VM%NI&UVNK9]B?\$J?CCXHLOV2O#W@K]H3^S?"'BOP#J%UX8T]9([V6 M;4]$T^PTZZL]6EDM[[68V>:XO+RW&TVG-ODVD:XDD^;?^"WOA.[_ &FOAE\' M] ^"MQIOBW5=)\1>*+O4+7;/ 8[>[7PL&G#WGV",E5M'+ .2<<*3Q7&9=1&B M22-%!&T44R)PW%M6'$F%XKHX!X3$1S6>-6$ MY8I4%)T97Y8UYI7M._[UZJ][W;V/^",&G']D;X2_$[1/C=J5KX?OM:\46%]I MMNJW%QE(;*2&3FTCNE&',> 6'7C-?M-_PV!\#_\ H:A^%M?X_#_0J_$,Y:- MV \1+1;<[-_&TOG)(!'.,'\:;L'=G MF^]M4NO[>C]KSX(R/SXI1(U M!8S&UOR1MY(&+,GY<@\KWXZ5[/X ^(GA?XE:=*(D8F'1?_ *_\[+(<$+'#(&21")@Y'S@ 8V%>!CGOSD>E?L%^P:"/ MA1JBJ%1/^$KU"0HN0H5[#3 @ .3D%7W9.,$8YSCI/)/N.BBB@!JDD9/K_A0< M AB>G'\_:FG.0J\9'^/?KVKYMA_:C^$5Q\8]<^ 3^*8[3XH:)#87@\-W+6RW M>JVU["MU')I:+<2RRIY/F(YN([;#PS;=P 9LJM:G1UJ/E5KZ=O*[_P"'Z%T: M%6O"I[&#JSHQO**5W=6:VMI=J^WW7:^CV>-CPXR.,?3.>O\ GBF\^H_(_P"- M9R^:B.[,@=@"GG;E2,-@_,44N)1DC&&7 4YQFKJ3(N4E#914)E; 1S(2!LY! M(S@ D GT]=*;A5@ITI2G&6JT3TT6ENE_6_XG-"-5P52O3IQYK)Q?/S*UM[/D M[-:WUOL2 J#\[ #N>GTZY[U_+[_P0CGAL;3_ $]S/C:ZPRN&9(RI4;0N,M4QMW6L6L76MZ:NFW9$[LEXEMI(OX MD2U\HQ7EL[71+O%#XG$KI+*<7&4G[25)JFI6M?E=TK:W[INR_/\ 4?!S#8RI MX@Y+4I0@\/06(Q>+]GS7>'PRI5*T9\]VU*"E%6:UM[T=S^;/2["\U/5M+TZP M02S:SJ-II-HASE7U)K>PMUR!Q_I4SPQ7\&/_!/?X#:W^T+^UK\&?!NC67VG3],\ M?>$/%7C,RF5+*U\+^&O$5OK>H>1);0W%P8-0L],O+61YTB83F=4F@58YE_T) M?B#IDZ?![QOX>TRVDN)H_A[XBTG3K.V =Y=OAJ[L[2&/S""?,95A3< M:^4X8H8F.1YI/V;JS^KUU2I))RJS]B^6$=8J\I62O);[I:GZ5X^YO@L7BN&, MMH24JN"J3KXCHO9XFO2ITE?F^PZ%5M**:YKMRTM_%QK?_(:U'_K_ -3SV_Y> M)QWZ?6J%?9-G^PU^T[XE;4-:M?AGJ*07%_J0M8YX+Q6=&FE*.1'!*,,7'20\ M@8&!SVGAS_@FG^U%K[9O/#MCX?QPO]K/J\$7 R"3!HEV^W)P<<_7K7\T5>&< MY4O;%Y]5\<>!;:1P?+2#4_$(E5E P LO@DJ5W<.GO+\O16O?\@JD M8IU7K@>O4=_Z\]Z_9#_ASQ\4P^UOB%\.Q&(6;"ZMXD^TE@'.[:? OEYX&,,! MD'CBM*W_ ."-OC=HF>Z^(WAX."IVV]]J9)! R4\WP6F[OD9XSSWQO+PYXPQ: MBGE-*O[/I4=5M#$ 9 R?0\C\@ ??K7[PV/_!'+15LVDU+XIWR7=LN;I;6:W-DI WD M,T_A5;@.!]X!0-NS;DDBNNOIZ_/65Q1@-='IVC?L_Y^ MUO6_K?\ $)HRR\J/ID@\\'KG'^?:G82,;1$D?'WI-W'N-I;^7]*_5SQ=^PI^ MSMX>TZ[>W^/]_J6H0.P%O;7&DR)D!2$&_P /PNM??3^]?;^M6 M5_K/@'O%KT2\NKJ?+[V]>8^/8EGP6AFC<9QF'?M4X'RDNH.X AC@;<,N#G.$ M>1(G\V7S%EX42?+M&[@@]^<\<=37V?8?LZ>$8@JZA?ZA=/NW-&[0A'''"LD4 M3;20W. >OI7<:=\'_A]I6UH_#ZSLBDB226Y(+;< _+=+R" >F/4D5VT?!KB' M$SB\?7RK+H2M)TISQBJ4D^6\9?[)5BFEK92DM=VV<-;BW+82E%TFVGO9)O;5 MWJV_#_,_/DS*XPDUP93P-@BZGCC<.WY>U:MEHFO:B@2STZ_D5C@%1#RQZ'[_ M ']CT/>OTGL?#FAV AET_2(H3&PW!3(W0C .^5QR..O8?0:RQ2("JQ%5R3M" M#@_E["OH\!X%9+3;GC,^I8B4E%J&!JMNFXO7VGUC 4_BTY.1R7NRNE=7\ZKQ M?2T6!PJJ.[]I=7TTY=JW7WN_YGY\Z-\./B.X%Q;:5-"S.8A)= HH"MN'E;A MM&\XXSD-@$8!]7\-_#GXTZ1=1W5AXHM-')W,98GE\V/. 5'F:9,GS ;>0>. M1FOK11.%A?ECRR:_P!UCO%-=-^IYE?B/%5U*$\% M&$9IQ<[/W4UK+6L]M7MZIHXKP[>_'[P[>1:G'\9M;MWB*GR['^S6&$(.,7'A M_/KR6Q@?C7T-H_[07QWTNZ@N=1^+_BK6VB,;"TO(]$\I]I!V-Y&DVS[6((.' M! )Y'6O*!&0=P>('J""_X8XIR*Z A)(E!Z@;L'./5:^QRSA;AS 6_L^>+Q=F MK*3H[JUMHP]%MMYGCU:ZGVVOZ;:>M_EN?7#?MI?&-H!9F[LK5C#A9FBE^U/N MW*)LB:2+DC ^4996RN,$\%JG[2?QJU>TN+;4O&.I&QGE1C$\=F+0-N^0DBW, MVY3@KSCL>,UX1$A8-'OMPI/F%B\@8D@# &TC&%&/8-N,*V_&[(."\:>G''>N4O)WNGS?E1)$ 5:7(P!SEMG<8YP ,U5\E>?EDY MY/ Y_P#'JD71SWY!I$9@!DR@CI\J]!TZ'USUI' M8[_WA?H#M4''YXH 0GH1+%$QX7!?C_QTCKG_ "*>^9<$D$C@GGJ,'_/:F;I, M@YER.AVI_C3<-ZR_DO\ C0 ]D/&!D >H]2?ZTPJ1R11\WK+^2_XTH!S\WFD? M1?\ &@!M.VMZ?RIVU/\ II_WR/\ &F?-ZR_DO^- "[&]/U'^-&QO3]1_C3@^ MQ?>@ V-Z?J/\ M:-C>GZC_ !I/.']^+_OH_P"%-63CF5>?4]/S% #]C>GZC_&C8WI^H_QJ109& MW(Q9<8^7! (Z\D=>1ZCMWI2DBN.'((Q@ =3P#VY!_P#K@XH BV-Z?J/\:-C> MGZC_ !J4H5&TLY9AGHIP>A';O_GFH(=7\,?\% M6UO1)CI.MZ9X7\+W]KJ7GSPS,;SK]F"-P M1XV\7*Q/RQ11/(V,]0)-4R0O4YZ $\UX&"I9Y@TE05*I"R2=23;<5I]F*[6T M:7X6_1^(,U\$N()RKXO*\QP>*J3=2O++Z2BIU))-N*J8Z2UOS.T%>3OJ]_+? MVA?^#@OX6Z7X7\0Z;\!? GBO7?%DUM/I>G:MXFT[08-#CEE3RXKX3Z-X[U.X M-M"TIE,ATZ1R48&%@H!_F3UK4?C=^V)\:=:UB;3;[Q_\2O'FJZ==20Z3;-/J M$#&6&SMK2&TLK6"%%MK>VC 5(3NM@DKF2=Y*_K4T;_@W[_98L;Y)[[Q-XEU^ M!""]C>/=V2DAQBOT]_9Y_8N_9Z_9DTB/3/A+\/M,T.0L MQGU);S6]:O9)VC6.28RZ_JFJO"Q*[F6)T1,D(JXQ6%;*,OB#Y6I_&7QVTMUJ\UI)>RV MVA:+/9V\5CHB)>6.BR)-$HN9KKS+"1TN;R9$NY8DBV_L0J2E52>(["3'(2I^ M>)B=J] ,?,0^,'9R"35V"((NT,68XW%@%.0H &%X&% QBIY7V*!QDXR2 1WY MYXSD=^*^RP>&IX.A3HTK^[9MOXK^[O:V_+JEHKV6US\#S;-<7G>95\QQ$WS3 ME5<8Q^",:EG",4TVE2;;A*]W*3* M+PW%^UZ'-MM_T>>XB&#YG:&YB&XY.!CDX!-<;IGP#^&6FRS2GP]=7"RTA[25G&'7S$\1 M*_&>HCR,Y&#S7T6OP1^%ZH^_P?9R.^6E9+O59&\P^[WX_@"#& ,CH">>BT?X M=^"=%A:#3= LH%8[BC1O,PZ9S]HDF/0?WN.O?G9J3ES+;:"31KK4A]EE:1[FPTK39H7!<2>5&TFGN2RK\F&53T MRQ.37[!?\(MX>_Z ]C_X!P__ !-6;/1])L(_L]GI5O!&6+DK:P[=QQDY(;DX M''3C@V[MKMI?1$2;G:[M;MIVWW[:'X7:YJGQ_P#$S7;: MLOBV>.]0K,@@_,<9 /'K7[YO969/\ QY6F<;2)($4D<_=")C!R M0#G.<]L&I[>"UMU\FWAAA+DN8T4 $\9)'4\ ?ET%'+[KBFU?=K^O(GE7>5^] M_P"O0_!0_L[_ !L82O-X$\2A/-!\N#3)GE< )R!)"H/3'WATK;T3]E?XTZVK M%/!]Q9*&(W>((M2LI< Y1+.RNE(YX)(YSV%?NQL_P!F/_OG_P"M2HD:9V # M)R<'/]3BE&'):TI:?\#_ "_*VVJY%M=_>NFG;L?B*/V.OC6I*IHFFD9Y+R:U MP>,[-NCG* 8P6PQ.[@#%+!^QC\;9;N!3IFD1(\J*[S3ZVL*(S .SLNANP"@D MYQP!CI7[=CO[G^@']*6M?:8AI1=>;IK2--QARQCI[J?+S=-VV]?0U3ARJ+IQ MDTK7;E=[:Z-:Z:=O,_((_L#_ !2VAX]9\$(73)0ZGXB#*QR"O_(L-CMGG\Z> M/V!OBG@?\3SP.?\ N*^(?_F6K]>J*CE@FW&"C*7Q-7]ZVU[MVMKMW,VFOX4G M1?VN2SYK6M?G4MM=K:.S/R.M?V!_B3]JBCO/$/A2.V+*9#:7^L2#;NP3F;PT MF&V@\9'&WD9-=@G_ 3\OOF=_%\*2'&/)ED91UW >;HH_P#0>GO7Z@T4[)Z- M*2ZIWLUV=FG]S17-6LU*M.46K.+4+-=M(I[::/8_, ?\$_=0_P"AU3'^\>/I M_P 20?\ ZJ7_ (=^ZAS_ ,5LOMAO_O**_3ZBA2J4TOJ]1X=K9TXQ=MOYU+L) M*W5OU/S#3_@GW<_ZFQ_^,T-^P+X$(Q_PE>O_P#?JQ_^,U]\44 ? G_# ?@3_H;-?_[\ MV/\ \9H_X8#\"?\ 0V:__P!^;'_XS7WW10!\"?\ # ?@3_H;-?\ ^_-C_P#& M:4?L">! <_\ "6:^?^V-C_\ &:^^J* /@C_A@;P)_P!#7K__ 'ZL?_C-1_\ M# ?@3_H;-?\ ^_-C_P#&:^^Z* /SKUK_ ()_^&Y+8#1/%>H+>Y.)KY840=-H M(AL[@8!R3!PT;9C"CL3_8BG)[?*?<]Z_3^B M@#\PO^'?MY_T.:?]]?\ WDJ1OV =2&,>-(/?#D_^X,XK].:* /R:UG]@3QT+ ME5T;Q%X:NK7RD+2:I?:K!#]0N1D^3;ZCX MADPXW_ACKXV_] 33O^_FL_P#RGK]OZ* /PSU']D;XT65H MT[Z%)<&+?KJ*EHJL7+%FSP<%<#T(#8/U M(R>E2M"KC#<\@]P>#D<@@]>V<'H>#111S-?+R7KV[@J%**24=%WE)OYMR;?J MV-: ,<%ODP05"X)]]P(8?@>:KQV&P+OE\PJS,I"&,#)X!57P=HXYSGKC)HHH M4FM$].UE;IK;OHM=_,4\/1J.,IPNX7FK7MT4DGLMT[:VW=[P4#H!GN<=3 M@#/Y"E(R#T![' ./P-%%+^ON-4DDDMDK+T1$\*NS,Q)+1^7U(P/FR>&')W>Q M'8T\(!L Z(.!R>?7).?SS110,88(_,,H!$A&-VYR.A .S=LR,_W029Z?(JD?B.:** '[%]/U/^-.HHH **** "BBB@ HHHH **** "BBB@ M HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ IBJP)+-NXQ] -T#'Y444 /HHHH __V0$! end GRAPHIC 10 exhibit99-5x1x1.jpg begin 644 exhibit99-5x1x1.jpg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end