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

Arauco & Constitution Pulp Inc – ‘6-K’ for 9/30/19

On:  Tuesday, 11/26/19, at 3:49pm ET   ·   For:  9/30/19   ·   Accession #:  1193125-19-301145   ·   File #:  33-99720

Previous ‘6-K’:  ‘6-K’ on / for 10/30/19   ·   Next:  ‘6-K’ on / for 2/5/20   ·   Latest:  ‘6-K’ on / for 3/8/24

Find Words in Filings emoji
 
  in    Show  and   Hints

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

11/26/19  Arauco & Constitution Pulp Inc    6-K         9/30/19    1:6.8M                                   Donnelley … Solutions/FA

Current Report by a Foreign Issuer   —   Form 6-K   —   Rule 13a-16 / 15d-16
Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: 6-K         Current Report by a Foreign Issuer                  HTML   2.33M 


Document Table of Contents

Page (sequential)   (alphabetic) Top
 
11st Page  –  Filing Submission
"Table of Contents
"Ratio Analysis of the Interim Consolidated Financial Statements
"Unaudited Interim Consolidated Statements of Financial Position
"Unaudited Interim Consolidated Statements of Profit or Loss
"Unaudited Interim Consolidated Statements of Comprehensive Income
"Unaudited Interim Consolidated Statements of Changes in Equity
"Unaudited Interim Consolidated Statements of Cash Flow
"Unaudited Notes to the Interim Consolidated Financial Statements
"Annex: Press Release

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



  Form 6-K  
Table of Contents

 

 

FORM 6-K

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

Report of Foreign Private Issuer

Pursuant to Rule 13a-16 or 15d-16

of the Securities Exchange Act of 1934

For the month of September, 2019

Commission File Number 33-99720

 

 

ARAUCO AND CONSTITUTION PULP INC.

(Translation of registrant’s name into English)

 

 

El Golf 150

Fourteenth Floor

Santiago, Chile

(Address of principal executive offices)

 

 

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

Form 20-F  ☒            Form 40-F  ☐

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):  ☐

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

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

Yes  ☐            No  ☒

If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82-             

 

 

 


Table of Contents

ARAUCO AND CONSTITUTION PULP INC

TABLE OF CONTENTS

 

Item         Page  

1.

   Ratio Analysis of the Interim Consolidated Financial Statements      1  

2.

   Unaudited Interim Consolidated Statements of Financial Position      7  

3.

   Unaudited Interim Consolidated Statements of Profit or Loss      9  

4.

   Unaudited Interim Consolidated Statements of Comprehensive Income      10  

5.

   Unaudited Interim Consolidated Statements of Changes in Equity      11  

6.

   Unaudited Interim Consolidated Statements of Cash Flow      12  

7.

   Unaudited Notes to the Interim Consolidated Financial Statements      13  
   Annex: Press Release   

 


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Ratio Analysis of the Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

1. ANALYSIS OF FINANCIAL POSITION

 

  a)

Statement of Financial Position

The principal components of assets and liabilities at each period are as follows:

 

Assets

   09-30-2019
ThU.S.$
     12-31-2018
ThU.S.$
 

Current assets

     3,602,675        3,441,160  

Non-current assets

     11,679,128        11,152,588  
  

 

 

    

 

 

 

Total assets

     15,281,803        14,593,748  
  

 

 

    

 

 

 

Liabilities

   09-30-2019
ThU.S.$
     12-31-2018
ThU.S.$
 

Current liabilities

     1,382,809        1,579,764  

Non-current liabilities

     6,532,565        5,675,013  

Non–parent participation

     35,659        37,192  

Net equity attributable to parent company

     7,330,770        7,301,779  
  

 

 

    

 

 

 

Total net equity and liabilities

     15,281,803        14,593,748  
  

 

 

    

 

 

 

As of September 30, 2019, total assets increased MU.S.$688 compared to December 31, 2018, equivalent to a 4.71% variation. This variation was driven mainly by increases in the balance of property, plant and equipment which were partially offset by a decrease in trade and other current receivables and investment in related parties.

In turn, total liabilities increased by MU.S.$661 principally due to an increase in financial liabilities (mainly bonds issuances), partially offset by decreases in tax liabilities and current non-financial liabilities (minimum dividend).

The main financial and operational indicators as of the dates and periods indicated below are as follows:

 

Liquidity ratios

   09-30-2019      12-31-2018  

Current Liquidity (current assets / current liabilities)

     2.61        2.18  

Acid ratio ((current assets-inventories, biological assets) / current liabilities)

     1.59        1.33  

Debt indicators

   09-30-2019      12-31-2018  

Debt to equity ratio (total liabilities / equity)

     1.07        0.99  

Short-term debt to total debt (current liabilities / total liabilities)

     0.17        0.22  

Long-term debt to total debt (non-current liabilities / total liabilities)

     0.83        0.78  
     09-30-2019      09-30-2018  

Financial expenses coverage ratio (earnings before taxes + interest expense / interest expense)

     1.99        6.38  

Activity ratio

   09-30-2019      12-31-2018  

Inventory turnover-time (cost of sales / inventories + current biological assets)

     2.88        2.95  

Inventory turnover-time (excluding biological assets) (Cost of sales /inventory)

     3.75        3.92  

Inventory permanence-days ((inventories + biological assets) /cost of sales)

     125.20        121.96  

Inventory permanence-days (excluding biological assets) (inventory / cost of sales)

     96.00        91.80  

 

1


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Ratio Analysis of the Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

As of September 30, 2019, the short-term debt to total debt ratio represented 17% of total liabilities (22% as of December 31, 2018).

Our financial expenses coverage ratio decreased from 6.38 to 1.99, mainly due to lower earnings before taxes for the nine-month period ended September 30, 2019, compared to the same period of 2018.

 

  b)

Statement of profit or loss

Profit before income tax

Profit before income tax registered a profit of approximately MU.S.$191 compared to a profit of approximately MU.S.$857 in the same period of 2018. The negative variation of MU.S.$666 is explained by the factors described in the following table:

 

Item

   MU.S.$  

Gross profit

     (611

Distribution and Administrative Expenses

     (45

Other income and expenses

     36  

Other financial income and expenses

     (24

Others

     (22
  

 

 

 

Net change in profit before income tax

     (666
  

 

 

 

The main indicators related to result accounts and the details of revenues and operation costs are as follows:

 

Revenues

   09-30-2019
ThU.S.$
     09-30-2018
ThU.S.$
 

Pulp

     1,845,750        2,367,162  

Timber

     2,177,681        2,122,207  

Forestry

     103,182        83,934  

Other

     298        608  
  

 

 

    

 

 

 

Total revenues

     4,126,911        4,573,911  
  

 

 

    

 

 

 

Sales costs

   09-30-2019
ThU.S.$
     09-30-2018
ThU.S.$
 

Wood

     642,415        519,296  

Forestry work and other services

     429,276        510,211  

Depreciation and amortization

     355,693        288,786  

Other costs

     1,532,783        1,478,253  
  

 

 

    

 

 

 

Total sales costs

     2,960,167        2,796,546  
  

 

 

    

 

 

 

Profitability index

   09-30-2019      12-31-2018  

Profitability on equity

     2.79        10.05  

Profitability on assets

     1.37        5.08  

Return on operating assets

     2.70        8.19  

Profitability ratios

   09-30-2019      09-30-2018  

Income per share (U.S.$) (1)

     1.32        5.81  

Profit after tax (ThU.S.$) (2)

     153,932        656,637  

Gross margin (ThU.S.$)

     1,166,744        1,777,365  

Finance costs (ThU.S.$)

     (192,718      (159,319

 

(1)

Earnings per share refer to the profit to net equity to parent company.

 

(2)

Includes non-controlling interest.

 

2


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Ratio Analysis of the Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

EBITDA

   09-30-2019
ThU.S.$
     09-30-2018
ThU.S.$
 

Profit (loss)

     153,932        656,637  

Finance costs

     192,718        155,902  

Finance income

     (22,328      (12,104

Income tax expense

     36,636        199,926  

EBIT

     360,958        1,000,361  

Depreciation and amortization

     386,921        310,453  

EBITDA

     747,879        1,310,814  

Cost at fair value of the harvest

     244,567        241,957  

Gain from changes in fair value of biological assets

     (110,500      (78,298

Exchange difference

     19,509        22,267  

Others*

     34,879        11,178  

Adjusted EBITDA

     936,335        1,507,918  

 

*

Considers impairment provision for property, plant and equipment.

2. MAIN SOURCES OF FINANCING

Arauco’s financing needs are mainly covered through the capital markets, with bond issuances and credits obtained from banks and financial institutions serving as the main sources of financing. For short-term borrowing, Arauco follows a liquidity policy which indicates the amounts and institutions from which it can borrow according to several conditions defined in the policy. In the case of long-term debt, corporate bond issuances in the local market and also in international markets are used as sources of new resources. Another source of long-term financing corresponds to borrowings from banks and financial institutions around the world.

3. DIFFERENCE BETWEEN ECONOMIC VALUES AND BOOK ASSETS

Assets and liabilities are presented in the Interim Consolidated Financial Statements according to International Financial Reporting Standards and instructions issued by Chilean Commission for the Financial Market. We believe that there are no material differences between the economic value of our assets and the value reflected in these Financial Statements.

4. MARKET SITUATION

Pulp Division

During the third quarter of 2019, no significant changes were seen regarding the market situation and compared to the second quarter results: the demand didn’t recover significantly and prices suffered even more deterioration. Only by the end of the quarter, a few markets showed stability in prices, but this was not yet enough to signal a trend reversal. High inventory levels, economic uncertainty, the ongoing trade war and the lower demand from the northern hemisphere in the summer season affected the market recovery.

In China and the rest of the Asian markets, paper production showed a slight recovery, as the high demand season started (usually between September and December). Even though prices for softwood stabilized, prices for hardwood continued falling during the third quarter. With this scenario for both fibers, the gap between them increased. Paper producers have been increasing their margins due to pulp prices and a slight recovery in paper demand.

In Europe, the paper market’s situation was different, characterized by lower consumption and low economic activity. All of these factors pushed some companies into reducing their

 

3


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Ratio Analysis of the Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

production and to some lines shutdowns. This situation offset all positive margins that could have been generated by the fall in pulp prices. Additionally, European paper exporters had to deal with Chinese competitors mainly in the Middle East and Africa.

Our production, during the third quarter, showed a slight increase compared to the last quarter, mainly due to less programmed maintenance stoppages. Compared to the same period of 2018 production increased by 1.1%. Sales volume increased by 25.3%, as our total stock decreased by approximately 75 thousand tonnes.

Composite Panel

Sales increased compared to the previous quarter, with sales volume going up 11.0%, slightly offset by a decrease in price of 3.8%. During the third quarter, the Latin American market remained stable showing a close fit between supply and demand, except in Brazil and Argentina. The Brazilian market didn’t show any significant improvement, mainly due to a weak economy and oversupply, particularly in MDF. In contrast, the Argentine market has been showing signs of improvement which have resulted in higher sales volume and better prices. Despite that, US$ denominated income has been affected by the depreciation of the Argentine Peso. In US and Canada, sales have remained healthy, mainly due to a decrease in local supply and higher sales from our Grayling mill.

Sawn timber

During the third quarter, the demand for sawn timber was affected mainly by the ongoing US-China trade war and due to oversupply, particularly in Asia and Oceania, which are one of our main markets. Sales volume decreased by 5.1%. In remanufactured wood products, North America, which is one of our main markets, showed positive results due to the introduction of new products and less competition from Chinese producers because of the tariffs imposed by the US.

Plywood

Sales volume increased 15.1%, with the US demand remaining positive. The oversupply from Brazil, Chile and China and a generalized low global demand led to some price decreases.

 

4


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Ratio Analysis of the Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

5. ANALYSIS OF CASH FLOW

The main components of cash flow in each period are as follows:

 

     09-30-2019
ThU.S.$
     09-30-2018
ThU.S.$
 

Positive (negative) Cash flow

     

Net cash flows from operating activities

     505,880        867,092  

Cash flows from (used in) financing activities:

     

Loan and bond obtention and payments

     715,036        (17,299

Payment of lease liabilities

     (59,868      (5,236

Dividends paid

     (182,109      (114,689

Others

     (7,853      (728

Cash flows from (used in) investment activities:

     

Purchase and sale of property, plant and equipment

     (645,007      (386,164

Purchase and sale of biological assets

     (174,064      (164,878

Purchase and sale of intangible assets

     (15,266      (791

Additions (Disposals), Investments in joint ventures and associates

     (70,211      (17,550

Dividends received

     13,007        10,330  

Others

     346        (298
  

 

 

    

 

 

 

Positive (negative) net cash flow

     79,891        170,385  
  

 

 

    

 

 

 

Cash flow from operating activities shows a lower positive balance of MU.S.$506 for the current period, representing a negative variation of MU.S.$361 compared to the same period of 2018, resulting mainly from higher tax payments and higher payments to accounts payables.

The financing cash flow shows a positive balance of MU.S.$465 for the current period, representing a variation in respect of the same period of 2018 (negative balance of MU.S.$138), resulting mainly from bonds issuances, which was offset by higher dividends payments.

Regarding the investment cash flow, the current period shows a higher negative balance of MU.S.$891 (compared to the negative balance MU.S.$559 for the same period of 2018), mainly due to higher disbursements for the purchase of property, plant and equipment and the purchase of plants to Masisa in Mexico, offset by the disposal of Puertos y Logística S.A.

 

5


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Ratio Analysis of the Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

6. MARKET RISK ANALYSIS

In respect of the economic risks resulting from interest rate variations, the Company maintains, as of September 30, 2019, a ratio of fixed rate debt to total consolidated debt of approximately 89.2%, which we believe is consistent with industry standards.

Regarding variations in prices of pulp and forestry products, the Company does not participate in futures trading as to maintain one of the lowest cost structures in the industry, the risks for price fluctuations are bounded.

The Company and most of its subsidiaries maintain their accounting records and prepare their financial statements in U.S. dollars. Both the accounts receivable and most financial liabilities are denominated in U.S. dollars or are covered by an exchange rate swap, as well as most of their revenues. As a result, exposure to changes in the exchange rate has decreased significantly.

In the Interim Consolidated Financial Statements as of September 30, 2019, a detailed analysis of the risks associated with the business of Arauco is available (See Note 23).

 

6


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

 

     Note    09-30-2019
ThU.S.$
     12-31-2018
ThU.S.$
 

Assets

        

Current Assets

        

Cash and cash equivalents

   4-23      1,142,230        1,075,942  

Other current financial assets

   23      368        497  

Other current non-financial assets

   25      168,909        129,854  

Trade and other current receivables

   23      773,521        839,184  

Accounts receivable from related companies

   13      6,211        7,324  

Current inventories

   6      1,074,760        1,030,196  

Current biological assets

   20      324,374        315,924  

Current tax assets

   5      106,795        36,513  

Total Current Assets other than assets or disposal groups classified as held for sale

        3,597,168        3,435,434  

Non-Current Assets or disposal groups classified as held for sale

   22      5,507        5,726  

Non-Current Assets or disposal groups classified as held for sale or as held for distribution to owners

        5,507        5,726  

Total Current Assets

        3,602,675        3,441,160  

Non-Current Assets

        

Other non-current financial assets

   23      31,272        20,346  

Other non-current non-financial assets

   25      93,247        86,948  

Trade and other non-current receivables

   23      11,256        15,149  

Accounts receivable from related companies, non-current

   13      —          481  

Investments accounted for using equity method

   15-16      284,815        358,053  

Intangible assets other than goodwill

   19      96,743        90,093  

Goodwill

   17      73,521        65,851  

Property, plant and equipment

   7      7,773,091        7,174,693  

Non-current biological assets

   20      3,308,594        3,336,339  

Deferred tax assets

   5      6,589        4,635  

Total Non-Current Assets

        11,679,128        11,152,588  

Total Assets

        15,281,803        14,593,748  
     

 

 

    

 

 

 

The accompanying notes are an integral part of these interim consolidated financial statements.

 

7


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION (continued)

 

     Note    09-30-2019
ThU.S.$
    12-31-2018
ThU.S.$
 

Equity and Liabilities

       

Liabilities

       

Current Liabilities

       

Other current financial liabilities

   23      557,453       537,596  

Trade and other current payables

   23      696,815       659,618  

Accounts payable to related companies

   13-23      4,512       10,229  

Other current provisions

   18      1,264       413  

Current tax liabilities

   5      1,937       153,642  

Current provisions for employee benefits

   10      5,621       5,656  

Other current non-financial liabilities

   25      115,207       212,610  

Total Current Liabilities other than assets included in disposal groups classified as held for sale

        1,382,809       1,579,764  

Total Current Liabilities

        1,382,809       1,579,764  

Non-Current Liabilities

       

Other non-current financial liabilities

   23      4,951,257       4,044,279  

Non-current payables

        2,230       2,230  

Other non-current provisions

   18      31,830       33,884  

Deferred tax liabilities

   5      1,371,811       1,417,658  

Non-current provisions for employee benefits

   10      65,118       64,895  

Other non-current non-financial liabilities

   25      110,319       112,067  

Total Non-Current Liabilities

        6,532,565       5,675,013  

Total Liabilities

        7,915,374       7,254,777  

Equity

       

Issued capital

   3      353,618       353,618  

Retained earnings

        7,891,990       7,824,045  

Other reserves

        (914,838     (875,884

Equity attributable to parent company

        7,330,770       7,301,779  

Non-controlling interests

        35,659       37,192  

Total Equity

        7,366,429       7,338,971  

Total Equity and Liabilities

        15,281,803       14,593,748  
     

 

 

   

 

 

 

The accompanying notes are an integral part of these interim consolidated financial statements.

 

8


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

INTERIM CONSOLIDATED STATEMENTS OF PROFIT OR LOSS

 

          January-September     July-September  
          2019     2018     2019     2018  
     Note    ThU.S.$     ThU.S.$     ThU.S.$     ThU.S.$  

Statements of profit or loss

           

Revenue

   9      4,126,911       4,573,911       1,387,155       1,549,920  

Cost of sales

   3      (2,960,167     (2,796,546     (1,054,296     (938,484

Gross profit

        1,166,744       1,777,365       332,859       611,436  

Other income

   3      173,552       103,173       41,600       36,714  

Distribution costs

   3      (448,587     (414,819     (160,409     (147,114

Administrative expenses

   3      (427,939     (416,266     (140,435     (133,799

Other expense

   3      (87,184     (52,836     (37,178     (19,217

Profit from operating activities

        376,586       996,617       36,437       348,020  

Finance income

   3      22,328       12,843       7,483       5,498  

Finance costs

   3      (192,718     (159,319     (65,778     (56,238

Share of profit of associates and joint ventures accounted for using equity method

   3-15      3,881       28,689       (5,776     4,680  

Exchange rate differences

        (19,509     (22,267     (12,290     (6,037

Profit before income tax

        190,568       856,563       (39,924     295,923  

Income tax expense

   5      (36,636     (199,926     10,329       (75,230

Net Profit

        153,932       656,637       (29,595     220,693  
     

 

 

   

 

 

   

 

 

   

 

 

 

Net profit attributable to

           

Net profit attributable to Parent company

        153,682       657,075       (29,477     220,840  

Net profit attributable to Non-controlling interests

        250       (438     (118     (147

Net Profit

        153,932       656,637       (29,595     220,693  
     

 

 

   

 

 

   

 

 

   

 

 

 

Basic and diluted earnings per share (in U.S.$ per share)

           

Basic and diluted earnings per share from continuing operations

        1.3581       5.8066       (0.2605     1.9516  
     

 

 

   

 

 

   

 

 

   

 

 

 

Basic and diluted earnings per share

        1.3581       5.8066       (0.2605     1.9516  
     

 

 

   

 

 

   

 

 

   

 

 

 

The accompanying notes are an integral part of these interim consolidated financial statements.

 

9


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

 

            January-September     July-September  
            2019     2018     2019     2018  
     Note      ThU.S.$     ThU.S.$     ThU.S.$     ThU.S.$  

Net profit

        153,932       656,637       (29,595     220,693  

Components of other comprehensive income that will not be reclassified to profit or loss before tax:

           

Other comprehensive income before tax actuarial gain (losses) on defined benefit plans

     10        1,174       (1,863     675       (178

Other Comprehensive Income that will not be reclassified to profit or loss before tax

        1,174       (1,863     (333     (178

Components of other comprehensive income that will be reclassified to profit or loss before tax:

           

Exchange differences on translation

           

Gains (losses) on exchange differences on translation, before tax

     11        (76,473     (202,229     (89,952     (34,369

Other Comprehensive Income before tax exchange differences on translation

        (76,473     (202,229     (89,952     (34,369

Cash flow hedges

           

Gains (losses) on cash flow hedges, before tax

     23        35,516       63,363       3,118       11,972  

Recycle of cash flow hedges to profit or loss before tax

     23        (15,465     (8,558     (2,558     (2,438

Other Comprehensive Income before tax Cash flow hedges

        20,051       54,805       560       9,534  

Share of other comprehensive income of associates and joint ventures accounted for using equity method that will be reclassified to profit or loss before tax

        25,938       (3,095     17,776       (2,587

Share of other comprehensive income of associates and joint ventures accounted for using equity method that will be reclassified to profit or loss before tax

        25,938       (3,095     17,776       (2,587

Other Comprehensive income that will be reclassified to profit or loss before tax

        (30,484     (150,519     (71,616     (27,422

Income tax relating to components of other comprehensive income that will not be reclassified to profit or loss before tax

           

Income tax relating to actuarial losses on defined benefit plans

        (317     503       (182     48  

Income tax relating to components of other comprehensive Income that will not be reclassified to profit or loss before tax

        (317     503       (182     48  

Income tax relating to components of other comprehensive Income that will be reclassified to profit or loss before tax

           

Income tax relating to cash flow hedges

     5        (4,458     (14,971     701       (2,679

Income tax relating to share of other comprehensive income of associates and joint ventures accounted for using equity method that will be reclassified to profit or loss

        (6,467     575       (4,296     2,097  

Income tax relating to components of other comprehensive income that will be reclassified to profit or loss

        (10,925     (14,396     (3,595     (582

Other comprehensive income (loss)

        (40,552     (166,275     (74,718     (28,134

Comprehensive income (loss)

        113,380       490,362       (105,094     192,559  
     

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive Income (loss) attributable to

           

Comprehensive income (loss), attributable to Owners of parent company

        114,728       495,692       (102,415     193,481  

Comprehensive income (loss), attributable to Non-controlling interests

        (1,348     (5,330     (1,898     (922

Total comprehensive income (loss)

        113,380       490,362       (104,313     192,559  
     

 

 

   

 

 

   

 

 

   

 

 

 

The accompanying notes are an integral part of these interim consolidated financial statements.

 

10


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

 

09-30-2019

   Issued
Capital
ThU.S.$
     Reserve of
exchange
differences
on
translation
ThU.S.$
    Reserve
of cash
flow
hedges
ThU.S.$
     Reserve
of
actuarial
losses on
defined
benefit
plans
ThU.S.$
    Other
Reserves
ThU.S.$
    Total
other
Reserves
ThU.S.$
    Retained
Earnings
ThU.S.$
    Equity
attributable
to owners of
parent
ThU.S.$
    Non-
controlling
interests
ThU.S.$
    Total
Equity
ThU.S.$
 

Opening balance at 01-01-2019

     353,618        (872,395     13,395        (17,571     687       (875,884     7,824,045       7,301,779       37,192       7,338,971  

Increase (decrease) for changes in accounting policies

     —          —         —          —         —         —         (107     (107     —         (107

Restated opening balance

     353,618        (872,395     13,395        (17,571     687       (875,884     7,823,938       7,301,672       37,192       7,338,864  

Changes in Equity:

                      

Comprehensive income

                      

Net profit

     —          —         —          —         —         —         153,682       153,682       250       153,932  

Other comprehensive income, net of tax

     —          (74,871     15,593        853       19,471       (38,954     —         (38,954     (1,598     (40,552

Comprehensive income

     —          (74,871     15,593        853       19,471       (38,954     153,682       114,728       (1,348     113,380  

Dividends

     —          —         —          —         —         —         (74,200     (74,200     (128     (74,328

Increase (decrease) from transfers and other changes

     —          —         —          —         —         —         (11,430     (11,430     (57     (11,487

Changes in equity

     —          (74,871     15,593        853       19,471       (38,954     68,052       29,098       (1,533     27,565  

Closing balance at 09-30-2019

     353,618        (947,266     28,988        (16,718     20,158       (914,838     7,891,990       7,330,770       35,659       7,366,536  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

09-30-2018

   Issued
Capital
ThU.S.$
     Reserve of
exchange
differences
on
translation
ThU.S.$
    Reserve of
cash flow
hedges
ThU.S.$
     Reserve of
actuarial
losses on
defined
benefit
plans
ThU.S.$
    Other
Reserves
ThU.S.$
    Total other
Reserves
ThU.S.$
    Retained
Earnings
ThU.S.$
    Equity
attributable
to owners of
parent
ThU.S.$
    Non-
controlling
interests
ThU.S.$
    Total
Equity
ThU.S.$
 

Opening balance at 01-01-2018

     353,618        (691,772     4,752        (18,926     2,168       (703,778     7,425,133       7,074,973       41,920       7,116,893  

Increase (decrease) for changes in accounting policies

     —          —         —          —         —         (1,918     (1,956     (3,874     —         (3,874

Restated opening balance

     353,618        (691,772     2,834        (18,926     2,168       (705,696     7,423,177       7,071,099       41,920       7,113,019  

Changes in Equity:

                      

Comprehensive income

                      

Net profit

     —          —         —          —         —         —         657,075       657,075       (438     656,637  

Other comprehensive income, net of tax

     —          (197,336     39,834        (1,360     (2,520     (161,382           (161,382     (4,893     (166,275

Comprehensive income

     —          (197,336     39,834        (1,360     (2,520     (161,382     657,075       495,693       (5,331     490,362  

Dividends

     —          —         —          —         —         —         (284,511     (284,511     (90     (284,601

Increase (decrease) from transfers and other changes

     —          —         —          —         —         —         (172     (172     —         (172

Changes in equity

     —          (197,336     39,834        (1,360     (2,520     (161,382     372,392       211,010       (5,421     205,589  

Closing balance at 09-30-2018

     353,618        (889,108     42,668        (20,286     (352     (867,078     7,795,569       7,282,109       36,499       7,318,608  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The accompanying notes are an integral part of these interim consolidated financial statements.

 

11


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS

 

     For the years ended September 30,  
     2019     2018  
     ThU.S.$     ThU.S.$  

STATEMENTS OF CASH FLOWS

    

Cash Flows from (used in) Operating Activities

    

Classes of cash receipts from operating activities

    

Receipts from sales of goods and rendering of services

     4,462,712       4,442,076  

Other cash receipts from operating activities

     345,537       288,458  

Classes of cash payments

    

Payments to suppliers for goods and services

     (3,311,656     (3,090,396

Payments to and on behalf of employees

     (469,077     (423,270

Other cash payments from operating activities

     (104,399     (164,262

Interest paid

     (159,961     (128,590

Interest received

     21,025       7,229  

Income taxes paid

     (273,509     (60,225

Other inflows (outflows) of cash, net

     (4,792     (3,928

Net Cash flow from Operating Activities

     505,880       867,092  
  

 

 

   

 

 

 

Cash flows from (used in) Investing Activities

    

Cash flow from loss of control of subsidiaries and other businesses

     102,080       —    

Cash flow used in obtaining control of subsidiaries or other businesses

     (171,821     (16,592

Cash used for the purchase of non-controlling interests

     (470     (960

Other cash receipts from sales of equity or debt instruments in other entities

     —         2  

Proceeds from sale of property, plant and equipment

     7,516       6,516  

Purchase of property, plant and equipment

     (652,523     (392,680

Purchase of intangible assets

     (15,266     (791

Proceeds from sales of other long-term assets

     3,639       3,235  

Purchase of other non-current assets

     (177,703     (168,113

Dividends received

     13,007       10,330  

Other inflows (outflows) of cash, net

     346       298  

Cash flows from (used in) Investing Activities

     (891,195     (558,755
  

 

 

   

 

 

 

Cash flows from (used in) Financing Activities

    

Total borrowings obtained

     1,146,234       445,474  

Debt obtained in long-term

     1,129,127       90,000  

Debt obtained in short-term

     17,107       355,474  

Repayments of borrowings

     (431,198     (462,773

Payments of lease liabilities

     (59,868     (5,236

Dividends paid

     (182,109     (114,689

Other outflows of cash, net

     (7,853     (728

Cash flows from (used in) Financing Activities

     465,206       (137,952
  

 

 

   

 

 

 

Net increase (decrease) in Cash and Cash Equivalents before effect of exchange rate changes

     79,891       170,385  

Effect of exchange rate changes on cash and cash equivalents

     (13,603     (25,485
  

 

 

   

 

 

 

Net increase (decrease) of Cash and Cash Equivalents

     66,288       144,900  

Cash and cash equivalents, at the beginning of the period

     1,075,942       589,886  

Cash and cash equivalents, at the end of the period

     1,142,230       734,786  
  

 

 

   

 

 

 

The accompanying notes are an integral part of these interim consolidated financial statements.

 

12


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2019 AND 2018 AND DECEMBER 31, 2018

NOTE 1. PRESENTATION OF INTERIM CONSOLIDATED FINANCIAL STATEMENTS

Entity Information

Celulosa Arauco y Constitución S.A. and subsidiaries, (hereafter “Arauco” or the “Company”), tax identification number 93,458,000-1, is a closely held corporation, that was registered in the Securities Registry (the “Registry”) of the Chilean Commission for the Financial Market (“CMF”) as No. 042 on June 14, 1982. Additionally, the Company is registered as a non-accelerated filer in the Securities and Exchange Commission (SEC) of the United States of America.

The Company’s head office address is El Golf Avenue 150, 14th floor, Las Condes, Santiago, Chile.

Arauco is principally engaged in the production and sale of products related to the forestry and timber industries. Its main operations are focused on business areas of pulp, wood products and forestry.

As of September 30, 2019, Arauco is controlled by Empresas Copec S.A., tax identification number 90,690,000-9, which owns 99.9780% of Arauco, and is registered in the Securities Registry as No. 0028. Each of the above mentioned companies is subject to the oversight of the CMF.

Moreover, Empresas Copec S.A. is controlled by the public corporation AntarChile S.A., tax identification number 96,556,310-5, which owns 60.8208% of Empresas Copec S.A. Furthermore, the ultimate shareholders of AntarChile S.A. and, consequently, of Empresas Copec S.A., are Mrs. María Noseda Zambra de Angelini, Mr. Roberto Angelini Rossi and Mrs. Patricia Angelini Rossi. It is noted in this regard, that Mrs. María Noseda Zambra de Angelini passed away on April 15, 2018, and the effective possession of her property is in process. More details of the control of Celulosa Arauco y Constitución S.A. can be obtained from its Annual Report 2018, which appears on its website.

Arauco’s Interim Consolidated Financial Statements were prepared on a going concern basis.

 

13


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Presentation of Interim Consolidated Financial Statements

The Interim Consolidated Financial Statements presented by Arauco are comprised by the following:

 

   

Interim Consolidated Statements of Financial Position as of September 30, 2019 and December 31, 2018.

 

   

Interim Consolidated Statements of Profit or Loss for the periods ended September 30, 2019 and 2018.

 

   

Interim Consolidated Statements of Comprehensive Income for the periods ended September 30, 2019 and 2018.

 

   

Interim Consolidated Statements of Changes in Equity for the periods ended September 30, 2019 and 2018.

 

   

Interim Consolidated Statements of Cash Flows for the periods ended September 30, 2019 and 2018.

 

   

Explanatory disclosures (notes)

Period Covered by the Interim Consolidated Financial Statements

Nine-month period ended September 30, 2019 and 2018.

Date of Approval of the Interim Consolidated Financial Statements

These interim consolidated financial statements were approved by the Board of Directors of the Company (the “Board”) at the Extraordinary Meeting No. 620 on November 8, 2019.

Abbreviations used in this report:

IFRS - International Financial Reporting Standards

IASB - International Accounting Standards Board

IAS - International Accounting Standards

IFRIC - International Financial Reporting Standards Interpretations Committee

MU.S.$ - Millions of U.S. dollars

ThU.S.$ - Thousands of U.S. dollars

U.F. - Inflation index-linked units of account

UTA - Annual Tax Unit

ICMS - Tax movement of inventories and services (Brazil)

Functional and Presentation Currency

Arauco and most of its subsidiaries determined the United States (“U.S.”) Dollar as its functional currency since the majority of its revenues from sales of its products are derived from exports denominated in U.S. Dollars, while their costs of sales are to a large extent related or indexed to the U.S. Dollar.

For the pulp reportable segment, most of the sales are exports denominated in U.S. Dollars and costs are mainly related to plantation costs which are settled in U.S. Dollars.

For the wood products and forestry reportable segments, although total sales include a mix of domestic and exports sales, prices of the products are established in U.S. Dollars, which is also the case for the cost structure of the related raw materials.

 

14


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

In relation to the cost of sales, although labor and services costs are generally billed and paid in local currency, these costs are not as significant as the costs of raw materials, which are driven mainly by global markets and therefore, influenced mostly by the U.S. Dollar.

The currency used to finance operations is mainly the U.S. Dollar.

The presentation currency of the interim consolidated financial statements is the U.S. Dollar. Figures on these interim consolidated financial statements are presented in thousands of U.S. Dollar (ThU.S.$).

Summary of significant accounting policies

 

a)

Basis for preparation of the interim consolidated financial statements

The interim consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB) and they represent the explicit and unreserved adoption of IFRS.

The interim consolidated financial statements have been prepared on a historical cost basis, except for biological assets and certain derivative financial instruments which are measured at revalued amounts or fair value at the end of each period as explained in the following significant accounting policies.

 

b)

Critical accounting estimates and judgments

The preparation of these interim consolidated financial statements, in accordance with IFRS, requires management to make estimates and assumptions that affect the carrying amounts reported. These estimates are based on historical experience and various other assumptions that are considered to be reasonable. Actual results may differ from these estimates. Management believes that the accounting policies below are the critical judgments that have the most significant effect on the amounts recognized in the interim consolidated financial statements.

- Biological Assets

The recovery of forest plantations is based on discounted cash flow models which means that the fair value of biological assets is calculated using cash flows from continuing operations on a discounted basis, based on our sustainable forest management plans and the estimated growth of forests.

These discounted cash flows require estimates in growth, harvest, sales prices and costs; therefore, it is important that management makes appropriate estimates of future levels and trends for sales and costs, as well as conduct regular surveys of the forests to establish the volumes of wood available for harvesting and their current growth rates. The main considerations used to measure forest plantations are presented in Note 20, including a sensitivity analysis.

 

15


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

- Goodwill

Goodwill represents the excess of the acquisition cost over the fair value of the Group’s holding in the identifiable net assets of the acquired subsidiary at the date of acquisition. The aforementioned fair value is determined whether based on assessments and/or the discounted future flow method using hypotheses in their determination, such as sales prices and industry indexes, among others. See Note 17.

- Litigation and Contingencies

Arauco and its subsidiaries are subject to certain litigation proceedings. Future impact on Arauco’s financial condition derived from such litigations is estimated by management, in collaboration with its legal advisors. Arauco applies judgment when interpreting the reports of its legal advisors who provide updated estimates of the legal contingencies at each reporting period and/or at each time a modification is determined to be necessary. For a description of current litigations see Note 18.

 

c)

Consolidation

The interim consolidated financial statements include all entities over which Arauco has the power to direct the relevant financial and operating activities. Subsidiaries are consolidated from the date on which control is obtained and up to the date that control ceases.

Specifically, a company controls an investee or subsidiary if, and only if, they have all of the following:

(a) power over the investee, i.e. the investor has existing rights which give it the ability to direct the relevant activities (the activities that significantly affect the investee’s returns);

(b) exposure or rights to variable returns from involvement with the investee; and

(c) the ability to use power over the investee to affect the amount of the investor’s returns.

When Arauco holds less than the majority of the voting rights in a company in which it participates, it nonetheless has the power over said company - when these voting rights are enough - to grant it in practice the ability to unilaterally direct said company’s relevant activities. Arauco takes into account all facts and circumstances in order to assess if the voting rights in a company in which it participates are enough for granting it the power, including:

a) the size of the investor’s holding of voting rights relative to the size and dispersion of holdings of the other vote holders;

b) potential voting rights held by the investor, other vote holders or other parties;

c) rights arising from other contractual arrangements; and

d) any additional facts and circumstances that indicate the investor has, or does not have, the current ability to direct the relevant activities at the time that decisions need to be made, including voting patterns at previous shareholders’ meetings.

The Company will reevaluate whether or not it holds control of a company in which participates if the facts and circumstances indicate that changes have occurred in one or more of the three elements of control mentioned above.

 

16


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Consolidation of an investee shall begin from the date the investor obtains control of the investee and cease when the investor loses control of the investee. An entity includes the income and expenses of an acquired or sold subsidiary in the consolidated financial statements from the date it gains control until the date when the entity ceases to control the subsidiary.

The profit or loss of each component of other comprehensive income is attributed to owners of the parent company and the non-controlling interest, as appropriate. Total comprehensive income is attributed to the owners of the parent company and non-controlling interests even if the results of the non-controlling interest have a deficit balance.

If a subsidiary uses accounting policies other than those adopted in the consolidated financial statements for transactions and other events in similar circumstances, appropriate adjustments are made to the interim consolidated financial statements of subsidiaries in order to ensure compliance with Arauco’s accounting policies.

All intercompany transactions and unrealized gains and losses from subsidiaries have been fully eliminated from these interim consolidated financial statements and non-controlling interest is presented in the interim consolidated statement of financial position within equity, separately from the equity of the owners of the parent company.

The interim consolidated financial statements at the end of this period include the assets, liabilities, income and expenses of the subsidiaries shown in Note 13.

Certain consolidated subsidiaries have Brazilian Real, Argentine Pesos, Canadian Dollars and Chilean Pesos as their functional currencies. For consolidation purposes, the financial statements of those subsidiaries have been prepared in accordance with IFRS and translated as indicated in Note 1 (e) (ii).

A parent company will present non-controlling interests in the interim consolidated statement of financial position within equity, separately from the equity of the owners of the parent company.

d)    Segments

Arauco has defined its reportable segments according to its business areas, based on the products and services sold to its customers. This definition is consistent with the management, resource allocation and performance assessment made by key personnel responsible for making relevant decisions related to the Company’s operation. The personnel responsible for making such decisions are the Executive Vice-president and the Chief Executive Officer who are the highest authorities for making decisions and are supported by the Corporate Managing Directors of each segment.

Based on the aforementioned process, the Company has established reportable segments according to the following business units:    

 

   

Pulp

 

   

Wood products

 

   

Forestry

Refer to Note 24 for detailed financial information by reportable segment.

 

17


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

e)

Functional currency

 

(i)

Functional currency

All items in the financial statements of Arauco and each of its subsidiaries, associates and jointly controlled entities are measured using the currency of the primary economic environment in which each entity operates (the functional currency). The interim consolidated financial statements are presented in U.S. dollars, which is Arauco’s functional and presentation currency.

 

(ii)

Translation to the presentation currency of Arauco

For the purposes of presenting interim consolidated financial statements, assets and liabilities of Arauco’s operations in a functional currency different from Arauco’s are translated into U.S. dollars using exchange rates prevailing at the end of each reporting period. Income and expense items are translated at the average exchange rates for the period, unless exchange rates fluctuate significantly during that period, in which case the exchange rates at the dates of the transactions are used. Exchange rate differences are recognized in other comprehensive income and accumulated in “Other reserves” within–equity.

 

(iii)

Foreign Currency Transactions

Transactions in currencies other than the functional currency are recognized at the exchange rates prevailing at the dates of the transactions. Profit or loss on transactions in currencies other than the functional currency resulting from the settlement of such transactions and from the translation at year-end exchange rates of monetary assets and liabilities denominated in foreign currencies, are recognized in the statements of profit or loss, except those which are recorded in other comprehensive income and accumulated in equity such as cash flows hedging derivatives.

 

f)

Cash and cash equivalents

Cash and cash equivalents include cash-on-hand, deposits held on demand at financial entities and other short term highly liquid investments with an original maturity of three months or less and which are subject to an insignificant risk of changes in value.

 

g)

Financial Instruments

Financial assets

Initial classification

Arauco classifies its financial assets into the following categories: fair value through profit or loss and amortized cost.

Arauco does not have financial assets at fair value through other comprehensive income.

The classification is based on the business model used to manage the assets and the characteristics of their contractual cash flows.

 

18


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Management determines the classification of its financial assets at the time of their initial recognition.

(a) Financial assets at fair value through profit or loss: these instruments are initially measured at fair value. Net income and losses, including any income from interest or dividends, are registered in the profit or loss of the period. Financial assets are classified in the category of financial assets at fair value through profit or loss when they are maintained for negotiation or designated in their initial registration as assets at fair value through profit or loss. A financial asset can be classified in this category if it is acquired mainly for the purposes of being sold in the short-term. Gain or losses of assets held for negotiations are registered in the consolidated statements of Profit or Loss, and the related interest is registered independently as financial income. Derivatives are classified as acquired for negotiation also unless they are designated as hedging instruments.

(b) Assets measured at amortized cost: they are initially registered at the fair value of the transaction, adding or subtracting the transaction costs that are directly attributable to the issuance of the financial asset or financial liability. The financial asset is maintained within a business model, the objective of which is to maintain financial assets to obtain contractual cash flows and the contractual conditions of the asset give rise, on specified dates, to cash flows that are solely payments of principal and interests (“SPPI”) over the amount of the outstanding principal.

Subsequent measurement

Financial instruments are subsequently measured at fair value through profit or loss or amortized cost.

The classification is based on two criteria: i) the Company’s business model for the management of financial instruments, and ii) whether the contractual cash flows related to the financial instruments represent “Solely Payments of Principal and Interests”.

a) Financial assets at fair value through profit or loss: these instruments are subsequently measured at fair value. Net earnings and losses, including income from interests and dividends, are registered as profits or losses for the period. These instruments are held for negotiation and they are mainly acquired to be sold in the short term. Derivatives are also classified as held for negotiation, unless they are registered as hedging instruments. Financial instruments of this type are classified as Other Current and Non-Current Financial Assets. They are subsequently valuated by determining their fair value, registering changes in value in the interim consolidated statements of Profit or Loss, in the items of Financial Income or Financial Costs.

b) Financial assets measured at amortized cost: These instruments are subsequently measured at amortized cost minus accumulated amortizations, using the effective interest method and adjusted by loss allowance and volume discounts, in the case of financial assets. Financial income and expenses, foreign exchange income and losses, and impairment are registered in results. Any earnings or losses due to initial or subsequent reductions of the value of the asset are registered in the statement of profit or loss of the period. Loans and receivables are non-derivative financial instruments with fixed or determinable payments not traded in any active market. They are registered at amortized cost, registering accrued conditions directly in profit or loss.

 

19


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Arauco measures accumulated losses in a quantity equivalent to expected credit losses during the lifelong commitment. Expected credit losses are based on contractual cash flow differences based on the allowance of each contract and the cash flows that Arauco expects. The difference is then discounted based on an approximation of the asset’s original effective interest rate. The asset’s carrying value is reduced as the allowance is used, and the loss is recognized in sales expenses in the financial statements. When an account receivable cannot be collected, it is regularized against the allowance account for receivables. Subsequent recoveries of previously impaired amounts are recognized as a debit in distribution costs.

Derivative financial instruments are explained in Note 1 h).

Financial liabilities

Arauco classifies its financial liabilities as follows: fair value through profit or loss, derivatives designated as effective hedging instruments and amortized costs.

Management determines the classification of its financial liabilities upon initial recognition. Financial liabilities are derecognized when the obligation is cancelled, settled or expired. When an existing financial liability is replaced with another of the same provider under substantially different terms, or where the terms of an existing liability are substantially amended, such exchange or modification is treated as a write-off of the original liability, with a new liability being recognized, and the difference between the respective carrying amounts is recognized in the interim consolidated statement of profit or loss.

Financial liabilities are initially recognized at fair value, and in the case of loans, they include the costs directly attributable to the transaction. The subsequent measurement of the financial liabilities depends on their classification:

Financial Liabilities at fair value through profit or loss

Financial liabilities are included in the category of financial liabilities at fair value through profit or loss when they are held for trading or originally designated at fair value through profit or loss. Income and losses from liabilities held for trading are recognized in profit or loss. This category includes non-designated derivatives for hedging accounting.

Financial Liabilities at amortized cost

Other financial liabilities are subsequently valued at their amortized cost based on the effective interest rate method. The amortized cost is calculated taking into account any premium or acquisition discount, and includes the costs of transactions that are an integral part of the effective interest rate. This category includes Commercial Accounts Payable and Other Accounts Payable, lease liabilities, as well as the loans included in Other Current and Non-Current Financial Liabilities.

 

20


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

h)

Derivative financial instruments

(i) Derivative Financial Instruments - The Company enters into a variety of derivative financial instruments to manage its exposure to interest rate and foreign exchange rate risks, including foreign exchange forward contracts, interest rate swaps, currency swaps and zero cost collar contracts. The Company’s policy is to enter into derivatives contracts only for economic hedging purposes and there are no instruments with speculation objectives.

Derivatives are initially recognized at fair value at the date the derivative contracts are entered into and are subsequently re-measured at fair value at the end of each reporting period. The resulting gain or loss is recognized in profit or loss unless the derivative is designated as a hedging instrument and complies with hedge accounting requirements, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

(ii) Embedded derivatives - The Company assesses the existence of embedded derivatives in financial instrument contracts. Derivatives embedded in non-derivative host contracts are treated as separate derivatives when they meet the definition of a derivative, their risks and characteristics are not closely related to those of the host contracts and the contracts are not measured at FVTPL as a whole. Arauco has determined that no embedded derivatives currently exist.

(iii) Hedge accounting - The Company designates certain hedging instruments as either fair value hedges or cash flow hedges.

At the inception of the hedge relationship, the entity documents the relationship between the hedging instrument and the hedged item, along with its risk management objectives and its strategy for undertaking various hedge transactions. Furthermore, at the inception of the hedge and on an ongoing basis, Arauco documents whether the hedging instrument is highly effective in offsetting changes in fair values or cash flows of the hedged item attributable to the hedged risk.

-Fair Value Hedges - Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognized in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

-Cash flow hedges - The effective portion of changes in the fair value of derivatives that are designated and qualify as cash flow hedges is recognized in other comprehensive income and accumulated under the heading of cash flow hedging reserve. The gain or loss relating to the ineffective portion is recognized immediately in profit or loss, and is included in the Finance costs line item in the interim consolidated statement of profit or loss. Amounts previously recognized in other comprehensive income are reclassified to profit or loss in the periods when the hedged item affects profit or loss, in the same line as the recognized hedged item.

Hedge accounting is discontinued when the Group revokes the hedging relationship, when the hedging instrument expires or is sold, terminated, or exercised, or when it no longer qualifies for hedge accounting. Any gain or loss recognized in other comprehensive income and accumulated in equity at that time remains in equity and is recognized when the forecasted transaction is ultimately recognized in profit or loss. When a forecasted transaction is no longer expected to occur, the gain or loss accumulated in equity is recognized immediately in profit or loss.

 

21


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

i)

Inventories

Inventories are measured at the lower of cost or net realizable value. Cost is determined using the weighted average cost method.

The cost of finished and in process products includes the cost of raw materials, direct labor, other direct costs and manufacturing overhead expenses.

Initial costs of harvested wood are determined at fair value less cost of sale at the point of harvest.

Biological assets are transferred to inventories when forests are harvested.

Net realizable value is the estimated selling price in the ordinary course of business less the estimated costs of completion and the estimated costs necessary to make the sale.

When market conditions result in the production costs of a product exceeding its net realizable value, the inventories are written-down to their net realizable value. This write-down also includes obsolescence amounts resulting from slow moving inventories and technical obsolescence.

Spare parts that will be consumed in a period of less than twelve months are presented in inventories and recognized as an expense when they are consumed.

 

j)

Non-current assets held for sale

The Group classifies certain property, plant and equipment, intangible assets, investments in associates and disposal groups (groups of assets to be sold together with their directly associated liabilities) as non-current assets held for sale which as of the date of the interim consolidated statements of financial position are the subject of active sale efforts which are estimated to be highly probable.

These assets or disposal groups are measured at the lower of the carrying amount or the fair value less the costs to sell, and are no longer depreciated or amortized from the time they are classified as non-current assets held for sale.

 

22


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

k)

Business Combinations

Arauco applies the acquisition method to account for a business combination. This method requires the identification of the acquirer, determination of the acquisition date, recognition and measurement of the identifiable assets acquired, the liabilities assumed and any non-controlling interest in the acquiree; and recognition and measurement of goodwill or a gain from a bargain purchase. Identifiable assets acquired and liabilities assumed and any contingent liabilities in a business combination are initially measured at fair value at the acquisition date, except:

-deferred tax assets or liabilities, and assets or liabilities related to employee benefit arrangements are recognized and measured in accordance with IAS 12 Income Taxes and IAS 19 respectively;

-liabilities or equity instruments related to share-based payment arrangements of the acquiree or share-based payment arrangements of the Group entered into to replace share-based payment arrangements of the acquiree are measured in accordance with IFRS 3 at the acquisition date; and

-assets (or disposal groups) that are classified as held for sale in accordance with IFRS 5 Non-current Assets Held for Sale and Discontinued Operations are measured in accordance with such standard.

Acquisition-related costs are accounted for as expenses when they are incurred, except for costs to issue debt or equity securities which are recognized in accordance with IAS 32 and IFRS 9.

A parent will present non-controlling interests in the interim consolidated statement of financial position within equity, separately from the equity of the owners of the parent company.

Changes in the ownership interest of a parent in its subsidiary that do not result in a loss of control are treated as equity transactions. Any difference between the amount by which non-controlling interests are adjusted and the fair value of the consideration paid or received is recognized directly in equity and attributed to owners of the parent company. No adjustment is made to the carrying amount of goodwill, neither gains nor losses are recognized in the statement of profit or loss.

Non-controlling interests that are present ownership interests and entitle their holders to a proportionate share of the entity’s net assets in the event of liquidation may initially be measured either at fair value or at the present ownership instruments’ proportionate share of non-controlling interests, in the recognized amounts of the acquirer’s identifiable net assets. The choice is made on a transaction-by-transaction basis.

Arauco measures the fair value of the acquired company in the business combination achieved in each stage (“step acquisition”), recognizing the effects of remeasurement of previously held equity in the acquiree in the statements of profit or loss.

If the initial accounting for a business combination is not completed by the end of the reporting period in which the combination occurs, Arauco reports preliminary amounts for the items for which the accounting is incomplete. During the measurement period (no more than one year), these preliminary amounts are retrospectively adjusted, or additional assets or liabilities are recognized to reflect new information about facts and circumstances that existed at the acquisition date, if known, would have affected the amounts recognized at that date.

 

23


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Business combinations that are under common control transactions are accounted using as a reference the pooling of interest. Under this method, assets and liabilities related to the transaction carry over the previous carrying values. Any difference between assets and liabilities included in the consolidation and the consideration transferred, is accounted in equity.

 

l)

Investments in associates and joint arrangements

Associates are entities over which Arauco exercises significant influence, but not control. Significant influence is the power to participate in the financial and operating policy decisions of the investee but is not control or joint control over those policies.

Joint arrangement is defined as an entity over which there is joint control, which exists only when the decisions about strategic of activities, both financial and operational, require the unanimous consent of the parties sharing control.

Investments in joint arrangements are classified as a joint venture or as a joint operation. A joint operation is a joint arrangement in which the parties that have joint control of the arrangement (i.e. joint operators) have rights to the assets and obligations for the liabilities, relating to the arrangement. A joint venture is a joint arrangement in which the parties that have joint control of the arrangement (i.e., participants in a joint venture) have rights to the net assets of the arrangement.

Investments in associates and joint ventures are accounted for using the equity method and are initially recognized at cost. Their carrying amount is increased or decreased to recognize the portion corresponding to the statement of profit or loss or to the statement of comprehensive income. Dividends received are recognized by deducting the amount received from the carrying amount of the investment. Arauco’s investment in associates includes goodwill (both net of any accumulated impairment loss).

The investments in joint operations are recognized through consolidation of assets, liabilities and results of operations in relation to Arauco’s ownership percentage.

If the acquisition cost is lower than the fair value of the net assets of the associate acquired, the difference is recognized directly in statement of profit or loss in line Other gains (losses).

Investments in associates and joint ventures are presented in the interim consolidated statement of financial position in the line item “Investments accounted for using equity method”.

If Arauco’s share of losses of an associate or joint venture equals or exceeds its interest in the associate or joint venture, Arauco discontinues recognizing its share of further losses. After Arauco’s carrying value in the investee is reduced to zero, additional losses are provided for, and a liability is recognized, only to the extent that Arauco has incurred legal or constructive obligations or made payments on behalf of the associate or joint venture. If the associate or joint venture subsequently reports profits, Arauco resumes recognizing its share of those profits only after its share of the profits equals the share of losses not recognized.

 

24


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

m)

Intangible assets other than goodwill

After initial recognition, intangible assets with finite useful lives are carried at cost less any accumulated amortization and impairment losses.

Amortization of an intangible asset with a finite useful life is allocated over the asset’s useful life. Amortization begins when the asset is available for use, i.e., when it is in the location and condition necessary for it to be capable of operating in the manner intended by management.

 

(i)

Computer Software

Computer software licenses are capitalized in terms of the costs incurred to acquire and make them compatible with existing software. These costs are amortized over the estimated useful lives of the software.

 

(ii)

Water Rights, Easements and Other Rights

This item includes water rights, easements and other acquired rights recognized at historical cost which have indefinite useful lives as there is no foreseeable limit to the period over which these assets are expected to generate future cash flows. These rights are not amortized, but are tested for impairment at least annually, or when there is any indication that the assets might be impaired.

 

(iii)

Customers and trade relations with customers

Correspond to the valuation over the time of the established relationship with customers, from the sale of products and services through its sales team. These relations will materialize in sales orders, which generate revenue and cost of sales. The useful life has been determined to be 15 years.

 

n)

Goodwill

Goodwill is measured as the excess of the sum of the consideration transferred, the amount of any non-controlling interest in the acquired company, and the fair value of the acquirer’s previously held equity interest in the acquired company (if any) over the net of the acquisition-date amounts of the identifiable assets acquired and the liabilities assumed. If the total of consideration transferred, non-controlling interest recognized and previously held interest measured is less than the fair value of the net assets of the subsidiary acquired in the case of a bargain purchase, the difference is recognized directly in the statements of profit or loss.

Goodwill is not amortized but tested for impairment on annual basis.

After initial recognition, goodwill is measured at cost less any accumulated impairment losses. For purposes of impairment testing, goodwill in a business combination is allocated as of the acquisition date to the cash generating unit or a group of cash generating units expected to benefit from the synergies of the combination irrespective of whether other assets or liabilities of the acquired company are allocated to those units or group of units.

The goodwill generated on acquisitions of foreign companies, is expressed in the functional currency of such foreign company.

 

25


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Goodwill recognized in subsidiaries Arauco Canada Ltd., Arauco do Brasil S.A. and Arauco Argentina S.A., generated on subsidiaries acquisitions whose functional currency is different from the functional currency of the parent company and presentation of these financial statements, are translated into U.S. Dollars at the closing exchange rate.

 

o)

Property, Plant and Equipment

Property, plant and equipment are measured at cost less accumulated depreciation and accumulated impairment. The cost includes expenditures that are directly attributable to the acquisition of the assets.

Subsequent costs, such as improvements and replacement of components, are included in the asset’s carrying amount or recognized as a separate asset, as appropriate, only when it is probable that future economic benefits associated with the item will flow to Arauco and the cost of the item can be measured reliably. The carrying amount of the replaced part is derecognized from property, plant and equipment. All other repairs and maintenance costs are expensed in the period in which they are incurred.

Arauco capitalizes borrowing costs that are directly attributable to the acquisition, construction or production of qualifying assets as part of the cost of those assets, until the assets are ready for their intended use (See Note 12).

Depreciation is calculated by components using the straight-line method.

The useful lives of the items of property, plant and equipment is estimated according to the expected use of the assets. The residual values and useful lives of assets are reviewed and adjusted, if appropriate, annually.

 

p)

Leases

Arauco applies IFRS 16 for recognizing leases in a manner consistent with contracts with similar features and akin circumstances.

At the beginning of a contract, Arauco assesses whether the contract is, or if it contains, a lease. A contract is, or contains, a lease if it transfers the right to control the use of a given asset for a certain period of time, in exchange for consideration.

As of the initial date for recording a lease, Arauco, as lessee, recognizes an asset by the right of use at cost.

The cost of the asset for right of use comprises:

 

  -

The amount of the initial measurement of the lease liability. This measurement is at present value of the payments for leases that have not been disbursed as of that date. Payments for leases are discounted using the incremental interest rate for financial loans;

 

  -

Payments for leases performed prior to or as of the initiation date, minus the lease incentives that have been received;

 

  -

The initial direct costs incurred by the lessee; and

 

  -

An estimation of the costs to be incurred by the lessee when dismantling and eliminating the underlying asset, restoring the location where the same is located, or restoring the underlying asset to the condition required under the terms and conditions of the lease, unless such costs are incurred in order to produce

 

26


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

  inventories. The lessee assumes obligations stemming from such costs either at the commencement date, or as a result of having used the underlying asset during a specific period.

After the initial recognition, Arauco, as lessee, recognizes its asset for right of use by applying the cost model, minus the accumulated depreciation and the impairment losses, and adjusted for remeasurement of the liability for lease.

At the beginning, Arauco in the capacity of lessee, recognizes the lease liability at present value of the lease payments that have not been disbursed as of that date. Lease payments are discounted using the incremental interest rate for financial loans.

After the initial recognition, Arauco, as lessee, recognizes a liability for leases by increasing the book value, so as to reflect the interest over the liability for lease, reducing the amount in order to reflect the payments for leases that have been performed and once again recognizing the book value, so as to reflect the remeasurement and also to reflect the essential fixed payments for leases that have been revised.

Arauco presents the assets by right of use in the Interim Consolidated Statement of Financial Position, within Properties, Plants and Equipment, and are further disclosed in Note 7. Likewise, lease liabilities are included in the Interim Consolidated Statement of Financial Position within Other Current and Non-Current Financial Liabilities, and further disclosed as Lease liabilities in note 23.

 

q)

Biological Assets

IAS 41 requires that biological assets, such as standing trees, are measured at fair value less cost to sell in the statement of financial position. Forestry plantations are accounted for at fair value less costs to sell, based on the presumption that fair values of these assets can be measured reliably.

The measurement of forestry plantations is based on discounted cash flow models whereby the fair value of the biological assets is determined using estimated future cash flows from continuing operations calculated using our sustainable forest management plans and including the estimated growth of the forests. This valuation is performed on the basis of each identifiable farm block and for each type of tree.

The measurement of new forestry plantations made during the current year is made at cost, which corresponds to the fair value at that date. After twelve months, the valuation methodology used is that explained in the preceding paragraph.

Biological assets shown as current assets correspond to those forestry plantations that will be harvested in the short term.

Biological growth and changes in fair value of forestry plantations are recognized in the line item “Other income” in the interim consolidated statement of profit or loss.

 

27


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

r)

Income taxes

The tax liabilities are recognized in the interim consolidated financial statements based on the determination of taxable income for the year and calculated using the tax rates in force in the countries where Arauco operates.

Deferred income tax is recognized using liability method, on the temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the consolidated annual accounts. Deferred income tax is determined using tax rates contained in laws adopted as of the date of the financial statements and that are expected to be applicable when the related deferred tax asset is realized or the deferred income tax liability is settled.

Deferred taxes are recognized in accordance with the standards established in IAS 12 - Income Tax.

The goodwill arising on business combinations does not give rise to deferred tax.

The deferred tax assets and tax credits are generally recognized for all deductible temporary differences to the extent that it is probable that future taxable profit will be available against which those deductible temporary differences can be utilized.

 

s)

Provisions

Provisions are recognized when the Company has a present obligation, legal or constructive, as a result of past events, under which, it is probable that an outflow of resources will be required to settle the obligation; and when a reliable estimate can be made of the amount of the obligation. The amount recognized as a provision is the best estimate of the consideration required to settle the present obligation at the end of the reporting period.

 

t)

Revenue recognition

Revenues are valued at fair value of the consideration received or to be received, derived from them.

Arauco analyses and takes under consideration all relevant facts and circumtances to apply the five-step model established under IFRS 15 to customer contracts: (i) identify the contract, (ii) identify the performance obligations, (iii) determine the transaction price, (iv) allocate the transaction price, and (v) recognise revenue. Aditionally, Arauco evaluates the incremental costs of obtaining a contract and the costs incurred to comply with a contract.

Arauco recognizes revenues when the steps established in IFRS have been satisfactorily complied with.

Accounts receivable are recognized when control over goods or services has been transferred to the customer, because at this point of the time collection is unconditional and the passage of time is only needed to receive payment.

 

28


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

(i)

Revenue recognition from the Sale of Goods

Revenue from the sale of goods is recognized when Arauco has transferred to the buyer the significant risks and rewards of ownership of the committed goods, when the amount of revenue can be reliably measured, when Arauco does not retain any managerial involvement over the goods sold and when it is probable that the economic benefits associated with the transaction will flow to Arauco and the costs incurred in respect of the transaction can be measured reliably. Revenue from the sale of goods are recognized when there is no obligation unsatisfied that could affect the customer’s acceptance of the product. The delivery is effective when the products are sent to the specific location, the risks of obsolescence and loss have been transferred to the customer and when Arauco has objective evidence that all acceptance criteria have been satisfied.

Sales are recognized in terms of the price agreed to in the sales contract, less any volume discounts and estimated product returns at the date of the sale. There is no significant financing component given that receivables from sales are collected within a short period, which is in line with market practices.

The structure for recognizing revenue from export sales is based on the 2010 Incoterms, which are the official rules for the interpretation of commercial terms issued by the International Chamber of Commerce.

The main Incoterms used by Arauco are the following:

“CFR (Cost and freight)”, where the company bears all costs including main transportation, until the products arrives at its port of destination. The risk is transferred to the purchaser once the products have been loaded onto the vessel, in the country of origin.

“CIF (Cost Insurance & Freight)”, where the Company organizes and pays for external freight services and some other expenses. Arauco is no longer responsible for the products once they have been delivered to the ocean carrier company. The point of sale is the delivery of the products to the carrier chartered by the seller.

 

(ii)

Revenue recognition from Rendering of Services

Revenue from the rendering of services is recognized as long as the performance obligation have been satisfied.

Revenue is recognized considering the stage of completion of the transaction at the date of the reporting period, when Arauco has the enforceable right of payment from the rendering of the services.

There is no significant financing component, given that sales are made with a reduced average collection period, which is in line with market practice.

Arauco mainly provides power supply services which are transacted principally in the spot market of the Sistema Eléctrico Nacional (SEN) (“National Electrical System”). According to current regulations, the prices on that market called “Marginal Costs” are calculated by the Coordinador Eléctrico Nacional (CEN) (“National Electrical Coordinator”) and are generally recognized in the period in which the services are rendered.

 

29


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Electrical power is generated as a by-product of the pulp and wood process and is a complementary business to it, which is initially supplied to the group’s subsidiaries and any surplus is sold to the SEN.

Arauco provides other non-core services such as port services and pest control whose revenues are derived from fixed price service contracts are recognized considering the stage of completion of the services rendered at the date of reporting, generally during the period of the service contract on a straight-line basis over the term of the contract.

Revenues from reportable segments mentioned in Note 24 are measured in accordance with the policies indicated in the preceding paragraphs.

Revenues from inter-segment sales (which are made at market prices) are eliminated in the interim consolidated financial statements.

 

u)

Minimum dividend

Article No. 79 of the Chilean Corporations Law states that, unless otherwise unanimously agreed by the shareholders, corporations must distribute annually at least 30% of net income for the current year as cash dividend to shareholders determined in proportion to their shares or in the proportion established in the by-laws for preferred shares, if any, except where necessary to absorb accumulated losses from prior years.

The General Shareholders’ Meeting of Arauco agreed to distribute annual dividends at 40% of net distributable income, including an interim dividend to be distributed at year end. Dividends payable are recognized as a liability in the interim consolidated financial statements in the period when they are declared and approved by the Arauco’s shareholders or when arises the corresponding present obligation based on existing legislation or distribution policies established by the Shareholders’ Meeting.

The dividends payable provision is registered for 40% of the liquid distributable profit and against a lower equity, based on the yearly resolution of the Shareholders’ Meeting.

Dividends payable are presented in the line item “Other current non-financial liabilities” in the interim consolidated statement of financial position.

 

v)

Earning per share

Basic earnings per share are calculated by dividing the net profit for the period attributable to the parent company by the weighted average number of ordinary shares outstanding during the period, excluding the average number of shares in the Company held by a subsidiary, if such circumstance exists. Arauco has not performed any type of transaction with a potential dilutive effect that would cause diluted earnings per share to be different from basic earnings per share.

 

30


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

w)

Impairment

Non-financial Assets

The recoverable amount of property, plant and equipment and other long-term assets with finite useful lives are measured whenever there are any circumstances indicating that the assets have to recognize an impairment loss. Among the circumstances to consider as evidence of impairment are significant declines in the assets’ market value, significant adverse changes in the technological environment, obsolescence or physical damages of assets and changes in the manner in which the asset is used or expected to be used). Arauco evaluates at the end of each reporting period whether there is any evidence of the indications above mentioned.

A previously recognized impairment loss is reversed if there has been a change in the estimates used to determine the recoverable amount however a reversal of an impairment loss shall not exceed the carrying amount that would have been determined (net of amortization or depreciation) had no impairment loss been recognized for the asset in prior years.

For the purposes of assessing impairment losses, assets are grouped at the lowest level for which there is identifiable cash flows separately for each cash-generating unit. Non-financial assets, other than goodwill, which had recognized an impairment loss, are reviewed at the end of each reporting period whether there are any circumstances indicating that an impairment loss previously recognized may no longer exists or has decreased.

“Cash-generating units” are the smallest identifiable groups of those cash inflows that are largely independent of the cash inflow from other assets or groups of assets.

Goodwill

Goodwill and intangible assets with indefinite useful life are tested annually for impairment or whenever circumstances indicate it. The recoverable amount of an intangible asset is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognized whenever the carrying amount exceeds the recoverable amount.

A cash-generating unit, for which goodwill has been allocated, is tested for impairment annually or more frequently when there are circumstances indicating that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than its carrying amount, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to other assets pro rata based on the carrying amount of each asset in the unit. Any impairment loss of goodwill is recognized directly in profit or loss. An impairment loss recognized for goodwill is not reversed in subsequent periods.

Goodwill is allocated to cash-generating units for impairment testing purposes. The allocation is made between cash-generating units or groups of cash generating units expected to benefit from the synergies of the combination.

Financial Assets

At the end of each reporting period, an assessment is performed in order to identify whether there is any objective evidence that a financial asset or a group of financial assets may have been impaired.

 

31


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

An allowance for doubtful accounts is established based on a measurement of expected losses using a simplified approach.

The allowance for doubtful accounts is measured as the difference between the carrying amount of receivables and the present value of estimated future cash flows. The carrying amount of the receivable is reduced through the use of the allowance. If the impairment loss decreases in later periods, it is reversed either directly or by adjusting the provision for doubtful accounts, with effect in profit or loss.

 

x)

Employee Benefits

Arauco constitutes labor obligations for severance payable in all circumstances for certain of its employees with at least 5 years of work in the Company, based on the terms of the staff’s collective and individual bargaining agreements.

The related provision is an estimate of the years of service to be recognized as a future labor obligation liability, in accordance with contracts between Arauco and its employees and pursuant to actuarial valuation criteria for this type of liability. This post-employment benefit is considered a defined benefit plan.

The main factors considered for calculating the actuarial value of severance obligation for years of service are employee turnover, salary increases and life expectancy of the workers included in this benefit.

Actuarial gains and losses are recognized in other comprehensive income in the year they are incurred.

These obligations are related to post-employee benefits in accordance with current standards.

 

y)

Employee Vacations

Arauco recognizes the expense for employee vacation according to labor legislation in each country on an accrual basis.

This obligation is presented in line item “Trade and Other current payables” in the interim consolidated statements of financial position.

 

32


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

z)

Recent accounting pronouncements

a) Standards, interpretations and amendments that are mandatory for the first time for annual periods beginning on January 1, 2019:

 

Standards and
   interpretations   

  

Content

  

Mandatory application
for annual periods
  beginning on or after  

IFRS 16

  

Leases

The standard provides a single lessee accounting model, requiring lessees to recognize assets and liabilities for all leases unless the lease term is 12 months or less or the underlying asset has a low value.

 

   January 1, 2019
IFRIC 23   

Uncertain tax positions

It clarifies the method for applying the acknowledgment and measurement requirements of IAS 12 when there is uncertainty regarding the fiscal treatments.

   January 1, 2019

Amendments and

   improvements   

  

Content

  

Mandatory application
for annual periods
  beginning on or after  

IAS 19   

Employee Benefits

Prescribe the accounting and disclosure for employee benefits, requiring an entity to recognise a liability where an employee has provided service and an expense when the entity consumes the economic benefits of employee service.

   January 1, 2019
IAS 28   

Investments in associates and joint ventures

It clarifies that an entity applies IFRS 9 Financial Instruments to long-term interests in an associate or joint venture that form part of the net investment in the associate or joint venture but to which the equity method is not applied.

   January 1, 2019
IFRS 9   

Financial instruments

Allows assets to be measured at amortised cost.

   January 1, 2019
IFRS 3   

Business Combinations

Clarifies that when an entity obtains control of a business that is a joint operation, it is a business combination achieve by steps.

   January 1, 2019
IFRS 11   

Joint Arrangements

Clarifies that when an entity obtains joint control of a business that is a joint operation, the entity does not remeasure previously held interests in that business.

   January 1, 2019
IAS 12   

Income taxes

Clarifies the income tax consequences of dividends from financial instruments at amortized cost should be recognized according to the past transactions or events that generated distributable profits.

   January 1, 2019
IAS 23   

Borrowing Costs

Clarifies that if any specific borrowing remains outstanding after the related asset is ready for its intended use or sale, that borrowing becomes part of the general borrowings.

   January 1, 2019

 

33


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

The adoption of the standards, amendments and interpretations described above do not have a significant impact on Arauco’s Interim Consolidated Financial Statements during its initial application period, with exception of the following paragraphs related to IFRS 16.

IFRS 16 - Leases

Arauco has decided to apply IFRS 16 for the first time, starting on January 1, 2019.

IFRS 16 introduces a single lessee accounting model. The lessee is required to recognize an asset a right of use representing its right to use the underlying leased asset and a lease liability representing its obligation to make lease payments. There are recognition exceptions for short-term leases or low-value leases. Accounting for lessors remains similar to IAS 17, that means, lessors continue classifiying the leases as financial or operational.

Entities can apply IFRS 16 using either a full retrospective or a modified retrospective approach for leases. If the company applies the modified retrospective approach it is not required to restate the comparative financial information and the cumulative effect of the initial application of IFRS 16 must be presented as an adjustment to the opening balances of retained earnings.

Arauco has adopted to recognize the cumulative effect of the initial application of the standard as an adjustment to the opening balance of retained earnings as of January 1, 2019. Given this alternative, it is not required to restate the comparative information

The following table shows the initial effects of the adoption of IFRS 16 as of January 1, 2019 on the Arauco Interim Consolidated Financial Statements:

 

     January 1, 2019
ThU.S.$
 

Right of use assets

     251,114  

Advances granted

     (4,308

Sublease

     1,540  

Lease liabilities

     248,346  

Advances granted are presented net in the line of other financial liabilities.

Sublease has a net impact on the Acumulated earnings on January 1, 2019 of ThU.S.$ 107.

 

     2019
      ThU.S.$      
 

Operating leases as of December 31, 2018

     110,928  

Discounted using the lessee’s incremental borrowing rate as of January 1, 2019

     88,634  

Finance lease liabilities recognized as of December 31, 2018

     68,187  

Lease liabilities recognized due to IFRS 16 implementation

     159,712  

Total Lease liabilities as of January 1, 2019

     316,533  

 

     January 1, 2019
ThU.S.$
 

Lease liabilities - IFRS 16

     248,346  

Lease liabilities - IAS 17

     68,187  

Increase (decrease) for changes in accounting policies

     316,533  

 

34


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

b) Standards, interpretations and amendments, the application of which is not yet mandatory, which have not been adopted in advance:

 

Standards and

    interpretations    

  

Content

  

Mandatory application
for annual periods
  beginning on or after  

IFRS 17   

Insurance Contracts

Supersedes IFRS 4. It changes mainly the accounting for insurance contracts and inverstments contracts.

   January 1, 2021

Amendments and

    improvements    

  

Content

  

Mandatory application
for annual periods
  beginning on or after  

IFRS 10 y IAS 28-

Amendments

   Sale or Contribution of assets among an Investor and its Associates or Joint Ventures.    Indeterminate
IAS 1 y IAS 8    Presentation of Financial Statementes and Accounting Policies, Changes in Accounting Estimates and Errors. Clarifies the definition of material and align the definition used in the Conceptual Framework and the standards themselves.    January 1, 2020

IFRS 3

  

Definition of a Business

Narrows the definitions of a business

   January 1, 2020

Arauco estimates that the adoption of the standards, amendments and interpretations described above do not have a significant impact on Arauco’s Interim Consolidated Financial Statements during its initial application period.

 

35


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

NOTE 2. ACCOUTING POLICIES, CHANGES IN ACCOUNTING ESTIMATES

Changes to accounting policies

Arauco has decided to apply IFRS 16 Leases, in accordance with the transition options of this standard, retroactively with the accumulated effect of the initial application, recognized on January 1, 2019, without re-expressing its comparative financial statements as of December 31, 2018.

Arauco has adopted IFRS 16, recognizing liabilities in connection with leases that had been previously classified as operating leases under IAS 17 - Leases.

The lease liabilities under IFRS 16 were measured at the present value of the remaining payments for leases, discounted using the average incremental rate of 3.99%, applied as of January 1, 2019.

The assets by right of use were measured by an amount equivalent to the lease liability, adjusted by the amount of any lease payment that was prepaid or accumulated, in connection with the lease recognized in the balance sheet as of December 31, 2018.

As a consequence of the adoption of IFRS 16, Properties, Plants and Equipment increased by ThU.S.$251,114 and Other Financial Liabilities by ThU.S.$248,346 on January 1, 2019. The following table shows a reconciliation between both amounts.

 

     January 1, 2019
ThU.S.$
 

Right of use assets

     251,114  

Advances granted

     (4,308

Sublease

     1,540  

Lease liabilities

     248,346  

Advances granted are presented net in the line of other financial liabilities.

Sublease has a net impact on the Acumulated earnings on January 1, 2019 of ThU.S.$ 107.

Upon applying IFRS 16, Arauco chose not to apply the requirements for recognizing a liability and an asset for right of use for the leases which term expires within the 12 months following January 1, 2019 and for those where the underlying asset had insignificant value.

Changes to accounting estimates

As of September 30, 2019, there have been no changes regarding the accounting estimates with respect to the 2018 financial year.

 

36


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

NOTE 3. DISCLOSURE OF OTHER INFORMATION

 

a)

Disclosure of information on Issued Capital

At the date of these interim consolidated financial statements the share capital of Arauco is ThU.S.$353,618.

100% of Capital corresponds to ordinary shares.

 

     09-30-2019    12-31-2018

Description of Ordinary Capital Share Types

   100% of Capital corresponds
to ordinary shares

Number of Authorized Shares by Type of Capital in Ordinary Shares

   113,159,655

Nominal Value of Shares by Type of Capital in Ordinary Shares

   ThU.S.$0.0031210 per share

Amount of Capital in Shares by Type of Ordinary Shares that Constitute Capital

   ThU.S.$353,618
     09-30-2019    12-31-2018

Number of Shares Issued and Fully Paid by Type of Capital in Ordinary Shares

   113,159,655

 

b)

Dividends paid

The interim dividend paid in December 2018 was equivalent to 20% of the distributable net profit calculated as of the end of September 2018 and was considered a decrease in the interim consolidated statements of changes in equity.

The final dividend paid each year in May corresponds to the difference between the 40% of the prior year distributable net profit and the amount of the interim dividend paid, which is considered a decrease to the interim dividend already paid.

The amount of ThU.S.$74,200 (ThU.S.$ 284,511 as of September 30, 2018) presented in the interim consolidated statements of changes in equity correspond to the minimum dividend provision recorded for the period 2019.

In the interim consolidated statements of cash flows, the Dividends Paid line shows an amount of ThU.S.$ 182,109 as of September 30, 2019 (ThU.S.$ 114,689 as of September 30, 2018), of which ThU.S.$ 182,040 (ThU.S.$ 113,773 as of September 30, 2018) correspond to the payment of dividends of the Parent Company.

The following are the dividends paid and the corresponding per share amounts during the periods 2019 and 2018:

 

Detail of Dividend Paid, Ordinary Shares

  

Dividend Paid

   Final Dividend

Type of Shares for which there is a Dividend Paid

   Ordinary Shares

Date of Dividend Paid

   05-08-2019

Amount of Dividend

   ThU.S.$ 182,040

Number of Shares for which Dividends are Paid

   113,159,655

Dividend per Share

   U.S.$ 1.60870

 

37


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Detail of Dividend Paid, Ordinary Shares

  

Dividend Paid

   Interim Dividend

Type of Shares for which there is a Dividend Paid

   Ordinary Shares

Date of Dividend Paid

   12-12-2018

Amount of Dividend

   ThU.S.$ 142,256

Number of Shares for which Dividends are Paid

   113,159,655

Dividend per Share

   U.S.$ 1.25712

 

Detail of Dividend Paid, Ordinary Shares

  

Dividend Paid

   Final Dividend

Type of Shares for which there is a Dividend Paid

   Ordinary Shares

Date of Dividend Paid

   05-10-2018

Amount of Dividend

   ThU.S.$113,773

Number of Shares for which Dividends are Paid

   113,159,655

Dividend per Share

   U.S.$ 1.00542

 

c)

Disclosure of Information on Reserves

Other reserves comprise reserves of exchange differences on translation, reserves of cash flow hedges and other reserves. Arauco does not have any restrictions associated with these reserves.

Reserves of exchange differences on translation

Reserves of exchange differences on translation correspond to exchange differences relating to the translation of the results and net assets of Arauco’s subsidiaries whose functional currency is other than Arauco’s presentation currency.

Reserves of cash flow hedges

The hedging reserve includes the cash flow hedge reserve and the costs of hedging reserve. The cash flow hedge reserve is used to recognise the effective portion of gains or losses on derivatives that are designated and qualify as cash flow hedges.

Reserve of Actuarial Losses in Defined Benefit Plans

This corresponds to changes in the present value of the obligation for defined benefits resulting from experience adjustments (the effect of the differences between the previous actuarial assumptions and the events that occurred within the context of the plan) and the effects of the changes in the actuarial assumptions.

Other reserves

This mainly corresponds to the share of other comprehensive income of investments in associates and joint ventures.

 

38


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

d)

Other items in the Interim Consolidated Statements of Profit or Loss

The table below sets forth other income, other expenses, finance income, finance costs and share of profit (loss) of associates and joint ventures for the periods ended September 30, 2019 and 2018 are as follows:

 

     January - September      July - September  
     2019
ThU.S.$
     2018
ThU.S.$
     2019
ThU.S.$
     2018
ThU.S.$
 

Classes of Other Income

           

Other Income, Total

     173,552        103,173        41,600        36,714  

Gain from changes in fair value of biological assets (See note 20)

     110,500        78,298        36,090        26,422  

Net income from insurance compensation

     1,319        1,536        165        277  

Revenue from export promotion

     931        3,188        251        1,112  

Lease income

     1,650        1,528        336        516  

Gain on sales of assets

     11,576        10,776        2,221        4,199  

Access easement

     —          193        —          48  

Compensations received

     782        2,487        722        1,978  

Gain on sales of associates

     40,842        —          —          —    

Other operating results

     5,952        5,167        1,815        2,162  

Classes of Other Expenses by activity

           

Total of Other Expenses by activity

     (87,184      (52,836      (37,178      (19,217

Depreciation

     —          (381      —          (142

Legal expenses

     (3,148      (2,332      76        (803

Impairment provision for property, plant and equipment and others

     (28,670      (11,141      (19,869      (2,723

Operating expenses related to staff restructuring or from plants stoppage or closed

     (8,869      (1,571      (4,544      (583

Expenses related to projects

     (9,527      (9,696      (449      (5,125

Loss of asset sales

     (8,939      (5,341      (4,547      (3,390

Loss and repair of assets

     (674      (410      (163      (194

Loss of forest due to fires

     (6,209      (52      —          577  

Other Taxes

     (10,995      (11,653      (3,206      (3,334

Research and development expenses

     (2,942      (1,478      (1,283      (181

Fines, readjustments and interests

     (1,545      (636      (900      (100

Other expenses

     (5,666      (8,145      (2,293      (3,219

Classes of financing income

           

Financing income, total

     22,328        12,843        7,483        5,498  

Financial income from mutual funds - term deposits

     14,936        8,145        4,744        3,113  

Financial income resulting from swap - forward instruments

     503        328        335        261  

Other financial income

     6,889        4,370        2,404        2,124  

Classes of financing costs

           

Financing costs, Total

     (192,718      (159,319      (65,778      (56,238

Interest expense, Banks loans

     (26,296      (22,099      (9,947      (7,505

Interest expense, Bonds

     (121,664      (107,532      (41,624      (35,940

Interest expense, other financial instruments

     (20,329      (12,040      (7,753      (4,966

Interest expence for right-of-use

     (8,519      —          (2,151      —    

Other financial costs

     (15,910      (17,648      (4,303      (7,827

Share of profit (loss) of associates and joint ventures accounted for using equity method

           

Total

     3,881        28,689        (5,776      4,680  

Investments in associates

     1,935        2,457        791        934  

Joint ventures

     1,946        26,232        (6,567      3,746  

 

39


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

The analysis of expenses by nature contained in these interim consolidated financial statements is presented below:

 

     January - September      July - September  

Cost of sales (*)

   2019
ThU.S.$
     2018
ThU.S.$
     2019
ThU.S.$
     2018
ThU.S.$
 

Timber

     642,415        519,296        246,930        163,458  

Forestry labor costs and other services

     429,276        510,211        148,795        178,182  

Depreciation and amortization

     307,685        288,786        109,547        96,443  

Depreciation for right of use

     48,008        —          11,538        —    

Maintenance costs

     219,892        204,786        80,475        74,164  

Chemical costs

     429,842        424,807        151,067        148,641  

Sawmill Services

     109,533        112,506        33,265        35,197  

Other Raw Materials

     182,549        163,023        77,298        53,303  

Other Indirect costs

     107,308        126,283        26,043        35,303  

Energy and fuel

     166,007        154,744        60,264        57,519  

Cost of electricity

     26,748        29,569        8,490        8,646  

Wages and salaries

     290,904        262,535        100,584        87,628  

Total

     2,960,167        2,796,546        1,054,296        938,484  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(*)

Total amount is composed by the cost of inventory sales for ThU.S.$ 2,921,766 (ThU.S.$2,740,336 as of September 30, 2018) and by cost of rendering services for ThU.S.$ 38,401 (ThU.S.$ 56,210 as of September 30, 2018)

 

     January - September      July - September  

Distribution cost

   2019
ThU.S.$
     2018
ThU.S.$
     2019
ThU.S.$
     2018
ThU.S.$
 

Selling costs

     31,150        25,424        11,076        9,619  

Commissions

     11,093        11,251        4,500        3,624  

Insurance

     3,706        3,108        1,464        923  

Provision for doubtful accounts

     1,093        888        441        878  

Other selling costs

     15,258        10,177        4,671        4,194  

Shipping and freight costs

     417,437        389,395        149,333        137,495  

Port services

     26,852        21,264        10,531        7,405  

Freights

     362,112        332,651        128,239        119,260  

Depreciation for right of use

     1,354        —          434        —    

Other shipping and freight costs (internation, warehousing, stowage, customs and other costs)

     27,119        35,480        10,129        10,829  

Total

     448,587        414,819        160,409        147,114  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     January - September      July - September  

Administrative expenses

   2019
ThU.S.$
     2018
ThU.S.$
     2019
ThU.S.$
     2018
ThU.S.$
 

Wages and salaries

     182,476        184,021        60,499        61,554  

Marketing, advertising, promotion and publications expenses

     15,183        8,611        3,872        2,861  

Insurances

     14,794        11,303        5,242        3,866  

Depreciation and amortization

     21,148        20,593        7,386        6,890  

Depreciation for right of use

     7,442        —          4,155        —    

Computer services

     26,074        20,840        6,406        5,538  

Lease rentals (offices, other property and vehicles)

     5,842        10,454        1,267        3,192  

Donations, contributions, scholarships

     7,483        8,286        1,572        2,472  

Fees (legal and technical advisors)

     36,479        38,312        13,127        11,424  

Property taxes, city permits and rights

     13,469        14,270        4,490        4,386  

Cleaning services, security services and transportation

     16,932        18,393        5,495        5,735  

Third-party variable services (maneuvers, logistics)

     30,557        32,706        10,096        9,712  

Basic services (electricity, telephone)

     6,986        7,113        2,346        2,172  

Maintenance and repair

     5,105        5,160        1,851        1,690  

Seminars, courses, training materials

     1,935        2,081        606        805  

Other administration expenses (travels, clothing and safety equipment, enviromental expenses, audits and others)

     36,034        34,123        12,025        11,502  

Total

     427,939        416,266        140,435        133,799  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

40


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

e)

Auditor Fees and Number of Employees

 

Auditors fees

   09-30-2019
ThU.S.$
     09-30-2018
ThU.S.$
 

Audit services

     1,919        1,840  

Other services

     

Tax services

     949        627  

Others

     169        249  

TOTAL

     3,037        2,716  
  

 

 

    

 

 

 

Number of employees

    
     17,252        15,379  

NOTE 4. CASH AND CASH EQUIVALENTS

Cash and cash equivalents include cash on hand, bank checking account balances, time deposits and mutual funds. These are short-term highly liquid investments that are readily convertible to known amounts of cash, and are subject to an insignificant risk of changes in value.

The investment objective of time deposits is to maximize the amounts of cash surpluses in the short-term. These instruments are permitted under Arauco’s Investment Policy which allows investing in fixed income securities. These instruments have a maturity of less than three months from the date of acquisition.

Arauco invests in local and international mutual funds in order to maximize the returns of cash surpluses denominated in Chilean Pesos or in foreign currencies such as U.S. Dollars or Euros. These instruments are permitted under Arauco’s Investment Policy.

As of the date of these interim consolidated financial statements, there are no amounts of cash and cash equivalents with restrictions on use.

 

Components of Cash and Cash Equivalents

   09-30-2019
ThU.S.$
     12-31-2018
ThU.S.$
 

Cash on hand

     186        126  

Bank checking account balances

     371,854        327,006  

Time deposits

     349,623        478,775  

Mutual funds

     420,567        270,035  

Total

     1,142,230        1,075,942  
  

 

 

    

 

 

 

The risk classification of the Company’s mutual funds as of September 30, 2019 and December 31, 2018 is shown below.

 

     09-30-2019
ThU.S.$
     12-31-2018
ThU.S.$
 

AAAfm

     420,405        268,237  

No classification

     162        1,798  

Total Mutual Funds

     420,567        270,035  
  

 

 

    

 

 

 

 

41


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A.

AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Changes in Financial Liabilities

 

    

Opening balance

01-01-2019
ThU.S.$

    

Increase

(decrease)

for

changes in

accounting

policies

ThU.S.$

    

Re-

expressed

opening

balance

ThU.S.$

     Cash Flow                  Increase
(decrease)
due to
business
combination
ThU.S.$
              
     Borrowings
obtained
ThU.S.$
     Borrowings
paid
ThU.S.$
    Comissions
paid
ThU.S.$
    Interest
paid
ThU.S.$
    Accrued
interest
ThU.S.$
     Inflation
adjustment
ThU.S.$
     Non-cash
movements
ThU.S.$
    Closing
balance
09-30-2019
ThU.S.$
 

Borrowings from banks

     940,435        —          940,435        156,349        (140,088     (4,797     (27,012     21,575        (3,550        3,307       946,219  

Hedging liabilities

     71,599        —          71,599        —          —           (15,654     15,654        —            41,684       113,283  

Bonds and promissory notes

     3,501,654        —          3,501,654        989,885        (291,110     (2,900     (109,006     129,542        (41,199     4,318        (5,285     4,175,899  

Lease liabilities (IFRS 16)

     68,187        248,346        316,533        —          (59,868       (8,289     8,043        (6,028     3,013        19,905       273,309  

Total

     4,581,875        248,346        4,830,221        1,146,234        (491,066     (7,697     (159,961     174,814        (50,777     7,331        59,611       5,508,710  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

 

    

Opening

balance

01-01-2018
ThU.S.$

     Cash Flow                       

Closing

balance

12-31-2018
ThU.S.$

 
     Borrowings
obtained
ThU.S.$
     Borrowings
paid
ThU.S.$
    Interest
paid
ThU.S.$
    Accrued
interest
ThU.S.$
     Inflation
adjustment
ThU.S.$
    Non-cash
movements
ThU.S.$
 

Borrowings from banks

     858,457        534,474        (453,789     (28,397     30,133        761       (1,204     940,435  

Hedging liabilities

     5,393        —          —         (803     —          (138     67,147       71,599  

Bonds and promissory notes

     3,302,685        329,077        (21,495     (143,080     144,116        (112,773     3,124       3,501,654  

Total

     4,166,535        863,551        (475,284     (172,280     174,249        (112,150     69,067       4,513,688  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

 

42


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

NOTE 5. INCOME TAXES

The tax rates applicable in the countries in which Arauco operates are 27% in Chile, 30% in Argentina, 34% in Brazil, 25% in Uruguay and 21% in the United States (federal tax).

On December 22, 2017, a new law was enacted in the United States that amended several articles of the Income Tax Act. The most relevant amendments of this law include the reduction of the income tax rate, from 35% as to 21% by 2018 fiscal year. This amendment generated a benefit of ThU.S.$ 17,600 for Arauco’s subsidiaries in that country as of December 31, 2017, as a result of the reduction of the net deferred liabilities generated by the reduction of the federal income tax rate.

On December 29, 2017, Law No. 27,430 was enacted in the Official Gazette of Argentina, which amended several articles of the Income Tax Act. The most relevant amendments include the reduction of the federal income tax rate from 35% to 30% by 2018 and 2019 fiscal years, and 25% by 2020. This amendment generated a benefit of ThU.S$ 62,677 for Arauco’s subsidiaries in that country as of December 31, 2017, as a result of the reduction of the net deferred liabilities generated by the reduction of the federal income tax rate.

On March 25, 2019, the subsidiary Arauco Argentina S.A. chose to conduct the Tax Reappraisal set forth in Title X – Chapter 1 of Law No. 27,430. The option was exercised for all Properties, Plants and Equipments included in the category of amortizable movable assets, pursuant to the income tax law, which were adjusted to inflation using the coefficients published in such law for the purposes of calculating the aforementioned tax. The effect of the special tax in the presentation was $122,835,595 argentine pesos (equivalent to ThU.S.$2,132 as of September 30, 2019), which was paid in six instalments during year 2019. Additionally, the increase of the value of these tax assets, arising from this adjustment, generated a decrease of the liabilities for deferred taxes as of September 30, 2019 of approximately ThU.S.$13,154. Both the loss for the special tax as well as the profits for the decrease of the deferred tax, are shown in the Income tax line.

 

43


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Deferred Tax Assets

The following table sets forth the deferred tax assets as of the dates indicated:

 

     09-30-2019      12-31-2018  

Deferred Tax Assets

   ThU.S.$      ThU.S.$  

Deferred tax Assets relating to Provisions

     5,891        6,105  

Deferred tax Assets relating to Accrued Liabilities

     7,924        10,906  

Deferred tax Assets relating to Post-Employment benefits

     19,111        19,072  

Deferred tax Assets relating to Property, Plant and equipment

     13,388        10,125  

Deferred tax Assets relating to Impairment provision

     11,289        11,963  

Deferred tax Assets relating to Financial Instruments

     47,861        9,761  

Deferred tax Assets relating to Tax Loss Carryforward

     131,795        109,320  

Deferred tax Assets relating to Inventories

     7,695        5,532  

Deferred tax Assets relating to Provisions for Income

     7,284        7,443  

Deferred tax Assets relating to Allowance for Doubtful Accounts

     8,659        5,001  

Intangible revaluation differences

     7,006        7,651  

Deferred tax Assets relating to Other Deductible Temporary Differences

     19,594        11,328  

Total Deferred Tax Assets

     287,497        214,207  
  

 

 

    

 

 

 

Offsetting presentation

     (280,908      (209,572
  

 

 

    

 

 

 

Net Effect

     6,589        4,635  
  

 

 

    

 

 

 

Certain subsidiaries of Arauco mainly in Chile, Brazil and Uruguay, as of the date of these interim consolidated financial statements, present tax losses for which we estimate that, given the projection of future profits, will allow the recovery of these assets. The total amount of these tax losses is ThU.S.$474,513 (ThU.S.$ 368,938 at December 31, 2018), which are mainly originated by operational and financial losses.

In addition, as of the closing date of these interim consolidated financial statements there are ThU.S.$139,494 (ThU.S.$ 183,162 at December 31, 2018) of non-recoverable tax losses from companies in Uruguay as joint operations based on the participation of Arauco and subsidiaries in USA, for which deferred tax assets have not been recognized. The estimated recovery period exceeds the expiry date of such tax losses.

Deferred Tax Liabilities

The following table sets forth the deferred tax liabilities as of the dates indicated:

 

     09-30-2019      12-31-2018  

Deferred Tax Liabilities

   ThU.S.$      ThU.S.$  

Deferred tax Liabilities relating to Property, Plant and Equipment

     866,936        831,471  

Deferred tax Liabilities relating to Financial Instruments

     21,863        14,225  

Deferred tax Liabilities relating to Biological Assets

     640,095        661,582  

Deferred tax Liabilities relating to Inventory

     38,420        39,025  

Deferred tax Liabilities relating to Prepaid Expenses

     39,923        37,897  

Deferred tax Liabilities relating to Intangible

     20,436        20,240  

Deferred tax Liabilities relating to Other Taxable Temporary Differences

     25,046        22,790  

Total Deferred Tax Liabilities

     1,652,719        1,627,230  
  

 

 

    

 

 

 

Offsetting presentation

     (280,908      (209,572
  

 

 

    

 

 

 

Net Effect

     1,371,811        1,417,658  
  

 

 

    

 

 

 

The effect of changes in current and deferred tax liabilities related to financial hedging instruments corresponds to a debit of ThU.S.$4,458 as of September 30, 2019 (ThU.S.$ 14,971 as of September 30, 2018), which is presented net in Reserves for Cash Flow Hedges in the Interim Consolidated Statement of Changes in Equity.

 

44


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Reconciliation of deferred tax assets and liabilities

 

    

Opening

Balance

01-01-2019

    

Deferred tax

Expenses

(Income)

   

Deferred tax of

items charged

to other

comprehensive

income

   

Increase

(decrease)

through

business

combinations

    

Increase

(decrease)
Net exchange
differences

   

Closing

balance

09-30-2019

 

Deferred Tax Assets

   ThU.S.$      ThU.S.$     ThU.S.$     ThU.S.$      ThU.S.$     ThU.S$  

Deferred tax Assets relating to Provisions

     6,105        (351     —         244        (107     5,891  

Deferred tax Assets relating to Accrued Liabilities

     10,906        (3,178     —         197        (1     7,924  

Deferred tax Assets relating to Post-Employment benefits

     19,072        190       (317     150        16       19,111  

Deferred tax Assets relating to Property, Plant and equipment

     10,125        3,264       —         —          (1     13,388  

Deferred tax Assets relating to Impairment provision

     11,963        (674     —         —          —         11,289  

Deferred tax Assets relating to Financial Instruments

     9,761        36,748       1,352       —          —         47,861  

Deferred tax Assets relating to Tax Loss Carryforward

     109,320        23,755       —         1,505        (2,785     131,795  

Deferred tax Assets relating to Inventories

     5,532        1,892       —         279        (8     7,695  

Deferred tax Assets relating to Provisions for Income

     7,443        (270     —         112        (1     7,284  

Deferred tax Assets relating to Allowance for Doubtful Accounts

     5,001        4,060       —         68        (470     8,659  

Intangible revaluation differences

     7,651        (231     —         —          (414     7,006  

Deferred tax Assets relating to Other Deductible Temporary Differences

     11,328        8,470       —         731        (935     19,594  

Total Deferred Tax Assets

     214,207        73,675       1,035       3,286        (4,706     287,497  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 
     Opening
Balance
01-01-2019
     Deferred tax
Expenses
(Income)
    Deferred tax of
items charged
to other
comprehensive
income
    Increase
(decrease)
through
business
combinations
    

Increase

(decrease)
Net exchange
differences

    Closing
balance
09-30-2019
 

Deferred Tax Liabilities

   ThU.S.$      ThU.S.$     ThU.S.$     ThU.S.$      ThU.S.$     ThU.S$  

Deferred tax Liabilities relating to Property, Plant and Equipment

     831,471        35,342       —         4,234        (4,111     866,936  

Deferred tax Liabilities relating to Financial Instruments

     14,225        7,637       —         —          1       21,863  

Deferred tax Liabilities relating to Biological Assets

     661,582        (15,839     —         —          (5,648     640,095  

Deferred tax Liabilities relating to Inventory

     39,025        (605     —         —          —         38,420  

Deferred tax Liabilities relating to Prepaid Expenses

     37,897        1,891       —         69        66       39,923  

Deferred tax Liabilities relating to Intangible

     20,240        843       —         —          (647     20,436  

Deferred tax Liabilities relating to Other Taxable Temporary Differences

     22,790        3,132       —         182        (1,058     25,046  

Total Deferred Tax Liabilities

     1,627,230        32,401       —         4,485        (11,397     1,652,719  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

 

     Opening
Balance
01-01-2018
IAS 39
     Amounts
restated
     Opening
Balance
01-01-2018
IFRS 9
     Deferred tax
Expenses
(Income)
    Deferred tax of
items charged
to other
comprehensive
income
   

Increase
(decrease)
Net

exchange
differences

    Closing
balance
12-31-2018
 

Deferred Tax Assets

   ThU.S.$      ThU.S.$      ThU.S.$      ThU.S.$     ThU.S.$     ThU.S.$     ThU.S$  

Deferred tax Assets relating to Provisions

     7,433           7,433        (1,015     —         (313     6,105  

Deferred tax Assets relating to Accrued Liabilities

     11,267           11,267        (361     —         —         10,906  

Deferred tax Assets relating to Post-Employment benefits

     19,276           19,276        297       (504     3       19,072  

Deferred tax Assets relating to Property, Plant and equipment

     11,657           11,657        (1,532     —         —         10,125  

Deferred tax Assets relating to Financial Instruments

     4,348        709        5,057        (507     5,211       —         9,761  

Deferred tax Assets relating to Tax Loss Carryforward

     62,706           62,706        53,103       —         (6,489     109,320  

Deferred tax Assets relating to Inventories

     5,941           5,941        (378     —         (31     5,532  

Deferred tax Assets relating to Provisions for Income

     21,354           21,354        (13,910     —         (1     7,443  

Deferred tax Assets relating to Allowance for Doubtful Accounts

     5,149        918        6,067        (843     —         (223     5,001  

Intangible revaluation differences

     10,389           10,389        (1,244     —         (1,494     7,651  

Deferred tax Assets relating to Other Deductible Temporary Differences

     27,364           27,364        (3,838     —         (2,418     21,108  

Total Deferred Tax Assets

     186,884        1,627        188,511        29,772       4,707       (10,966     212,024  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 
     Opening
Balance
01-01-2018
IAS 39
     Amounts
restated
     Opening
Balance
01-01-2018
IFRS 9
     Deferred tax
Expenses
(Income)
    Deferred tax of
items charged
to other
comprehensive
income
   

Increase

(decrease)
Net

exchange
differences

    Closing
balance
12-31-2018
 

Deferred Tax Liabilities

   ThU.S.$      ThU.S.$      ThU.S.$      ThU.S.$     ThU.S.$     ThU.S.$     ThU.S$  

Deferred tax Liabilities relating to Property, Plant and Equipment

     860,498        —          860,498        (23,428     —         (7,782     829,288  

Deferred tax Liabilities relating to Financial Instruments

     12,684        —          12,684        1,542       —         (1     14,225  

Deferred tax Liabilities relating to Biological Assets

     676,876        —          676,876        2,060       —         (17,354     661,582  

Deferred tax Liabilities relating to Inventory

     32,580        —          32,580        6,445       —         —         39,025  

Deferred tax Liabilities relating to Prepaid Expenses

     41,600        —          41,600        (3,703     —         —         37,897  

Deferred tax Liabilities relating to Intangible

     22,014        —          22,014        (562     —         (1,212     20,240  

Deferred tax Liabilities relating to Other Taxable Temporary Differences

     17,731        —          17,731        6,450       —         (1,391     22,790  

Total Deferred Tax Liabilities

     1,663,983        —          1,663,983        (11,196     —         (27,740     1,625,047  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

 

45


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Temporary Differences

The following tables summarize the deductible and taxable temporary differences:

 

     09-30-2019      12-31-2018  
     Deductible      Taxable      Deductible     Taxable  
     Difference      Difference      Difference     Difference  

Detail of classes of Deferred Tax Temporary  Differences

   ThU.S.$      ThU.S.$      ThU.S.$     ThU.S.$  

Deferred Tax Assets

     155,702           104,887    

Deferred Tax Assets - Tax loss carryforward

     131,795           109,320    

Deferred Tax Liabilities

        1,652,719          1,627,230  

Total

     287,497        1,652,719        214,207       1,627,230  
  

 

 

    

 

 

    

 

 

   

 

 

 
     January - September      July - September  
     2019      2018      2019     2019  

Detail of Temporary Difference Income and Loss Amounts

   ThU.S.$      ThU.S.$      ThU.S.$     ThU.S.$  

Deferred Tax Assets

     49,920        (15,313      19,326       8,143  

Deferred Tax Assets - Tax loss carryforward

     23,755        23,230        (1,982     5,456  

Deferred Tax Liabilities

     (32,401      14,822        (10,611     9,763  

Total

     41,274        22,739        6,733       23,362  
  

 

 

    

 

 

    

 

 

   

 

 

 

Income Tax Expense

Income tax expense consists of the following:

 

     January - September      July - September  

Income Tax composition

   2019
ThU.S.$
     2018
ThU.S.$
     2019
ThU.S.$
     2018
ThU.S.$
 

Current income tax expense

     (79,617      (222,204      2,082        (98,495

Tax benefit arising from unrecognized tax assets previously used to reduce current tax expense

     3,771        2,934        —          220  

Prior period current income tax adjustments

     (2,923      (1,733      (52      33  

Other current benefit tax (expenses)

     859        (1,662      1,566        (350

Current Tax Expense, Net

     (77,910      (222,665      3,596        (98,592

Deferred tax expense relating to origination and reversal of temporary differences

     17,519        (491      8,715        17,906  

Tax benefit arising from previously unrecognized tax loss carryforward

     23,755        23,230        (1,982      5,456  

Total deferred Tax benefit (expense), Net

     41,274        22,739        6,733        23,362  

Income Tax benefit (expense), Total

     (36,636      (199,926      10,329        (75,230
  

 

 

    

 

 

    

 

 

    

 

 

 

 

46


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

The following table presents the current income tax expense detailed by foreign and domestic (Chile) companies at September 30, 2019 and 2018:

 

     January - September      July - September  
     2019
ThU.S.$
     2018
ThU.S.$
     2019
ThU.S.$
    2018
ThU.S.$
 

Foreign current income tax expense

     (9,662      (18,931      7,674       (6,264

Domestic current income tax expense

     (68,248      (203,734      (4,078     (92,328

Total current income tax expense

     (77,910      (222,665      3,596       (98,592

Foreign deferred tax benefit (expense)

     19,949        (3,935      (12,149     (2,186

Domestic deferred tax benefit (expense)

     21,325        26,674        18,882       25,548  

Total deferred tax benefit (expense)

     41,274        22,739        6,733       23,362  

Total income tax benefit (expense)

     (36,636      (199,926      10,329       (75,230
  

 

 

    

 

 

    

 

 

   

 

 

 

Reconciliation of income tax expense from statutory tax rate to the effective tax rate.

The reconciliation of income tax expense is as follows:

 

     January - September     July - September  

Reconciliation of Income tax from Statutory Rate to  Effective Tax Rate

   2019
ThU.S.$
    2018
ThU.S.$
    2019
ThU.S.$
    2018
ThU.S.$
 

Statutory domestic (Chile) income tax rate

     27.0     27.0     27.0     27.0

Tax Expense at statutory tax rate

     (51,453     (231,272     10,780       (79,899

Tax effect of foreign tax rates

     1,596       1,498       738       (1,329

Tax effect of revenues exempt from taxation

     35,737       55,792       (8,714     24,607  

Tax effect of not deductible expenses

     (32,509     (23,687     11,726       (14,273

Tax rate effect of tax loss carry forwards

     43       437       43       63  

Tax effect of Previously Unrecognized Tax Benefit in the Income Statement

     —         108       —         —    

Tax effect of a new evaluation of assets for deferred not recognized taxes

     17,021       —         980       —    

Tax rate effect of adjustments for current tax of prior periods

     (2,923     (1,733     (52     33  

Other tax rate effects

     (4,148     (1,069     (5,172     (4,432

Total adjustments to tax expense at applicable tax rate

     14,817       31,346       (451     4,669  

Tax benefit (expense) at effective tax rate

     (36,636     (199,926     10,329       (75,230
  

 

 

   

 

 

   

 

 

   

 

 

 

Current tax assets and liabilities

The current tax assets and liabilities balances are as follow:

 

Current tax Assets

   09-30-2019
ThU.S.$
     12-31-2018
ThU.S.$
 

Monthly Provisional Payments (MPP)

     137,389        1,662  

Income tax receivable

     26,155        19,538  

Provision tax income

     (70,907      (1,371

Other tax receivables

     14,158        16,684  

Total

     106,795        36,513  
  

 

 

    

 

 

 

Current tax Liabilities

   09-30-2019
ThU.S.$
     12-31-2018
ThU.S.$
 

Provision tax income (First category)

     8,497        260,538  

Monthly Provisional Payments (MPP)

     (7,316      (107,023

Other tax payables

     756        127  

Total

     1,937        153,642  
  

 

 

    

 

 

 

 

47


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

NOTE 6. INVENTORIES

 

     09-30-2019      12-31-2018  

Components of Inventory

   ThU.S.$      ThU.S.$  

Raw materials

     130,473        111,483  

Production supplies

     133,108        122,794  

Work in progress

     58,965        66,432  

Finished goods

     557,460        554,933  

Spare Parts

     194,754        174,554  

Total Inventories

     1,074,760        1,030,196  
  

 

 

    

 

 

 

Inventories recognized as cost of sales at September 30, 2019 were ThU.S.$2,921,766 (ThU.S.$2,470,336 at September 30, 2018).    

In order to have the inventories recorded at net realizable value at September 30, 2019, a net decrease of inventories was recognized associated with a higher provision of obsolescence of ThU.S.$5,622 (ThU.S.$1,259 at September 30, 2018). As of September 30, 2019, the amount of obsolescence provision is ThU.S.$31,925 (ThU.S.$26,303 at December 31, 2018).

At September 30, 2019, there were inventory write-offs of ThU.S.$1,133 (ThU.S.$ 1,617 at September 30, 2018).

The inventory obsolescence provision is calculated based on the sales conditions of products and age of inventory (inventory turnover).

As of the date of these interim consolidated financial statements, there are no inventories pledged as security to report.

 

48


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

NOTE 7. PROPERTY, PLANT AND EQUIPMENT

 

     09-30-2019      12-31-2018  

Property, Plant and Equipment

   ThU.S.$      ThU.S.$  

Property, Plant and Equipment

     7,487,468        7,174,693  

Property, Plant and Equipment by right of use

     285,623        —    

Total

     7,773,091        7,174,693  
  

 

 

    

 

 

 

Property, Plant and Equipment

 

     09-30-2019      12-31-2018  

Property, Plant and Equipment, Net

   ThU.S.$      ThU.S.$  

Construction work in progress

     1,397,870        1,030,730  

Land

     967,570        972,143  

Buildings

     2,095,860        2,062,887  

Plant and equipment

     2,869,722        2,921,462  

Information technology equipment

     20,469        23,292  

Fixtures and fittings

     10,106        15,906  

Motor vehicles

     13,895        14,916  

Other property, plant and equipment

     111,976        133,357  

Total Net

     7,487,468        7,174,693  
  

 

 

    

 

 

 

Property, Plant and Equipment, Gross

     

Construction work in progress

     1,397,870        1,030,730  

Land

     967,570        972,143  

Buildings

     4,096,752        3,959,186  

Plant and equipment

     6,572,749        6,388,843  

Information technology equipment

     89,650        86,558  

Fixtures and fittings

     41,712        44,694  

Motor vehicles

     55,118        53,507  

Other property, plant and equipment

     131,018        157,301  

Total Gross

     13,352,439        12,692,962  
  

 

 

    

 

 

 

Accumulated depreciation and impairment

     

Buildings

     (2,000,892      (1,896,299

Plant and equipment

     (3,703,027      (3,467,381

Information technology equipment

     (69,181      (63,266

Fixtures and fittings

     (31,606      (28,788

Motor vehicles

     (41,223      (38,591

Other property, plant and equipment

     (19,042      (23,944

Total

     (5,864,971      (5,518,269
  

 

 

    

 

 

 

Description of Property, Plant and Equipment Pledged as Security for Liabilities

As of September 30, 2019, there are no significant assets pledged as collateral to be disclosed in these interim consolidated financial statements.

Disbursements commitments for the acquisition of property, plant and equipment and disbursements for property, plant and equipment under construction.

 

     09-30-2019      12-31-2018  
     ThU.S.$      ThU.S.$  

Amount committed for the acquisition of property, plant and equipment

     1,322,495        798,631  

 

49


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Reconciliation of Property, Plant and Equipment

The following tables set forth the reconciliation of the carrying amount of property, plant and equipment as of September 30, 2019 and December 31, 2018:

 

   

Construction

work in

progress

    Land     Buildings    

Plant and

equipment

   

IT

Equipment

   

Fixtures

and

fittings

   

Motor

vehicles

   

Other

Property,
Plant and
Equipment

    TOTAL  

Reconciliation of Property, Plant and Equipment

  ThU.S.$     ThU.S.$     ThU.S.$     ThU.S.$     ThU.S.$     ThU.S.$     ThU.S.$     ThU.S.$     ThU.S.$  

Opening Balance  01-01-2019

    1,030,730       972,143       2,062,887       2,921,462       23,292       15,906       14,916       133,357       7,174,693  

Increase (decrease) for changes in accounting policies

    —         —         —         (55,015     —         —         —         (17,237     (72,252

Restated opening balance

    1,030,730       972,143       2,062,887       2,866,447       23,292       15,906       14,916       116,120       7,102,441  

Changes

                 

Additions

    612,886       6,722       7,981       18,364       676       307       2,599       8,035       657,570  

Acquisitions through business combinations

    12,839       3,915       27,057       92,468       241       197       313       6,272       143,302  

Disposals

    —         (1,800     (4,484     (1,530     (3     (41     (10     —         (7,868

Withdrawals

    (5,910     (504     (1,722     (7,078     (5     (6     (13     (9,467     (24,705

Depreciation

    —         —         (96,529     (224,724     (4,665     (1,996     (3,136     (887     (331,937

Impairment loss recognized in profit or loss

    —         —         (7,548     (9,757     (152     (9     (37     —         (17,503

Increase (decrease) through net exchange differences

    (3,485     (14,170     (2,311     (13,648     (56     (64     (55     (1,606     (35,395

Reclassification to assets held for sale

    —         —         —         (101     —         —         21       —         (80

Increase (decrease) through transfers from construction in progress

    (249,190     1,264       110,529       147,648       1,141       (4,188     (713     (6,491     —    

Reclassification from lease to Property, plant and equipment

    —         —         —         1,633       —         —         10       —         1,643  

Total changes

    367,140       (4,573     32,973       3,275       (2,823     (5,800     (1,021     (4,144     385,027  

Closing balance 09-30-2019

    1,397,870       967,570       2,095,860       2,869,722       20,469       10,106       13,895       111,976       7,487,468  
   

Construction

work in

progress

    Land     Buildings     Plant and
equipment
   

IT

Equipment

   

Fixtures

and
fittings

    Motor
vehicles
   

Other

Property,
Plant and
Equipment

    TOTAL  

Reconciliation of Property, Plant and Equipment

  ThU.S.$     ThU.S.$     ThU.S.$     ThU.S.$     ThU.S.$     ThU.S.$     ThU.S.$     ThU.S.$     ThU.S.$  

Opening Balance  01-01-2018

    597,351       1,008,310       2,135,201       3,112,755       22,665       12,297       15,959       129,761       7,034,299  

Changes

                 

Additions

    660,918       3       6,949       42,467       1,125       1,146       2,352       15,516       730,476  

Acquisitions through business combinations

    —         3,900       —         4,887       —         —         —         —         8,787  

Disposals

    (1,994     (448     (770     (702     (42     —         (129     (528     (4,613

Withdrawals

    (6,269     (4,466     (1,656     (17,680     (42     (28     (84     (5,599     (35,824

Depreciation

    —         —         (125,407     (316,118     (5,791     (2,870     (3,920     (3,660     (457,766

Impairment loss recognized in profit or loss

    —         —         (654     (356     (5     (20     —         —         (1,035

Increase (decrease) through net exchange differences

    (4,115     (34,204     (15,444     (42,059     (175     (210     (217     (6,332     (102,756

Reclassification to assets held for sale

    —         (2,193     (5     5,323       —         —         —         —         3,125  

Increase (decrease) through transfers from construction in progress

    (215,161     1,241       64,673       132,945       5,557       5,591       955       4,199       —    

Total changes

    433,379       (36,167     (72,314     (191,293     627       3,609       (1,043     3,596       140,394  

Closing balance 12-31-2018

    1,030,730       972,143       2,062,887       2,921,462       23,292       15,906       14,916       133,357       7,174,693  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

50


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

The depreciation expense for the period ending September 30, 2019 and 2018 is as follows:

 

     January - September      July - September  

Depreciation for the year

   2019
ThU.S.$
     2018
ThU.S.$
     2019
ThU.S.$
     2018
ThU.S.$
 

Cost of sales

     307,685        288,713        109,547        96,370  

Administrative expenses

     11,431        11,385        3,911        3,616  

Other expenses

     1,284        1,147        518        467  

Total

     320,400        301,245        113,976        100,453  
  

 

 

    

 

 

    

 

 

    

 

 

 

Depreciation charged to profit or loss differs from the movement of the period for Property, Plant and Equipment. This is mainly due to the periodic cost processes in which a portion of the depreciation charge remains in the Inventories. Furthermore, this deviation is also affected by the conversion differences of the companies with a functional currency other than U.S. dollars.

The useful lives of property, plant and equipment are estimated based on the expected use of the assets. The average useful lives by asset class are as follow:

 

     Years of Useful Life
(Average)
 

Buildings

     58  

Plant and equipment

     30  

Information technology equipment

     8  

Fixtures and fittings

     28  

Motor vehicles

     7  

Other property, plant and equipment

     14  

See Note 12 for details of capitalized borrowing costs.

 

51


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Property, Plant and Equipment by Right of Use

 

     09-30-2019  
     ThU.S.$  

Property, Plant and Equipment by right of use, Net

  

Land

     66,625  

Buildings

     17,623  

Plant and equipment

     46,991  

Information technology equipment

     471  

Fixtures and fittings

     1,261  

Motor vehicles

     134,370  

Other property, plant and equipment

     18,282  

Total Net

     285,623  
  

 

 

 

Property, Plant and Equipment by right of use, Gross

  

Land

     71,903  

Buildings

     21,873  

Plant and equipment

     67,562  

Information technology equipment

     580  

Fixtures and fittings

     1,595  

Motor vehicles

     162,160  

Other property, plant and equipment

     19,580  

Total Gross

     345,253  
  

 

 

 

Accumulated depreciation and impairment by right of use

  

Land

     (5,278

Buildings

     (4,250

Plant and equipment

     (20,571

Information technology equipment

     (109

Fixtures and fittings

     (334

Motor vehicles

     (27,790

Other property, plant and equipment

     (1,298

Total

     (59,630
  

 

 

 

Reconciliation of Property, Plant and Equipment by Right of Use

The following tables set forth the reconciliation of the carrying amount of property, plant and equipment by right of use as of September 30, 2019:

 

Reconciliation of Property, Plant and Equipment by
right of use

   Land
ThU.S.$
    Buildings
ThU.S.$
    Plant and
equipment
ThU.S.$
    IT
Equipment
ThU.S.$
    Fixtures
and

fittings
ThU.S.$
    Motor
vehicles
ThU.S.$
    Other
Property,
Plant and
Equipment
ThU.S.$
    TOTAL
ThU.S.$
 

Opening Balance  01-01-2019

     —         —         —         —         —         —         —         —    

Increase (decrease) for changes in accounting policies

     65,363       20,837       76,258       310       —         143,361       17,237       323,366  

Restated opening balance

     65,363       20,837       76,258       310       —         143,361       17,237       323,366  

Changes

                

Additions

     6,648       1,173       1,286       291       1,595       19,178       4,745       34,916  

Business combination

     906       67       1,848       —         —         —         —         2,821  

Withdrawals

     —         —         (11,340     —         —         (55     —         (11,395

Depreciation

     (5,278     (4,250     (20,571     (109     (334     (27,790     (2,057     (60,389

Increase (decrease) through net exchange differences

     (1,014     (112     —         (21     —         (113     —         (1,260

Increase (decrease) through others

     —         (92     (490     —         —         (211     —         (793

Reclassification from lease to Property, plant and equipment

     —         —         —         —         —         —         (1,643     (1,643

Total changes

     1,262       (3,214     (29,267     161       1,261       (8,991     1,045       (37,743
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Closing balance 09-30-2019

     66,625       17,623       46,991       471       1,261       134,370       18,282       285,623  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

52


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

The following table set forth the composition of the initial impact of the IFRS 16 enactment on Property, Plant and Equipment by right of use:

 

    

January

01, 2019

 
     ThU.S.$  

Right of use assets under IFRS 16

     251,114  

Assets from leasings under IAS 17

     72,252  

Increase (decrease) for changes in accounting policies

     323,366  
  

 

 

 

The depreciation expense for the period ending September 30, 2019 Property, Plant and Equipment by right of use is as follows:

 

     January - September      July - September  
     2019      2018      2019      2018  

Depreciation for the period

   ThU.S.$      ThU.S.$      ThU.S.$      ThU.S.$  

Cost of sales

     48,008        —          11,538        —    

Distribution costs

     1,354        —          434        —    

Administrative expenses

     7,442        —          4,155        —    

Total

     56,804        —          16,127        —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Depreciation charged to profit or loss differs from the movement of the period for Property, Plant and Equipment for right of use. This is mainly due to the periodic cost processes in which a portion of the depreciation charge remains in the Inventories. Furthermore, this deviation is also affected by the conversion differences of the companies with a functional currency other than U.S. dollars.

Additionally, Arauco has recognized directly in the interim consolidated statement of profit or loss, the following leases concepts excluded from the application of IFRS 16:

 

     January - September  
     2019  

Depreciation for the year

   ThU.S.$  

Expenses from payments of variable leases

     121,626  

Expenses from low value leases

     4,360  

Expenses from short-term leases

     23,273  

Total

     149,259  
  

 

 

 

 

53


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

NOTE 8. LEASES

Arauco acting as lessee

Arauco has adopted IFRS 16 - Leases, the effects of initial application of the standard have been disclosed in Note 2 - Changes in policies and accounting estimates. Assets by rights of use and lease liabilities have been included in Notes 7 and 23, respectively.

Arauco acting as lessor

IFRS 16 substantially maintains the accounting requirements of the lessor of IAS 17. Consequently, Arauco has continued to classify its leases as operating or financial.

Reconciliation of Financial Lease Minimum Payments:

 

     09-30-2019  
     Gross      Interest      Present Value  

Periods

   ThU.S.$      ThU.S.$      ThU.S.$  

Less than one year

     939        1        938  

Between one and five years

     349        —          349  

More than five years

     —          —          —    

Total

     1,288        1        1,287  
  

 

 

    

 

 

    

 

 

 
     12-31-2018  
     Gross      Interest      Present Value  

Periods

   ThU.S.$      ThU.S.$      ThU.S.$  

Less than one year

     1,180        49        1,131  

Between one and five years

     837        —          837  

More than five years

     —          —          —    

Total

     2,017        49        1,968  
  

 

 

    

 

 

    

 

 

 

Financial lease receivables are presented in the interim consolidated statements of financial position in line items “Trade and other current receivable” and “Trade and other non-current receivable” depending on their maturities stated above.

Arauco accounts for its lease contracts as financial leases. These lease contracts are for a term of less than five-years at market interest rates and leased assets are forestry machinery and equipment. They also include an early termination option, under general and special conditions stipulated in each contract.

Arauco holds leases as lessee and lessor, described in the previous tables, for which there are no impairment contingent payments or restrictions to report.

 

54


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

NOTE 9. REVENUE

 

     January - September      July - September  

Classes of revenue

   2019
ThU.S.$
     2018
ThU.S.$
     2019
ThU.S.$
     2018
ThU.S.$
 

Revenue from sales of goods

     4,057,979        4,489,669        1,353,893        1,524,600  

Revenue from rendering of services

     68,932        84,242        33,262        25,320  

Total

     4,126,911        4,573,911        1,387,155        1,549,920  
  

 

 

    

 

 

    

 

 

    

 

 

 

The reportable segments revenues by business area and by geographical area are presented in Note 24.

NOTE 10. EMPLOYEE BENEFITS

Classes of Benefits and Expenses by Employee

 

     January - September      July - September  
     2019
ThU.S.$
     2018
ThU.S.$
     2019
ThU.S.$
     2018
ThU.S.$
 

Employee expenses

     499,843        467,524        166,910        159,579  

Wages and salaries

     485,144        447,525        161,577        155,628  

Severance indemnities

     14,699        19,999        5,333        3,951  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     09-30-2019     12-31-2018  

Discount rate

     5.91     5.91

Inflation

     3.00     3.00

Annual rate of wage growth

     5.22     5.22

Mortality rate (1)

     RV-2014       RV-2014  

 

(1)

For the purposes of determining the technical reserves, Chilean annuity providers are required by law to utilize the mortality tables specified by the SVS (currently Chilean Commission for the Financial Market). The most recent table is the RV-2014, which is based on Chilean pensioner experience from 2006-2013 (SP & SVS, 2013). The mortality tables distinguish between males and females.

 

Sensitivities to assumptions

   ThU.S.$  

Discount rate

  

Increase in 100 bps

     (5,036

Decrease in 100 bps

     5,369  

Wage growth rates

  

Increase in 100 bps

     4,910  

Decrease in 100 bps

     (4,645

 

55


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

The following tables set forth the balances and the reconciliation of the present value of severance indemnities obligations as of September 30, 2019 and December 31, 2018:

 

     09-30-2019      12-31-2018  
     ThU.S.$      ThU.S.$  

Current

     5,621        5,656  

Non-current

     65,118        64,895  

Total

     70,739        70,551  
  

 

 

    

 

 

 

Reconciliation of the present value of severance indemnities obligations

   09-30-2019
ThU.S.$
     12-31-2018
ThU.S.$
 

Opening balance

     70,551        71,763  

Bussines combinations

     462        —    

Current service cost

     3,947        5,201  

Interest cost

     2,973        3,723  

(Gains) losses from changes in actuarial assumptions

     —          (172

Actuarial gains and losses arising from experience

     (1,174      (1,685

Benefits paid

     (2,853      (4,773

Costs from past services

     —          4,710  

Increase (decrease) for foreign currency exchange rates changes

     (3,167      (8,216

Closing balance

     70,739        70,551  
  

 

 

    

 

 

 

 

56


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

NOTE 11. BALANCES IN FOREIGN CURRENCY AND FOREIGN CURRENCY EXCHANGE RATE IMPACT IN PROFIT OR LOSS.

 

September 30, 2019

   U.S Dollar
ThU.S.$
     Euros
ThU.S.$
     Brazilian
Real
ThU.S.$
     Argentine
Pesos
ThU.S.$
     Mexican
Pesos
ThU.S.$
     Other
currencies
ThU.S.$
     Chilean
Pesos
ThU.S.$
     U.F.
ThU.S.$
     Total
ThU.S.$
 

Assets

                          

Current Assets

                          

Cash and Cash Equivalents

     843,032        45,586        48,854        1,206        12,122        4,701        186,729        —          1,142,230  

Other current financial assets

     214        —          —          —          —          154        —          —          368  

Other current non-financial assets

     80,380        83        21,756        5,544        606        11,035        49,505        —          168,909  

Trade and other current receivables

     561,572        69        63,220        20,460        35,043        8,278        80,936        3,943        773,521  

Accounts receivable due from related companies

     1,515        —          330        —          —          —          3,868        498        6,211  

Current Inventories

     968,944        —          75,217        —          30,599        —          —          —          1,074,760  

Current biological assets

     257,322        —          67,052        —          —          —          —          —          324,374  

Current tax assets

     9,655        108        6,169        3,290        1,946        1,767        83,860        —          106,795  

Non-current assets or disposal groups classified as held for sale

     2,722,634        45,846        282,598        30,500        80,316        25,935        404,898        4,441        3,597,168  

Non-current assets or disposal groups classified as held for sale

     4,905        —          554        —          48        —          —          —          5,507  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Current Assets

     2,727,539        45,846        283,152        30,500        80,364        25,935        404,898        4,441        3,602,675  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Non Current Assets

                          

Other non-current financial assets

     31,272        —          —          —          —          —          —          —          31,272  

Other non-current non-financial assets

     84,111        —          4,933        1,146        913        90        2,054        —          93,247  

Trade and other non-current receivables

     3,882        —          439        —          —          24        3,607        3,304        11,256  

Accounts receivable due from related companies, non-current

     —          —          —          —          —          —          —          —          —    

Investments accounted for using equity method

     77,085        165,815        39,182        —          —          —          2,733        —          284,815  

Intangible assets other than goodwill

     94,739        —          1,901        —          103        —          —          —          96,743  

Goodwill

     51,862        —          21,659        —          —          —          —          —          73,521  

Property, plant and equipment

     7,159,120        —          487,249        —          126,352        —          370        —          7,773,091  

Non-current biological assets

     2,941,306        —          367,288        —          —          —          —          —          3,308,594  

Deferred tax assets

     5,625        —          833        —          131        —          —          —          6,589  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Non Current Assets

     10,449,002        165,815        923,484        1,146        127,499        114        8,764        3,304        11,679,128  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Assets

     13,176,541        211,661        1,206,636        31,646        207,863        26,049        413,662        7,745        15,281,803  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

September 30, 2019

   U.S Dollar
ThU.S.$
     Euros
ThU.S.$
     Brazilian
Real
ThU.S.$
     Argentine
Pesos
ThU.S.$
     Mexican
Pesos
ThU.S.$
     Other
currencies
ThU.S.$
     Chilean
Pesos
ThU.S.$
     U.F.
ThU.S.$
     Total
ThU.S.$
 

Liabilities

                          

Current Liabilities

                          

Other current financial liabilities

     345,395        1,255        13,495        —          1,404        222        52,785        291,715        706,271  

Trade and other current payables

     221,405        12,514        64,508        10,043        25,168        8,893        322,300        31,984        696,815  

Accounts payable to related companies

     346        —          —          —          —          —          4,166        —          4,512  

Other current provisions

     449        —          —          —          815        —          —          —          1,264  

Current tax liabilities

     1,482        —          —          —          92        —          363        —          1,937  

Current provisions for employee benefits

     —          —          5        —          —          —          5,616        —          5,621  

Other current non-financial liabilities

     71,446        49        17,404        1,681        3,374        7,663        13,590        —          115,207  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities, current

     640,523        13,818        95,412        11,724        30,853        16,778        398,820        323,699        1,531,627  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Non-Current Liabilities

                          

Other non-current financial liabilities

     5,546,096        118,991        29,154        —          2,471        323        97,485        1,569,842        7,364,362  

Other non current payables

     2,230        —          —          —          —          —          —          —          2,230  

Other non-current provisions

     11        —          5,303        26,516        —          —          —          —          31,830  

Deferred tax liabilities

     1,288,268        —          81,041        —          2,502        —          —          —          1,371,811  

Non-current provisions for employee benefits

     436        —          —          —          178        —          64,504        —          65,118  

Other non-current non-financial liabilities

     22        —          110,268        23        —          —          6        —          110,319  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total non-current liabilities

     6,837,063        118,991        225,766        26,539        5,151        323        161,995        1,569,842        8,945,670  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities

     7,477,586        132,809        321,178        38,263        36,004        17,101        560,815        1,893,541        10,477,297  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

57


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

December 31, 2018

   U.S Dollar
ThU.S.$
     Euros
ThU.S.$
     Brazilian
Real
ThU.S.$
     Argentine
Pesos
ThU.S.$
     Mexican
Pesos
ThU.S.$
     Other
currencies
ThU.S.$
     Chilean
Pesos
ThU.S.$
     U.F.
ThU.S.$
     Total
ThU.S.$
 

Assets

                          

Current Assets

                          

Cash and Cash Equivalents

     834,513        8,295        44,605        2,854        1,461        3,914        180,300        —          1,075,942  

Other current financial assets

     497        —          —          —          —          —          —          —          497  

Other current non-financial assets

     49,170        125        19,018        5,855        42        5,283        50,361        —          129,854  

Trade and other current receivables

     631,047        7,399        66,500        15,044        8,576        6,882        99,950        3,786        839,184  

Accounts receivable due from related companies

     591        —          83        —          —          —          6,169        481        7,324  

Current Inventories

     957,529        —          72,667        —          —          —          —          —          1,030,196  

Current biological assets

     253,672        —          62,252        —          —          —          —          —          315,924  

Current tax assets

     16,042        262        4,978        —          102        1,399        13,730        —          36,513  

Non-current assets or disposal groups classified as held for sale

     2,743,061        16,081        270,103        23,753        10,181        17,478        350,510        4,267        3,435,434  

Non-current assets or disposal groups classified as held for sale

     5,152        —          574        —          —          —          —          —          5,726  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Current Assets

     2,748,213        16,081        270,677        23,753        10,181        17,478        350,510        4,267        3,441,160  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Non Current Assets

                          

Other non-current financial assets

     20,346        —          —          —          —          —          —          —          20,346  

Other non-current non-financial assets

     79,615        —          4,946        1,427        640        90        230        —          86,948  

Trade and other non-current receivables

     7,733        —          1,040        —          —          27        3,267        3,082        15,149  

Accounts receivable due from related companies, non-current

     —          —          —          —          —          —          —          481        481  

Investments accounted for using equity method

     135,805        177,548        42,052        —          —          —          2,648        —          358,053  

Intangible assets other than goodwill

     87,729        —          2,364        —          —          —          —          —          90,093  

Goodwill

     42,573        —          23,278        —          —          —          —          —          65,851  

Property, plant and equipment

     6,675,290        —          498,993        —          —          —          410        —          7,174,693  

Non-current biological assets

     2,924,266        —          412,073        —          —          —          —          —          3,336,339  

Deferred tax assets

     4,558        —          36        —          41        —          —          —          4,635  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Non Current Assets

     9,977,915        177,548        984,782        1,427        682        116        6,555        3,563        11,152,588  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Assets

     12,726,128        193,629        1,255,459        25,180        10,862        17,595        357,065        7,830        14,593,748  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2018

   U.S Dollar
ThU.S.$
     Euros
ThU.S.$
     Brazilian
Real
ThU.S.$
     Argentine
Pesos
ThU.S.$
     Mexican
Pesos
ThU.S.$
     Other
currencies
ThU.S.$
     Chilean
Pesos
ThU.S.$
     U.F.
ThU.S.$
     Total
ThU.S.$
 

Liabilities

                          

Current Liabilities

                          

Other current financial liabilities

     445,076        —          6,828        —          —          —          5,017        80,675        537,596  

Trade and other current payables

     184,989        7,450        64,873        15,590        1,378        8,272        348,886        28,180        659,618  

Accounts payable to related companies

     1,777        —          —          —          —          —          8,452        —          10,229  

Other current provisions

     413        —          —          —          —          —          —          —          413  

Current tax liabilities

     88        7        —          16,730        102        0        136,715        —          153,642  

Current provisions for employee benefits

     —          —          51        —          —          —          5,605        —          5,656  

Other current non-financial liabilities

     188,346        49        12,340        3,037        2,761        1,343        4,734        —          212,610  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities, current

     820,689        7,506        84,092        35,357        4,240        9,616        509,409        108,855        1,579,764  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Non-Current Liabilities

                          

Other non-current financial liabilities

     2,769,505        —          7,827        —          —          —          5,821        1,845,904        4,629,057  

Other non current payables

     2,230        —          —          —          —          —          —          —          2,230  

Other non-current provisions

     9        —          5,839        28,035        —          —          1        —          33,884  

Deferred tax liabilities

     1,327,291        —          90,367        —          —          —          —          —          1,417,658  

Non-current provisions for employee benefits

     —          —          —          —          159        —          64,736        —          64,895  

Other non-current non-financial liabilities

     19        —          111,841        29        —          —          178        —          112,067  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total non-current liabilities

     4,099,054        —          215,874        28,064        159        —          70,736        1,845,904        6,259,791  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities

     4,919,743        7,506        299,966        63,421        4,399        9,616        580,145        1,954,759        7,839,555  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

58


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

     09-30-2019      12-31-2018  
     Up to 90
days
ThU.S.$
     From 91
days to 1
year
ThU.S.$
     Total
ThU.S.$
     Up to 90
days
ThU.S.$
     From 91
days to 1
year
ThU.S.$
     Total
ThU.S.$
 

Total Liabilities, current

     996,171        535,456        1,531,627        1,160,815        418,949        1,579,764  

Other current financial liabilities

     187,898        518,373        706,271        121,606        415,990        537,596  

U.S Dollar

     124,985        220,410        345,395        110,329        334,747        445,076  

Euros

     600        655        1,255        —          —          —    

Brazilian Real

     3,382        10,113        13,495        1,880        4,948        6,828  

Mexican Pesos

     279        1,125        1,404        —          —          —    

Other currencies

     64        158        222        —          —          —    

Chilean Pesos

     14,418        38,367        52,785        1,334        3,683        5,017  

U.F.

     44,170        247,545        291,715        8,063        72,612        80,675  

Bank Loans

     77,186        129,841        207,027        84,778        130,271        215,049  

U.S Dollar

     74,995        124,377        199,372        82,898        125,323        208,221  

Euros

     562        609        1,171        —          —          —    

Brazilian Real

     1,629        4,855        6,484        1,880        4,948        6,828  

Financial Leases

     22,231        61,704        83,935        7,265        23,651        30,916  

U.S Dollar

     2,975        9,063        12,038        —          —          —    

Euros

     38        46        84        —          —          —    

Brazilian Real

     1,753        5,258        7,011        —          —          —    

Mexican Pesos

     279        1,125        1,404        —          —          —    

Other currencies

     64        158        222        —          —          —    

Chilean Pesos

     14,418        38,367        52,785        1,334        3,683        5,017  

U.F.

     2,704        7,687        10,391        5,931        19,968        25,899  

Other Loans

     88,481        326,828        415,309        29,563        262,068        291,631  

U.S Dollar

     47,015        86,970        133,985        27,431        209,424        236,855  

U.F.

     41,466        239,858        281,324        2,132        52,644        54,776  

Trade and other current payables

     693,036        3,779        696,815        659,618        —          659,618  

U.S Dollar

     221,403        2        221,405        184,989        —          184,989  

Euros

     12,514        —          12,514        7,450        —          7,450  

Brazilian Real

     64,508        —          64,508        64,873        —          64,873  

Argentine Pesos

     10,043        —          10,043        15,590        —          15,590  

Mexican Pesos

     21,391        3,777        25,168        1,378        —          1,378  

Other currencies

     8,893        —          8,893        8,272        —          8,272  

Chilean Pesos

     322,300        —          322,300        348,886        —          348,886  

U.F.

     31,984        —          31,984        28,180        —          28,180  

Accounts payable to related companies

     4,512        —          4,512        10,229        —          10,229  

U.S Dollar

     346        —          346        1,777        —          1,777  

Chilean Pesos

     4,166        —          4,166        8,452        —          8,452  

Other current provisions

     1,264        —          1,264        413        —          413  

U.S Dollar

     449        —          449        413        —          413  

Mexican Pesos

     815        —          815        —          —          —    

Current tax liabilities

     1,574        363        1,937        152,994        648        153,642  

U.S Dollar

     1,482        —          1,482        88        —          88  

Euros

     —          —          —          7        —          7  

Argentine Pesos

     —          —          —          16,730        —          16,730  

Mexican Pesos

     92        —          92        102        —          102  

Chilean Pesos

     —          363        363        136,067        648        136,715  

Current provisions for employee benefits

     5,595        26        5,621        4,923        733        5,656  

Brazilian Real

     5        —          5        51        —          51  

Chilean Pesos

     5,590        26        5,616        4,872        733        5,605  

Other current non-financial liabilities

     102,292        12,915        115,207        211,032        1,578        212,610  

U.S Dollar

     70,807        639        71,446        187,740        606        188,346  

Euros

     49        —          49        49        —          49  

Brazilian Real

     5,133        12,271        17,404        12,340        —          12,340  

Argentine Pesos

     1,681        —          1,681        3,037        —          3,037  

Mexican Pesos

     3,374        —          3,374        2,761        —          2,761  

Other currencies

     7,663        —          7,663        1,343        —          1,343  

Chilean Pesos

     13,585        5        13,590        3,762        972        4,734  

 

59


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

     09-30-2019      12-31-2018  
     From 13
months to 3
years
ThU.S.$
     From 3
years to

5 years
ThU.S.$
     More than
5 years
ThU.S.$
     Total
ThU.S.$
     From 13
months to 3
years
ThU.S.$
     From 3
years to

5 years
ThU.S.$
     More than
5 years
ThU.S.$
     Total
ThU.S.$
 

Total non-current liabilities

     2,125,758        1,510,331        5,309,581        8,945,670        2,108,658        943,090        3,208,043        6,259,791  

Other non-current financial liabilities

     1,231,968        1,462,150        4,670,244        7,364,362        1,053,859        943,090        2,632,108        4,629,057  

U.S Dollar

     960,228        1,250,543        3,335,325        5,546,096        659,086        773,989        1,336,430        2,769,505  

Euros

     15,592        28,357        75,042        118,991        —          —          —          —    

Brazilian Real

     11,638        7,402        10,114        29,154        6,612        1,215        —          7,827  

Mexican Pesos

     2,392        79        —          2,471        —          —          —          —    

Other currencies

     253        70        —          323        —          —          —          —    

Chilean Pesos

     76,616        20,663        206        97,485        5,354        467        —          5,821  

U.F.

     165,249        155,036        1,249,557        1,569,842        382,807        167,419        1,295,678        1,845,904  

Bank Loans

     206,112        536,064        75,042        817,218        229,263        387,669        203,906        820,838  

U.S Dollar

     187,632        507,593        —          695,225        222,651        386,454        203,906        813,011  

Euros

     15,566        28,357        75,042        118,965        —          —          —          —    

Brazilian Real

     2,914        114        —          3,028        6,612        1,215        —          7,827  

Financial Leases

     125,312        49,068        66,041        240,421        26,296        10,975        —          37,271  

U.S Dollar

     21,940        16,535        54,621        93,096        —          —          —          —    

Euros

     26        —          —          26        —          —          —          —    

Brazilian Real

     8,724        7,288        10,114        26,126        —          —          —          —    

Mexican Pesos

     2,392        79        —          2,471        —          —          —          —    

Other currencies

     253        70        —          323        —          —          —          —    

Chilean Pesos

     76,616        20,663        206        97,485        5,354        467        —          5,821  

U.F.

     15,361        4,433        1,100        20,894        20,942        10,508        —          31,450  

Other Loans

     900,544        877,018        4,529,161        6,306,723        798,300        544,446        2,428,202        3,770,948  

U.S Dollar

     750,656        726,415        3,280,704        4,757,775        436,435        387,535        1,132,524        1,956,494  

U.F.

     149,888        150,603        1,248,457        1,548,948        361,865        156,911        1,295,678        1,814,454  

Other non-current payables

     2,230        —          —          2,230        2,230        —          —          2,230  

U.S Dollar

     2,230        —          —          2,230        2,230        —          —          2,230  

Other non-current provisions

     31,830        —          —          31,830        33,884        —          —          33,884  

U.S Dollar

     11        —          —          11        9        —          —          9  

Brazilian Real

     5,303        —          —          5,303        5,839        —          —          5,839  

Argentine Pesos

     26,516        —          —          26,516        28,035        —          —          28,035  

Chilean Pesos

     —          —          —          —          1        —          —          1  

Deferred tax liabilities

     751,048        11,997        608,766        1,371,811        841,723        —          575,935        1,417,658  

U.S Dollar

     679,502        —          608,766        1,288,268        751,356        —          575,935        1,327,291  

Brazilian Real

     69,044        11,997        —          81,041        90,367        —          —          90,367  

Mexican Pesos

     2,502        —          —          2,502        —          —          —          —    

Non-current provisions for employee benefits

     64,682        436        —          65,118        64,895        —          —          64,895  

U.S Dollar

     —          436        —          436        —          —          —          —    

Mexican Pesos

     178        —          —          178        159        —          —          159  

Chilean Pesos

     64,504        —          —          64,504        64,736        —          —          64,736  

Other non-current non-financial liabilities

     44,000        35,748        30,571        110,319        112,067        —          —          112,067  

U.S Dollar

     22        —          —          22        19        —          —          19  

Brazilian Real

     43,949        35,748        30,571        110,268        111,841        —          —          111,841  

Argentine Pesos

     23        —          —          23        29        —          —          29  

Chilean Pesos

     6        —          —          6        178        —          —          178  

The table below sets forth the subsidiaries that have determined a functional currency other than the U.S. Dollar as follows:

 

Subsidiary

  

Country

  

Functional Currency

Arauco do Brasil S.A.

   Brazil    Brazilian Real

Arauco Forest Brasil S.A.

   Brazil    Brazilian Real

Arauco Florestal Arapoti S.A.

   Brazil    Brazilian Real

Arauco Industria de Paineis Ltda.

   Brazil    Brazilian Real

Empreendimentos Florestais Santa Cruz Ltda.

   Brazil    Brazilian Real

Mahal Empreendimentos e Participacoes S.A.

   Brazil    Brazilian Real

Novo Oeste Gestao de Ativos Florestais S.A.

   Brazil    Brazilian Real

Consorcio Protección Fitosanitaria Forestal S.A.

   Chile    Chilean Pesos

Forestal Nuestra Señora del Carmen S.A.

   Argentina    Argentine pesos

Forestal Talavera S.A.

   Argentina    Argentine pesos

Greenagro S.A.

   Argentina    Argentine pesos

Leasing Forestal S.A.

   Argentina    Argentine pesos

Savitar S.A.

   Argentina    U.S. Dollar

Arauco Industria de Mexico, S.A. de C.V. (ex Maderas y Sintéticos de México, S.A. de C.V.)

   Mexico    Mexican pesos

Araucomex Servicios, S.A. de C.V. (ex Maderas y Sintéticos Servicios, S.A. de C.V.)

   Mexico    Mexican pesos

Arauco Serviquimex, S.A. de C.V. (ex Masisa Manufactura, S.A. de C.V.)

   Mexico    Mexican pesos

Arauco Quimica S.A. de C.V. (ex Masnova Química, S.A. de C.V.)

   Mexico    Mexican pesos

Tablered Araucomex, S.A. de C.V. (ex Placacentro Masisa México S.A. de C.V.)

   Mexico    Mexican pesos

Arauco Canada Ltd. (ex Flakeboard Company Ltd.)

   Canada    Canadian Dollar

 

60


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

The table below shows a detail per company of the effect in the period of the Reserve of Exchange Differences on translation:

 

     January - September      July - September  
     2019      2018      2019     2018  
     ThU.S.$      ThU.S.$      ThU.S.$     ThU.S.$  

Arauco do Brasil S.A.

     (28,739      (83,231      (33,262     (14,919

Arauco Forest Brasil S.A.

     (26,850      (77,719      (30,951     (14,277

Arauco Florestal Arapoti S.A.

     (6,339      (20,050      (7,367     (3,626

Sonae Arauco S.A.

     (8,426      (6,909      (7,369     (1,005

Arauco Argentina S.A.

     (1,054      (6,535      (1,737     (1,336

Arauco Canada Ltd.

     2,687        (2,727      (1,845     1,664  

Others

     (6,150      (165      (5,637     (94
  

 

 

    

 

 

    

 

 

   

 

 

 

Total reserve of exchange differences on translation

     (74,871      (197,336      (88,168     (33,593
  

 

 

    

 

 

    

 

 

   

 

 

 

Effect of foreign exchange rates changes

 

     January - September      July - September  
     2019      2018      2019     2018  
     ThU.S.$      ThU.S.$      ThU.S.$     ThU.S.$  

Exchange differences recognized in profit or loss, except for those arising on financial instruments measured at fair value through profit or loss

     (19,509      (22,267      (12,290     (6,037

Reserve of exchange differences on translation (with Non-controlling interests)

     (76,473      (202,229      (89,952     (34,369
  

 

 

    

 

 

    

 

 

   

 

 

 

NOTE 12. BORROWING COSTS

Arauco capitalizes interest at effective rate on current investment projects.

At the date of issuance of these interim consolidated financial statements, Arauco has capitalized financial interest related to the modernization and extension of Planta Arauco (MAPA) project in Chile and to the Grayling project in the United States.

 

     January - September     July - September  
     2019     2018     2019     2018  
     ThU.S.$     ThU.S.$     ThU.S.$     ThU.S.$  

Property, plant and equipment capitalized cost

        

Property, plant and equipment capitalized interest cost rate

     4.43     3.83     4.35     3.87

Amount of the capitalized interest cost, property, plant and equipment

     17,547       10,096       5,012       2,518  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

61


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

NOTE 13. RELATED PARTIES

Related Party Disclosures

Related parties are those entities defined in IAS 24 and under the rules of the Chilean Commission for the Financial Market and the Chilean Corporations Law.

The receivable and payable amounts among related parties at the end of each period correspond to commercial and financing transactions denominated in Chilean Pesos, U.S. dollars and Brazilian Real, where collection or payment deadlines are shown in the following tables and in general do not bear interest, except for financing transactions.

As of the date of these interim consolidated financial statements, the main transactions with related parties are related to fuel purchases with Compañía de Petróleos de Chile S.A. and sodium chlorate purchases at EKA Chile S.A.

As of the date of these interim consolidated financial statements, there are neither provisions for accounts of doubtful collection nor any guarantees granted or received related to the balances with related parties.

Name of Group’s Main Shareholders

The ultimate shareholders of Arauco, direct and indirectly, are Mrs. Maria Noseda Zambra de Angelini (who passed away on April 15, 2018), Mr. Roberto Angelini Rossi and Mrs. Patricia Angelini Rossi.

Name of the Intermediate Controlling Entity that Produces Consolidated Financial Statements for Public Use

Empresas Copec S.A.

Compensation to Key Management Personnel

Compensation to key management personnel, including directors, managers and deputy managers, consist of a fixed monthly salary, and managers and deputy managers also receive an annual bonus subject to the results of the Company and the fulfillment of goals of the business as well as individual performance.

Pricing Strategy Terms and Conditions Corresponding to Transactions with Related Parties

Transactions carried out with related parties are intended to contribute to the corporate interest, are adjusted in price, terms and conditions to those prevailing in the market at the time of approval, and meet the requirements and procedures set forth in the law.

 

62


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

The table below sets forth information about the Relationship between the Parent Company and its Subsidiaries

 

              

Functional

   % Ownership interest
09-30-2019
     % Ownership interest
12-31-2018
 
ID N°   

Company Name

   Country    Currency    Direct      Indirect      Total      Direct      Indirect      Total  
-    Agenciamiento y Servicios Profesionales S.A.    Mexico    U.S. Dollar      0.0020        99.9970        99.9990        0.0020        99.9970        99.9990  
-    Arauco Argentina S.A.    Argentina    U.S. Dollar      9.9753        90.0048        99.9801        9.9753        90.0048        99.9801  
-    Arauco Australia Pty Ltd.    Australia    U.S. Dollar      —          99.9990        99.9990        —          99.9990        99.9990  
96547510-9    Arauco Bioenergía S.A.    Chile    U.S. Dollar      98.0000        1.9999        99.9999        98.0000        1.9999        99.9999  
-    Arauco Canada Ltd. (ex Flakeboard Company Ltd.)    Canada    Canadian
Dollar
     —          99.9990        99.9990        —          99.9990        99.9990  
-    Arauco Colombia S.A.    Colombia    U.S. Dollar      1.4778        98.5204        99.9982        1.4778        98.5204        99.9982  
-    Arauco do Brasil S.A.    Brazil    Brazilian
Real
     1.0681        98.9309        99.9990        1.0681        98.9309        99.9990  
-    Arauco Europe Cooperatief U.A.    Netherlands    U.S. Dollar      0.5493        99.4497        99.9990        0.5689        99.4301        99.9990  
-    Arauco Florestal Arapoti S.A.    Brazil    Brazilian
Real
     —          79.9992        79.9992        —          79.9992        79.9992  
-    Arauco Forest Brasil S.A.    Brazil    Brazilian
Real
     9.7714        90.2278        99.9992        9.7714        90.2278        99.9992  
-    Arauco Industria de Paineis Ltda.    Brazil    Brazilian
Real
     —          99.9990        99.9990        —          99.9990        99.9990  
-    Arauco Middle East DMCC    Dubai    U.S. Dollar      —          99.9990        99.9990        —          99.9990        99.9990  
-    Arauco North America, Inc. (ex Flakeboard America Ltd.)    USA    U.S. Dollar      0.0001        99.9989        99.9990        0.0001        99.9989        99.9990  
76620842-8    Arauco Nutrientes Naturales SPA    Chile    U.S. Dollar      —          99.9484        99.9484        —          99.9484        99.9484  
-    Arauco Perú S.A.    Peru    U.S. Dollar      0.0013        99.9977        99.9990        0.0013        99.9977        99.9990  
-    Arauco Wood (China) Company Limited    China    U.S. Dollar      —          99.9990        99.9990        —          99.9990        99.9990  
-    Araucomex S.A. de C.V.    Mexico    U.S. Dollar      0.0005        99.9985        99.9990        0.0005        99.9985        99.9990  
96657900-5    Consorcio Protección Fitosanitaria Forestal S.A.    Chile    Chilean
Pesos
     —          57.0831        57.0831        —          57.0831        57.0831  
-    Empreendimentos Florestais Santa Cruz Ltda.    Brazil    Brazilian
Real
     —          99.9985        99.9985        —          99.9985        99.9985  
85805200-9    Forestal Arauco S.A.    Chile    U.S. Dollar      99.9484        —          99.9484        99.9484        —          99.9484  
93838000-7    Forestal Cholguán S.A.    Chile    U.S. Dollar      —          98.5644        98.5644        —          98.5479        98.5479  
78049140-K    Forestal Los Lagos S.A.    Chile    U.S. Dollar      —          79.9587        79.9587        —          79.9587        79.9587  
-    Forestal Nuestra Señora del Carmen S.A.    Argentina    Argentine
pesos
     —          99.9805        99.9805        —          99.9805        99.9805  
-    Forestal Talavera S.A.    Argentina    Argentine
pesos
     —          99.9942        99.9942        —          99.9942        99.9942  
-    Greenagro S.A.    Argentina    Argentine
pesos
     —          97.9805        97.9805        —          97.9805        97.9805  
96563550-5    Inversiones Arauco Internacional Ltda.    Chile    U.S. Dollar      98.0186        1.9804        99.9990        98.0186        1.9804        99.9990  
79990550-7    Investigaciones Forestales Bioforest S.A.    Chile    Chilean
Pesos
     1.0000        98.9489        99.9489        1.0000        98.9489        99.9489  
-    Leasing Forestal S.A.    Argentina    Argentine
pesos
     —          99.9801        99.9801        —          99.9801        99.9801  
96510970-6    Maderas Arauco S.A.    Chile    U.S. Dollar      99.0000        0.9995        99.9995        99.0000        0.9995        99.9995  
-    Maderas Arauco Costa Rica S.A.    Costa Rica    U.S. Dollar      —          99.9990        99.9990        —          99.9990        99.9990  
-    Arauco Industria de México, S.A.de C.V. (ex Maderas y Sintéticos de México, S.A. de C.V.)    Mexico    Mexican
pesos
     —          99.9990        99.9990        —          —          —    
-    Araucomex Servicios, S.A. de C.V. (ex Maderas y Sintéticos Servicios, S.A. de C.V.)    Mexico    Mexican
pesos
     —          99.9990        99.9990        —          —          —    
-    Mahal Empreendimentos e Participacoes S.A.    Brazil    Brazilian
Real
     —          99.9991        99.9991        —          99.9991        99.9991  
-    Arauco Serviquimex, S.A. de C.V. (ex Masisa Manufactura, S.A. de C.V.)    Mexico    Mexican
pesos
     —          99.9990        99.9990        —          —          —    
-    Arauco Química S.A. de C.V. (ex Masnova Química, S.A. de C.V.)    Mexico    Mexican
pesos
     —          99.9990        99.9990        —          —          —    
-    Novo Oeste Gestao de Ativos Florestais S.A.    Brazil    Brazilian
Real
     —          99.9991        99.9991        —          99.9991        99.9991  
   Prime-Line, Inc.    USA    U.S. Dollar      —          99.9990        99.9990        —          —          —    
-    Tablered Araucomex, S.A. de C.V. (ex Placacentro Masisa México, S.A. de C.V.)    Mexico    Mexican
pesos
     —          99.9990        99.9990        —          —          —    
-    Savitar S.A.    Argentina    Argentine
pesos
     —          99.9841        99.9841        —          99.9841        99.9841  
76375371-9    Servicios Aéreos Forestales Ltda.    Chile    U.S. Dollar      0.0100        99.9890        99.9990        0.0100        99.9890        99.9990  
96637330-K    Servicios Logísticos Arauco S.A.    Chile    U.S. Dollar      45.0000        54.9997        99.9997        45.0000        54.9997        99.9997  

The companies in the table below are classified as joint operations in accordance with IFRS 11. The assets, liabilities, income and expenses are recorded in relation to the Company’s ownership percentage in accordance with accounting standards applicable in each case.

 

Company Name

  

Country

  

Functional
Currency

Eufores S.A.    Uruguay    U.S. Dollar
Celulosa y Energía Punta Pereira S.A.    Uruguay    U.S. Dollar
Zona Franca Punta Pereira S.A.    Uruguay    U.S. Dollar
Forestal Cono Sur S.A.    Uruguay    U.S. Dollar
Stora Enso Uruguay S.A.    Uruguay    U.S. Dollar
El Esparragal Asociación Agraria de R.L.    Uruguay    U.S. Dollar
Ongar S.A.    Uruguay    U.S. Dollar
Terminal Logística e Industrial M’Bopicua S.A.    Uruguay    U.S. Dollar

There are no significant restrictions on the ability of subsidiaries to transfer funds to Arauco, in the form of cash dividends or repayment of loans and/or advances.

Employee Benefits for Key Management Personnel

 

     January - September      July -  September  
     2019      2018      2019      2018  
     ThU.S.$      ThU.S.$      ThU.S.$      ThU.S.$  

Salaries and bonuses

     49,711        54,676        16,186        19,701  

Per diem compensation to members of the Board of Directors

     1,825        1,949        600        623  

Termination benefits

     2,908        8,326        1,543        626  

Total

     54,444        64,951        18,329        20,950  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

63


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Related Party Receivables, Current

 

Name of Related Party

   Tax ID No.      Nature of Relationship      Country      Currency      Maturity      09-30-2019
ThU.S.$
     12-31-2018
ThU.S.$
 

Forestal Mininco S.A.

     91.440.000-7        Common Stockholder        Chile        Chilean pesos        30 days        4        14  

Eka Chile S.A.

     99.500.140-3        Joint Venture        Chile        Chilean pesos        30 days        1,626        2,362  

Forestal del Sur S.A.

     79.825.060-4       

Associate of a
subsidiary’s minority
shareholder
 
 
 
     Chile        Chilean pesos        —          —          3,740  

Unilin Arauco Pisos Ltda.

     —          Joint Venture        Brazil        Brazilian Real        30 days        330        83  

Colbún S.A.

     96.505.760-9        Common Stockholder        Chile        Chilean pesos        30 days        219        52  

CMPC Maderas S.A.

     95.304.000-K        Common Stockholder              30 days        1        —    

CMPC Pulp S.A.

     96.532.330-9        Common Stockholder        Chile        Chilean pesos        30 days        1        1  

Fundación Educacional Arauco

     71.625.000-8       

Parent company is
founder and
contributor
 
 
 
     Chile        Chilean pesos        30 days        1,190        —    

Fundación Acerca Redes

     65.097.218-K       

Parent company is
founder and
contributor
 
 
 
     Chile        U.S. Dollar        30 days        1,149        221  

Sonae Arauco Portugal S.A.

     —         
Subsidiary of a Joint
Venture
 
 
     Portugal        U.S. Dollar        30 days        367        370  

Compañía Puerto de Coronel S.A.

     79.895.330-3       
Subsidiary of an
Associate
 
 
     Chile        U.F.        Jan-20        498        481  

E2E S.A.

     76.879.577-0        Associate        Chile        Chilean pesos        30 days        826        —    
                 

 

 

    

 

 

 

TOTAL

                    6,211        7,324  
                 

 

 

    

 

 

 

Related Party Receivables, Non-Current

 

Name of Related Party

   Tax ID No.      Nature of Relationship      Country      Currency      Maturity      09-30-2019
ThU.S.$
     12-31-2018
ThU.S.$
 

Compañía Puerto de Coronel S.A.

     79.895.330-3       
Subsidiary of
an Associate
 
 
     Chile        U.F.        —          —          481  
                    

 

 

 

TOTAL

                    —          481  
                    

 

 

 

Related Party Payables, Current

 

Name of Related Party

   Tax ID No.    Nature of Relationship    Country    Currency    Maturity    09-30-2019
ThU.S.$
     12-31-2018
ThU.S.$
 

Compañía de Petróleos de Chile S.A.

   99.520.000-7    Common controlling
parent
   Chile    Chilean pesos    30 days      3,856        7,019  

Abastible S.A.

   91.806.000-6    Common controlling
parent
   Chile    Chilean pesos    30 days      245        601  

Fundación Educacional Arauco

   71.625.000-8    Parent company is
founder and
contributor
   Chile    Chilean pesos    —        —          616  

Red to Green S.A.

   86.370.800-1    Common
Stockholder
   Chile    Chilean pesos    30 days      2        14  

Empresa Nacional de Telecomunicaciones S.A.

   92.580.000-7    Common
Stockholder
   Chile    Chilean pesos    30 days      60        123  

Servicios Corporativos Sercor S.A.

   96.925.430-1    Associate    Chile    Chilean pesos    30 days      2        11  

Puerto Lirquén S.A.

   96.959.030-1    Subsidiary of an
associate
   Chile    U.S. Dollar    —        —          1,003  

Compañía Puerto de Coronel S.A.

   79.895.330-3    Subsidiary of an
associate
   Chile    U.S. Dollar    30 days      331        772  

Depósitos Portuarios Lirquén S.A.

   96.871.870-3    Subsidiary of an
associate
   Chile    U.S. Dollar    —        —          2  

Adm.Estaciones de Servicio Serco Ltda.

   79.689.550-0    Common controlling
parent
   Chile    Chilean pesos    —        —          1  

Colbún Transmisión S.A.

   76.218.856-2    Common director    Chile    Chilean pesos    30 days      15        —    

Adm. de Ventas al Detalle Arco Prime Ltda.

   77.215.640-5    Common controlling
parent
   Chile    Chilean pesos    —        —          1  

Empresa Distrib. Papeles y Cartones S.A.

   88.566.900-k    Common
Stockholder
   Chile    Chilean pesos    —        —          8  

Elemental S.A.

   76.659.730-0    Associate of
controlling parent
   Chile    Chilean pesos    —        —          1  

Woodtech S.A.

   76.724.000-7    Associate of
controlling parent
   Chile    Chilean pesos    —        —          28  

Orizon S.A.

   96.929.960-7    Common controlling
parent
   Chile    Chilean pesos    30 days      1        1  

Vía Limpia SPA

   79.874.200-0    Common controlling
parent
   Chile    Chilean pesos    —        —          9  

Air BP Copec

   96.942.120-8    Joint venture of
controlling parent
   Chile    Chilean pesos    —        —          19  
                 

 

 

    

 

 

 

TOTAL

                    4,512        10,229  
                 

 

 

    

 

 

 

 

64


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Related Party Transactions

Purchases

 

Name of Related Party

   Tax ID No.    Nature of Relationship    Country    Currency    Transaction
Descriptions
   09-30-2019
ThU.S.$
     12-31-2018
ThU.S.$
 

Abastible S.A.

   91.806.000-6    Common controlling
parent
   Chile    Chilean pesos    Fuel      2,178        3,668  

Compañía de Petróleos de Chile S.A.

   99.520.000-7    Common controlling
parent
   Chile    Chilean pesos    Fuel and
other
     48,005        75,328  

Compañía Puerto de Coronel S.A.

   79.895.330-3    Subsidiary of the
Associate
   Chile    U.S. Dollar    Transport and
stowage
     8,143        10,607  

Puerto Lirquén S.A.

   96.959.030-1    Subsidiary of the
Associate
   Chile    U.S. Dollar    Port services      2,206        8,488  

EKA Chile S.A.

   99.500.140-3    Joint Venture    Chile    Chilean pesos    Sodium
chlorate
     31,005        47,209  

Forestal del Sur S.A.

   79.825.060-4    Associate of a
subsidiary’s
minority
shareholder
   Chile    Chilean pesos    Wood and
ships
     3,358        1,675  

Portaluppi, Guzman y Bezanilla Asesorías Ltda.

   78.096.080-9    Common director    Chile    Chilean pesos    Legal
services
     633        897  

Empresa Nacional de Telecomunicaciones S.A.

   92.580.000-7    Common
Stockholder
   Chile    Chilean pesos    Telephone
services
     311        617  

CMPC Maderas S.A.

   95.304.000-K    Common
Stockholder
   Chile    Chilean pesos    Wood and
logs
     102        644  

Forestal Mininco S.A.

   91.440.000-7    Common
Stockholder
   Chile    Chilean pesos    Wood and
logs
     —          261  

Colbún Transmisión S.A.

   76.218.856-2    Common director    Chile    Chilean pesos    Electrical
Power
     200        453  

Woodtech S.A.

   76.724.000-7    Indirect associate of
controlling parent
   Chile    Chilean pesos    Wood
volumen
measurement
services
     1,472        2,449  

Inversiones Siemel S.A.

   94.082.000-6    Common
Stockholder
   Chile    Chilean pesos    Rentals      196        326  

Vía Limpia SPA

   79.874.200-0    Common controlling
parent
   Chile    Chilean pesos    Other
purchases
     177        257  
  

 

  

 

  

 

  

 

  

 

  

 

 

    

 

 

 

Sales

 

Name of Related Party

   Tax ID No.    Nature of Relationship    Country    Currency    Transaction
Descriptions
   09-30-2019
ThU.S.$
     12-31-2018
ThU.S.$
 

Colbún S.A.

   96.505.760-9    Common director    Chile    Chilean pesos    Electrical Power      324        277  

EKA Chile S.A.

   99.500.140-3    Joint venture    Chile    Chilean pesos    Electrical Power      14,543        24,857  

Forestal del Sur S.A.

   79.825.060-4    Associate of a
subsidiary’s
minority
shareholder
   Chile    Chilean pesos    Harvesting
services, Wood
and chips
     20,704        26,308  

Unilin Arauco Pisos Ltda.

   —      Joint venture    Brazil    Brazilian
Real
   Wood      2,549        1,474  

E2E S.A.

   76.879.577-0    Associate    Chile    Chilean pesos    Wood, plywood
and boards
     413        —    

 

65


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

NOTE 14. CONSOLIDATED FINANCIAL STATEMENTS

On September 1, 2019, the corporation Prime-Line, Inc. was acquired through the subsidiary Arauco North America, Inc. The price paid was ThU.S.$19,839.

On January 31, 2019, Arauco’s subsidiaries Inversiones Arauco Internacional Limitada and Araucomex, S.A. de C.V., closed the purchase of all of the shares of Masisa’s Mexican subsidiaries, namely Maderas y Sintéticos de México, S.A. de C.V. (currently Arauco Industria de Mexico, S.A. de C.V.), Maderas y Sintéticos Servicios, S.A. de C.V. (currently Araucomex Servicios, S.A. de C.V.), Masisa Manufactura, S.A. de C.V. (currently Arauco Serviquimex, S.A. de C.V.), Placacentro Masisa México, S.A. de C.V. (currently Tablered Araucomex, S.A. de C.V.) y Masnova Química, S.A. de C.V. (currently Arauco Química S.A. de C.V.).

The final price of the transaction was ThU.S.$168,680 and was paid in this period.

The main assets acquired, consist of two industrial complexes located in Durango and Zitácuaro, that jointly have three Particleboard (PB) lines with an annual installed capacity of 339,000 m3; a MDF line of with an annual installed capacity of 220,000 m3; melamine (or TFL) lines with an annual total installed capacity of 309,000 m3 ; a chemical plant with an installed capacity of 60,000 tons of resins and 60,600 tons of formaldehyde; and impregnation lines with an aggregate annual installed capacity of 28.9 million of m2.

Arauco carried out the initial recognition of the acquisition of these companies based on the information available as of that date, performing a preliminary determination about the allocation of the fair values during the acquisition of the same. The amounts of acquired assets and liabilities are deemed to be provisional amounts and could be adjusted during the measurement period of this acquisition, in order to reflect new information obtained based on facts and circumstances that existed as of the acquisition date and which, if known, would have affected the measurement of the amounts recognized as of that date. The measurement period will not exceed the term of one year as from the acquisition date.

The table below shows the fair values of assets and liabilities at the date of the transaction:

 

Masisa Mexico Group

   01-31-2019
ThU.S.$
 

Cash and cash equivalent

     9,152  

Other current non-

     599  

Trade and other current receivables

     29,971  

Accounts receivable from related companies

     27,484  

Inventories

     31,692  

Current tax assets

     1,567  

Investments accounted for using equity method

     1,571  

Intangible assets other than goodwill

     223  

Property, plant and equipment

     128,693  

Non-Current Assets or disposal groups classified as held for sale

     49  
  

 

 

 

Total assets

     231,001  
  

 

 

 

Trade and other current payables

     45,650  

Accounts payable to related companies

     12,692  

Other current provisions

     902  

Current tax liabilities

     1,388  

Deferred tax liabilities

     1,227  

Non-current provisions for employee benefits

     462  
  

 

 

 

Total liabilities

     62,321  
  

 

 

 

Total equity

     168,680  
  

 

 

 

 

66


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

The following table shows revenue and net profit recognized at the acquisition day:

 

Masisa Mexico Group

   02-01-2019 to  30-09-2019
ThU.S.$
 

Revenue

     104,780  

Net loss

     404  
  

 

 

 

If the acquisition had occurred on January 1, 2019, consolidated pro-forma revenue and profit for the year ended September 30, 2019 would have been:

 

CELULOSA ARAUCO Y CONSTITUCIÓN S.A. AND SUBSIDIARIES

   January-September 2019
(Pro-forma)
ThU.S.$
 

Revenue

     4,153,438  

Net profit

     148,338  
  

 

 

 

On December 31, 2018, Arauco Wood Products Inc and Arauco Panels USA, LLC merged into Arauco North America, Inc (ex Flakeboard America Limited). This transaction had no effect on Arauco’s profit or loss.

On May 7, 2018, the company Maderas Arauco Costa Rica S.A. was created through the subsidiary Inversiones Arauco Internacional Ltda., with a capital of 10,000 colones (equivalent to U.S.$ 18). On December 24, 2018 Inversiones Arauco Internacional Ltda. made a capital contribution of ThU.S.$ 300 to the company Maderas Arauco Costa Rica S.A.

On August 3, 2018, the company Arauco Wood (China) Company Limited was created through the subsidiary Inversiones Arauco Internacional Ltda. with a capital of ThU.S.$ 500, out of which ThU.S.$100 have been paid to date.

The details of the subsidiaries included in the consolidation of Arauco are disclosed in Note 13.

 

67


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

NOTE 15. INVESTMENTS IN ASSOCIATES

At September 30, 2019, there were no new investments in associates to report.

On April 5, 2019 Celulosa Arauco y Constitución S.A. sold its participation in Puertos y Logística S.A. to DP World Group for a total amount of ThU.S.$ 101,972. This operation generated a profit of ThU.S$ 18,875.

On May 2, 2018, the company E2E S.A. was incorporated through the subsidiary Maderas Arauco S.A., with a total capital of ThU.S.$ 6,000, under 50% ownership of Arauco. As of the date of these interim consolidated financial statements, ThU.S.$ 2,711 have been contributed.

On January 19, 2018, the company Parque Eólico Ovejera Sur SpA was incorporated through the subsidiary Arauco Bioenergía S.A., under 50% ownership of Arauco. The capital contributed by Arauco was ThU.S.$ 892.

The following tables set forth information about Investments in associates.

 

Name    Puertos y Logística S.A.
Country    Chile
Functional Currency    U.S. Dollar
Corporate purpose    Docking and warehousing operations for proprietary and third party use, cargo of all classes of goods, as well, as warehousing and transport operations.
Ownership interest (%)    20.2767%
   09-30-2019    12-31-2018
Carrying amount accounted for using equity method    ThU.S.$ -    ThU.S.$ 62,511
Name    Inversiones Puerto Coronel S.A.
Country    Chile
Functional Currency    U.S. Dollar
Corporate purpose    Investments in movables and real estate, acquisition of companies, securities and investment instruments, investment management and development and/or participation in all kind of businesses and companies related to industrial, shipping, forestry and commercial activities.
Ownership interest (%)    50.0000%
   09-30-2019    12-31-2018
Carrying amount accounted for using equity method    ThU.S.$54,207    ThU.S.$51,760
Name    Servicios Corporativos Sercor S.A.
Country    Chile
Functional Currency    Chilean Pesos
Corporate purpose    Consulting services related to business management to Boards of Directors and Senior Management of all Arauco’s entities.
Ownership interest (%)    20.0000%
   09-30-2019    12-31-2018
Carrying amount accounted for using equity method    ThU.S.$ 206    ThU.S.$ 193

 

68


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Name    Genómica Forestal S.A.
Country    Chile
Functional Currency    Chilean Pesos
Corporate purpose    Developing forestry genomics, through the use of biotechnological, molecular and bioinformatics tools with the purpose of strengthening genetic programs so as to improve the competitive position of the Chilean forestry industry for priority tree species.
Ownership interest (%)    25.0000%
   09-30-2019    12-31-2018
Carrying amount accounted for using equity method    ThU.S.$(2)    ThU.S.$(1)
Name    Consorcio Tecnológico Bioenercel S.A.
Country    Chile
Functional Currency    Chilean Pesos
Corporate purpose    Developing of technologies which will promote the development of a biofuels industry in Chile, obtained from lingo-cellulosic materials. The future execution of this sustainable project is financed by the Innova Chile Committee.
Ownership interest (%)    20.0000%
   09-30-2019    12-31-2018
Carrying amount accounted for using equity method    ThU.S.$7    ThU.S.$7
Name    Vale do Corisco S.A.
Country    Brazil
Functional Currency    Brazilian Real
Corporate purpose    Management of forestry activities.
Ownership interest (%)    49.0000%
   09-30-2019    12-31-2018
Carrying amount accounted for using equity method    ThU.S.$35,847    ThU.S.$38,497
Name    E2E S.A.
Country    Chile
Functional Currency    Chilean pesos
Corporate purpose    Development of construction solutions
Ownership interest (%)    50.0000%
   09-30-2019    12-31-2018
Carrying amount accounted for using equity method    ThU.S.$1,992    ThU.S.$2,044
Name    Parque Eólico Ovejera Sur SpA
Country    Chile
Functional Currency    Chilean pesos
Corporate purpose    Electrical power projects
Ownership interest (%)    50.0000%
   09-30-2019    12-31-2018
Carrying amount accounted for using equity method    ThU.S.$734    ThU.S.$597

 

69


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Summarized Financial Information of Associates

 

                            Assets                          

09-30-2019

  Puertos y
Logística S.A.
ThU.S.$
    Inversiones
Puerto
Coronel S.A.
ThU.S.$
    Serv.Corporativos
Sercor S.A.
ThU.S.$
    E2E S.A.
ThU.S.$
    Parque Eólico
Ovejera del
Sur SpA.
ThU.S.$
    Vale do
Corisco S.A.
ThU.S.$
    Consorcio
Tecnológico
Bioenercel S.A.
ThU.S.$
    Genómica
Forestal S.A.
ThU.S.$
    Total
ThU.S.$
 

Current

    —         29       4,232       1,771       75       8,286       2       25       14,420  

Non-current

    —         110,232       894       3,329       1,426       97,169       36       19       213,105  

Total

    —         110,261       5,126       5,100       1,501       105,455       38       44       227,525  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                                                       
    Puertos y
Logística S.A.
ThU.S.$
    Inversiones
Puerto
Coronel S.A.
ThU.S.$
    Serv.Corporativos
Sercor S.A.
ThU.S.$
    E2E S.A.
ThU.S.$
    Liabilities
Parque Eólico
Ovejera del
Sur SpA.
ThU.S.$
    Vale do
Corisco S.A.
ThU.S.$
    Consorcio
Tecnológico
Bioenercel S.A.
ThU.S.$
    Genómica
Forestal S.A.
ThU.S.$
    Total
ThU.S.$
 

Current

    —         83       3,418       1,115       33       147       —         9       4,805  

Non-current

    —         —         676       —         —         24,401       5       42       25,124  

Equity

    —         110,178       1,032       3,985       1,468       80,907       33       (7     197,596  

Total

    —         110,261       5,126       5,100       1,501       105,455       38       44       227,525  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
09-30-2019                                                      

Revenues

    42,362       —         3,631       170       —         5,297       —         —         51,460  

Expenses

    (42,350     4,878       (3,521     (1,143     (84     (2,356     —         (2     (44,578

Profit or loss (continuing operations)

    12       4,878       110       (973     (84     2,941       —         (2     6,882  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income

    7,540       —         —         —         —           —         —         7,540  

Comprehensive income

    7,552       4,878       110       (973     (84     2,941       —         (2     14,422  

Dividends

    6,060       —         —         —         —           —         —         6,060  
                                                       

12-31-2018

  Puertos y
Logística S.A.
ThU.S.$
    Inversiones
Puerto
Coronel S.A.
ThU.S.$
    Serv.Corporativos
Sercor S.A.
ThU.S.$
    E2E S.A.
ThU.S.$
    Assets
Parque Eólico
Ovejera del
Sur SpA.
ThU.S.$
    Vale do
Corisco S.A.
ThU.S.$
    Consorcio
Tecnológico
Bioenercel S.A.
ThU.S.$
    Genómica
Forestal S.A.
ThU.S.$
    Total
ThU.S.$
 

Current

    97,866       29       22,870       680       1,246       4,295       2       25       127,013  

Non-current

    566,484       105,354       907       3,600       703       105,836       36       19       782,939  

Total

    664,350       105,383       23,777       4,280       1,949       110,131       38       44       909,952  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                                                       
    Puertos y
Logística S.A.
ThU.S.$
    Inversiones
Puerto
Coronel S.A.
ThU.S.$
    Serv.Corporativos
Sercor S.A.
ThU.S.$
    E2E S.A.
ThU.S.$
    Liabilities
Parque Eólico
Ovejera del
Sur SpA.
ThU.S.$
    Vale do
Corisco S.A.
ThU.S.$
    Consorcio
Tecnológico
Bioenercel S.A.
ThU.S.$
    Genómica
Forestal S.A.
ThU.S.$
    Total
ThU.S.$
 

Current

    28,938       82       22,192       192       754       81       —         7       52,246  

Non-current

    327,124       —         619       —         —         31,485       5       42       359,275  

Equity

    308,288       105,301       966       4,088       1,195       78,565       33       (5     498,431  

Total

    664,350       105,383       23,777       4,280       1,949       110,131       38       44       909,952  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
09-30-2018                                                      

Revenues

    115,489       3,909       3,845       —         —         3,253       —         38       126,534  

Expenses

    (115,592     —         (3,474     (175     (197     (3,588     (2     (29     (123,057

Profit or loss (continuing operations)

    (103     3,909       371       (175     (197     (335     (2     9       3,477  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income

    3,937       —           —         —           —         —         3,937  

Comprehensive income

    3,834       3,909       371       (175     (197     (335     (2     9       7,414  

Dividends

    —         —         —         —         —         749       —         —         749  

 

70


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Reconciliation of Investment in Associates and Joint Ventures

 

     09-30-2019      12-31-2018  
     ThU.S.$      ThU.S.$  

Opening balance as of January 1

     358,053        368,772  

Changes

     

Investment in joint ventures, Additions

     580        3,028  

Disposals, investment in associates and joint ventures (*)

     (56,492      —    

Share of profit (loss) in investment in associates

     1,935        3,043  

Share of profit (loss) in investment in joint ventures

     1,946        14,203  

Dividends Received, Investments in Associates

     (13,191      (11,307

Increase (Decrease) in foreign exchange currency on translation of Associates and Joint Ventures

     (11,356      (17,287

Other increase (decrease) in investment and associates and joint ventures

     3,340        (2,399

Total changes

     (73,238      (10,719

Closing balance

     284,815        358,053  
  

 

 

    

 

 

 

 

(*)

Carrying amount of investment in Puertos y Logística S.A., which was sold on April 5, 2019.

 

     09-30-2019      12-31-2018  
     ThU.S.$      ThU.S.$  

Carrying amount of associates accounted for using equity method

     93,003        155,609  

Carrying amount of joint ventures accounted for using equity method

     191,812        202,444  

Total investment accounted for using equity method

     284,815        358,053  
  

 

 

    

 

 

 

NOTE 16. INTERESTS IN JOINT ARRANGEMENTS

Investments and contributions made

As of September 30, 2019 and December 31, 2018, Arauco has not carried out any contributions to Uruguayan companies Celulosa y Energía Punta Pereira S.A. and Zona Franca Punta Pereira S.A.

The investments in Uruguay qualify as a joint operation. In relation to “other rights and contractual conditions”, the joint operation has the primary objective of providing the parties an output. As established in the “Pulp Supply Agreement”, both Arauco and its partner have the obligation to acquire 100% of the yearly pulp produced by the joint operation. Arauco has recognized the assets, liabilities, income and expenses associated with its interest ownership, as of January 1, 2013, pursuant to IFRS 11.

Arauco holds a 50% interest in Sonae Arauco, which subsidiary produces and commercializes wood panels, of the type of MDF, PB and OSB, and sawn timber, through the operation of 2 panel plants and one sawmill in Spain; 2 panel plants and one resin plant in Portugal; 4 panel plants in Germany and 2 panel plants in South Africa.

Furthermore, Arauco holds a 50% ownership interest in Unilin Arauco Pisos Laminados Ltda., a Brazilian company, and in Eka Chile S.A. (“Eka”), a company that sells sodium chlorate to cellulose plants in Chile. There is a contractual agreement with these companies whereby Arauco has engaged in an economic activity subject to common control, which is classified as a joint venture.

 

71


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

The following tables set forth summarized financial information of the more significant interests in joint arrangements, which qualify as joint operations:

 

     09-30-2019      12-31-2018  

Celulosa y Energía Punta Pereira S.A. (Uruguay)

   Assets
ThU.S.$
     Liabilities
ThU.S.$
     Assets
ThU.S.$
     Liabilities
ThU.S.$
 

Current

     338,355        227,504        220,699        204,455  

Non-current

     2,167,229        439,332        2,044,534        441,010  

Equity

     —          1,838,748        —          1,619,768  

Total Joint Arrangement

     2,505,584        2,505,584        2,265,233        2,265,233  
  

 

 

    

 

 

    

 

 

    

 

 

 

Investment

     919,374           809,884     
  

 

 

       

 

 

    

 

     09-30-2019
ThU.S.$
     09-30-2018
ThU.S.$
 

Income

     666,862        714,838  

Expenses

     (446,350      (480,186

Joint Arrangement Net Income (Loss)

     220,512        234,652  
  

 

 

    

 

 

 

 

     09-30-2019      12-31-2018  

Forestal Cono Sur S.A. (consolidated)

   Assets
ThU.S.$
     Liabilities
ThU.S.$
     Assets
ThU.S.$
     Liabilities
ThU.S.$
 

Current

     32,506        2,269        23,528        1,668  

Non-current

     169,980        7,291        170,443        1,957  

Equity

     —          192,926        —          190,346  

Total Joint Arrangement

     202,486        202,486        193,971        193,971  
  

 

 

    

 

 

    

 

 

    

 

 

 

Investment

     96,463           95,173     
  

 

 

       

 

 

    

 

     09-30-2019
ThU.S.$
     09-30-2018
ThU.S.$
 

Income

     12,703        16,274  

Expenses

     (10,123      (10,110

Joint Arrangement Net Income (Loss)

     2,580        6,164  
  

 

 

    

 

 

 

 

     09-30-2019      12-31-2018  

Eufores S.A.(consolidated)

   Assets
ThU.S.$
     Liabilities
ThU.S.$
     Assets
ThU.S.$
     Liabilities
ThU.S.$
 

Current

     215,441        244,554        160,708        159,988  

Non-current

     771,183        111,926        638,832        8,282  

Equity

     —          630,144        —          631,270  

Total Joint Arrangement

     986,624        986,624        799,540        799,540  
  

 

 

    

 

 

    

 

 

    

 

 

 

Investment

     315,072           315,635     
  

 

 

       

 

 

    

 

     09-30-2019
ThU.S.$
     09-30-2018
ThU.S.$
 

Income

     189,188        209,519  

Expenses

     (189,574      (194,432

Joint Arrangement Net Income (Loss)

     (386      15,087  
  

 

 

    

 

 

 

 

     09-30-2019      12-31-2018  

Zona Franca Punta Pereira S.A. (Uruguay)

   Assets
ThU.S.$
     Liabilities
ThU.S.$
     Assets
ThU.S.$
     Liabilities
ThU.S.$
 

Current

     6,536        118,059        5,482        106,676  

Non-current

     466,579        12,516        472,539        27,863  

Equity

     —          342,540        —          343,482  

Total Joint Arrangement

     473,115        473,115        478,021        478,021  
  

 

 

    

 

 

    

 

 

    

 

 

 

Investment

     171,270           171,741     
  

 

 

       

 

 

    

 

     09-30-2019
ThU.S.$
     09-30-2018
ThU.S.$
 

Income

     13,620        13,378  

Expenses

     (14,562      (17,293

Joint Arrangement Net Income (Loss)

     (942      (3,915
  

 

 

    

 

 

 

 

72


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

The following tables set forth summarized financial information of the more significant interests in joint ventures accounted in for equity method:

 

     09-30-2019      12-31-2018  

Unilin Arauco Pisos Ltda.

   Assets
ThU.S.$
     Liabilities
ThU.S.$
     Assets
ThU.S.$
     Liabilities
ThU.S.$
 

Current

     6,275        3,741        6,165        3,591  

Non-current

     4,167        50        4,574        37  

Equity

     —          6,651        —          7,111  

Total Joint Arrangement

     10,442        10,442        10,739        10,739  
  

 

 

    

 

 

    

 

 

    

 

 

 

Investment

     3,326           3,556     
  

 

 

       

 

 

    

 

     09-30-2019
ThU.S.$
     09-30-2018
ThU.S.$
 

Income

     12,095        11,297  

Expenses

     (11,931      (11,352

Joint Arrangement Net Income (Loss)

     164        (55 ) 

Other comprehensive income

     —          —    

Comprehensive income

     164        (55

Dividends

     —          —    
  

 

 

    

 

 

 

 

     09-30-2019      12-31-2018  

Eka Chile S.A.

   Assets
ThU.S.$
     Liabilities
ThU.S.$
     Assets
ThU.S.$
     Liabilities
ThU.S.$
 

Current

     21,257        3,878        19,840        4,443  

Non-current

     32,764        4,799        32,363        5,078  

Equity

     —          45,344        —          42,682  

Total Joint Arrangement

     54,021        54,021        52,203        52,203  
  

 

 

    

 

 

    

 

 

    

 

 

 

Investment

     22,672           21,341     
  

 

 

       

 

 

    

 

     09-30-2019
ThU.S.$
     09-30-2018
ThU.S.$
 

Income

     34,668        38,272  

Expenses

     (31,014      (33,727

Joint Arrangement Net Income (Loss)

     3,654        4,545  

Other comprehensive income

     —          —    

Comprehensive income

     3,654        4,545  

Dividends

     496        —    
  

 

 

    

 

 

 

 

     09-30-2019      12-31-2018  

Sonae Arauco S.A.

   Assets
ThU.S.$
     Liabilities
ThU.S.$
     Assets
ThU.S.$
     Liabilities
ThU.S.$
 

Current

     227,774        236,712        272,030        221,393  

Non-current

     665,387        324,819        655,856        351,397  

Equity

     —          331,630        —          355,096  

Total Joint Arrangement

     893,161        893,161        927,886        927,886  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net assets

     136,570           146,762     

Net asset adjustment (Goodwill)

     29,245           30,786     

Investment

     165,815           177,548     
  

 

 

       

 

 

    

 

     09-30-2019
ThU.S.$
     09-30-2018
ThU.S.$
 

Income

     677,741        795,902  

Expenses

     (677,534      (747,816

Joint Arrangement Net Income (Loss)

     207        48,086  

Other comprehensive income

     —          —    

Comprehensive income

     207        48,086  

Dividends

     6,634        —    
  

 

 

    

 

 

 

 

73


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

NOTE 17. IMPAIRMENT OF ASSETS

Provisions for impairment of property, plant and equipment due to technical obsolescence have been recorded as of September 30, 2019 and December 31, 2018, respectively, as shown below:

 

Disclosure of Asset Impairment

    

Principal classes of Assets affected by Impairment and Reversal of Losses

   Machinery and Equipment

Principal Facts and Circumstances that lead to Recognizing Impairment and Reversal of losses

   Technical Obsolescence and Claim
     09-30-2019    12-31-2018

Provisions for impairment of property, plant and equipment

   ThU.S.$19,120    ThU.S.$18,465

Goodwill

Goodwill is allocated to the groups of cash-generating units that are expected to benefit from the synergies of the combination.

At the date of these interim consolidated financial statements, the balance of goodwill is ThU.S.$73,521 (ThU.S.$ 65,851 at December 31, 2018), as shown below:

 

     09-30-2019      12-31-2018  
     ThU.S.$      ThU.S.$  

Arauco Canada Ltd. (Flakeboard Company Ltd)

     40,723        40,661  

Arauco do Brasil S.A. (Pien mill)

     21,659        23,278  

Arauco North America, Inc. (Prime-Line, Inc.)

     9,350        —    

Arauco Argentina S.A. (Forestal Nuestra Señora del Carmen S.A.)

     1,104        1,227  

Forestal Arauco S.A. (Forestal Los Lagos S.A.)

     685        685  

Saldo final

     73,521        65,851  
  

 

 

    

 

 

 
     09-30-2019      12-31-2018  

Goodwill

   ThU.S.$      ThU.S.$  

Opening balance at January 1

     65,851        69,922  

Increase (decrease) due to business combination

     9,350        —    

Increase (decrease) in foreign currency exchange

     (1,680      (4,071

Closing balance

     73,521        65,851  
  

 

 

    

 

 

 

Of the total of goodwill, ThU.S.$40,723 (ThU.S.$ 40,661 as of December 31, 2018) are generated by the acquisition of “Flakeboard”, a company that, directly and/or through its subsidiaries, possesses and operates 7 panel plants, for which Arauco acquired and paid, on September 24, 2012, the price of ThU.S.$242,502 for the 100% interest ownership.

The recoverable amount for Flakeboard’s cash generating unit was determined based on the calculations of its value in use, and this calculation was made using cash flow projections covering a 5-year term, applying a real discount rate of 6.7% which reflects current market assessments for the wood products segment in North America.

The investment in the panel plant in Pien, Brazil generated a goodwill of ThU.S.$21,659 (ThU.S.$ 23,278 as of December 31, 2018).

 

74


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

The recoverable amount for the Pien plant’s cash generating unit was determined based on the calculations of its value in use, and this calculation was made using cash flow projections based on the operational plan approved by the Administration, covering a 5-year term, applying a 7% real discount rate that reflects current evaluations for the panel segment in Brazil.

As of September 30, 2019 and December 31, 2018, the carrying value of the goodwill of the plants did not exceed their recoverable value, and therefore there was no need to recognize impairment losses.

 

75


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

NOTE 18. PROVISIONS, CONTINGENT ASSETS AND CONTINGENT LIABILITIES

The contingent liabilities for outstanding litigations are as follows:

Celulosa Arauco y Constitución S.A.

1. On August 25, 2005, the Chilean Servicio de Impuestos Internos (the “Chilean IRS”) issued tax resolutions No. 184 and No. 185 of 2005, and objected certain income tax returns made by Arauco on April 16, 2001 and October 31, 2001, and furthermore, requested the reimbursement of the amounts returned in connection with tax losses, along with the amendment of the FUT (Tax Profits Fund) Registry balance. In consideration to the foregoing, the above mentioned tax resolutions ordered the restitution of the historical amount as of October 31, 2002 of $4,571,664,617 (equal to ThU.S.$6,278 as of September 30, 2019). On November 7, 2005, the Company requested a Review of the Supervision Action (Revisión de la Actuación Fiscalizadora, or “RAF”), which is an administrative review of the tax action brought by the Chilean IRS, and filed a claim disputing the above mentioned tax resolutions No. 184 and 185 of 2005. The RAF was resolved on January 9, 2009 by the Chilean IRS, partially sustaining the Company’s request, granting a discount to the total amount of $1,209,399,164 (equal to ThU.S.$1,661 as of September 30, 2019), resulting in a total disputed amount of $3,362,265,453 (equal to ThU.S.$4,617 as of September 30, 2019) plus fines and interests. On February 19, 2010, the Court acknowledged receipt of the Company’s request.

On September 26, 2014, Arauco requested the submission of this claim to the competent jurisdiction of the new Tax and Customs Courts. On October 10, 2014, Arauco’s request was granted. Currently the action is being considered by these new Courts under the Docket No. RUC 14-9-0002087-3. On March 20, 2015, the SII responded to the allegations submitted by Arauco against Liquidations No. 184 and 185 of 2005. On June 19, 2017, the Court issued the evidence production ruling, which resolution was notified via certified letter on July 23 of 2017. Arauco lodged a motion for reconsideration and a supplementary appeal, requesting the terms of the evidence production ruling be modified. On July 7, 2017, the Court upheld the motion for reconsideration. On September 20, 2017, the Court issued its first instance decision confirming the liquidations.

On October 12, 2017, Arauco challenged the decision through an appeal, requesting the Court of Appeals of Santiago to revoke the first instance decision and uphold Arauco’s claim instead. On June 29, 2018, the Court of Appeals of Santiago issued a ruling on appeal, confirming the first instance decision. On July 19, 2018, Arauco lodged a cassation appeal based on formal and substantial flaws before the Supreme Court. The case is pending.

On June 21, 2019, Celulosa Arauco y Constitución S.A. filed a claim before the Constitutional Court to declare the legal provision contemplated under section 53, paragraph 3 of the Tax Code unconstitutional and, as a consequence, inapplicable.

Currently, the case before the Supreme Court is suspended by order of the Constitutional Court.

On September 25, 2019, the case about the inapplicability appeal presented by Celulosa Arauco y Constitución S.A. was heard at the Constitutional Court. The case is in agreement status.

 

76


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Considering that the Company’s position is based on solid legal grounds, there is a reasonable margin for obtaining a favorable result for the Company and therefore as of September 30, 2019, Arauco has not made any provision whatsoever in connection with this contingency.

2. Through Res. Ex. N° 1 issued by the Superintendence of the Environment (“SMA”) on January 8, 2016, notified on January 14, 2016, the SMA formulated 11 charges against the Company, due to alleged breaches of certain Environmental Qualification Resolutions for the Valdivia Plant and of DS No. 90/2000. The 11 charges were classified as follows by the SMA: 1 critical, 5 severe, 5 minor.

On February 12, 2016, the Company submitted its defenses.

On December 15, 2017, the Superintendence of the Environment issued Exempted Resolution No. 1,487, closing the punitive administrative proceeding, absolving the company with regards to one of the charges and convicting for other 10 charges, applying a fine of 7,777 UTA (equal to ThU.S.$ 6,296 as of September 30, 2019). On December 22, 2017, the Company submitted a motion for reconsideration regarding Exempted Resolution No. 1,487, before the SMA, requesting that we be absolved of all infringements, with the exception of the charge specified under number 7 (late submission of the water quality report regarding the Cruces river). On March 23, 2018, the reconsideration appeal lodged by the company was rejected. On April 5, 2018, a judicial claim was submitted before the Third Environmental Court. On November 12, 2018, the case was in agreement status, and Minister Sibel Villalobos Volpi was designated to draft the resolution. The case is pending.

Considering that the Company’s position is based on solid legal grounds, there is a reasonable margin for obtaining a favorable result for the Company, and therefore as of September 30, 2019, Arauco has not made any provision whatsoever in connection with this contingency.

3. Through Exempted Resolution No. 1/File F-031-2016, dated September 15, 2016, the SMA formulated three charges against the company due to certain alleged breaches of certain Environmental Qualification Resolutions of the Constitución Plant, and an alleged contravention of Law No. 19,300 resulting from a purported circumvention of the Environmental Assessment System. The SMA classified the three charges as follows: 1 severe and 2 minor.

On October 17, 2016, the company filed a Compliance Program containing 7 actions and objectives. On January 3, 2017, the SMA served its resolution approving the compliance program submitted by the Company. If the compliance program is executed satisfactorily, the proceedings would conclude without the application of any sanctions.

The final report regarding the Compliance Program was submitted on October 2, 2017, and further supplemented on December 11, 2017, evidencing the complete and comprehensive performance of all the actions and measures envisaged in said program.

Finally, on July 29, 2019, the SMA issued its opinion regarding the satisfactory performance of the Compliance Program, concluding the proceeding.

 

77


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Celulosa Arauco y Constitución S.A., Forestal Arauco S.A., Maderas Arauco S.A. y Servicios Logísticos Arauco S.A.

1. On August 13, 2018, Asociación Gremial de Dueños de Camiones de Constitución (ASODUCAM) filed a complaint seeking the performance of a contract and claiming compensation for damages against Forestal Arauco S.A., Servicios Logísticos Arauco S.A., Celulosa Arauco y Constitución S.A. and Maderas Arauco S.A. The complaint is based on alleged breaches of some agreements for the allocation, distribution and supply of cargo volumes for the years 2001 and 2005, initially executed by associates of ASODUCAM with Forestal Arauco S.A., and then, allegedly, with Servicios Logísticos Arauco S.A., in favor of the other two defendants, Celulosa Arauco and Constitución S.A. and Maderas Arauco S.A.

The complaint seeks to enforce the contract, plus $575,000,000 (equal to ThU.S.$ 790 as of September 30, 2019) in compensation for damages. In the alternative, it claims (a) $11,189,270,050 (equivalent to ThU.S.$ 15,365 as of September 30, 2019), for actual damages; (b) $ 11,189,270,050 monthly during the entire course of the trial, until the termination of the contract is declared in the final ruling, for loss of profits, and (c) $5,000,000,000 (equivalent to ThU.S.$ 6,866 as of September 30, 2019) for moral damages.

On August 28, 2018 the claim was served upon Celulosa Arauco y Constitución S.A., Forestal Arauco S.A. and Maderas Arauco S.A.; service is pending on Servicios Logísticos Arauco S.A. (Rol C-757-2018 with the Civil Court of Constitución).

Considering that the Company’s position is based on solid legal grounds, there is a reasonable margin for obtaining a favorable result for the Company and, therefore, as of September 30, 2019, Arauco has not made any provision whatsoever in connection with this contingency.

Forestal Arauco S.A.

1. On April 28, 2015, the company was notified of and answered the action for recovery submitted in ordinary proceedings by Mr. Rodrigo Huanquimilla Arcos and Mr. Mario Andrades Rojas, attorneys at law, on behalf of 24 members of the Arcos succession, who claiming to be owners of the estate that they identify as Hacienda Quivolgo, of 5,202 hectares, request that Forestal Celco S.A., currently Forestal Arauco S.A., be sentenced to return the above mentioned real property plus civil and natural fruits or revenues as well as any estates adhered to it, along with any damages that the real property may have suffered, with litigation costs. They base their claim in that Forestal Celco S.A., currently Forestal Arauco S.A., would be a supposed possessor and not owner of this estate.

The company proceeded to answer the claim requesting that it be completely rejected, arguing that Forestal Celco S.A., currently Forestal Arauco S.A., is the sole and legitimate owner of the real property.

The Court ordered that this trial be joined with Case File C-54-2015.

On December 9, 2016, the Court summoned the parties for the issuance of the ruling. On February 24, 2017, the first instance final ruling was notified, which ruling dismissed the claim in its entirety.

 

78


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

On March 8, 2017, the claimant appealed against the first instance decision. On May 25, 2018, the first instance ruling was confirmed by the Court of Appeals, with litigation costs. (Court of Appeals of Talca Case File No. 949-2017).

On June 12, 2018, the plaintiff challenged the decision of the Court of Appeals, filing a cassation appeal based on substantial flaws before the Supreme Court. Pending case to be heard. (Case File 16,583-2018).

On October 14. 2019, the Supreme Court rejected the cassation appeal based on substantial flaws. The case is ended.

2. On April 6, 2015, the company was notified through a rogatory letter regarding the claim submitted by Mr. Gustavo Andrés Ochagavía Urrutia, attorney at law, acting on behalf of 23 members of the Arcos succession, who claim to be the owners of the estate that they identify as Hacienda Quivolgo, of 5,202 hectares, requesting that Forestal Celco S.A., currently Forestal Arauco S.A., be ordered to return the above mentioned real property plus civil and natural fruits or revenues as well as any estates adhered to it, along with any damages that the real property may have suffered, with litigation costs. They base their claim in that Forestal Celco S.A., currently Forestal Arauco S.A., is allegedly in possession but does not own the real property in question.

On April 28, 2015, the company proceeded to answer the claim requesting that it be completely rejected, arguing that Forestal Celco S.A., currently Forestal Arauco S.A., is the sole and legitimate owner of the real property.

On January 8, 2016, the defendant requested a consolidation of the proceedings with Case file 334-2014. The Court ordered the requested consolidation.

On February 24, 2017, the final ruling of the lower court was notified, completely dismissing the claim, with litigation costs.

On March 8, 2017, the plaintiff filed an appeal against the lower court final ruling. On May 25, 2018, the Court of Appeals of Talca upheld the first instance final ruling with litigation costs. (Court of Appeals of Talca Case File No. 949-2017).

On June 12, 2018, the plaintiff challenged the decision of the Court of Appeals, filing a cassation appeal based on substantial flaws before the Supreme Court. Pending case to be heard. (Case File 16,583-2018).

On October 14. 2019, the Supreme Court rejected the cassation appeal based on substantial flaws. The case is ended.

3. On July 11, 2017, the company was notified of a civil claim for recovery in ordinary proceedings, filed by Mrs. Carmen Muñoz Domínguez on behalf of Forestal Ezrece S.A. The plaintiff argues that its client would be the rightful owner – as a result of an assignment and sale – of 87.5% of the hereditary rights in the rural real estate property called “Pino Huacho,” located in the boroughs of Los Alamos and of Cañete, province of Lebu, Eighth Region, for a surface area amounting to 5,144.22 hectares, which actions would be under the possession of Forestal Arauco S.A. The claimant has requested the court to order Forestal Arauco S.A. to be sentenced to restitute these actions and rights. Forestal Arauco S.A. answered the claim, requesting its total dismissal, with litigation costs, and further filing a counterclaim based on the ordinary prescription and, in lieu thereof, based on extraordinary prescription.

 

79


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

On July 30, 2019, the final ruling was issued down rejecting both the main and the reconventional lawsuits in all of its parts (Case File C-109-2017 First Instance and Guarantee Court of Lebu).

On August 12, 2019, the plaintiff filed an appeal against the final ruling.

On September 2, 2019, Forestal Arauco S.A. adhered to the appeal, which resolution is pending in the Court of Appeals.

Considering that the Company’s position is based on solid legal grounds, there is a reasonable margin for obtaining a favorable result for the Company and therefore, as of September 30, 2019, Arauco has not made any provision whatsoever in connection with this contingency.

4. Mrs. Estela Jaramillo, filed a lawsuit in a special indigenous procedure, before the First Civil Court of Osorno (Case C-2540-2018), requesting the absolute nullity of the contract of sale signed in 1999, by which Consorcio Forestal S.A. sold to Forestal Valdivia S.A., today Forestal Arauco S.A., 1,505.6 hectares under the name of Fundo San Nicolás Dos Lote Uno Norte. It also demands compensation for damages for the exploitation and use of indigenous lands against Forestal Arauco S.A.

On November 10, 2018, Forestal Arauco SA was notified of the lawsuit. On January 16, 2019, the Court dismissed the lawsuit regarding Consorcio Forestal S.A., who was not notified of the complaint.

On March 18, 2019, the answer and settlement hearing took place, and, during such hearing, the court decided to proceed to the production of evidence stage. Currently, the term for the production of evidence has expired, and the only pending act is the submission of a report by the Court regarding the debated issue to the National Institute of Indigenous Development (Corporación Nacional de Desarrollo Indígena) for a legal, technical, social and economic report about the matter.

Considering that the Company’s position is based on solid legal grounds, there is a reasonable margin for obtaining a favorable result for the Company and therefore, as of September 30, 2019, Arauco has not made any provision whatsoever in connection with this contingency.

5. Inversiones Forestales Los Alpes Limitada and Forestal Neltume-Carrasco S.A. filed a claim against Forestal Arauco S.A. before the Civil Court of Angol (C-502-2015), in which they request that Forestal Arauco S.A. restitute the material possession of 1,855.9 hectares, which would be part of their property “Resto del Fundo Los Alpes”, which would have an area of approximately 2,700 hectares. Likewise, they requested that it be declared that the property is the exclusive domain of the actors, the restitution of the civil and natural fruits, in addition to the deteriorations that the property would have experienced, with litigation costs.

On May 29, 2019, the lawsuit was answered and the counterclaim of the acquisitive prescription was filed.

 

80


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Currently the discussion period is over, and is awaiting the Court to summon the parties to a conciliation hearing.

Considering that the Company’s position is based on solid legal grounds, there is a reasonable margin for obtaining a favorable result for the Company and therefore, as of September 30, 2019, Arauco has not made any provision whatsoever in connection with this contingency.

6. On August 2, 2019, the company was notified of a lawsuit for termination of contract and compensation for damages filed by “Sociedad Recuperadora de Fibra S.A.” before the First Court of Valdivia (Role C-2215-2019). In the lawsuit, the plantiff questions the anticipated termination of a contract by Forestal Arauco.

It also claims that the company would have breached various contractual obligations regarding to 2 groups of contracts:

A. (i) Aggregates Transport Contract and (ii) Production, Cargo, Storage and Construction Management Contract for Platforms and flooring.

B. (i) Contract for the Production of Aggregates, (ii) Contract for Long Freight Services for Aggregates and (iii) Contract for Construction Services for Granular floor and Short Freight for Aggregates.

Based on the foregoing, it requests payment of compensation for an amount of $3,486,187,431 (equivalent to ThU.S.$ 4,787 as of September 30, 2019) plus interests, readjusments and litigation costs.

On September 17, 2019, Forestal Arauco S.A. answered the claim and filed a counterclaim for compensation of damages which is in the process of a conciliation hearing.

Considering that the Company’s position is based on solid legal grounds, there is a reasonable margin for obtaining a favorable result for the Company and therefore, as of September 30, 2019, Arauco has not made any provision whatsoever in connection with this contingency.

 

81


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Arauco Argentina S.A.

Pursuant to law No. 25,080, the former Secretary of Agriculture, Livestock, Fishing and Foodstuffs, the enforcement agency referred to in the law approved, by Res. No. 952/2000, the forestry and industrial-forestry projects submitted by Arauco Argentina S.A. In the context of these projects, the Company afforested: 1) 4,777 hectares during 2000, in observance of its committed yearly plan; and 2) 23,012 hectares between 2000 and 2006 as a part of the multi-year afforestation plan. Likewise, a sawmill was built with installed capacity to produce 250,000 m3 of sawn timber per year.

On January 11, 2001, Arauco Argentina S.A. submitted an expansion for the approved industrial-forestry project. The expansion was approved via Res. No. 84/03 issued by the former Secretary of Agriculture, Livestock, Fishing and Foodstuffs. In accordance with the assumed obligations, the Company built a MDF board (panels) plant and afforested 8,089 hectares between 2001 and 2006.

Additionally, the Company has filed yearly forestry plans between years 2007 and 2017 for its local operations in the provinces of Misiones and Buenos Aires.

On March 25, 2019, the Secretary of Agriculture, Livestock and Fishing approved the resolution No. 2019-55-APN-SECAGYP#MPYT, approving the annual forestry plan for 2007. In addition, said organism through the resolution No. 2019-114-APN-SECAGYP#MPYT approved the annual forestry plan for 2009 on June 12, 2019. For this reason, Arauco Argentina S.A. may compute the exemption in the income tax related to the forest appraisal on 7,836 and 6,598 hectares planted in those years, respectively, as of this period.

In March 2005, Note No. 145/05 of the Subsecretary of Agriculture, Livestock and Afforestation suspended the benefit that exempted Arauco Argentina S.A. from paying export duties under Law No. 25,080. This measure is currently under discussion by the Company. On November 8, 2006, the V Chamber of the National Appeals Court for Adversarial Administrative and Federal Matters issued a ruling ordering Arauco Argentina S.A. to continue to enjoy an exemption from paying the exportation duties, in the same manner and scope it had prior to the suspension ordered by Note No. 145/05, if the clearance of merchandise is performed pursuant to the guarantee regime established in article 453, subsection a) of the Customs Code, for the exempted tax obligation. The judicial measure became effective beginning on March of 2007 by collateralization through the granting of bond (caución) policies for each shipment permits exempted from payment of export duty. The company maintains an assignment of funds equivalent to $1,352,720,500 Argentine Pesos (ThU.S.$ 23,488 as of September 30, 2019) for guaranteed export duties, which appears under not current provisions. Additionally, the Company filed a restitution claim for a total amount of US$6,555,207, plus interests accrued from the service of the claim, corresponding to export duties between March 2005 and March 2007, as a result of the application of Note 145/05 issued by the Undersecretary of Agriculture, Livestock and Afforestation. Both the underlying issue and the restitution claim have yet to be resolved.

On the other hand, in April 2016, the Secretary of Agriculture, Livestock and Fishing issued Resolution No.154 – E/2016, that requires that the holders of enterprises that have received the fiscal benefits envisaged by Law No. 25,080, establish collateral to cover a third of the duration of the project, with a minimum term of five years. During May of 2018, the Company modified the duly established collateral in accordance to the terms of said Resolution, for which reason the security was ultimately established at an amount of $384,317,563 Argentine Pesos (ThU.S.$6,673 as of September 30, 2019).

 

82


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Arauco Argentina S.A. believes that it has complied with all of the obligations imposed upon it by the system set forth under Law No. 25,080.

Arauco do Brasil S.A.

On November 8, 2012, the Brazilian tax authorities issued an Infringement Notice against one of our Brazilian subsidiaries, Arauco do Brasil S.A., for allegedly unpaid taxed owed by said company during the period from 2006 to 2010. Specifically, the tax authorities (i) objected to the deductibility of certain payments made, and expenses incurred (including the amortization of premiums, interest and litigation costs) by Arauco do Brasil between 2005 and 2010, and, (ii) argued that Arauco do Brasil made certain insufficient payments regarding the Brazilian Corporate Tax (“IRPJ”) and the Corporate Contribution over Net Profits (“CSLL”) during 2010.

On July 20, 2015, Arauco do Brasil was notified of the first-level administrative ruling which partially upheld the Infringement, at the estimated amount of R$164,159,000 (ThU.S.$39,473 as of September 30, 2019). Against this ruling, a Voluntary Appeal was filed seeking to revoke the Infringement Notice before the Brazilian Administrative Tax Council (Conselho Administrativo de Recursos Fiscais de Brasil or “CARF”), which is the second administrative level. The CARF’s decision was issued on May 16, 2017, and took into consideration certain arguments presented by the Company regarding the premium, but preserving other charges. On September 27, 2018, Arauco do Brasil was notified of the CARF’s decision, representing the final amount of this case R$57,556,262 (ThU.S.$ 13,840 as of September 30, 2019), and interests and readjustments will be added to that value until the discussion is over. Arauco do Brasil S.A. filed an appeal for declaration embargoes, to elicit clarifications from the CARF regarding certain points of the decision. On January 25, 2019, the CARF ruled that there were no clarifications or omissions to be made and, consequently, granted a term for filing the last remedy within the administrative realm. This Special Remedy was submitted before the Upper Chamber of Fiscal Remedies of the CARF (CSRF) on February 11, 2019, reiterating the Company’s defense allegations regarding the matters and charges that remained in such process; we are currently expecting the decision on such Special Remedy.

Based on the last decision of the declaratory liens, the CARF submitted that the current value under discussion would amount to R$58,059,580.30 (ThU.S.$ 13,961 as of September 30, 2019), with basis as of January 31, 2019. Interests and adjustments must be added to the aforesaid amount as from January 31, 2019 and until the discussion concludes.

The company believes that its challenge against the Infringement Notice is based on sound legal grounds and that a reasonable possibility exists that this matter will be resolved in favor of the company. Otherwise, as the next step, the Company will discuss the Infringement Notice before the Brazilian Justice Courts.

Considering that the Company’s position is based on solid legal grounds, there is a reasonable margin for obtaining a favorable result for the Company and therefore, as of September 30, 2019, Arauco has not made any provision whatsoever in connection with this contingency.

At the closing date, there are no other contingencies in which the Companies act as obligor, that may significantly affect their financial, economic or operational conditions.

 

83


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Provisions recorded as of September 30, 2019 and December 31, 2018 are as follows:

 

Classes of Provisions

   09-30-2019
ThU.S.$
     12-31-2018
ThU.S.$
 

Provisions, Current

     1,264        413  

Provisions for litigations

     1,264        413  

Provisions, non-Current

     31,830        33,884  

Provisions for litigations

     8,338        10,384  

Other provisions

     23,492        23,500  
  

 

 

    

 

 

 

Total Provisions

     33,094        34,297  
  

 

 

    

 

 

 

 

     09-30-2019  

Movements in Provisions

   Litigations (*)
ThU.S.$
     Other
Provisions (**)
ThU.S.$
     Total
ThU.S.$
 

Opening balance

     10,797        23,500        34,297  

Changes in provisions

        

Increase in existing provisions

     1,465        —          1,465  

Increase through business combinations

     815        —          815  

Used provisions

     (1,441      —          (1,441

Increase (decrease) in foreign currency exchange

     (2,015      (8      (2,023

Other Increases (Decreases)

     (19      —          (19

Total Changes

     (1,195      (8      (1,203

Closing balance

     9,602        23,492        33,094  
  

 

 

    

 

 

    

 

 

 

 

(*)

The increase in legal claims is composed mainly of ThU.S.$798 and ThU.S.$587 (Brazilian and Argentine subsidiaries respectively) in connection with civil and labor lawsuits.

(**)

Increase through business combinations is due to Maderas y sintéticos de México S.A. ThU.S.$ 815 where there is a resolution against the company for a lawsuit related to trademark.

 

     12-31-2018  

Movements in Provisions

   Litigations (*)
ThU.S.$
     Other
Provisions (**)
ThU.S.$
     Total
ThU.S.$
 

Opening balance

     13,172        25,564        38,736  

Changes in provisions

        

Increase in existing provisions

     1,660        2        1,662  

Used provisions

     (887      —          (887

Increase (decrease) in foreign currency exchange

     (5,262      —          (5,262

Other Increases (Decreases)

     2,114        (2,066      48  

Total Changes

     (2,375      (2,064      (4,439

Closing balance

     10,797        23,500        34,297  
  

 

 

    

 

 

    

 

 

 

 

(*)

The increase in legal claims is composed mainly of ThU.S.$886 and ThU.S.$776 (Brazilian and Argentine subsidiaries respectively) in connection with civil and labor lawsuits.

(**)

The decrease in Other Increases (Decreases) in Other provisions is due to legal claims from Arauco Industrias de Paineis which were classified as Other provisions in 2017 and were included as Litigations in December 2018

Provisions for litigations are related to labor and tax claims whose payment period is uncertain. Other provisions mainly include the recognition of a liability related to investments in associates and joint ventures accounted under the equity method with net asset deficiency at the end of the reporting period, and the constitution of provision for the lawsuit of export duties (see Arauco Argentina’s contingent liability set forth in this note).

 

84


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

NOTE 19. INTANGIBLE ASSETS

 

     09-30-2019      12-31-2018  

Classes of Intangible Assets, Net

   ThU.S.$      ThU.S.$  

Intangible assets, net

     96,743        90,093  

Computer software

     23,895        26,545  

Water rights

     5,966        5,966  

Customer

     38,258        41,634  

Other identifiable intangible assets

     28,624        15,948  
  

 

 

    

 

 

 

Classes of intangible Assets, Gross

     204,738        185,895  

Computer software

     93,542        88,177  

Water rights

     5,966        5,966  

Customer

     71,923        71,443  

Other identifiable intangible assets

     33,307        20,309  
  

 

 

    

 

 

 

Classes of accumulated amortization and impairment

     

Total accumulated amortization and impairment

     (107,996      (95,802

Accumulated amortization and impairment, intangible assets

     (107,996      (95,802

Computer software

     (69,647      (61,632

Customer

     (33,665      (29,809

Other identifiable intangible assets

     (4,684      (4,361
  

 

 

    

 

 

 

Reconciliation of the carrying amount of intangible assets at the beginning and end of each reporting period balances

 

     09-30-2019        
     Computer
Software
    Water Rights      Customer     Others     TOTAL  

Reconciliation of intangible assets

   ThU.S.$     ThU.S.$      ThU.S.$     ThU.S.$     ThU.S.$  

Opening Balance

     26,545       5,966        41,634       15,948       90,093  

Changes

           

Additions

     2,856       —          —         11,969       14,825  

Additions through business combination

     223       —          —         —         223  

Disposals

     (67     —          —         (1     (68

Amortization

     (5,871     —          (3,577     (270     (9,717

Increase (Decrease) related to foreign currency translation

     209       —          201       (92     318  

Other Increases (Decreases)

     0       —          —         1,068       1,068  

Changes Total

     (2,650     —          (3,376     12,676       6,650  

Closing Balance

     23,895       5,966        38,258       28,624       96,743  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 
     12-31-2018        

Reconciliation of intangible assets

   Computer
Software
ThU.S.$
    Water Rights
ThU.S.$
     Customer
ThU.S.$
    Others
ThU.S.$
    TOTAL
ThU.S.$
 

Opening Balance

     26,747       5,697        47,144       9,027       88,615  

Changes

           

Additions

     6,369       269        —         7,424       14,062  

Disposals

     (1     —          —         —         (1

Amortization

     (7,132     —          (4,808     (409     (12,349

Increase (Decrease) related to foreign currency translation

     (287     —          (702     (31     (1,020

Other Increases (Decreases)

     849       —          —         (63     786  

Changes Total

     (202     269        (5,510     6,921       1,478  

Closing Balance

     26,545       5,966        41,634       15,948       90,093  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

 

     Years of Useful life
(Average)
 

Computer Software

     5  

Customer

     15  

Brands

     7  

The amortization of customer and computer software is presented in the Interim Consolidated Statements of Profit or Loss under the “Administrative Expenses” line item.

 

85


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

NOTE 20. BIOLOGICAL ASSETS

Biological assets comprise forestry plantations, mainly radiata and taeda pine, and to a lesser extent eucalyptus. The plantations are located in Chile, Argentina, Brazil and Uruguay, with a total surface of 1.7 million hectares as of September 30, 2019 out of which 1 million hectares are used for forestry planting, 436 thousand hectares are native forest, 183 thousand hectares are used for other purposes and 113 thousand hectares not yet planted.

For the period ended September 30, 2019, the production volume of logs totaled 15.6 million m3 (17.4 million m3 as of September 30, 2018).

Measurements of fair value of Arauco’s biological assets are classified as Level 3, due to the fact that inputs are not observable. However, this information reflects the assumptions that market participants would use in pricing the asset, including assumptions about risk.

These unobservable inputs were developed using the best information available and includes internal data from Arauco. These unobservable inputs can be adjusted if the available information indicates that other market participants would use different information or there is something specific in Arauco that is not available to other market participants.

The main considerations in determining the fair value of biological assets include the following:

 

 

Arauco uses discounted expected future cash flows of its forest plantations, which are based on a harvest projection date for all existing plantations.

 

 

Current forestry plantations are projected based on a net volume that will not decrease, with a minimum growth equivalent to the current supply demand.

 

 

Future plantations are not considered.

 

 

The harvest of forestry plantations supplies raw materials for all other products that Arauco produces and trades. By directly controlling the development of forests that will be processed, Arauco ensures high quality timber for each of its products.

 

 

Expected cash flows are determined in terms of harvest and expected sale of forestry products, associated with the demand from the Company’s own industrial centers and sales to third parties at market prices. Sales margin of the different products that are harvested in the forest is also considered in the valuation. The changes in the value of the plantations pursuant to the criteria defined above are accounted for in the results for the fiscal year, as established in IAS 41. These changes are presented in the Interim Consolidated Statements of Profit or Loss under the line item Other income per function, which as of September 30, 2019 amounted to ThU.S.$110,500 (ThU.S.$ 78,298 as of September 30, 2018). The appraisal of biological assets resulted in a greater cost of the lumber sold in comparison to the real incurred cost, which is presented included in the cost of sales which as of September 30, 2019 amounted to ThU.S.$147,888 (ThU.S.$ 154,952 as of September 30, 2018).

 

 

Forestry plantations are harvested according to the needs of Arauco’s production plants.

 

86


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

 

The discount rates used are 6.4% in Chile, 7.9% Brazil, 10.5% in Argentina and 6.9% in Uruguay.

 

 

It is expected that prices of harvested timber are constant in real terms based on market prices.

 

 

Cost expectations with respect to the lifetime of the forests are constant based on estimated costs included in the projections made by Arauco.

 

 

The average crop age by species and country is:

 

     Chile      Argentina      Brazil      Uruguay  

Pine

     24        15        15        —    

Eucalyptus

     12        10        7        10  

The following table sets forth changes in fair value of biological assets considering variations in significant assumptions considered in calculating the fair value of the assets:

 

            ThU.S.$  

Discount rate

     0,5        (131,041
     -0,5        138,895  

Margins (%)

     10        387,524  
     -10        (387,524

The adjustment to fair value of biological assets is recorded in the Interim Consolidated Statements of Profit or Loss, under the line item Other Income or Other Expenses, depending on whether it corresponds to profits or losses.

Forestry plantations classified as current Biological assets are those to be harvested and sold within twelve months after the reporting period.

The Company has contracted fire insurance policies for its forestry plantations, which in conjunction with the Company’s resources, allow risks to be minimized.

Detail of Biological Assets Pledged as Security

As of September 30, 2019, there are no forestry plantations pledged as security.

Detail of Biological Assets with Restricted Ownership

As of the date of these interim consolidated financial statements, there are no biological assets with restricted ownership.

No significant government grants have been received.

 

87


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Current and Non-Current Biological Assets

As of the date of these interim consolidated financial statements, the Current and Non-current biological assets are as follows:

 

     09-30-2019      12-31-2018  
     ThU.S.$      ThU.S.$  

Current

     324,374        315,924  

Non-current

     3,308,594        3,336,339  

Total

     3,632,968        3,652,263  
  

 

 

    

 

 

 

Reconciliation of carrying amount of biological assets

 

     09-30-2019  

Movement

   Current
ThU.S.$
     Non-current
ThU.S.$
     Total
ThU.S.$
 

Opening Balance

     315,924        3,336,339        3,652,263  

Changes in real incurred cost

     18,856        4,894        23,750  

Additions through acquisition and costs of new plantations

     7,740        151,171        158,911  

Sales

     —          (1,609      (1,609

Harvest

     (98,318      —          (98,318

Increases (decreases) in Foreign Currency Translation

     (3,925      (28,642      (32,567

Loss of forest due to fires

     —          (2,529      (2,529

Transfers from non-current to current

     113,511        (113,511      —    

Other Increases (decreases)

     (152      14        (138

Changes in fair value

     (10,406      (32,639      (43,045

Gain (losses) arising from changes in fair value minus sale costs

     (4,941      115,441        110,500  

Sales

     —          (2,061      (2,061

Harvest

     (147,804      —          (147,804

Loss of forest due to fires

     —          (3,680      (3,680

Transfers from non-current to current

     142,339        (142,339      —    

Total Changes

     8,450        (27,745      (19,295

Closing balance

     324,374        3,308,594        3,632,968  
  

 

 

    

 

 

    

 

 

 
     12-31-2018  

Movement

   Current
ThU.S.$
     Non-current
ThU.S.$
     Total
ThU.S.$
 

Opening Balance

     307,796        3,459,146        3,766,942  

Changes in real incurred cost

     34,684        (27,174      7,510  

Additions through acquisition and costs of new plantations

     2,105        205,353        207,458  

Sales

     (52      (315      (367

Harvest

     (117,729      —          (117,729

Increases (decreases) in Foreign Currency Translation

     (5,424      (76,672      (82,096

Loss of forest due to fires

     —          (8,702      (8,702

Transfers from non-current to current

     155,789        (155,789      —    

Other Increases (decreases)

     (5      8,951        8,946  

Changes in fair value

     (26,556      (95,633      (122,189

Gain (losses) arising from changes in fair value minus sale costs

     (8,684      93,160        84,476  

Sales

     —          (445      (445

Harvest

     (203,164      —          (203,164

Loss of forest due to fires

     —          (3,056      (3,056

Transfers from non-current to current

     185,292        (185,292      —    

Total Changes

     8,128        (122,807      (114,679

Closing balance

     315,924        3,336,339        3,652,263  
  

 

 

    

 

 

    

 

 

 

As of the date of these interim consolidated financial statements, there are no committed disbursements related to the acquisition of biological assets.

 

88


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

NOTE 21. ENVIRONMENTAL MATTERS

Environment Management

For Arauco, sustainability means management strategy. This strategy incorporates values, commitments and standards, that together with the adoption of best practices as well as the use of the latest available technologies, seek to continuously improve the Company’s environmental management. It is the environmental department and each of its specialists that ensure these guidelines are met and are put in to practice in everyday company operations.

All of Arauco’s production units have certified environmental management systems, which reinforce the Company’s commitment to environmental performance and ensure the traceability of all raw materials used.

Arauco uses several supplies in its productive processes such as wood, chemical products, and water, etc., which in turn produce liquid and gas emissions. As a way to make the Company’s environmental management more efficient, significant progress has been made to reduce consumption and emissions.

Environmental investments have been made related to the control of atmospheric emissions, process improvements, water and waste management, as well as effluent treatment, in order to improve the environmental performance of all of Arauco’s business units.    

These investments are reflected in the Interim Consolidated Financial Statements as Properties, Plants and Equipment when they refer to disbursements in major works executed and are reflected in Expenses when they refer to improvements or management not directly associated with investment projects.

 

89


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Detail information of disbursements related to the environment

As of September 30, 2019, and December 31, 2018 Arauco has made and / or has committed the following disbursements in major environmental projects:

 

09-30-2019

  

Disbursements undertaken 2019

   Committed
Disbursements
 

Company

  

Name of project

  

State of

project

   Amount
ThU.S.$
    

Asset

Expense

  

Asset/expense

destination item

   Amount
ThU.S.$
     Estimated
date
 

Arauco do Brasil S.A.

   Environmental improvement studies    In process      4,656      Assets    Property, plant and equipment      9,883        2019  

Celulosa Arauco y Constitución S.A.

   Investment projects for the control and management of gas emissions from industrial process    In process      132      Assets    Property, plant and equipment      1,424        2019  

Celulosa Arauco y Constitución S.A.

   Environmental improvement studies    In process      22,609      Assets    Property, plant and equipment      72,895        2019  

Celulosa Arauco y Constitución S.A.

   Investment projects for the control and management of gas emissions from industrial process    In process      303      Expense    Operating cost      109        2019  

Celulosa Arauco y Constitución S.A.

   Investment projects for the control and management of hazardous liquids and water energy optimization of industrial plants    In process      3,302      Assets    Property, plant and equipment      6,364        2019  

Celulosa Arauco y Constitución S.A.

   Environmental improvement studies    In process      12,656      Expense    Operating cost      3,457        2019  

Celulosa Arauco y Constitución S.A.

   Expansion of solid industrial waste dumpsite for management of these in the future    In process      346      Assets    Property, plant and equipment      3,551        2019  

Celulosa Arauco y Constitución S.A.

   Expansion of solid industrial waste dumpsite for management of these in the future    In process      5,618      Expense    Operating cost      2,089        2019  

Arauco Argentina S.A.

   Construction emisario    In process      40      Assets    Property, plant and equipment      697        2019  

Arauco Argentina S.A.

   Expansion of solid industrial waste dumpsite for management of these in the future    In process      1,117      Assets    Property, plant and equipment      1,873        2019  

Arauco Argentina S.A.

   Investment projects for the control and management of gas emissions from industrial process    In process      471      Assets    Property, plant and equipment      859        2019  

Maderas Arauco S.A.

   Expansion of solid industrial waste dumpsite for management of these in the future    In process      518      Expense    Operating cost      65        2019  

Maderas Arauco S.A.

   Investment projects for the control and management of hazardous liquids and water energy optimization of industrial plants    In process      305      Expense    Operating cost      173        2019  

Maderas Arauco S.A.

   Environmental improvement studies    In process      518      Assets    Property, plant and equipment      —          2019  

Forestal Arauco S.A.

   Environmental improvement studies    In process      483      Expense    Administration expenses      629        2019  

Celulosa y Energía Punta Pereira S.A.

   Investment projects for the control and management of hazardous liquids and water energy optimization of industrial plants    In process      351      Assets    Property, plant and equipment      2,935        2019  

Celulosa y Energía Punta Pereira S.A.

   Expansion of solid industrial waste dumpsite for management of these in the future    In process      310      Assets    Property, plant and equipment      190        2019  

Celulosa y Energía Punta Pereira S.A.

   Investment projects for the control and management of hazardous liquids and water energy optimization of industrial plants    Finished      412      Assets    Property, plant and equipment      —       

Forestal Los Lagos S.A.

   Environmental improvement studies    In process      149      Expense    Operating cost      123        2019  
        

 

 

          

 

 

    
      TOTAL      54,296              107,316     
        

 

 

          

 

 

    

12-31-2018

  

Disbursements undertaken 2018

   Committed
Disbursements
 

Company

  

Name of project

  

State of

project

   Amount
ThU.S.$
    

Asset

Expense

  

Asset/expense

destination item

   Amount
ThU.S.$
     Estimated
date
 

Arauco do Brasil S.A.

   Environmental improvement studies    In process      5,055      Assets    Property, plant and equipment      6,724        2019  

Celulosa Arauco y Constitucion S.A.

   Investment projects for the control and management of gas emissions from industrial process    In process      6,467      Assets    Property, plant and equipment      8,271        2019  

Celulosa Arauco y Constitucion S.A.

   Environmental improvement studies    In process      29,419      Assets    Property, plant and equipment      63,035        2019  

Celulosa Arauco y Constitucion S.A.

   Investment projects for the control and management of gas emissions from industrial process    Finished      563      Expense    Operating cost      —       

Celulosa Arauco y Constitucion S.A.

   Investment projects for the control and management of hazardous liquids and water energy optimization of industrial plants    In process      21,978      Assets    Property, plant and equipment      9,233        2019  

Celulosa Arauco y Constitucion S.A.

   Environmental improvement studies    Finished      25,684      Expense    Operating cost      —       

Arauco Argentina S.A.

   Construction emisario    In process      1,454      Assets    Property, plant and equipment      797        2019  

Maderas Arauco S.A.

   Investment projects for the control and management of hazardous liquids and water energy optimization of industrial plants    In process      499      Expense    Operating cost      —       

Maderas Arauco S.A.

   Expansion of solid industrial waste dumpsite for management of these in the future    In process      1,471      Expense    Operating cost      —       

Maderas Arauco S.A.

   Environmental improvement studies    In process      —        Assets    Property, plant and equipment      291        2019  

Forestal Arauco S.A.

   Environmental improvement studies    In process      1,547      Expense    Administration expenses      1,957        2019  

Celulosa y Energía Punta Pereira S.A.

   Investment projects for the control and management of hazardous liquids and water energy optimization of industrial plants    In process      52      Assets    Property, plant and equipment      3,266        2019  

Celulosa y Energía Punta Pereira S.A.

   Investment projects for the control and management of hazardous liquids and water energy optimization of industrial plants    Finished      281      Assets    Property, plant and equipment      —       

Forestal Los Lagos S.A.

   Environmental improvement studies    In process      236      Expense    Operating cost      273        2019  
        

 

 

          

 

 

    
      TOTAL      94,706              93,847     
        

 

 

          

 

 

    

 

90


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

NOTE 22. NON-CURRENT ASSETS HELD FOR SALE

Arauco decided to sell assets in previous years corresponding mainly to sawmills in Chile and remains committed to its sales plan.

The following table sets forth information on the main types of non-current assets held for sale:

 

     09-30-2019
ThU.S.$
     12-31-2018
ThU.S.$
 

Land

     2,420        2,352  

Buildings

     1,256        1,284  

Property, plant and equipment

     1,831        2,090  

Total

     5,507        5,726  
  

 

 

    

 

 

 

As of September 30, 2019, and December 31, 2018, there were no significant effects on results related to the sale of assets held for sale.

 

91


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

NOTE 23. FINANCIAL INSTRUMENTS

23.1 Classification

Arauco’s financial instruments as of September 30, 2019 and December 31, 2018, are displayed in the table below. Regarding those instruments valued at an amortized cost, a estimation of their fair value is displayed for informational purposes.

 

     September 2019      December 2018  

Financial Instruments

Thousands of dollars

   Carrying
amount
     Fair Value      Carrying
amount
     Fair Value  
           

Financial assets at fair value through profit or loss (held for trading)

     420,787        420,787        270,110        270,110  

Derivatives (1)

     220        220        75        75  

Mutual funds (2)

     420,567        420,567        270,035        270,035  

Financial assets at amortized cost

     1,512,651        1,512,651        1,669,587        1,669,587  

Cash and cash equivalents (amortized cost)

     721,663        721,663        805,907        805,907  

Cash

     372,040        372,040        327,132        327,132  

Time deposits

     349,623        349,623        478,775        478,775  

Accounts Receivable (net)

     784,777        784,777        854,333        854,333  

Trade and other receivables

     668,117        668,117        751,158        751,158  

Lease receivable

     1,287        1,287        1,968        1,968  

Other receivables

     115,373        115,373        101,207        101,207  

Accounts receivable due from related parties

     6,211        6,211        7,805        7,805  

Other financial assets

     4        4        1,542        1,542  

Hedging assets

     31,416        31,416        19,226        19,226  
  

 

 

    

 

 

    

 

 

    

 

 

 

Financial liabilities at amortized cost (3)

     6,098,984        6,608,097        5,182,353        5,206,334  

Bonds issued denominated in U.S. Dollars

     2,791,194        2,913,500        2,062,044        1,948,482  

Bonds issued denominated in U.F. (4)

     1,384,705        1,685,796        1,439,610        1,544,813  

Bank Loans in U.S. Dollars

     824,601        887,817        925,780        962,866  

Bank borrowing denominated in U.S. Dollars

     121,618        144,118        14,655        14,655  

Lease liabilities

     273,309        273,309        68,187        63,441  

Trade and other payables

     699,045        699,045        661,848        661,848  

Accounts payable to related parties

     4,512        4,512        10,229        10,229  

Financial liabilities at fair value through profit or loss

     18        18        289        289  

Hedging Liabilities

     113,265        113,265        71,310        71,310  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

The derivatives are presented in the line item “other financial assets” in the consolidated statements of financial position.

(2)

Although mutual funds are measured at fair value through profit or loss for purposes of the consolidated statements of financial position mutual funds are classified as “Cash and cash equivalents” due to the are highly liquid short-term investment.

(3)

Financial liabilities measured at amortized cost, other than “Trade and other payables”, “Accounts payable to related parties” and derivatives are presented in the consolidated statements of financial position in the line item “Other financial liabilities” as current and non-current based on their maturity.

(4)

The Unidad de Fomento (“U.F.”) is a unit of account that is linked to, and is adjusted daily to reflect changes in the Chilean consumer price index.

 

92


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

23.2 Fair Value Hierarchy of Financial Assets and Liabilities

The assets and liabilities measured at fair value in the interim consolidated statements of financial position as of September 30, 2019, have been measured based on the valuation methodologies provided in IFRS 13. The methodologies applied for each financial instrument are classified according to their hierarchy as follows:

 

 

Level 1: Securities or quoted prices in active markets for identical assets and liabilities

 

 

Level 2: Inputs other than quoted prices included within Level 1 that are observable for the assets or liabilities, either directly (i.e. as prices) or indirectly (i.e. derived from prices); and

 

 

Level 3: Inputs for the assets or liabilities that are not based on observable market data (unobservable inputs).

 

Fair Value

   September 2019
ThU.S.$
     Level 1
ThU.S.$
     Level 2
ThU.S.$
     Level 3
ThU.S.$
 

Financial assets at fair value

           

Derivatives

     220           220     

Mutual Funds

     420,567        420,567        

Hedging assets

     31,416           31,416     

Financial liabilities at fair value through profit or loss

     18           18     

Hedging liabilities

     113,265           113,265     

23.3 Explanation of the valuation of Financial Instruments.

Cash and cash equivalent and accounts receivable

The carrying amount of accounts receivable, cash and cash equivalents (including mutual funds), and other financial assets and liabilities approximate their fair value due to the short-term nature of such instruments.

Derivative financial instruments

Interest rate and currency swaps are valued under the cash flow discount method at the rate applicable according to the transaction’s and counterparties’ risk, using an internal methodology based on the information obtained from Bloomberg. In this particular case, given that cross currency swaps correspond to future flows in UF, U.S. dollars and Euros, Arauco calculates the current value of such flows by using discount curves: the UF zero coupon curve, Dollar zero coupon and the Euro zero coupon.

The fair value of the interest rate swap contracts is calculated by reference to the rate differential between the agreed upon rate and the market rate as of the end date of these financial statements.

The fair value of the currency forward contracts is calculated by reference to the current forward exchange rates of contracts with similar maturity profiles.

 

93


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

The counterparty risk, for the 3 cases, uses the Z-Spread obtained from the curve of the bonds issued by counterparties, and they are deducted from each flow as appropriate.

Financial Liabilities

The fair value of bonds issued was determined with reference to quoted market prices as they have standard terms and conditions.

The fair value of bank borrowings and lease liabilities (the latter one with respect to 2018 figures) was determined based on discounted cash flow analysis applying the corresponding discount yield curves to the remaining term to maturity.

Disclosures of the fair value of financial liabilities at amortized cost are determined via the use of discounted cash flows, calculated over variables of the observable markets as of the date of informing the interim consolidated financial statements, and correspond to Level 2 of the fair value hierarchy.

The following table shows the compliance with the financial covenants (level of indebtedness, detailed in section 23.9.3), for the bonds issued prior to the year 2015, as required by domestic indentures (Chile):

 

     September 2019      December 2018  
     ThU.S.$      ThU.S.$  

Interest bearing loans, current (a)

     555,667        535,836  

Other financial liabilities, current

     557,453        537,596  

Hedging liabilities current + Financial liabilities at fair value through profit or loss current

     1,786        1,760  

Interest bearing loans, non-current (b)

     4,839,760        3,974,440  

Other financial liabilities, non-current

     4,951,257        4,044,279  

Hedging liabilities non-current + Financial liabilities at fair value through profit or loss non-current

     111,497        69,839  

Financial debt total (c)

     5,395,427        4,510,276  

Cash and cash equivalents

     1,142,230        1,075,942  

Other financial assets current

     368        497  

Total Cash (d)

     1,142,598        1,076,439  

Net Financial Debt (e)

     4,252,829        3,433,837  

Non-controlling interests

     7,330,770        7,301,779  

Equity attributable to owners of parent

     35,659        37,192  

Total Equity (f)

     7,366,429        7,338,971  

Debt to equity ratio (g)

     0.58        0.47  

 

(a)

Other Current Financial Liabilities – (Current Hedge Liabilities + Financial Liabilities with changes in current results)

(b)

Other Non-Current Financial Liabilities – (Non-current Hedge Liabilities + Financial Liabilities with changes in non-current results)

(c)

Interest bearing loans, current + Interest bearing loans, non-current

(d)

Cash and Cash Equivalents + Other Current Financial Assets

(e)

Total Financial Debt – Total Cash

(f)

Equity attributable to owners of controlling parent + Non-controlling interests

(g)

Net Financial Debt / Total Equity

 

94


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

The following table shows the compliance with the financial covenants (level of indebtedness, detailed in section 23.9.3), for the bonds issued after year 2015, as required by domestic indentures (Chile):

 

     September 2019
ThU.S.$
     December 2018
ThU.S.$
 

Other financial liabilities (a)

     5,508,710        4,581,875  

Other financial liabilities, current

     557,453        537,596  

Other financial liabilities, non-current

     4,951,257        4,044,279  

Financial liabilities at fair value through profit or loss

     18        289  

Hedging liabilities (b)

     113,265        71,310  

Swaps

     111,089        69,085  

Forward

     2,176        2,225  

Financial debt total (c)

     5,395,427        4,510,276  

Cash and cash equivalents

     1,142,230        1,075,942  

Total Cash (d)

     1,142,230        1,075,942  

Net Financial Debt (e)

     4,253,197        3,434,334  

Non-controlling interests

     7,330,770        7,301,779  

Equity attributable to owners of parent

     35,659        37,192  

Total Equity (f)

     7,366,429        7,338,971  

Debt to equity ratio (g)

     0.58        0.47  

 

(a)

Other Financial Liabilities current + Other Financial Liabilities non-current

(b)

Swaps + Forwards + Options

(c)

Other financial liabilities +Financial liabilities at fair value through profit or loss + Hedging liabilities

(d)

Cash and Cash Equivalents + Other Current Financial Assets

(e)

Total Financial Debt – Total Cash

(f)

Equity attributable to owners of controlling parent + Non-controlling interests

(g)

Net Financial Debt / Total Equity

 

95


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

The following table sets forth a reconciliation between the financial liabilities and the consolidated statements of financial position as of September 30, 2019 and December 31, 2018:

 

Thousands of dollars

   September 2019  
   Up to 90
days
     From 91
days to 1
year
     Other
current
financial
liabilities,
Total
     From 13
months to 3
years
     From 3
years to
5 years
     More than
5 years
     Other
non-current
financial
liabilities,
Total
     Total  

Bonds obligations

     76,531        223,027        299,558        467,329        579,155        2,829,857        3,876,341        4,175,899  

Bank borrowing

     75,463        110,180        185,643        175,051        516,278        69,247        760,576        946,219  

Lease liabilities

     19,407        51,059        70,466        114,589        43,528        44,726        202,843        273,309  

Swap and Forward

     1,786        —          1,786        111,497        —          —          111,497        113,283  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Other Financial Liabilities, Total (a)

     173,187        384,266        557,453        868,466        1,138,961        2,943,830        4,951,257        5,508,710  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Thousands of dollars

   September 2019  
   Up to 90
days
     From 91
days to 1
year
     Total
Current
     From 13
months to 3
years
     From 3
years to 5
years
     More than
5 years
     Total
non-current
     Total  

Trades and other payables

     693,036        3,779        696,815        2,230        —          —          2,230        699,045  

Accounts payable to related companies

     4,512        —          4,512        —          —          —          —          4,512  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Accounts Payable, Total (b)

     697,548        3,779        701,327        2,230        —          —          2,230        703,557  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Financial Liabilities, Total (a) + (b)

     870,735        388,045        1,258,780        870,696        1,138,961        2,943,830        4,953,487        6,212,267  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Thousands of dollars

   December 2018  
   Up to 90
days
     From 91
days to 1
year
     Other
current
financial
liabilities,
Total
     From 13
months to 3
years
     From 3
years to
5 years
     More than
5 years
     Other
non-current
financial
liabilities,
Total
     Total  

Bonds obligations

     27,803        262,068        289,871        478,441        340,275        2,393,067        3,211,783        3,501,654  

Bank borrowings

     84,778        130,271        215,049        177,504        348,558        199,324        725,386        940,435  

Lease liabilities

     7,265        23,651        30,916        26,296        10,975        —          37,271        68,187  

Swap and Forward

     1,760        —          1,760        69,839        —          —          69,839        71,599  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Other Financial Liabilities, Total (a)

     121,606        415,990        537,596        752,080        699,808        2,592,391        4,044,279        4,581,876  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Thousands of dollars

   December 2018  
   Up to 90
days
     From 91
days to 1
year
     Total
Current
     From 13
months to 3
years
     From 3
years to
5 years
     More than
5 years
     Total
non-current
     Total  

Trades and other payables

     659,618        —          659,618        2,230        —          —          2,230        661,848  

Accounts payable to related companies

     10,229        —          10,229        —          —          —          —          10,229  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Accounts Payable, Total (b)

     669,847        —          669,847        2,230        —          —          2,230        672,077  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Financial Liabilities, Total (a) + (b)

     791,453        415,990        1,207,443        754,310        699,808        2,592,391        4,046,509        5,253,952  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

96


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

23.4 Derivative Instruments

Hedging instruments recorded as of September 30, 2019 are cash flow hedges. Arauco uses derivatives for hedging purposes, such as cross currency swaps, currency and commodity forwards, interest rate swaps, and options. Depending on the fair value of each instrument, the position could be either an asset or a liability, and they are listed in the Statements of Financial Position under Other Non-Current Financial Assets or Other Non-current Financial Liabilities, respectively. The effects for the period are presented under Equity as Other Comprehensive Income or the Statements of Comprehensive Income as Finance Income or Finance Costs, net of differences in exchange rate of the hedged items and the deferred tax.

A summary of the derivative financial instruments included in the interim statements of financial position as of the end of this period, is presented below:

 

Financial Instruments

   September 2019
Fair Value ThU.S.$
     December 2018
Fair Value ThU.S.$
 

Assets at fair value through profit or loss (held for trading)

     220        75  

Derivatives (1)

     66        75  

Forward (2)

     154        —    

Hedging Assets

     31,416        19,226  

Derivatives (1)

     170        1,357  

Cross Currency Swaps

     31,246        17,869  

Financial liabilities at fair value through profit or loss

     (18      (289

Forward (2)

     —          (2

Derivatives (1)

     (18      (287

Hedging Liabilities

     (113,265      (71,310

Cross Currency Swaps

     (111,089      (69,086

Derivatives (1)

     (2,176      (2,224

 

(1)

Includes Swap and Forward from Uruguay tables.

(2)

Includes Forwards from Colombia and Chile.

23.4.1. Chile

Cross currency swaps

Arauco is exposed to the risk of variability in cash flows from changes in foreign exchange rates and inflation, mainly due to balances of assets denominated in U.S. Dollars and other currencies different from the functional currency, which causes mismatches that could affect operating results.

 

97


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Below are the cross currency swaps that Arauco has as of September 30, 2019 and December 31, 2018 to cover the exposure to the exchange rate risk generated from bonds denominated in U.F.:

 

Bond

  

Institution

   Amount U.S.$      Amount U.F.      Starting date      Ending date      September 2019
Fair Value
ThU.S.$
    December 2018
Fair Value
ThU.S.$
 

F

   Deutsche - England      41,635,657        954,545        10-30-2011        10-30-2021        (3,874     (3,105

F

   JP Morgan - N.A.      41,635,657        954,545        10-30-2011        10-30-2021        (3,819     (3,039

F

   Deutsche - England      —          —          04-30-2014        04-30-2019        —         1,707  

F

   Scotiabank - Chile      36,679,778        954,545        10-30-2014        04-30-2023        1,497       2,041  

F

   Scotiabank - Chile      36,633,966        954,545        10-30-2014        04-30-2023        1,712       2,273  

F

   Santander - Chile      36,250,835        954,545        10-30-2014        04-30-2023        2,154       2,715  

F

   BCI - Chile      35,911,491        954,545        10-30-2014        04-30-2023        2,583       3,148  

F

   Banco de Chile - Chile      36,250,835        954,545        04-30-2019        10-30-2029        1,602       155  

J

   Itau - Chile      42,864,859        1,000,000        09-01-2010        09-01-2020        (3,870     (3,289

J

   Scotiabank - Chile      42,864,859        1,000,000        09-01-2010        09-01-2020        (3,870     (3,289

J

   Deutsche - England      42,864,859        1,000,000        09-01-2010        09-01-2020        (3,879     (3,313

J

   Santander - Spain      42,873,112        1,000,000        09-01-2010        09-01-2020        (3,865     (3,273

J

   Scotiabank - Chile      42,864,257        1,000,000        09-01-2010        09-01-2020        (3,822     (3,197

P

   Itau - Chile      46,474,122        1,000,000        05-15-2012        11-15-2021        (6,107     (4,978

P

   JP Morgan - N.A.      47,163,640        1,000,000        11-15-2012        11-15-2021        (6,337     (5,102

P

   Scotiabank - Chile      42,412,852        1,000,000        11-15-2013        11-15-2023        (1,296     (882

P

   Santander - Chile      41,752,718        1,000,000        11-15-2013        11-15-2023        (462     (89

P

   Deutsche - England      41,752,718        1,000,000        11-15-2013        11-15-2023        (500     (92

Q

   BCI - Chile      21,592,612        500,000        10-01-2014        04-01-2021        (1,960     (1,679

Q

   BCI - Chile      21,598,348        500,000        10-01-2014        04-01-2021        (1,945     (1,655

R

   Santander - Chile      128,611,183        3,000,000        10-01-2014        04-01-2024        (7,782     (7,016

R

   JP Morgan - England      43,185,224        1,000,000        10-01-2014        04-01-2024        (2,311     (1,996

R

   Itau - Chile      43,277,070        1,000,000        10-01-2014        04-01-2024        (2,334     (2,015

S

   Santander - Chile      201,340,031        5,000,000        11-15-2016        11-15-2026        7,619       5,830  

W

   Goldman Sachs      40,521,750        1,000,000        10-10-2018        10-10-2028        (2,042     (2,392

W

   Scotiabank - Chile      40,537,926        1,000,000        10-10-2018        10-10-2028        (1,540     (2,294

W

   Goldman Sachs      40,066,555        1,000,000        10-10-2018        10-10-2028        (1,456     (1,861

X

   Santander - Chile      118,400,504        3,000,000        10-10-2018        10-10-2038        8,432       (7,976

X

   Santander - Chile      97,971,786        2,500,000        10-10-2018        10-10-2038        5,647       (6,554
                 

 

 

   

 

 

 
                    (31,825     (51,217
                 

 

 

   

 

 

 

Additionally, as of September 30, 2019, Arauco maintains cross currency swaps contracts to cover the exposure to the risk of the exchange rate for bank contracts in Euro, as shown in the following table:

 

Institution

   Amount U.S.$      Amount EUR      Starting date      Ending date      September 2019
Fair Value ThU.S.$
    December 2018
Fair Value ThU.S.
 

Santander - Chile

     118,670,000        100,000,000        06-15-2021        12-15-2029        (6,337     —    

Banco de Chile

     59,335,000        50,000,000        06-15-2021        12-15-2029        (3,145     —    

MUFG - N.A.

     118,670,000        100,000,000        06-15-2021        12-15-2029        (6,324     —    

JP Morgan - N.A.

     237,340,000        200,000,000        06-15-2021        12-15-2029        (12,760     —    

HSBC - N.A.

     59,335,000        50,000,000        06-15-2021        12-15-2029        (3,224     —    
              

 

 

   
                 (31,790  
              

 

 

   

Arauco needs to minimize the risk of the exchange rate, as it holds debt in other currencies different from U.S. dollars. The objective of this position in the swap is to eliminate the uncertainty of the exchange rate, exchanging the flows derived from obligations expressed in other currencies of the liabilities described above, with flows in U.S. dollars (Arauco’s functional currency), at a fixed and determined exchange rate as of the agreement’s execution date.

 

98


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Forward

Arauco maintains, as of September 30, 2019, forward contracts to hedge the exchange rate risk exposure in connection with construction company contracts in local currency, as follows:

 

Institution

   Amount U.S.$      Amount CLP      Starting date      Ending date      September 2019
Fair Value
ThU.S.$
    December 2018
Fair Value
ThU.S.$
 

Banco de Chile - Chile

     63,372,059        43,707,709,077        10-11-2019        12-11-2020        (2,906     —    

Banco de Chile - Chile

     63,289,472        43,707,709,077        10-11-2019        12-11-2020        (2,825     —    

BCI - Chile

     63,188,823        43,707,709,077        10-11-2019        12-11-2020        (2,727     —    

ITAU - Chile

     63,243,683        43,707,709,077        10-11-2019        12-11-2020        (2,781     —    

ITAU - Chile

     62,888,790        43,707,709,077        10-11-2019        12-11-2020        (2,434     —    

ITAU - Chile

     63,627,774        44,521,625,736        10-11-2019        12-11-2020        (2,047     —    

BCI - Chile

     62,051,046        44,521,625,736        10-11-2019        12-11-2020        (508     —    
              

 

 

   
                 (16,228  
              

 

 

   

Through an effectiveness test, and pursuant to IFRS 9, we were able to validate that the aforementioned hedging instruments are highly effective within an acceptable range for Arauco, for the purposes of eliminating the uncertainty of the exchange rate in the commitments derived from the hedged object.

23.4.2. Colombia

Forward contracts that are in force and effect, executed by Arauco Colombia as of September 30, 2019 and December 31, 2018, are detailed in the following table:

 

Exchange rate

   Institution      Amount ThU.S.$      Starting date      Ending date      September 2019
Fair Value
ThU.S.$
 

USDCOP

     Corpbanca Colombia        2,100        07-11-2019        10-09-2019        154  

USDCOP

     Corpbanca Colombia        1,700        08-27-2019        11-13-2019        —    
              

 

 

 
                 154  
              

 

 

 

Exchange rate

   Institution      Amount ThU.S.$      Starting date      Ending date      December 2018
Fair Value
ThU.S.$
 

USDCOP

     Corpbanca Colombia        1,500        10-31-2018        01-09-2019        (2

USDCOP

     Corpbanca Colombia        1,700        11-26-2018        02-12-2019        —    

USDCOP

     Corpbanca Colombia        1,600        12-20-2018        03-12-2019        —    
              

 

 

 
                 (2
              

 

 

 

 

99


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

23.4.3. Uruguay

Forward

As of September 30, 2019 and December 31, 2018, Arauco through its subsidiaries as a joint operation (50%) in Uruguay maintains the following forward contracts in force and effect for the purposes of ensuring an exchange rate for sale of dollars:

 

Exchange rate

   Institution      Notional
ThU.S.$
     September 2019
Fair Value
ThU.S.$
 

UYUUSD

     Banco Santander Uruguay            7,285        (339

UYUUSD

     HSBC Uruguay        13,015        (489

UYUUSD

     Citibank U.K.        4,900        (319

UYUUSD

     Banco Itaú Uruguay        1,580        (110

EURUSD

     Citibank U.K.        833        (36
     

 

 

    

 

 

 
           (1,294
        

 

 

 

Exchange rate

   Institution      Notional
ThU.S.$
     December 2018
Fair Value
ThU.S.$
 

UYUUSD

     Banco Santander Uy        14,880        (586

UYUUSD

     HSBC Uruguay        11,610        (56

UYUUSD

     Citibank U.K.        4,425        29  
     

 

 

    

 

 

 
           (613
        

 

 

 

Arauco Uruguay’s profits and through its subsidiaries as a joint operation (50%), also face exposure to the price variation of certain fuels, as occurs with Fuel Oil N°6, which is used during the cellulose manufacturing process. In order to minimize this risk, the volatility of future flows associated to the purchase of Fuel Oil No. 6 for years 2018, 2019 and part of 2020 has been limited, through forwards of this commodity. The agreements that are in force and effect as of September 30, 2019 and December 31, 2018, are detailed below:

 

Commodity

   Institution      Notional
ThU.S.$
     September 2019
Fair Value
ThU.S.$
 

Fuel Oil N°6

     JPMorgan Chase Bank, N.A.        6,612        (293

Fuel Oil N°6

     Citibank U.K.        241        15  

Fuel Oil N°6

     DNB Bank ASA        5,260        (307
     

 

 

    

 

 

 
           (585
        

 

 

 

Commodity

   Institution      Notional
ThU.S.$
     December 2018
Fair Value
ThU.S.$
 

Fuel Oil N°6

     JPMorgan Chase Bank, N.A.        6,189        (800

Fuel Oil N°6

     Citibank U.K.        401        (34

Fuel Oil N°6

     DNB Bank ASA        4,837        (568
     

 

 

    

 

 

 
           (1,402
        

 

 

 

 

100


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Interest Rate Swap

In addition, Arauco through its subsidiaries as a joint operation (50%) in Uruguay maintains an Interest Rate Swap in force and effect, a derivative instrument which purpose is to set the interest rate of a variable rate debt in the same currency (USD). The valuation off this instrument as of September 30, 2019 and December 31, 2018 is shown below:

 

Exchange rate

   Institution    Notional
ThU.S.$
     September 2019
Fair Value
ThU.S.$
 

USD

   DNB Bank ASA      33,758        (79

Exchange rate

   Institution    Notional
ThU.S.$
     December 2018
Fair Value
ThU.S.$
 

USD

   DNB Bank ASA      42,198        936  

23.5 Loans and Receivables

Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. In the interim consolidated statements of financial position, they are included in line items “Cash and cash equivalents” (certain components of cash and cash equivalents), “Trade and Other Current/Non-Current Receivables” and “Accounts receivable from related parties”.

Loans and receivables are measured at amortized cost using the effective interest method and are tested for impairment. Financial assets that are classified as loans and receivables are: cash and cash-equivalents, time deposits, repurchase agreements, trade and other current/non-current receivables, and accounts receivable from related parties

As of September 30, 2019, and December 31, 2018, there are provisions for impairment for ThU.S.$ 16,538 and ThU.S.$ 15,147, respectively.

 

101


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

     September 2019      December 2018  
     ThU.S.$      ThU.S.$  

Financial assets at amortized cost

     1,512,655        1,669,587  

Cash and cash equivalents

     721,663        805,907  

Cash

     372,040        327,132  

Time Deposits

     349,623        478,775  

Trade and other receivables (net)

     790,988        862,138  

Trade and other receivables

     668,117        751,158  

Lease receivable

     1,287        1,968  

Other receivables

     115,373        101,207  

Accounts receivable from related parties

     6,211        7,805  

Other financial assets

     4        1,542  

23.5.1. Cash and Cash Equivalents

Includes cash on hand, bank checking account balances and time deposits and other short term highly liquid investments with an original maturity of three months or less. They are short-term, highly liquid investments that are readily convertible to known amounts of cash, and which are subject to an insignificant risk of changes in value.

The composition of cash and cash equivalents (including the balance of mutual funds displayed in this note as valuation, instruments at fair value with profit or loss) at September 30, 2019 and December 31, 2018, classified by origin coins is as follows:

 

     09-30-2019      12-31-2018  
     ThU.S.$      ThU.S.$  

Cash and Cash Equivalents

     1,142,230        1,075,942  

U.S. Dollars

     843,032        834,513  

Euro

     45,586        8,295  

Mexican pesos

     12,122        1,461  

Other currencies

     54,761        51,373  

Chilean pesos

     186,729        180,300  

23.5.2 Time Deposits and Repurchase Agreements: The investment objective of time deposits and repurchase agreements is to maximize in the short-term the amounts of cash surpluses. These instruments are authorized by Arauco’s Investment Policy, which allows investing in fixed income securities. These instruments have a maturity of less than three months from the date of acquisition.

23.5.3 Trade and Other Receivables: These represent enforceable rights for Arauco resulting from the normal course of the business.

23.5.4 Other Receivables: These correspond to receivables from sales, services or loans that are not considered within the normal course of the business.

The allowance for doubtful accounts is presented as a deduction of trade and other receivables. The provision for doubtful accounts is established based on an analysis of the age of the portfolio and considering the insurance coverage on accounts receivable. Other conditions are assessed for example when there is objective evidence that Arauco will not receive payments under the original sale terms and when the customer is a party to a bankruptcy court agreement or cessation of payments, and is written-off when Arauco has exhausted all levels of recovery of the receivable in a reasonable time.

 

102


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

23.5.5 Accounts receivable from related parties: Represent enforceable rights for Arauco resulting from the normal course of business, calling normal to the line of business, activity or purpose of exploitation and financing, and which Arauco owns a non-controlling ownership of the counterparty.

The following table sets forth trade and other current/non-current receivables classified by currencies as of September 30, 2019 and December 31, 2018:

 

     09-30-2019      12-31-2018  
     ThU.S.$      ThU.S.$  

Trades and other current receivables

     773,521        839,184  

U.S. Dollars

     561,572        631,047  

Euros

     69        7,399  

Mexican pesos

     35,043        —    

Other currencies

     91,958        97,002  

Chilean pesos

     80,936        99,950  

U.F.

     3,943        3,786  

Accounts receivable from related parties, current

     6,211        7,324  

U.S. Dollars

     1,515        591  

Other currencies

     330        83  

Chilean pesos

     3,868        6,169  

U.F.

     498        481  

Trade and other non-current receivables

     11,256        15,149  

U.S. Dollars

     3,882        7,733  

Other currencies

     463        1,067  

Chilean pesos

     3,607        3,267  

U.F.

     3,304        3,082  

Accounts receivable from related parties, non-current

     —          481  

U.F.

     —          481  

23.6 Financial Liabilities

Arauco’s financial liabilities to the date of these interim consolidated financial statements are as follows:

 

Financial Liabilities

   September 2019
ThU.S.$
     December 2018
ThU.S.$
 

Total Financial Liabilities

     6,212,267        5,253,952  

Financial liabilities at fair value through profit or loss (held for trading)

     18        289  

Hedging Liabilities

     113,265        71,310  

Financial Liabilities Measured at Amortized Cost

     6,098,984        5,182,353  

The following table sets forth the current portion of the non-current bank borrowings and debt issued as of September 30, 2019 and December 31, 2018.

 

     September 2019
ThU.S.$
     December 2018
ThU.S.$
 

Bank borrowings - current portion

     64,279        99,397  

Bonds issued - current portion

     106,481        81,060  

Total

     170,760        180,457  
  

 

 

    

 

 

 

 

103


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

23.7 Financial Liabilities Measured at Amortized Cost

Financial liabilities correspond to non-derivative financial instruments with contractual cash-flow payments that can be either fixed or variable.    

Also, this category includes those non-derivative financial liabilities for services or goods delivered to Arauco at the end of each reporting period that have not yet been paid. These amounts are not insured and are generally paid within thirty days after being recognized.

At the end of each reporting period, Arauco includes in this category bank borrowings, bonds issued denominated in U.S. Dollars and in U.F., lease liabilities, and trade and other payables.

 

            09-30-2019      12-31-2018      09-30-2019      12-31-2018  
     Currency      ThU.S.$      ThU.S.$      ThU.S.$      ThU.S.$  
     Amortized Cost      Fair Value  

Total Financial Liabilities

        6,098,984        5,182,353        6,608,097        5,206,334  

Bonds Issued

     U.S. Dollar        2,791,194        2,062,044        2,913,500        1,948,482  

Bonds Issued

     U.F.        1,384,705        1,439,610        1,685,796        1,544,813  

Bank borrowings

     U.S. Dollar        824,601        925,780        887,817        962,866  

Bank borrowings

     Euro        112,805        —          144,118     

Bank borrowings

     Other currencies        8,813        14,655        —          14,655  

Lease liabilities

     U.F.        5,387        57,349        5,387        53,593  

Lease liabilities

     Chilean pesos        113,101        10,838        113,101        9,848  

Lease liabilities

     Mexican pesos        2,326        —          2,326        —    

Lease liabilities

     U.S. Dollar        122,507        —          122,507        —    

Lease liabilities

     Euro        88        —          88        —    

Lease liabilities

     Other currencies        29,900        —          29,900        —    

Trades and Other Payables

     U.S. Dollar        223,635        187,219        223,635        187,219  

Trades and Other Payables

     Euro        12,514        7,450        12,514        7,450  

Trades and Other Payables

     Mexican pesos        25,168        —          25,168        —    

Trades and Other Payables

     Other currencies        83,444        90,113        83,444        90,113  

Trades and Other Payables

     Chilean pesos        322,300        348,886        322,300        348,886  

Trades and Other Payables

     U.F.        31,984        28,180        31,984        28,180  

Accounts payable to related parties

     U.S. Dollar        346        1,777        346        1,777  

Accounts payable to related parties

     Chilean pesos        4,166        8,452        4,166        8,452  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The financial liabilities at amortized cost presented in the interim consolidated statements of financial positions as of September 30, 2019 and December 31, 2018 are as follows:

 

            September 2019         
     ThU.S.$  
     Current      Non Current      Total  

Other financial liabilities

     555,667        4,839,760        5,395,427  

Trade and other payables

     696,454        2,591        699,045  

Accounts payable to related parties

     4,512        —          4,512  
  

 

 

    

 

 

    

 

 

 

Total Financial Liabilities Measured at Amortized Cost

     1,256,633        4,842,351        6,098,984  
  

 

 

    

 

 

    

 

 

 
     December 2018  
     ThU.S.$  
     Current      Non Current      Total  

Other financial liabilities

     535,836        3,974,440        4,510,276  

Trade and other payables

     659,618        2,230        661,848  

Accounts payable to related parties

     10,229        —          10,229  
  

 

 

    

 

 

    

 

 

 

Total Financial Liabilities Measured at Amortized Cost

     1,205,683        3,976,670        5,182,353  
  

 

 

    

 

 

    

 

 

 

 

104


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

23.8 Cash Flow Hedges Reserve Reconciliation

The following table sets forth the reconciliation balances of cash flow hedges presented in the interim consolidated statements of comprehensive income:

 

     2019  
     January - September      July - September  
     ThU.S.$      ThU.S.$  

Opening balance

     13,395        27,727  

Gains (losses) on cash flow hedges

     35,516        3,118  

Recycle of cash flow hedges to profit or loss

     (15,465      (2,558

Income tax relating cash flow hedges

     (4,458      701  

Closing balance

     28,988        28,988  
  

 

 

    

 

 

 

 

     2018  
     January - September      July - September  
   ThU.S.$      ThU.S.$  

Opening balance - Caculated under IAS 39 and IFRS 9, respectively

     4,752        35,813  

Amounts restated through Reserve of cash flow hedges

     (1,918      —    

Opening balance - Caculated in accordance with IFRS 9

     2,834        35,813  

Gains (losses) on cash flow hedges

     63,363        11,972  

Recycle of cash flow hedges to profit or loss

     (8,558      (2,438

Income tax

     (17,283      (3,338

Recycle of income tax

     2,312        659  

Closing balance

     42,668        42,668  
  

 

 

    

 

 

 

23.9 Capital Disclosures

23.9.1 Information on Objectives, Policies and Processes applied by the Company regarding Capital Management

Arauco’s policies on capital management have the objective of:

 

a)

Ensuring business continuity and normal operations in the long term;

 

b)

Ensuring funding for new investments to achieve sustainable growth over time;

 

c)

Keeping adequate capital structure considering all economic cycles that impact the business and the nature of the industry; and

 

d)

Maximizing the Company’s value and providing an adequate return to shareholders.

23.9.2 Qualitative Information on Objectives, Policies and Processes applied by the Company regarding Capital Management

Arauco determines and manages its capital structure based on its carrying amount of equity plus its financial debt (bank borrowings and bonds issued).

23.9.3 Quantitative Information on Capital Management

The following table sets forth the financial covenants that the Company has to comply with as part of the terms of certain of its obligations:

 

Instrument

                 Interest
coverage
>= 2,0x
   Debt level
(1) <=
1,2x
   September 2019      December 2018  
   ThU.S.$      ThU.S.$  

Domestic bonds (Chile)

     1,384,705        1,439,610      N/A   

Syndicate Loan Scotiabank

     199,031        200,563        

Syndicate Loan Banco Estado - Grayling

     304,251        287,565        

Syndicate ECA Banco BNP Paribas

     112,805        —          

N/R: Not required for the financial obligation

(1)

Debt to equity ratio (financial debt divided by equity plus non-controlling interests)

 

105


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

As of September 30, 2019 and December 31, 2018, Arauco has complied with all of its financial covenants.

The following table sets forth the credit ratings of our debt instruments as of September 30, 2019 and December 31, 2018, are as follows:

 

Instrument

   Standard &
Poor’s
   Fitch Ratings    Moody’s    Feller Rate

Local bonds

   —      AA-    —      AA-

Foreign bonds

   BBB-    BBB    Baa3    —  

Capitalization requirements are established based on the Company’s financial needs and on maintaining an adequate liquidity level and complying with financial covenants established in current debt arrangements. The Company manages its capital structure and makes adjustments based on the prevailing economic conditions in order to mitigate the risks associated with adverse market conditions, and based on opportunities that may arise to improve the Company’s level of liquidity.

The capitalization of Arauco as of September 30, 2019 and December 31, 2018 is as follows:

 

     September 2019      December 2018  
     ThU.S.$      ThU.S.$  

Equity

     7,366,429        7,338,971  

Bank borrowings

     946,219        940,435  

Lease liabilities

     273,309        68,187  

Bonds issued

     4,175,899        3,501,654  
  

 

 

    

 

 

 

Capitalization

     12,761,856        11,849,247  
  

 

 

    

 

 

 

23.10 Risk Management

Arauco’s financial instruments are exposed to various financial risks: credit risk, liquidity risk and market risk (including exchange rate risks, interest rate risks and price risks).

Arauco’s overall risk management program focuses on uncertainty in financial markets and aims to minimize potential adverse effects on Arauco’s financial profitability.

Arauco’s financial risk management is overseen by the Corporate Finance Department. This department identifies, assesses and hedges financial risks in close collaboration with Arauco’s operational units.

23.10.1 Type of Risk: Credit Risk

Description

Credit risk refers to financial uncertainty at different periods of time relating to the fulfillment of obligations with counterparties, at the time of exercising the contract rights to receive cash or other financial assets on behalf of Arauco.

 

106


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Explanation of Credit Risk Exposure and How This Risk Arises

Arauco’s exposure to credit risk is directly related to each of its customer’s individual abilities to fulfill their contractual commitments, reflected in trade receivables.

Accounts exposed to credit risk are: trade receivable, financial lease debtors and other debtors.

Arauco does not have a securitized portfolio.

 

     September 2019      December 2018  
     ThU.S.$      ThU.S.$  

Current Receivables

     

Trade receivables

     664,818        747,258  

Financial lease receivables

     938        1,131  

Other debtors

     107,765        90,795  

Net subtotal

     773,521        839,184  

Trade receivables

     674,035        755,809  

Financial lease receivables

     938        1,131  

Other debtors

     111,290        93,370  

Gross subtotal

     786,263        850,310  

Provision for doubtful trade receivables

     9,217        8,551  

Provision for doubtful lease receivables

     —          —    

Provision for doubtful other debtors

     3,525        2,575  

Subtotal Bad Debt

     12,742        11,126  

Non-Current Receivables

     

Trade receivables

     3,299        3,900  

Financial lease receivables

     349        837  

Other debtors

     7,608        10,412  

Net Subtotal

     11,256        15,149  

Trade receivables

     7,095        7,921  

Financial lease receivables

     349        837  

Other debtors

     7,608        10,412  

Gross subtotal

     15,052        19,170  

Provision for doubtful trade receivables

     3,796        4,021  

Provision for doubtful lease receivables

     —          —    

Provision for doubtful other debtors

     —          —    

Subtotal Bad Debt

     3,796        4,021  

Explanation of Risk Management Objectives, Policies and Processes, and Measurement Methods

The Credit and Collections Sub-Division, dependent from the Treasury Division, is the area entrusted with minimizing the credit risk of the accounts receivable, supervising the delinquency of the accounts. The regulations and procedures applicable for the control and administration of the Arauco Group can be found in the Corporate Credit Policy.

As of September 30, 2019, Arauco’s balance for commercial Debtors was ThU.S.$ 681,130 of which, according to the agreed sales conditions, 63.62% corresponded to sales on credit (open account), 35.45% to sales with letters of credit and 0.93% to other types of sales, distributed in 2,772 debtors. The client with the largest Open Account debt represented 2.91% of the total accounts receivable as of that date.

 

107


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Below we provide detail regarding accounts receivable, classified in tranches:

 

September 30, 2019

 

Age of trade receivables  

Days

   Non-past due     1 to 30     31 to 60     61 to 90     91 to 120     121 to 150     151 to 180     181 to 210     211 to 250     More
than
250
    Total  

ThU.S.$

     631,351       32,050       589       1,778       1,328       1,184       704       53       77       12,016       681,130  

%

     92.69     4.71     0.09     0.26     0.19     0.17     0.10     0.01     0.01     1.76     100

December 31, 2018

 

                   
Age of trade receivables

 

Days

   Non-past due     1 to 30     31 to 60     61 to 90     91 to 120     121 to 150     151 to 180     181 to 210     211 to 250     More
than
250
    Total  

ThU.S.$

     688,024       59,844       854       36       111       43       141       127       69       14,481       763,730  

%

     90.09     7.84     0.11     0.00     0.01     0.01     0.02     0.02     0.01     1.89     100

Arauco applies the simplified approach regarding the expected losses from commercial debtors, which allows for the use of an estimate of expected credit losses over the instrument’s lifespan for all commercial accounts receivable. In order to establish this estimate, the commercial debtors have been grouped in relation to the corresponding risks for sales conditions as well as for tranches, including clients that are up-to-date or in default.

 

Days

  Non-past due     1 to
30
    31 to 60     61 to 90     91 to 120     121 to 150     151 to 180     181 to 210     211 to 250     More
than
250
    Total  

Letters of credit

    241,370       83       19       —         —         2       —         —         —         7       241,481  

Loss allowance provision

    —         —         —         —         —         —         —         —         —         —         —    

Expected loss rate

    0.00     0.00     0.00     0.00     0.00     0.00     0.00     0.00     0.00     0.00  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Credit line

    385,487       30,638       1,568       663       1,220       1,155       646       30       59       11,877       433,343  

Loss allowance provision

    —         —         16       66       281       266       148       30       59       11,877       12,743  

Expected loss rate

    0.00     0.00     0.99     10.00     23.00     23.00     23.00     100.00     100.00     100.00  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Others

    4,494       1,328       117       —         108       27       59       24       18       131       6,306  

Loss allowance provision

    —         —         1       —         54       13       29       24       18       131       270  

Expected loss rate

    0.00     0.00     0.99     10.00     50.00     50.00     50.00     100.00     100.00     100.00  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Trade receivables, total (ThU.S.$)

    631,351       32,049       1,704       663       1,328       1,184       705       54       77       12,015       681,130  

Allowance for doubtful accounts, total (ThU.S.$)

    —         —         17       66       335       279       177       54       77       12,008       13,013  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Arauco does not conduct rescheduling or renegotiations with its clients that imply an amendment to the maturity of the invoices and, should it be necessary, any debt renegotiation with a client shall be analyzed on a case-by-case basis and subjected to the approval of the Corporate Finance Division.

Regarding the loss allowance provision for trade receivables and others, below we provide detail for the movements as of September 30, 2019 and December 31, 2018:

 

     September 2019      December 2018  
     ThU.S.$      ThU.S.$  

Opening balance at January 1 - under IAS 39

     (15,147      (17,785

Amounts restated through opening retained earnings

     —          (2,875
  

 

 

    

 

 

 

Opening loss allowance as at January 1, 2018 - under IFRS 9

     (15,147      (20,660

Increase in loan loss allowance recognised in profit or loss during the year

     (2,129      (5,027

Receivables written off during the year as uncollectible

     45        8,620  

Unused amount reversed

     693        1,920  

Closing balance

     (16,538      (15,147
  

 

 

    

 

 

 

Currently there is a policy for provisions for doubtful accounts receivable under IFRS for all the Arauco group companies.

 

108


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Explanation regarding the Sales Risk with Letters of Credit

The sales with letters of credit mainly occur in markets in Asia and the Middle East. Periodically, a credit assessment is conducted regarding the banks that issue the letters of credit with the purpose of obtaining their score over the basis of risk-qualification ratings, country-specific risk and financial statements. The decision of approving the issuing bank or asking for confirmation of the letter of credit is made in consideration to this assessment.

Explanation of the Sales Risk with Credit Line

Sales on credit are subject to the credit limit for each customer. The approval or rejection of a credit limit for all term sales is conducted by the Corporate Credit Sub-Division, as well as by the Credit and Collections area for North America, Brazil and Argentina, which report to the Corporate Finance Division. The regulations and procedures applicable for the correct control and risk management over the sales on credit are ruled by the Credit Policy.

A procedure that must be applied by all the companies of the Arauco group has been established for the approval and/or modification of client credit lines. Credit line requests are entered to the SAP that analyzes all available information. Afterwards, the same are either approved or rejected in each one of the internal committees of each company belonging to the Arauco group, depending on the maximum amount authorized by the Credit Policy. Lines of credit are renewed during this internal process on a yearly basis.

All sales are automatically controlled by a credit verification system, which has been configured to block any orders from clients who are delinquent in a given percentage of a debt and/or from clients whose line of credit, as of the time of the product’s shipping, has been exceeded or is overdue.

In order to minimize the credit risk for term or Open Account sales, it is Arauco’s policy to take out insurance to cover the export sales of companies Celulosa Arauco y Constitución S.A., Maderas Arauco S.A., Forestal Arauco S.A., and Arauco do Brasil S.A., as well as the domestic sales of Arauco México S.A. de C.V., Arauco Colombia S.A., Arauco Perú S.A., Arauco North America, Inc., Arauco Canada Limited, Celulosa Arauco y Constitución S.A., Maderas Arauco S.A., Arauco Florestal Arapoti, Arauco Forest Brasil S.A., Arauco do Brasil S.A., Arauco Industria de Paineis Ltda. and Arauco Nutrientes S.P.A., Arauco works with credit insurance company Euler Hermes World Agency (Aa3 rating, as per risk rating companies Moody’s and AA by S&P). The company grant a 90% coverage over the amount of each invoice, without deductibles, for registered clients and of 90% for non-registered clients (*).

(*) Non-registered clients are those whose lines are under ThU.S.$ 100 (equivalent currency of their invoicing) of the local sales of companies Arauco Perú S.A., Arauco Colombia S.A., Arauco México S.A. de C.V., Arauco Do Brasil S.A., Arauco Argentina S.A. and Maderas Arauco S.A. Lines in excess of the aforesaid amounts correspond to registered clients.

As another way of minimizing risk and supporting a line of credit approved by the Credit Committee, Arauco holds guarantees such as mortgages, pledges, Standby letters of credit, bank performance bonds, checks, promissory notes, loans or any other that could be required under the laws of each country. The total amount held in guarantees amounts to ThU.S.$125,988, effective as of September 2019, as summarized in the following chart. The procedure for guarantees is regulated by Arauco’s Policy on Guarantees, whose purpose is to control their accounting, due date and custody.

 

109


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Guarantees Arauco Group (ThU.S.$)  

Guarantees Debtors (received from clients)

     

Certificate of deposits

     7,107        5.6

Standby

     12,836        10.2

Promissory notes

     95,001        75.4

Finance

     4,538        3.6

Mortgage

     3,121        2.5

Pledge

     1,985        1.6

Promissory notes

     1,400        1.1

Total Guarantees

     125,988        100.0
  

 

 

    

 

 

 

The maximum exposure to credit risk is limited to the value at amortized cost of the Debtors’ account for sales registered as of the date of this report, minus the percentage of sales insured by the aforementioned credit insurance companies and the guarantees granted in favor of Arauco.

In summary, the open account debt covered by the various insurance policies and guarantees amounts to 93.2% and, therefore, Arauco’s portfolio exposure amounts to 6.8%.

 

Secured Open Accounts Receivable    ThU.S.$      %  

Total open accounts receivable

     433,341        100.0

Secured receivables (*)

     403,874        93.2

Unsecured receivables

     29,467        6.8

 

(*)

Insured Debt is deemed to be the portion of accounts receivable that is covered by a credit company or by guarantees such as standby letters of credit, mortgages, performance bonds, among others

Investment Policy:

Arauco has an Investment Policy which identifies and limits the financial instruments and the entities into which the Arauco companies, in particular Celulosa Arauco y Constitucion S.A., are authorized to invest. The Company’s Treasury Department is centralized with operations in Chile. The Head Office is responsible for carrying out investments, cash flow surplus investments, and short and long-term debt subscriptions. Exceptions to this rule apply to short and long-term debt, and will be for specific investments made through other companies where authorization is required from the Chief Financial Officer.

For financial instruments, the only permitted investments are fixed income investments with adequate liquidity. Each instrument has defined classifications and limits, depending on duration and type of issuer.

Regarding intermediaries (such as banks, securities brokers and dealers of mutual funds that are bank affiliates), a scoring methodology is used to determine the relative degree of risk of each intermediary based on their financial position and assign score points that result in a credit risk rating to each intermediary. Arauco uses this scoring system to determine its investment limits for each intermediary.

The required information to evaluate the various criteria are obtained from published financial statements from the banks under evaluation and from the credit risk ratings of short and long-term debt securities obtained from rating agencies authorized by the Superintendence of Banks and Financial Institutions (Fitch Ratings Chile, Humphreys and Feller Rate).

 

110


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Any necessary exceptions regarding investment limits in each particular instrument or entity must have the authorization from Arauco’s Chief Financial Officer.

23.10.2 Type of Risk: Liquidity Risk

Description

This risk corresponds to Arauco’s ability to fulfill its financial obligations upon maturity.

Explanation of Liquidity Risk Exposure and How This Risk Arises

Arauco’s exposure to liquidity risk is mainly from its obligations to bondholders, banks and financial institutions, creditors and other payables. Liquidity risk may arise if Arauco is unable to meet the net cash flow requirements, which sustain its operations under both normal and exceptional circumstances.

Explanation of Objectives, Policies and Processes for Risk Management, and Measurement Methods

The Financial Management Department monitors on an ongoing basis the Company’s cash flow forecasts based on short and long-term forecasts and available financing alternatives. In order to manage the risk level of financial assets, Arauco follows its investment policy.

 

111


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

The following tables detail Arauco’s liquidity analysis for its financial liabilities as of September 30, 2019 and December 31, 2018. The tables have been drawn up based on the contractual undiscounted cash outflows and their remaining contractual maturities:

 

September 30, 2019

  Maturity     Total            

Tax ID

 

Name

 

Currency

 

Name - Country
Loans with banks

 

Up to 3
months
ThU.S.$

   

3 to 12
months
ThU.S.$

   

1 to 2
years
ThU.S.$

   

2 to 3
years
ThU.S.$

   

3 to 4
years
ThU.S.$

   

4 to 5
years
ThU.S.$

   

More
than 5
years
ThU.S.$

   

Current
ThU.S.$

   

Non
Current
ThU.S.$

   

Effective
rate

   

Nominal

rate

93.458.000-1

  Celulosa Arauco y Constitución S.A.   U.S. Dollars   Scotiabank     —         6,325       6,242       6,242       206,242       —         —         6,325       218,726       3.15%     Libor 6M + 1,1%

93.458.000-1

  Celulosa Arauco y Constitución S.A.   Euros   BNP paribas /ECA     562       609       1,199       14,367       14,246       14,111       75,042       1,171       118,965       1.06%     1.06%

  Zona Franca Punta Pereira   U.S. Dollars   Banco
Interamericano de
Desarrollo - Tramo A
    —         8,172       2,325       2,239       2,152       —         —         8,172       6,716       4.10%     Libor 6M + 2,05%

  Zona Franca Punta Pereira   U.S. Dollars   Banco
Interamericano de
Desarrollo - Tramo B
    —         29,049       —         —         —         —         —         29,049       —         3.85%     Libor 6M + 1,8%

  Celulosa y Energía Punta Pereira   U.S. Dollars   Finnvera/Finnish
Export Credit
    —         52,375       50,823       49,286       24,065       —         —         52,375       124,174       3.20%     3.20%

  Eufores S.A.   U.S. Dollars   BBVA     14,243       —         —         —         —         —         —         14,243       —         3.52%     Libor 6M + 1,3%

  Eufores S.A.   U.S. Dollars   Banco República
Oriental del Uruguay
    27,428       —         —         —         —         —         —         27,428       —         3.89%     Libor 6M + 1,3%

  Eufores S.A.   U.S. Dollars   Citibank     4,578       —         —         —         —         —         —         4,578       —         3.56%     Libor 6M + 1,25%

  Eufores S.A.   U.S. Dollars   ITAU     12,712       —         —         —         —         —         —         12,712       —         3.51%     Libor 6M + 1,3%

  Eufores S.A.   U.S. Dollars   Heritage     1,362       —         —         —         —         —         —         1,362       —         3.46%     Libor 6M + 1,3%

  Eufores S.A.   U.S. Dollars   Santander     —         20,328       —         —         —         —         —         20,328       —         3.29%     Libor 6M + 1,3%

  Eufores S.A.   U.S. Dollars   Santander     5,096       —         —         —         —         —         —         5,096       —         3.89%     Libor 6M + 1,3%

  Eufores S.A.   U.S. Dollars   Scotiabank     2,547       —         —         —         —         —         —         2,547       —         3.82%     Libor 6M + 1,3%

  Arauco do Brasil S.A.   Brazilian Real   Banco Santander     2       7       8       —         —         —         —         9       8       9.95%     TJLP+2%+Spread 2%

  Arauco do Brasil S.A.   Brazilian Real   Banco Santander     19       38       —         —         —         —         —         57       —         9.50%     9.50%

  Arauco do Brasil S.A.   Brazilian Real   Banco Alfa     18       52       64       20       —         —         —         70       84       9.70%     TJLP+2%+ Spread 1,75%

  Arauco Forest Brasil S.A.   Brazilian Real   Banco Votorantim     —         26       282       269       —         —         —         26       551       5.00%     5.00%

  Arauco Forest Brasil S.A.   Brazilian Real   BNDES Subcrédito A     7       21       184       170       —         —         —         28       354       8.86%     TJLP+2,91%

  Arauco Forest Brasil S.A.   Brazilian Real   BNDES Subcrédito B     5       14       112       102       —         —         —         19       214       9.86%     TJLP+3,91%

  Arauco Forest Brasil S.A.   U.S. Dollars   BNDES Subcrédito C     6       16       153       151       12       —         —         22       316       7.58%     Cesta+2,91%

  Arauco Forest Brasil S.A.   Brazilian Real   BNDES Subcrédito D     6       17       126       114       —         —         —         23       240       11.06%     TJLP+5,11%

  Arauco Forest Brasil S.A.   Brazilian Real   Banco Bradesco     7       20       25       20       —         —         —         27       45       9.75%     TJLP+2,1%+ Spread 1,7%

  Arauco Forest Brasil S.A.   Brazilian Real   Banco Santander     5       8       —         —         —         —         —         13       —         9.50%     9.50%

  Arauco Forest Brasil S.A.   Brazilian Real   Banco Santander     —         55       50       23       —         —         —         55       73       10.50%     10.50%

  Arauco Forest Brasil S.A.   Brazilian Real   Banco Santander     11       61       117       109       52       —         —         72       278       7.50%     7.50%

  Arauco Forest Brasil S.A.   Brazilian Real   Banco Santander     4       10       13       6       —         —         —         14       19       9.70%     TJLP+2%+ Spread 1,75%

  Arauco Forest Brasil S.A.   Brazilian Real   Banco Santander     1       4       4       4       —         —         —         5       8       9.65%     TJLP+2,1%+ Spread 1,6%

  Arauco Forest Brasil S.A.   U.S. Dollars   Banco Alfa     3       7       7       —         —         —         —         10       7       8.47%     Cesta+2%+Spread 1,8%

  Arauco Forest Brasil S.A.   Brazilian Real   Banco Alfa     5       15       14       —         —         —         —         20       14       9.75%     TJLP+2%+Spread 1,8%

  Arauco Florestal Arapoti S.A.   Brazilian Real   Banco Safra     6       18       15       —         —         —         —         24       15       10.00%     10.00%

  Arauco Florestal Arapoti S.A.   Brazilian Real   Banco Votorantim     —         29       318       303       —         —         —         29       621       5.00%     5.00%

  Arauco Florestal Arapoti S.A.   Brazilian Real   Banco Bradesco     3       —         —         —         —         —         —         3       —         6.00%     6.00%

  Arauco Florestal Arapoti S.A.   Brazilian Real   Banco Santander     7       7       —         —         —         —         —         14       —         9.00%     9.00%

  Arauco Florestal Arapoti S.A.   Brazilian Real   Banco Santander     2       3       —         —         —         —         —         5       —         9.50%     9.50%

  Arauco Florestal Arapoti S.A.   Brazilian Real   Banco Santander     2       2       —         —         —         —         —         4       —         10.00%     10.00%

  Arauco Florestal Arapoti S.A.   Brazilian Real   Banco Santander     —         53       48       44       —         —         —         53       92       10.50%     10.50%

  Arauco Florestal Arapoti S.A.   Brazilian Real   Banco Santander     14       73       140       131       62       —         —         87       333       7.50%     7.50%

  Arauco Florestal Arapoti S.A.   Brazilian Real   Banco Santander     3       8       9       —         —         —         —         11       9       9.95%     TJLP+2%+Spread 2%

  Arauco Florestal Arapoti S.A.   Brazilian Real   Banco Santander     1       4       4       4       —         —         —         5       8       9.65%     TJLP+2,1%+ Spread 1,6%

  Mahal Empreendimentos e Participações S.A.   Brazilian Real   BNDES Subcrédito
E-I
    651       1,878       —         —         —         —         —         2,529       —         8.86%     TJLP+2,91%

  Mahal Empreendimentos e Participações S.A.   Brazilian Real   BNDES Subcrédito
F-J
    394       1,131       —         —         —         —         —         1,525       —         9.86%     TJLP+3,91%

  Mahal Empreendimentos e Participações S.A.   Brazilian Real   BNDES Subcrédito
H-L
    442       1,262       —         —         —         —         —         1,704       —         11.06%     TJLP+5,11%

  Mahal Empreendimentos e Participações S.A.   U.S. Dollars   BNDES Subcrédito
G-K
    547       1,583       171       —         —         —         —         2,130       171       7.58%     Cesta+2,91%

  Mahal Empreendimentos e Participações S.A.   Brazilian Real   Banco Santander     7       19       24       6       —         —         —         26       30       9.95%     TJLP+2%+Spread 2%

  Mahal Empreendimentos e Participações S.A.   U.S. Dollars   Banco Santander     4       11       13       3       —         —         —         15       16       8.67%     Cesta+2%+Spread 2%

  Novo Oeste Gestão de Ativos Florestais S.A.   Brazilian Real   Banco Santander     7       20       24       8       —         —         —         27       32       9.95%     TJLP+2%+Spread 2%

  Novo Oeste Gestão de Ativos Florestais S.A.   U.S. Dollars   Banco Santander     4       11       14       4       —         —         —         15       18       8.67%     Cesta+2%+Spread 2%

  Arauco North America, Inc.   U.S. Dollars   Banco del Estado de
Chile - NY Branch
    6,465       6,500       27,965       41,994       40,697       234,425       —         12,965       345,081       4.26%     Libor 6M + 1,65%
       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     
      Total     77,186       129,841       90,493       115,619       287,528       248,536       75,042       207,027       817,218      
       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

112


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

September 30, 2019

  Maturity     Total              

Tax ID

 

Name

 

Currency

 

Name - Country
Bonds

  Up to 3
months
ThU.S.$
    3 to 12
months
ThU.S.$
    1 to 2
years
ThU.S.$
    2 to 3
years
ThU.S.$
    3 to 4
years
ThU.S.$
    4 to 5
years
ThU.S.$
    More than 5
years
ThU.S.$
    Current
ThU.S.$
    Non
Current
ThU.S.$
    Effective
rate
    Nominal
rate
 

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

 

U.F.

 

Barau-F

    17,668       17,410       34,047       33,016       31,985       30,954       151,819       35,078       281,821       4.25%       4.25%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

 

U.F.

 

Barau-J

    —         198,794       —         —         —         —         —         198,794       —         3.96%       3.25%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

 

U.F.

 

Barau-P

    3,814       3,814       7,628       16,382       24,616       23,922       175,340       7,628       247,888       3.96%       4.00%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

 

U.F.

 

Barau-Q

    10,203       10,059       19,689       —         —         —         —         20,262       19,689       2.96%       3.00%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

 

U.F.

 

Barau-R

    3,436       3,436       6,872       6,872       6,872       6,872       268,176       6,872       295,664       3.57%       3.60%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

 

U.F.

 

Barau-S

    2,297       2,297       4,595       4,595       4,595       4,595       204,072       4,594       222,452       2.43%       2.40%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

 

U.F.

 

Barau-W

    1,207       1,207       2,414       2,414       2,414       2,414       126,414       2,414       136,070       2.12%       2.10%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

 

U.F.

 

Barau-X

    2,841       2,841       5,682       5,682       5,682       5,682       322,636       5,682       345,364       2.70%       2.70%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

 

U.S. Dollars

 

Yankee 2021

    —         6,756       138,499       —         —         —         —         6,756       138,499       5.02%       5.00%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

 

U.S. Dollars

 

Yankee 2022

    —         12,153       12,153       261,932       —         —         —         12,153       274,085       4.77%       4.75%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

 

U.S. Dollars

 

Yankee 2024

    —         22,500       22,500       22,500       22,500       522,500       —         22,500       590,000       4.52%       4.50%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

 

U.S. Dollars

 

Yankee 2027

    9,688       9,688       19,375       19,375       19,375       19,375       567,813       19,376       645,313       3.90%       3.88%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

 

U.S. Dollars

 

Yankee 2047

    11,000       11,000       22,000       22,000       22,000       22,000       917,000       22,000       1,005,000       5.50%       5.50%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

 

U.S. Dollars

 

Yankee 2029

    10,625       10,625       21,250       21,250       21,250       21,250       606,250       21,250       691,250       4.27%       4.25%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

 

U.S. Dollars

 

Yankee 2049

    13,750       13,750       27,500       27,500       27,500       27,500       1,187,500       27,500       1,297,500       5.51%       5.50%  

—  

 

Prime-Line, Inc.

 

U.S. Dollars

 

Bond ADFA 2014

    128       384       512       512       512       504       2,141       512       4,181       4.84%       4.84%  

—  

 

Prime-Line, Inc.

 

U.S. Dollars

 

Bond ADFA 2013

    38       114       153       148       149       —         —         152       450       4.00%       4.00%  
       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     
          86,695       326,828       344,869       444,178       189,450       687,568       4,529,161       413,523       6,195,226      
       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

113


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

September 30, 2019

  Maturity    

 

    Total  

Tax ID

 

Name

  Currency   Underlying asset class   Up to 3
months
ThU.S.$
    3 to 12
months
ThU.S.$
    1 to 2
years
ThU.S.$
    2 to 3
years
ThU.S.$
    3 to 4
years
ThU.S.$
    4 to 5
years
ThU.S.$
    More than 5
years
ThU.S.$
    Current
ThU.S.$
    Non
Current
ThU.S.$
 
85.805.200-9   Forestal Arauco S.A.   U.F.   Vehículos de motor     466       1,457       1,986       1,604       1,196       604       764       1,923       6,154  
85.805.200-9   Forestal Arauco S.A.   U.F.   Otras Propiedades planta y equipo     1,395       3,842       3,554       2,649       304       —         —         5,237       6,507  
85.805.200-9   Forestal Arauco S.A.   Chilean pesos   Terrenos     14       7       17       17       17       17       206       21       274  
85.805.200-9   Forestal Arauco S.A.   Chilean pesos   Otras Propiedades planta y equipo     5,538       11,763       7,077       2,373       410       —         —         17,301       9,860  
—     Arauco Argentina S.A.   U.S. Dollars   Edificios y construcciones     122       367       460       140       —         —         —         489       600  
—     Arauco Argentina S.A.   U.S. Dollars   Otras Propiedades planta y equipo     96       288       384       384       96       —         —         384       864  
—     Arauco Argentina S.A.   U.S. Dollars   Vehículos de motor     310       750       747       595       595       446       —         1,060       2,383  
—     Arauco Industria de Paineis S.A.   Brazilian Real   Edificios y construcciones     35       104       58       47       —         —         —         139       105  
—     Arauco Industria de Paineis S.A.   Brazilian Real   Vehículos de motor     165       498       639       413       —         —         —         663       1,052  
—     Arauco Forest Brasil S.A.   Brazilian Real   Equipos computacionales     6       17       20       15       —         —         —         23       35  
—     Arauco Forest Brasil S.A.   Brazilian Real   Terrenos     843       2,528       3,090       3,371       3,371       3,371       10,114       3,371       23,317  
—     Novo Oeste Gestao de Ativos Florestais S.A.   Brazilian Real   Terrenos     576       1,729       192       —         —         —         —         2,305       192  
—     Arauco Florestal Arapoti S.A.   Brazilian Real   Equipos computacionales     6       17       18       6       —         —         —         23       24  
—     Arauco do Brasil S.A.   Brazilian Real   Edificios y construcciones     122       365       463       392       364       182       —         487       1,401  
93.458.000-1   Celulosa Arauco y Constitución S.A.   U.F.   Edificios y construcciones     415       1,244       1,619       1,534       1,476       —         —         1,659       4,629  
93.458.000-1   Celulosa Arauco y Constitución S.A.   U.F.   Vehículos de motor     213       613       719       592       383       154       132       826       1,980  
93.458.000-1   Celulosa Arauco y Constitución S.A.   Chilean pesos   Edificios y construcciones     20       60       74       72       36       —         —         80       182  
93.458.000-1   Celulosa Arauco y Constitución S.A.   U.S. Dollars   Otras Propiedades planta y equipo     —         1,612       1,612       —         —         —         —         1,612       1,612  
93.458.000-1   Celulosa Arauco y Constitución S.A.   Chilean pesos   Vehículos de motor     4,935       14,805       19,741       19,741       11,457       317       —         19,740       51,256  
93.458.000-1   Celulosa Arauco y Constitución S.A.   U.S. Dollars   Vehículos de motor     45       136       181       75       —         —         —         181       256  
—     Arauco North America, Inc.   U.S. Dollars   Terrenos     25       74       99       99       8       —         —         99       206  
—     Arauco North America, Inc.   U.S. Dollars   Edificios y construcciones     336       968       1,258       1,205       1,178       1,208       4,004       1,304       8,853  
—     Arauco North America, Inc.   U.S. Dollars   Vehículos de motor     10       47       29       80       1       —         —         57       110  
—     Arauco Canada Limited   Canadian dollar   Edificios y construcciones     36       91       111       64       —         —         —         127       175  
—     Arauco Canada Limited   Canadian dollar   Vehículos de motor     28       67       49       29       70       —         —         95       148  
—     Celulosa y Energía Punta Pereira   U.S. Dollars   Otras Propiedades planta y equipo     262       787       673       417       373       373       7,369       1,049       9,205  
—     Eufores S.A.   U.S. Dollars   Terrenos     1,324       2,560       5,225       5,136       4,996       4,817       39,274       3,884       59,448  
—     Eufores S.A.   U.S. Dollars   Otras Propiedades planta y equipo     306       917       1,222       1,222       1,222       1,222       3,974       1,223       8,862  
96.510.970-6   Maderas Arauco S.A.   Chilean pesos   Vehículos de motor     3,911       11,732       14,537       12,967       7,288       1,121       —         15,643       35,913  
96.510.970-6   Maderas Arauco S.A.   U.F.   Vehículos de motor     135       376       447       342       164       33       11       511       997  
96.510.970-6   Maderas Arauco S.A.   U.F.   Terrenos     5       —         5       5       5       5       60       5       80  
—     Arauco Colombia S.A.   U.S. Dollars   Edificios y construcciones     10       39       49       —         —         —         —         49       49  
—     Arauco Colombia S.A.   U.S. Dollars   Instalaciones fijas y Accesorios     129       518       648       —         —         —         —         647       648  
—     Arauco Europe Cooperatief U.A.   Euros   Edificios y construcciones     31       25       —         —         —         —         —         56       —    
—     Arauco Europe Cooperatief U.A.   Euros   Vehículos de motor     7       21       17       9       —         —         —         28       26  
—     Araucomex S.A. de C.V.   Mexican pesos   Edificios y construcciones     160       171       —         —         —         —         —         331       —    
—     Araucomex S.A. de C.V.   Mexican pesos   Edificios y construcciones     119       366       80       —         —         —         —         485       80  
—     Araucomex Servicios S.A. de C.V.   Mexican pesos   Edificios y construcciones     —         170       452       236       79       —         —         170       767  
—     Araucomex Servicios S.A. de C.V.   Mexican pesos   Vehículos de motor     —         66       140       5       —         —         —         66       145  
—     Arauco Industria de México, S.A. de C.V.   Mexican pesos   Vehículos de motor     —         241       827       —         —         —         —         241       827  
—     Arauco Industria de México, S.A. de C.V.   Mexican pesos   Edificios y construcciones     —         11       17       11       —         —         —         11       28  
—     Arauco Industria de México, S.A. de C.V.   Mexican pesos   Terrenos     —         100       624       —         —         —         —         100       624  
96.637.330-K   Servicios Logisticos Arauco S.A.   U.F.   Vehículos de motor     22       68       87       69       31       —         —         90       187  
79.990.550-7   Investigaciones Forestales Bioforest S.A.   U.F.   Terrenos     22       —         22       22       22       22       133       22       221  
79.990.550-7   Investigaciones Forestales Bioforest S.A.   U.F.   Vehículos de motor     31       87       69       36       26       8       —         118       139  
       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
      Total     22,231       61,704       69,338       55,974       35,168       13,900       66,041       83,935       240,421  
       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As part of the policy of Arauco, it considers compliance with all Accounts Payable, whether with related (see Note 13) or third parties, within a period not exceeding 30 days.

 

114


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

December 31, 2018

  Maturity     Total              

Tax ID

 

Name

 

Currency

   

Name - Country
Loans with banks

 

Up to 3
months
ThU.S.$

   

3 to 12
months
ThU.S.$

   

1 to 2
years
ThU.S.$

   

2 to 3
years
ThU.S.$

   

3 to 4
years
ThU.S.$

   

4 to 5
years
ThU.S.$

   

More

than 5
years
ThU.S.$

   

Current
ThU.S.$

   

Non
Current
ThU.S.$

   

Effective
rate

   

Nominal rate

 

93.458.000-1

  Celulosa Arauco y Constitución S.A.     U.S. Dollars     Scotiabank-
Chile
    —         1,930       7,951       7,951       7,951       206,584       —         1,930       230,437       3.70%       Libor + 1.10%  

—  

  Arauco Argentina S.A.     U.S. Dollars     Banco Bice     5,040       —         —         —         —         —         —         5,040       —         2.10%       2.10%  

—  

  Arauco Argentina S.A.     U.S. Dollars     Banco Macro     10,054       —         —         —         —         —         —         10,054       —         6.00%       6.00%  

—  

  Arauco Argentina S.A.     U.S. Dollars     BBVA     —         13,071       —         —         —         —         —         13,071       —         5.90%       5.90%  

—  

  Zona Franca Punta Pereira S.A.     U.S. Dollars     Interamerican
Development
Bank
    1,184       1,032       2,435       2,335       2,233       2,126       —         2,216       9,129       4.62%      
Libor +
2.05%
 
 

—  

  Zona Franca Punta Pereira S.A.     U.S. Dollars     Interamerican
Development
Bank
    2,940       2,786       5,701       —         —         —         —         5,726       5,701       4.37%      
Libor +
1.80%
 
 

—  

  Zona Franca Punta Pereira S.A.     U.S. Dollars     BBVA     —         14,103       —         —         —         —         —         14,103       —         4.06%      
Libor +
1.30%
 
 

—  

  Zona Franca Punta Pereira S.A.     U.S. Dollars     Citibank     —         4,517       —         —         —         —         —         4,517       —         4.19%      
Libor +
1.25%
 
 

—  

  Zona Franca Punta Pereira S.A.     U.S. Dollars     Scotiabank     —         2,509       —         —         —         —         —         2,509       —         4.39%      
Libor +
1.50%
 
 

—  

  Celulosa y Energia Punta Pereira S.A.     U.S. Dollars     Banco
Interamericano
de Desarrollo
    4,770       4,179       9,826       9,411       9,008       8,605       —         8,949       36,850       4.62%      
Libor +
2.05%
 
 

—  

  Celulosa y Energia Punta Pereira S.A.     U.S. Dollars     Banco
Interamericano
de Desarrollo
    11,871       11,274       23,035       —         —         —         —         23,145       23,035       4.37%      
Libor +
1.80%
 
 

—  

  Celulosa y Energia Punta Pereira S.A.     U.S. Dollars     Finnish Export
Credit
    24,850       21,578       49,484       47,930       47,207       23,562       —         46,428       168,183       3.20%       3.20%  

—  

  Eufores S.A.     U.S. Dollars     Banco Republica
Oriental de
Uruguay
    8       27,073       —         —         —         —         —         27,081       —         4.12%      
Libor +
1.3%
 
 

—  

  Eufores S.A.     U.S. Dollars     Citibank     3       —         —         —         —         —         —         3       —         3.43%       Libor + 2%  

—  

  Eufores S.A.     U.S. Dollars     Banco Itau -
Uruguay
    24       12,511       —         —         —         —         —         12,535       —         4.17%      
Libor +
1.75%
 
 

—  

  Eufores S.A.     U.S. Dollars     Heritage     1,352       —         —         —         —         —         —         1,352       —         4.30%      
Libor +
1.75%
 
 

—  

  Eufores S.A.     U.S. Dollars     Banco Santander     20,235       5,021       —         —         —         —         —         25,256       —         3.86%      
Libor +
1.3%
 
 

—  

  Arauco Do Brasil S.A.    
Brazilian
Real
 
 
  Banco Santander     21       64       48       6       —         —         —         85       54       9.50%       9.50%  

—  

  Arauco Do Brasil S.A.    
Brazilian
Real
 
 
  Banco Alfa     17       48       64       64       5       —         —         65       133       10.35%      

Tljp+2%+
spread
1.75%
 
 
 

—  

  Arauco Florestal Arapoti S.A.    
Brazilian
Real
 
 
  Banco Itau     3       —         —         —         —         —         —         3       —         7.00%       3.50%  

—  

  Arauco Florestal Arapoti S.A.    
Brazilian
Real
 
 
  Banco Bradesco     9       22       —         —         —         —         —         31       —         6.00%       6.00%  

—  

  Arauco Florestal Arapoti S.A.    
Brazilian
Real
 
 
  Banco
Votorantim
    14       —         —         310       310       —         —         14       620       5.00%       5.00%  

—  

  Arauco Florestal Arapoti S.A.    
Brazilian
Real
 
 
  Banco Safra     18       —         —         —         —         —         —         18       —         6.00%       6.00%  

—  

  Arauco Florestal Arapoti S.A.    
Brazilian
Real
 
 
  Banco Safra     6       17       23       10       —         —         —         23       33       10.00%       10.00%  

—  

  Arauco Florestal Arapoti S.A.    
Brazilian
Real
 
 
  Banco Santander     3       14       136       44       44       —         —         17       224       8.38%       8.38%  

—  

  Arauco Florestal Arapoti S.A.    
Brazilian
Real
 
 
  Banco Santander     34       33       50       129       129       —         —         67       308       10.32%       10.32%  

—  

  Arauco Florestal Arapoti S.A.    
Brazilian
Real
 
 
  Banco Santander     4       11       14       11       2       —         —         15       27       10.47%       10.49%  

—  

  Arauco Forest Brasil S.A.    
Brazilian
Real
 
 
  Banco Bradesco     21       23       24       24       14       —         —         44       62       9.00%       9.00%  

—  

  Arauco Forest Brasil S.A.     U.S. Dollars     Banco Alfa     2       7       9       5       —         —         —         9       14       17.00%      
Cesta+2%+spread
1.8%
 
 

—  

  Arauco Forest Brasil S.A.    
Brazilian
Real
 
 
  Banco Alfa     5       14       19       10       —         —         —         19       29       0.22%      
Tljp+2%+Spread
1.8%
 
 

—  

  Arauco Forest Brasil S.A.    
Brazilian
Real
 
 
  Banco
Votorantim -
Brazil
    162       198       —         276       276       —         —         360       552       16.00%      
Tljp+1.8%+Spread
2%
 
 

—  

  Arauco Forest Brasil S.A.     U.S. Dollars     Banco
Votorantim -
Brazil
    34       45       —         —         —         —         —         79       —         10.40%      
Cesta+1.3%+spread
2%
 
 

—  

  Arauco Forest Brasil S.A.    
Brazilian
Real
 
 
  Banco Bndes
Subcrédito
A-B-D
    3       —         98       394       295       —         —         3       787       21.78%      
Tljp +
2.91%
 
 

—  

  Arauco Forest Brasil S.A.     U.S. Dollars     Banco Bndes
Subcrédito C
    5       —         24       145       120       —         —         5       289       15.22%       Cesta+2.91%  

—  

  Arauco Forest Brasil S.A.    
Brazilian
Real
 
 
  Banco Santander     43       58       181       173       138       —         —         101       492       8.67%       8.67%  

—  

  Mahal Emprendimientos Pat. S.A.    
Brazilian
Real
 
 
  Bndes Subcrédito
E-I
    663       1,946       1,946       —         —         —         —         2,609       1,946       19.78%      
Tljp +
2.91%
 
 

—  

  Mahal Emprendimientos Pat. S.A.    
Brazilian
Real
 
 
  Bndes Subcrédito
F-J
    399       1,167       1,167       —         —         —         —         1,566       1,167       21.78%      
Tljp +
3.91%
 
 

—  

  Mahal Emprendimientos Pat. S.A.     U.S. Dollars     Bndes Subcrédito
G-K
    520       1,528       1,697       —         —         —         —         2,048       1,697       15.22%      
Cesta +
2.91%
 
 

—  

  Mahal Emprendimientos Pat. S.A.    
Brazilian
Real
 
 
  Bndes Subcrédito
H-L
    444       1,297       1,297       —         —         —         —         1,741       1,297       24.18%      
Tljp +
5.11%
 
 

—  

  Mahal Emprendimientos Pat. S.A.    
Brazilian
Real
 
 
  Banco Santander     6       18       23       23       —         —         —         24       46       21.96%      
Tljp+2%+Spread
2%
 
 

—  

  Mahal Emprendimientos Pat. S.A.     U.S. Dollars     Banco Santander     3       9       13       12       —         —         —         12       25       17.40%      
Cesta+2%+Spread
2%
 
 

—  

  Novo Oeste Gestao de Ativos Florestais S.A.    
Brazilian
Real
 
 
  Banco Santander     5       18       24       24       2       —         —         23       50       21.96%      
Tljp+2%+Spread
2%
 
 

—  

  Novo Oeste Gestao de Ativos Florestais S.A.     U.S. Dollars     Banco Santander     3       9       13       13       2       —         —         12       28       17.40%      
Tljp+2%+Spread
2%
 
 

—  

  Flakeboard Company Ltd.     U.S. Dollars     Banco del Estado
de Chile
    —         2,141       13,164       41,497       40,184       38,872       203,906       2,141       337,623       3.00%      
Libor +
1.65%
 
 
       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     
      Total     84,778       130,271       118,466       110,797       107,920       279,749       203,906       215,049       820,838      
       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

December 31, 2018

  Maturity     Total              

Tax ID

 

Name

  Currency     Name - Country
Bonds
  Up to 3
months
ThU.S.$
    3 to 12
months
ThU.S.$
    1 to 2
years
ThU.S.$
    2 to 3
years
ThU.S.$
    3 to 4
years
ThU.S.$
    4 to 5
years
ThU.S.$
    More than 5
years
ThU.S.$
    Current
ThU.S.$
    Non
Current
ThU.S.$
    Effective rate     Nominal rate  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

    U.F.     Barau-F     —         19,425       25,413       24,656       23,899       23,143       116,673       19,425       213,784       4.24%       4.21%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

    U.F.     Barau-F     —         7,770       10,189       9,884       9,579       9,274       47,339       7,770       86,265       4.25%       4.21%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

    U.F.     Barau-J     2,132       —         204,731       —         —         —         —         2,132       204,731       3.23%       3.22%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

    U.F.     Barau-P     —         1,004       7,857       7,857       25,713       24,999       193,697       1,004       260,123       3.96%       3.96%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

    U.F.     Barau-Q     —         20,207       20,576       10,398       —         —         —         20,207       30,974       2.96%       2.98%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

    U.F.     Barau-R     —         1,770       7,079       7,079       7,079       7,079       278,892       1,770       307,208       3.57%       3.57%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

    U.F.     Barau-S     —         592       4,733       4,733       4,733       4,733       204,991       592       223,923       2.44%       2.40%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

    U.F.     Barau-W     —         559       2,487       2,487       2,487       2,487       127,578       559       137,526       2.12%       2.09%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

    U.F.     Barau-X     —         1,317       5,853       5,853       5,853       5,853       326,508       1,317       349,920       2.70%       2.68%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

    U.S. Dollars     Yankee Bonds 2019     6,168       202,643       —         —         —         —         —         208,811       —         7.26%       7.25%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

    U.S. Dollars     Yankee 2021     4,422       —         10,013       204,527       —         —         —         4,422       214,540       5.02%       5.00%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

    U.S. Dollars     Yankee 2022     5,705       —         12,153       12,153       259,785       —         —         5,705       284,091       4.77%       4.75%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

    U.S. Dollars     Yankee 2024     9,375       —         22,500       22,500       22,500       22,500       527,024       9,375       617,024       4.52%       4.50%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

    U.S. Dollars     Yankee 2027     —         3,175       19,375       19,375       19,375       19,375       77,500       3,175       155,000       3.90%       3.88%  

93.458.000-1

 

Celulosa Arauco y Constitución S.A.

    U.S. Dollars     Yankee 2047     —         3,607       22,000       22,000       22,000       22,000       528,000       3,607       616,000       5.50%       5.50%  
       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     
      Total     27,802       262,069       374,959       353,502       403,003       141,443       2,428,202       289,871       3,701,109      
       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

115


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

December 31, 2018

  Maturity    

 

    Total  

Tax ID

 

Name

  Currency    

Name - Country

Lease

  Up to 3
months
ThU.S.$
    3 to 12
months
ThU.S.$
    1 to 2
years
ThU.S.$
    2 to 3
years
ThU.S.$
    3 to 4
years
ThU.S.$
    4 to 5
years
ThU.S.$
    More than 5
years
ThU.S.$
    Current
ThU.S.$
    Non
Current
ThU.S.$
 

85.805.200-9

 

Forestal Arauco S.A.

    U.F.    

Banco Santander

    148       410       599       599       —         —         —         558       1,198  

85.805.200-9

 

Forestal Arauco S.A.

    U.F.    

Banco Scotiabank

    1,288       3,158       2,368       2,368       478       478       —         4,446       5,692  

85.805.200-9

 

Forestal Arauco S.A.

    U.F.    

Banco Estado

    639       1,885       989       989       —         —         —         2,524       1,978  

85.805.200-9

 

Forestal Arauco S.A.

    U.F.    

Banco de Chile

    1,998       8,891       3,618       3,618       1,556       1,556       —         10,889       10,348  

85.805.200-9

 

Forestal Arauco S.A.

    U.F.    

Banco BBVA

    545       273       —         —         —         —         —         818       —    

85.805.200-9

  Forestal Arauco S.A.     U.F.    

Banco Credito e Inversiones

    1,313       5,351       2,897       2,897       3,220       3,220       —         6,664       12,234  

85.805.200-9

  Forestal Arauco S.A.     Chilean pesos    

Banco Chile

    284       690       520       520       —         —         —         974       1,040  

85.805.200-9

  Forestal Arauco S.A.     Chilean pesos    

Banco Credito e Inversiones

    679       2,036       1,484       1,484       —         —         —         2,715       2,968  

85.805.200-9

  Forestal Arauco S.A.     Chilean pesos    

Banco Scotiabank

    371       957       673       673       233       234       —         1,328       1,813  
       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
      Total     7,265       23,651       13,148       13,148       5,487       5,488       —         30,916       37,271  
       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As part of the policy of Arauco, it considers compliance with all Accounts Payable, whether with related (see Note 13) or third parties, within a period not exceeding 30 days.

 

116


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Guarantees

As of the date of these interim consolidated financial statements, Arauco has financial assets of approximately MU.S.$45 that have been pledged to third parties (beneficiaries), as direct guarantee. If Arauco does not fulfill its obligations, the guarantors could execute the guarantees.

As of September 30, 2019, the total assets pledged as an indirect guarantee were MU.S.$545. In contrast to direct guarantees, indirect guarantees are given to secure obligations assumed by a third party.

On September 29, 2011, Arauco entered into a Security Agreement under which it granted a non-joint guarantee limited to 50% of the obligations of the Uruguayan companies (joint ventures) Celulosa y Energía Punta Pereira S.A. and Zona Franca Punta Pereira S.A., under the IDB Facility Agreement in the amount of up to MU.S.$454 and the Finnevera Guaranteed Facility Agreement in the amount of up to MU.S.$900. Both loan agreements were signed with the International Development Bank. Such guarantee is included in the table below, under indirect guarantees.

Direct and indirect guarantees granted by Arauco:

DIRECT

 

Subsidiary

   Guarantee      Assets
Pledged
   Currency    ThU.S.$     

Guarantor

Celulosa Arauco y Constitución S.A.

    
Guarantee
letter
 
 
   —      Chilean Pesos      488      Directorate General of Maritime Territory and Merchant Marine

Celulosa Arauco y Constitución S.A.

    
Guarantee
letter
 
 
   —      Chilean Pesos      313      Directorate General of Maritime Territory and Merchant Marine

Celulosa Arauco y Constitución S.A.

    
Guarantee
letter
 
 
   —      Chilean Pesos      230      Directorate General of Maritime Territory and Merchant Marine

Celulosa Arauco y Constitución S.A.

    
Guarantee
letter
 
 
   —      Chilean Pesos      209      Directorate General of Maritime Territory and Merchant Marine

Celulosa Arauco y Constitución S.A.

    
Guarantee
letter
 
 
   —      Chilean Pesos      120      National Customs Service

Forestal Arauco S.A.

    
Guarantee
letter
 
 
   —      Chilean Pesos      5,006      Transelec S.A.

Arauco Forest Brasil S.A.

    




Mortgage
Industrial
Plant of
Jaguariaíva of
Arauco do
Brasil
 
 
 
 
 
 
   Property
plant and
equipment
   Brazilian Real      36,815      BNDES

Arauco Forest Brasil S.A.

    

Endorsement
of Arauco do
Brasil
 
 
 
   —      Brazilian Real      512      Bank Votorantim S.A.

Arauco Forest Brasil S.A.

     Equipment      Property
plant and
equipment
   Brazilian Real      178      Bank Santander S.A.

Arauco Forest Brasil S.A.

     Equipment      Property
plant and
equipment
   Brazilian Real      90      Bank Bradesco S.A.

Arauco do Brasil S.A.

     Equipment      Property
plant and
equipment
   Brazilian Real      166      Bank Santander S.A.

Arauco do Brasil S.A.

     Equipment      Property
plant and
equipment
   Brazilian Real      164      Bank Alpha S.A.

Arauco Florestal Arapoti S.A.

    

Endorsement
of Arauco do
Brasil
 
 
 
   —      Brazilian Real      577      Bank Votorantim S.A.

Arauco Florestal Arapoti S.A.

     Equipment      Property
plant and
equipment
   Brazilian Real      76      Bank Bradesco S.A.

Celulosa Arauco y Constitución S.A.

    
Guarantee
letter
 
 
   —      Chilean Pesos      488      Directorate General of Maritime Territory and Merchant Marine
      Total         44,944     
           

 

 

    

INDIRECT

              

Subsidiary

   Guarantee      Assets
Pledged
   Currency    ThU.S.$     

Guarantor

Celulosa Arauco y Constitución S.A.

    

Suretyship not
supportive and
cumulative
 
 
 
   —      U.S. Dollar      236,117      Joint Ventures (Uruguay)

Celulosa Arauco y Constitución S.A.

     Full Guarantee      —      U.S. Dollar      300,000      Arauco North America, Inc. (USA)

Celulosa Arauco y Constitución S.A.

    
Guarantee
letter
 
 
   —      U.S. Dollar      2,507      Arauco Forest Brasil y Mahal (Brasil)

Celulosa Arauco y Constitución S.A.

    
Guarantee
letter
 
 
   —      Brazilian Real      6,244      Arauco Forest Brasil y Mahal (Brasil)
      Total         544,868     
           

 

 

    

23.10.3 Type of Risk: Market Risk – Exchange Rate

Description

Market risk arises from the probability of being affected by losses from fluctuations in currencies exchange rates in which assets and liabilities are denominated, in a functional currency other than the functional currency of Arauco.

 

117


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Explanation of Currency Risk Exposure and How This Risk Arises

Arauco is exposed to the foreign currency risk from currency fluctuations arising from sales, purchases and obligations undertaken in foreign currencies, such as the Chilean Peso, Euro, Brazilian Real or other foreign currencies. In the case of significant exchange rate variations, the Chilean Peso is the currency that represents the main currency risk. See Note 11 for details assets and liabilities classified by currency.

Explanation of Risk Management Objectives, Policies and Processes, and Measurement Methods

Arauco performs sensitivity analyses to measure the effect of this variable on equity and net result.

Sensitivity analysis considers a variation of +/- 10% of the exchange rate over the Chilean Peso. This fluctuation range is considered possible given current market conditions as of the date of these financial statements. With all other variables at a constant rate, a U.S. Dollar exchange rate variation of +/- 10% in relation to the Chilean Peso would mean a change in the net income year after tax +/- 6.52% (equivalent to ThU.S.$ -/+ 13,378), and +/- 0.11% of equity (equivalent to ThU.S.$ -/+ 8,027).

Additionally, a sensitivity analysis is carried out assuming a variation of +/- 10% in the closing exchange rate on the Brazilian Real, which is considered a possible range of fluctuation given the market conditions as of the date of these financial statements. With all the other variables constant, a variation of +/- 10% in the exchange rate of the dollar on the Brazilian Real would mean a variation on the net income after tax +/- 1.28% (equivalent to ThU.S.-/+$2,631) and a change on the equity of +/- 1.41% (equivalent to ThU.S. -/+$103,905).

23.10.4 Type of Risk: Market Risk – Interest rate risk

Description

Interest rate risk refers to the sensitivity of the value of financial assets and liabilities in terms of interest rate fluctuations.

Explanation of Interest Rate Risk Exposure and How This Risk Arises

Arauco is exposed to risks due to interest rate fluctuations for bonds issued, bank borrowings and financial instruments that bear interest at a variable rate.

Explanation of Risk Management Objectives, Policies and Processes, and Measurement Methods

Arauco completes its risk analysis by reviewing its exposure to changes in interest rates. As of September 30, 2019, 10.7% our financial debt accrues interest at variable rates. A change of +/- 10% in the interest rate is considered a possible range of fluctuation. Such market conditions would affect the income after tax at rate of +/- 0.59% (equivalent to ThU.S.$-/+ 1,217) and +/- 0.01% (equivalent to ThU.S.$-/+ 730) on equity.

 

118


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Thousands of dollars

   September 2019
ThU.S.$
     Total  

Fixed rate

     4,811,913        89.2

Bonds issued

     4,175,899     

Bank borrowings (*)

     362,705     

Lease liabilities

     273,309     

Variable rate

     583,514        10.8

Bonds issued

     —       

Loans with Banks

     583,514     

Total

     5,395,427        100.0
  

 

 

    

 

 

 

Thousands of dollars

   December 2018
ThU.S.$
     Total  

Fixed rate

     3,807,932        84.4

Bonds issued

     3,501,654     

Bank borrowings (*)

     238,091     

Lease liabilities

     68,187     

Variable rate

     702,344        15.6

Bonds issued

     —       

Loans with Banks

     702,344     

Total

     4,510,276        100.0
  

 

 

    

 

 

 

 

(*)

Includes variable rate bank borrowings changed by fixed rate swaps.

23.10.5 Type of Risk: Market Risk – Price of Pulp Risks

Description

Pulp prices are determined by world and regional market conditions. Prices fluctuate based on demand, production capacity, commercial strategies adopted by large-scale forestry companies, pulp and paper producers and by the availability of substitutes.    

Explanation of Price Risk Exposure and How This Risk Arises

Pulp prices are reflected in revenue from sales and directly affect the net income for the period.

As of September 30, 2019, revenue due to pulp sales accounted for 44.7% of total sales. Pulp prices are fixed on a monthly basis in accordance with the market. Forward contracts or other financial instruments are not used for pulp sales.

Explanation of Risk Management Objectives, Policies and Processes, and Measurement Methods

This risk is approached in different ways. Arauco has a team of specialists who perform periodic market and competition analyses, providing tools to analyze and evaluate trends and adjust forecasts. Similarly, Arauco performs price financial sensitivity analysis in order to take the necessary safeguards to confront different scenarios in the best possible manner.    

Sensitivity analysis considers a variation of +/- 10% in the average pulp price, a possible fluctuation range given current market conditions at the date of the closing balance. With all other variables constant, a variation of +/- 10% in the average pulp price would mean a variation of +/- 70.75% (equivalent to ThU.S.$-/+ 145,203) on the income for the year after tax and +/- 1.18% (equivalent to ThU.S.$87,122) on equity.

 

119


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

NOTE 24. REPORTABLE SEGMENTS

The main products that generate revenue for each reportable segment are described as follows:

 

   

Pulp: The main products sold by this reportable segment are long fiber bleached pulp (BSKP), short fiber bleached pulp (BHKP), long fiber raw pulp (UKP), and pulp fluff.

 

   

Wood products: The range of products sold by this reportable segment are plywood panels, MDF panels (medium density fiberboard), Hardboard Panels, PB Panels (agglomerated) different sizes of sawn wood and remanufactured products such as moldings, precut pieces and finger joints.

 

   

Forestry: This reportable segment produces and sells sawn logs, pulpable logs, posts and chips made from owned forests of Radiata and Taeda pine, eucalyptus globulus and nitens forests. Additionally, purchases logs and woodchip from third parties, which it sells to its other reportable segment.

Pulp

The Pulp reportable segment uses wood exclusively from pine and eucalyptus plantations for the production of different classes of wood cellulose or pulp. Bleached pulp is mainly used as raw material for producing printing and writing paper, as well as toilet paper and high-quality wrapping paper. Unbleached pulp is used to produce packing paper, filters, fiber cement products, dielectric paper and others. On the other hand, fluff pulp is mainly used in the production of diapers and female hygiene products.

Arauco has seven plants, five in Chile, one in Argentina and one in Uruguay (50% property of Arauco) and they have a total production capacity of approximately 4 million tons per year. Pulp is sold in more than 33 countries, mainly in Asia and Europe.

 

120


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Wood products

The Panels area produces a wide range of panel products and several kinds of moldings aimed at the furniture, decoration and construction industries. It consists of 23 industrial plants: 5 in Chile, 2 in Argentina, 4 in Brazil, 2 in Mexico, and 10 plants around USA and Canada. The Company has a total annual production capacity of 8.7 million cubic meters of PBO, MDF, Hardboard, plywood and moldings.

Through the joint venture Sonae Arauco (see note 16), Arauco produces and sells wood panels, of the type of MDF, PB and OSB, and sawn timber, through the operation of 2 panel plants and one sawmill in Spain; 2 panel plants and one resin plant in Portugal; 4 panel plants in Germany and 2 panel plants in South Africa. In total, Sonae Arauco’s production capacity is approximately 1.5 million m3 of MDF, 2.3 million m3 of PB, 516,000 m3 of OSB and 50,000 m3 of sawn lumber.

Including Sonae Arauco at 50%, Arauco totalize a capacity of 4.8 million m3 of MDF, 4.9 million m3 of PB and 258,000 m3 of OSB in its plants.

The Sawn Timber area produces a wide range of wood and remanufactured products with different kinds of uses and appearances, which include a wide variety of uses in the furniture, packing, construction and refurbishing industries.

With 8 saw mills in operation (7 in Chile and 1 in Argentina), the Company has a production capacity of 3.1 million m3 of sawn wood.

Furthermore, the Company has 5 remanufacturing plants, 4 in Chile and 1 in Argentina. These plants reprocess sawn wood and produce high quality remanufactured products, such as finger joint and solid moldings as well as precut pieces.

Forestry

The Forestry reportable segment is Arauco’s core business. It provides raw materials for all products manufactured and sold by the Company. By directly controlling the growth of the forests to be processed, Arauco guarantees itself quality wood for each of its products.

Arauco holds forestry assets distributed throughout Chile, Argentina, Brazil and Uruguay, reaching 1.7 million hectares as of September 30, 2019, of which 1 million hectares are used for plantations, 436 thousand hectares for native forests, 183 thousand hectares for other uses and 113 thousand hectares are to be planted.

Arauco’s principal plantations consist of radiata and taeda pine and eucalyptus to a lesser degree. These are species that have fast growth rates and short harvest cycles compared with other long fiber commercial woods.    

Arauco has no customers representing 10% or more of its revenues.

Below, please find summarized information concerning the assets, liabilities and profits and losses at the end of each period, by segments. The profit (loss) of each segment informed takes into consideration that taxes and income and financial costs have not

 

121


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

been allocated to the various segments, and are shown as part of the Corporate’s segment:

 

Period ended September 30, 2019

   Pulp
ThU.S.$
     Forestry
ThU.S.$
     Wood products
ThU.S.$
     Others
ThU.S.$
    Corporate
ThU.S.$
    Sub Total
ThU.S.$
    Elimination
ThU.S.$
    Total
ThU.S.$
 

Revenues from goods sale

     1,782,744        97,627        2,177,608        —         —         4,057,979         4,057,979  

Revenues from services sale

     63,006        5,555        73        298       —         68,932         68,932  

Revenues from external customers

     1,845,750        103,182        2,177,681        298       —         4,126,911         4,126,911  

Revenues from transactions with other operating segments

     30,407        812,124        20,411        27,994       —         890,936       (890,936     —    
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Finance income

     —          —          —          —         22,328       22,328         22,328  

Finance costs

     —          —          —          —         (192,718     (192,718       (192,718

Net finance costs

     —          —          —          —         (170,390     (170,390       (170,390
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation and amortizations

     200,078        35,008        143,847        965       7,023       386,921         386,921  

Sum of significant income accounts

     5,839        118,348        7,778        82       41,505       173,552         173,552  

Sum of significant expense accounts

     32,831        18,804        27,350        16       8,183       87,184         87,184  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                   

Share of profit (loss) of associates and joint ventures accounted for using equity method

                   

Associates

     —          37        —          —         1,898       1,935         1,935  

Joint ventures

     —          —          119        —         1,827       1,946         1,946  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income tax expense

     —          —          —          —         (36,636     (36,636       (36,636
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Profit (loss) of each reportable segment

     368,206        2,696        67,544        (1,743     (282,771     153,932         153,932  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Geographical information on revenues

                   

Revenue – Chilean entities

     1,344,752        42,684        558,064        298       —         1,945,798         1,945,798  

Revenue – Foreign entities

     500,998        60,498        1,619,617        —         —         2,181,113         2,181,113  

Total Ordinary Income

     1,845,750        103,182        2,177,681        298       —         4,126,911         4,126,911  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Period ended September 30, 2019

   Pulp
ThU.S.$
     Forestry
ThU.S.$
     Wood products
ThU.S.$
     Others
ThU.S.$
    Corporate
ThU.S.$
    SubTotal
ThU.S.$
    Elimination
ThU.S.$
    Total
ThU.S.$
 

Amounts of additions to non-current assets

                   

Acquisition of property, plant and equipment and biological assets

     508,032        205,158        129,946        619       1,737       845,492       —         845,492  

Acquisition and contribution of investments in associates and joint venture

     —          —          —          —         172,291       172,291       —         172,291  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Period ended September 30, 2019

   Pulp
ThU.S.$
     Forestry
ThU.S.$
     Wood products
ThU.S.$
     Others
ThU.S.$
     Corporate
ThU.S.$
     Sub Total
ThU.S.$
     Elimination
ThU.S.$
    Total
ThU.S.$
 

Segment assets

     5,486,915        5,168,941        3,168,462        21,035        1,479,681        15,325,034        (43,231     15,281,803  

Segments assets (excluding deferred tax assets)

     5,486,915        5,168,941        3,168,462        21,035        1,473,092        15,318,445        (43,231     15,275,214  

Deferred tax assets

                 6,589        6,589        —         6,589  

Investments accounted through equity method

                      

Associates

     —          35,857        —          —          57,146        93,003          93,003  

Joint Ventures

     —          —          169,141        —          22,671        191,812          191,812  

Segment liabilities

     207,070        168,182        466,855        7,784        7,065,483        7,915,374          7,915,374  

Segment liabilities (excluding deferred tax liabilities)

     207,070        168,182        466,855        7,784        5,693,672        6,543,563          6,543,563  

Deferred tax liabilities

                 1,371,811        1,371,811          1,371,811  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Geographical information on non-current assets

                      

Chile

     3,080,499        3,229,359        661,575        20,420        282,762        7,274,615        (3,523     7,271,092  

Foreign countries

     1,610,089        1,316,635        1,393,173        —          88,139        4,408,036          4,408,036  

Non-current assets, Total

     4,690,588        4,545,994        2,054,748        20,420        370,901        11,682,651        (3,523     11,679,128  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

122


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Quarter July - September 2019

   Pulp
ThU.S.$
     Forestry
ThU.S.$
    Wood products
ThU.S.$
    Others
ThU.S.$
    Corporate
ThU.S.$
    Sub Total
ThU.S.$
    Elimination
ThU.S.$
    Total
ThU.S.$
 

Revenues from goods sale

     578,808        36,191       738,895       —           1,353,894         1,353,894  

Revenues from services sale

     31,735        1,516       (71     81         33,261         33,261  

Revenues from external customers

     610,543        37,707       738,824       81         1,387,155         1,387,155  

Revenues from transactions with other operating segments

     10,033        266,823       4,848       9,398         291,102       (291,102     —    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Finance income

     —          —         —         —         7,483       7,483         7,483  

Finance costs

     —          —         —         —         (65,778     (65,778       (65,778

Net finance costs

     —          —         —         —         (58,295     (58,295       (58,295
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation and amortizations

     70,437        7,377       53,069       326       2,369       133,578         133,578  

Sum of significant income accounts

     1,418        37,765       2,042       (62     437       41,600         41,600  

Sum of significant expense accounts

     20,892        5,647       8,417       (48     2,270       37,178         37,178  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Share of profit (loss) of associates and joint ventures accounted for using equity method

                 

Associates

     —          12       —         —         779       791         791  

Joint ventures

     —          —         (7,213     —         646       (6,567       (6,567
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income tax expense

     —          —         —         —         10,329       10,329         10,329  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Profit (loss) of each reportable segment

     59,599        (6,872     7,915       (603     (89,634     (29,595       (29,595
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Geographical information on revenues

                 

Revenue – Chilean entities

     450,331        9,699       173,069       81         633,180         633,180  

Revenue – Foreign entities

     160,212        28,008       565,755       —           753,975         753,975  

Total Ordinary Income

     610,543        37,707       738,824       81         1,387,155         1,387,155  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Quarter July - September 2019

   Pulp
ThU.S.$
     Forestry
ThU.S.$
    Wood products
ThU.S.$
    Others
ThU.S.$
    Corporate
ThU.S.$
    SubTotal
ThU.S.$
    Elimination
ThU.S.$
    Total
ThU.S.$
 

Amounts of additions to non-current assets

                 

Acquisition of property, plant and equipment and biological assets

     164,948        56,623       38,377       (200     268       260,016         260,016  

Acquisition and contribution of investments in associates and joint venture

     —          —         —         —         20,959       20,959         20,959  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Period ended September 30, 2018

   Pulp
ThU.S.$
     Forestry
ThU.S.$
    Wood products
ThU.S.$
     Others
ThU.S.$
    Corporate
ThU.S.$
    Sub Total
ThU.S.$
    Elimination
ThU.S.$
    Total
ThU.S.$
 

Revenues from goods sale

     2,290,117        77,344       2,122,207        —           4,489,668         4,489,668  

Revenues from services sale

     77,045        6,590       —          608         84,243         84,243  

Revenues from external customers

     2,367,162        83,934       2,122,207        608         4,573,911         4,573,911  

Revenues from transactions with other operating segments

     32,468        777,203       5,196        28,937         843,804       (843,804     —    
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Finance income

     —          —         —          —         12,843       12,843         12,843  

Finance costs

     —          —         —          —         (159,319     (159,319       (159,319

Net finance costs

     —          —         —          —         (146,476     (146,476       (146,476
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation and amortizations

     179,471        14,594       110,204        922       5,262       310,453         310,453  

Sum of significant income accounts

     6,146        85,802       10,607        194       424       103,173         103,173  

Sum of significant expense accounts

     16,177        12,805       17,873        26       5,955       52,836         52,836  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Share of profit (loss) of associates and joint ventures accounted for using equity method

                  

Associates

     —          —         —          —         2,457       2,457         2,457  

Joint ventures

     —          —         23,959        —         2,273       26,232         26,232  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income tax expense

     —          —         —          —         (199,926     (199,926       (199,926
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Profit (loss) of each reportable segment

     958,087        (54,495     191,022        (833     (437,144     656,637         656,637  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Geographical information on revenues

                  

Revenue – Chilean entities

     1,785,415        38,803       998,730        607         2,823,555         2,823,555  

Revenue – Foreign entities

     581,747        45,131       1,123,477        1         1,750,356         1,750,356  

Total Ordinary Income

     2,367,162        83,934       2,122,207        608         4,573,911         4,573,911  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Period ended September 30, 2018

   Pulp
ThU.S.$
     Forestry
ThU.S.$
    Wood products
ThU.S.$
     Others
ThU.S.$
    Corporate
ThU.S.$
    Sub Total
ThU.S.$
    Elimination
ThU.S.$
    Total
ThU.S.$
 

Amounts of additions to non-current assets

                  

Acquisition of property, plant and equipment and biological assets

     131,387        187,509       240,106        409       2,173       561,584         561,584  

Acquisition and contribution of investments in associates and joint venture

               17,552       17,552         17,552  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

123


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Period ended December 31, 2018

   Pulp
ThU.S.$
     Forestry
ThU.S.$
    Wood products
ThU.S.$
     Others
ThU.S.$
    Corporate
ThU.S.$
    Sub Total
ThU.S.$
    Elimination
ThU.S.$
    Total
ThU.S.$
 

Segment assets

     5,252,765        5,114,163       2,905,670        49,588       1,317,041       14,639,227       (45,479     14,593,748  

Segments assets (excluding deferred tax assets)

     5,252,765        5,114,163       2,905,670        49,588       1,312,406       14,634,592       (45,479     14,589,113  

Deferred tax assets

     —          —         —          —         4,635       4,635         4,635  

Investments accounted through equity method

                  

Associates

     —          38,497       —          —         117,112       155,609         155,609  

Joint Ventures

     —          —         181,103        —         21,341       202,444         202,444  

Segment liabilities

     396,332        180,259       405,551        13,727       6,258,908       7,254,777         7,254,777  

Segments liabilities (excluding deferred tax liabilities)

     396,332        180,259       405,551        13,727       4,841,250       5,837,119         5,837,119  

Deferred tax liabilities

     —          —         —          —         1,417,658       1,417,658         1,417,658  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Geographical information on non-current assets

                  

Chile

     2,667,179        3,259,801       806,253        20,382       120,231       6,873,846       (3,842     6,870,004  

Foreign countries

     1,657,532        1,304,390       1,247,008        19,507       54,147       4,282,584       —         4,282,584  

Non-current assets, Total

     4,324,711        4,564,191       2,053,261        39,889       174,378       11,156,430       (3,842     11,152,588  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Quarter July - September 2018

   Pulp
ThU.S.$
     Forestry
ThU.S.$
    Wood products
ThU.S.$
     Others
ThU.S.$
    Corporate
ThU.S.$
    Sub Total
ThU.S.$
    Elimination
ThU.S.$
    Total
ThU.S.$
 

Revenues from goods sale

     787,205        19,817       717,576        —           1,524,598         1,524,598  

Revenues from services sale

     23,040        2,211       —          71         25,322         25,322  

Revenues from external customers

     810,245        22,028       717,576        71         1,549,920         1,549,920  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from transactions with other operating segments

     10,392        259,596       1,768        9,925         281,681       (281,681     —    
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Finance income

     —          —         —          —         5,498       5,498         5,498  

Finance costs

     —          —         —          —         (56,238     (56,238       (56,238

Net finance costs

     —          —         —          —         (50,740     (50,740       (50,740
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation and amortizations

     60,690        4,713       36,243        309       1,772       103,727         103,727  

Sum of significant income accounts

     2,400        28,779       5,470        19       46       36,714         36,714  

Sum of significant expense accounts

     3,352        4,389       9,395        16       2,065       19,217         19,217  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Share of profit (loss) of associates and joint ventures accounted for using equity method

                  

Associates

     —          —         —          —         934       934         934  

Joint ventures

     —          —         2,667        —         1,079       3,746         3,746  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income tax expense

     —          —         —          —         (75,230     (75,230       (75,230
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Profit (loss) of each reportable segment

     334,347        (21,176     67,133        (394     (159,217     220,693         220,693  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Geographical information on revenues

                  

Revenue – Chilean entities

     618,624        8,011       337,563        70         964,268         964,268  

Revenue – Foreign entities

     191,621        14,017       380,013        1         585,652         585,652  

Total Ordinary Income

     810,245        22,028       717,576        71         1,549,920         1,549,920  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Quarter July - September 2018

   Pulp
ThU.S.$
     Forestry
ThU.S.$
    Wood products
ThU.S.$
     Others
ThU.S.$
    Corporate
ThU.S.$
    Sub Total
ThU.S.$
    Elimination
ThU.S.$
    Total
ThU.S.$
 

Amounts of additions to non-current assets

                  

Acquisition of property, plant and equipment and biological assets

     32,544        56,074       103,707        232       880       193,437         193,437  

Acquisition and contribution of investments in associates and joint venture

               269       269         269  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The following table shows information related to cash flows by segments which is presented as a complementary information as required by our regulatory entities:

 

Period ended September 30, 2019

   Pulp
ThU.S.$
    Forestry
ThU.S.$
    Wood products
ThU.S.$
    Others
ThU.S.$
    Corporate
ThU.S.$
    Sub Total
ThU.S.$
    Elimination
ThU.S.$
     Total
ThU.S.$
 

Segment Cash Flows

                 

Cash Flows from (used in) Operating Activities

     604,013       145,034       195,906       3,381       (442,454     505,880       —          505,880  

Cash flows (used in) investing activities

     (498,140     (198,692     (141,722     (619     (52,022     (891,195     —          (891,195

Cash flows from (used in) Financing Activities

     527,821       (29,172     (3,504     (48     (29,891     465,206       —          465,206  

Net increase (decrease) in Cash and Cash Equivalents

     633,694       (82,830     50,680       2,714       (524,367     79,891       —          79,891  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

Period ended September 30, 2018

   Pulp
ThU.S.$
    Forestry
ThU.S.$
    Wood products
ThU.S.$
    Others
ThU.S.$
    Corporate
ThU.S.$
    Sub Total
ThU.S.$
    Elimination
ThU.S.$
     Total
ThU.S.$
 

Segment Cash Flows

                 

Cash Flows from (used in) Operating Activities

     671,083       67,004       260,857       9,046       (140,898     867,092       —          867,092  

Cash flows (used in) investing activities

     (132,994     (169,012     (302,172     (1,658     47,081       (558,755     —          (558,755

Cash flows from (used in) Financing Activities

     (78,494     (5,236     (113     —         (54,109     (137,952     —          (137,952

Net increase (decrease) in Cash and Cash Equivalents

     459,595       (107,244     (41,428     7,388       (147,926     170,385       —          170,385  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

124


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Quarter July – September 2019

   Pulp
ThU.S.$
    Forestry
ThU.S.$
    Wood products
ThU.S.$
    Others
ThU.S.$
    Corporate
ThU.S.$
    Sub Total
ThU.S.$
    Elimination
ThU.S.$
     Total
ThU.S.$
 

Segment Cash Flows

                 

Cash Flows from (used in) Operating Activities

     277,863       85,013       107,948       2,390       (99,369     373,845       —          373,845  

Cash flows (used in) investing activities

     (164,849     (54,269     (49,892     200       (3,156     (271,966     —          (271,966

Cash flows from (used in) Financing Activities

     (164,115     (7,497     (7,831     (20     (10,934     (190,397     —          (190,397

Net increase (decrease) in Cash and Cash Equivalents

     (51,101     23,247       50,225       2,570       (113,459     (88,518     —          (88,518
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

Quarter July – September 2018

   Pulp
ThU.S.$
    Forestry
ThU.S.$
    Wood products
ThU.S.$
    Others
ThU.S.$
    Corporate
ThU.S.$
    Sub Total
ThU.S.$
    Elimination
ThU.S.$
     Total
ThU.S.$
 

Segment Cash Flows

                 

Cash Flows from (used in) Operating Activities

     267,901       55,832       130,950       3,551       (73,012     385,222       —          385,222  

Cash flows (used in) investing activities

     (36,428     (52,223     (148,738     (607     55,467       (182,529     —          (182,529

Cash flows from (used in) Financing Activities

     (39,222     (2,475     (36     0       5,144       (36,589     —          (36,589

Net increase (decrease) in Cash and Cash Equivalents

     192,251       1,134       (17,824     2,944       (12,401     166,104       —          166,104  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

125


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

Information required by geographic area:

 

     Geographical area  
2019    Local country      Foreign country  
     Chile      Argentina      Brazil      USA/Canada      Uruguay      Mexico     Total  

Disclosure of geographical areas

   ThU.S.$      ThU.S.$      ThU.S.$      ThU.S.$      ThU.S.$      ThU.S.$     ThU.S.$  

Revenues from sales of goods

     1,900,241        297,025        387,753        1,068,070        313,230        91,660       4,057,979  

Revenues from sales of services

     45,557        —          —          —          23,302        73       68,932  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Revenues at 09-30-2019

     1,945,798        297,025        387,753        1,068,070        336,532        91,733       4,126,911  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Revenues from sales of goods

     622,167        98,813        141,794        370,970        85,650        34,500       1,353,894  

Revenues from sales of services

     11,013        —          —          —          22,250        (2     33,261  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Revenues at Quarter July – September 2019

     633,180        98,813        141,794        370,970        107,900        34,498       1,387,155  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Non-current Assets at 09-30-2019 other than deferred tax

     7,266,089        799,370        920,229        850,542        1,708,519        127,790       11,672,539  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

     Geographical area  
2018    Local country      Foreign country  
     Chile      Argentina      Brazil      USA/Canada      Uruguay      Mexico      Total  

Disclosure of geographical areas

   ThU.S.$      ThU.S.$      ThU.S.$      ThU.S.$      ThU.S.$      ThU.S.$      ThU.S.$  

Revenues from sales of goods

     2,759,952        368,762        377,450        622,110        361,395        —          4,489,669  

Revenues from sales of services

     63,603        —          —          —          20,639        —          84,242  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Revenues at 09-30-2018

     2,823,555        368,762        377,450        622,110        382,034        —          4,573,911  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Revenues from sales of goods

     945,176        121,832        128,660        215,614        113,317        —          1,524,599  

Revenues from sales of services

     19,092        —          —          —          6,229        —          25,321  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Revenues at July – September 2018

     964,268        121,832        128,660        215,614        119,546        —          1,549,920  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Non-current Assets at 09-30-2018 other than deferred tax

     6,784,798        918,538        966,622        734,751        1,659,812        —          11,064,521  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

126


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

NOTE 25. OTHER NON-FINANCIAL ASSETS AND NON-FINANCIAL LIABILITIES

 

     09-30-2019      12-31-2018  

Current non-financial assets

   ThU.S.$      ThU.S.$  

Roads to amortize current

     52,078        41,456  

Prepayment to amortize (insurance and others)

     24,243        14,020  

Recoverable taxes (GST and others)

     84,787        67,778  

Other current non-financial assets

     7,801        6,600  

Total

     168,909        129,854  
  

 

 

    

 

 

 
     09-30-2019      12-31-2018  

Non-current non-financial assets

   ThU.S.$      ThU.S.$  

Roads to amortize, non-current

     82,913        78,418  

Guarantee values

     4,328        3,295  

Recoverable taxes

     1,345        1,519  

Other non-current non-financial assets

     4,661        3,716  

Total

     93,247        86,948  
  

 

 

    

 

 

 
     09-30-2019      12-31-2018  

Current non-financial liabilities

   ThU.S.$      ThU.S.$  

Provision of minimum dividend (1)

     76,248        182,890  

ICMS tax payable

     15,918        9,109  

Other tax payable

     21,861        14,034  

Other Current non-financial liablities

     1,180        6,577  

Total

     115,207        212,610  
  

 

 

    

 

 

 

 

(1)

Provision includes a minimum dividend of subsidiary minority.

 

     09-30-2019      12-31-2018  

Non-current non-financial liabilities

   ThU.S.$      ThU.S.$  

ICMS tax payable

     109,870        111,134  

Other non-current non-financial liablities

     449        933  

Total

     110,319        112,067  
  

 

 

    

 

 

 

 

127


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

NOTE 26. DISTRIBUTABLE NET PROFIT AND EARNINGS PER SHARE

Distributable net profit

As a general policy, the Board of Directors of Arauco agreed that the net profit to be distributed as dividend is determined based on realized net gains/(losses) of any relevant variations in the value of unrealized assets and liabilities, which are excluded from the calculation of net profit during the period such changes are made.

As a result of the foregoing, for purposes of determining the distributable net profit of the Company, which is the same considered for calculating the minimum dividend required and additional dividend, the following unrealized gains/losses are excluded from the net profit for the year:

 

  1)

Unrealized gains/losses relating to the fair value recorded for forestry assets under IAS 41, adding them back to distributable net profit when they are realized through sale or disposed of by other means.

 

  2)

Those generated through the acquisition of entities. These results will be added back to net profit when they are realized through sale.

The deferred taxes associated with the amounts described in 1) and 2) above are also excluded.

The following table details the adjustments made for the determination of distributable net profit as of September 30, 2019 and 2018 in order to determine the provision of 40% of the distributable net profit for each period:

 

     Distributable Net Profit
ThU.S.$
 

Net profit attributable to owners of parent at 09-30-2019

     153,682  

Adjustments:

  

Biological Assets

  

Unrealized gains/losses

     (109,587

Realized gains/losses

     151,290  

Deferred income taxes

     (9,886
  

 

 

 

Total adjustments

     31,817  
  

 

 

 

Distributable Net Profit at 09-30-2019

     185,499  
  

 

 

 

 

     Distributable Net Profit
ThU.S.$
 

Net profit attributable to  owners of parent at 09-30-2018

     657,075  

Adjustments:

  

Biological Assets

  

Unrealized gains/losses

     (78,492

Realized gains/losses

     153,013  

Deferred income taxes

     (20,318
  

 

 

 

Total adjustments

     54,203  
  

 

 

 

Distributable Net Profit at 09-30-2018

     711,278  
  

 

 

 

 

128


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

The Company expects to maintain its policy of distributing 40% of its net distributable profit as dividends for all future fiscal years, but will also consider the alternative of distributing a provisional dividend at year end.

As of September 30, 2019, in the interim consolidated statements of financial position, under the line item Other current non-financial liabilities, ThU.S.$74,200 correspond to a provision for the minimum dividend for the 2019 period of the Parent Company.

Basic and diluted earnings per share

Basic and diluted earnings per share are calculated by dividing the profit or loss attributable to ordinary equity holders of parent by the weighted average number of ordinary shares outstanding. Arauco does not have any shares with potential dilutive effect.

 

     January - September      July - September  
     2019      2018      2019      2018  
     ThU.S.$      ThU.S.$      ThU.S.$      ThU.S.$  
           

Profit or loss attributable to ordinary equity holder of parent

     153,682        657,075        (29,477      220,840  

Weighted average of number of shares

     113,159,655        113,159,655        113,159,655        113,159,655  

Basic and diluted earnings per share (in U.S.$ per share)

     1.3581        5.8066        (0.2605      1.9516  

 

129


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

NOTE 27. SUBSEQUENT EVENTS

1) On October 28, 2019, the Extraordinary Shareholders Meeting of the Company approved to amend article Thirty-Sixth of the bylaws, in order to establish that the Ordinary Shareholders Meeting will be the one determining on an annual basis the distribution of profits of the year without, in such determination, being subject to the 30% minimum distributable indicated in the Corporations Law.

2) On October 24, 2019, Celulosa Arauco y Constitución S.A. has proceeded to fix the price and conditions of two series of “sustainable” bonds (i.e. related to environmental and social projects) that were issued in the United States of America on October 29, 2019, one series with maturity on January 29, 2030 (the 10-year term Series), and the other with maturity on January 29, 2050 (the 30-year term Series).

The amount of the issuance for the 10-year Series is US$500,000,000, as well as for the 30-year Series, which amount is also US$500,000,000, being the total amount of the issuance US$1,000,000,000. The interest rate is 4.20% per annum for the 10-year Series and 5.15% per annum for the 30-year Series. The principal shall be paid on the respective maturity dates of the abovementioned series of bonds, while interest shall be paid semi-annually.

The funds resulting from the issuance will be used for the following:

1.- To partially finance the project for the modernization and expansion of the Arauco Mill (Proyecto Modernización y Ampliación de la Planta Arauco), or MAPA project.

2.- To pay the repurchase price of (i) bonds issued by the Company at a rate of 5.000% due 2021 and (ii) bonds issued by Arauco at a rate of 4.750% due 2022; that were validly tendered by the bondholders of such securities and which repurchase was accepted by Arauco, all by virtue of the tender offers that the Company has carried out in the previous days. An amount of approximately US$175,000,000 will be allocated to such repurchases.

3.- For other capital management activities of the Company, with the remainder to be held in cash and/or cash equivalents and/or invested in other short-term liquid investments.

As stated, the bonds to be issued are classified as “sustainable”, since regardless of the use of the proceeds described in the previous paragraph, Arauco will allocate an amount equivalent to the resources obtained from such issuance and placement to finance or refinance, in whole or in part, one or more green (environmental) and social projects selected for the purposes of the issuance in accordance with the Sustainability Bond Framework to be adopted by the Company and to be published on its website.

The above mentioned green and social projects may include: (i) projects with disbursements made within the 36 months preceding the proposed bonds issuance and (ii) projects with disbursements to be made after the referred issuance and up to the maturity date of the bonds.

 

130


Table of Contents

CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES

Unaudited Interim Consolidated Financial Statements

September 30, 2019

Amounts in thousands of U.S. dollars, except as indicated

 

 

3) The authorization for the issuance and publication of these interim consolidated financial statements for the period ended September 30, 2019 was approved by the Board of Directors of Arauco at the Extraordinary Session No.620 held on November 8, 2019.

Subsequent to September 30, 2019 and until the date of issuance of these interim consolidated financial statements, there have been no events, other than those discussed above, that could materially affect the presentation of these financial statements.

 

131


Table of Contents

LOGO

Press Release 3Q 2019


Table of Contents

LOGO

3Q 2019 RESULTS Highlights For more details on ARAUCO?s financial statements please visit www.cmfchile.cl or www.arauco.com Readers are referred to the documents filed by ARAUCO with the United States Securities and Exchange Commission, specifically the most recent filing on Form 20-F that identifies important risk factors that could cause actual results to differ from those contained in the forward-looking statements. All forward-looking statements are based on information available to ARAUCO on the date hereof and ARAUCO does not assume any obligation to update such statements. References herein to ?U.S.$? are to United States dollars. Discrepancies in any table between totals and sums of the amounts listed are due to rounding. This report is unaudited. REVENUES US$1,387.2 million ARAUCO?s revenues reached US$1,387.2 million during the third quarter of 2019, a 2.6% increase compared to the US$1,351.6 million obtained in the second quarter of 2019 and a 10.5% decrease compared to the same period of 2018. NET INCOME -US$29.6 million The company?s net income was of -US$29.6 million, a 151.5% decrease, equivalent to US$87 million, compared to the US$57.4 million net income obtained during the second quarter of 2019, and a 113.4% or US$250.3 million decrease compared to the same period of 2018. ADJUSTED EBITDA US$238.2 million Adjusted EBITDA reached US$238.2 million, a 30.6% or US$105.1 million decrease compared to the US$343.3 million obtained during the second quarter of 2019, and a 53.8% or US$277.1 million decrease compared to the same period of 2018. NET DEBT TO EBITDA 3.3x Net Financial Debt decreased by US$201.6 million or 4.5% compared to the last quarter. Net Financial Debt / LTM Adjusted EBITDA ratio reached 3.3x in this quarter, an increase compared to 2.9x in the second quarter of 2019 and to the 1.9x reached in the third quarter of 2018. CAPEX US$281.0 million CAPEX reached US$281.0 million during this quarter, 17.0% or US$40.9 million higher than the US$240.1 million from the previous quarter.


Table of Contents

LOGO

3Q 2019 RESULTS Overview ARAUCO?s third quarter 2019 net income was -US$29.6 million, which translates to a US$87.0 million decrease compared to the second quarter of 2019. This is mainly explained by a decrease in average pulp prices of 19.0%, partially offset by an increase in pulp sales volume of 25.3% and higher wood products sales volume by 6.8%. Our Adjusted EBITDA was 30.6% lower than the second quarter, reaching US$238.2 million. Adjusted EBITDA margin decreased to 17.2% compared to the 25.4% of the second quarter. Net Financial Debt decreased by US$201.6 million or 4.5% compared to the last quarter. Our Net Debt/LTM EBITDA ended up in 3.3x, higher than the 2.9x reached in the second quarter of 2019. In US$ Million Q3 2019 Q2 2019 Q3 2018 QoQ YoY YTD 2019 YTD 2018 YoY Acum Revenue 1,387.2 1,351.6 1,549.9 2.6% -10.5% 4,126.9 4,573.9 -9.8% Net income (29.6) 57.4 220.7 -151.5% -113.4% 153.9 656.6 -76.6% Adjusted EBITDA (*) 238.2 343.3 515.3 -30.6% -53.8% 936.4 1,510.6 -38.0% Adjusted EBITDA 17.2% 25.4% 33.2% -32.4% -48.4% 22.7% 33.0% -31.3% Margin LTM Adj. EBITDA 1,276.3 1,553.4 1,848.8 -17.8% -31.0% 1,276.3 1,848.8 -31.0% CAPEX 281.0 240.1 193.7 17.0% 45.1% 915.7 579.1 58.1% Net Financial Debt 4,253.2 4,454.8 3,431.7 -4.5% 23.9% 4,253.2 3,431.7 23.9% Net Financial Debt / 3.3x 2.9x 1.9x 16.2% 79.5% 3.3x 1.9x 79.5% LTM Adj. EBITDA Adjusted EBITDA and EBITDA Margin (in US$ Million) FY 2017 FY 2018 YTD 2019 1,353.2 1,850.5 936.4


Table of Contents

LOGO

3Q 2019 RESULTS Income Statement Net income decreased by 151.5% during the third quarter of 2019 reaching -US$29.6 million. This is explained mostly by the pulp division, because of lower average prices of 19.0% compared with the last quarter and higher sales volume. Additionally, Other Income decreased compared to the second quarter when we had the sale of our shares in Puertos y Log?stica S.A. In US$ Million Q3 2019 Q2 2019 QoQ Revenues 1,387.2 1,351.6 2.6% Cost of sales (1,054.3) (966.0) 9.1% Distribution costs (160.4) (143.3) 12.0% Administrative expenses (140.4) (146.2) -4.0% Other income 41.6 86.4 -51.9% Other expenses (37.2) (27.7) 34.3% Financial income 7.5 8.1 -7.6% Financial costs (65.8) (69.5) -5.4% Share of profit (loss) of associates and joint ventures (5.8) 5.3 -209.1% accounted for using equity method Exchange rate differences (12.3) (9.3) 31.5% Income before income tax (39.9) 89.3 -144.7% Income tax 10.3 (31.9) -132.4% Net income (29.6) 57.4 -151.5%


Table of Contents

LOGO

3Q 2019 RESULTS Revenues ARAUCO?s revenues reached US$1,387.2 million in the third quarter, remaining stable when compared to the last quarter with only a 2.6% increase. This variation is mainly explained by higher pulp revenues due to a 25.3% increase in sales volume, partially offset by a 19.0% decrease in average prices. The following table shows a revenue?s breakdown by business segment: In US$ Million Q3 2019 Q2 2019 QoQ Pulp(*) 610.5 583.0 4.7% Wood Products(*) 738.8 733.8 0.7% Forestry 37.7 34.7 8.6% Others 0.1 0.0 88.4% Total 1,387.2 1,351.6 2.6% 3Q 2019 Revenue?s breakdown (*) Pulp and Wood products division sales include energy.


Table of Contents

LOGO

3Q 2019 RESULTS Cost of sales Increased by 9.1% or US$88.3 million compared to the second quarter. This is explained by an increase in Timber and Maintenance costs, both of them associated with higher sales volume in our pulp and wood products divisions. This was offset by the decrease of the Depreciation for right of use due to a reversal of provisions on some lease contracts. In US$ Million Q3 2019 Q2 2019 QoQ Timber 246.9 211.2 16.9% Forestry labor costs 148.8 147.5 0.9% Depreciation and amortization 109.5 101.5 7.9% Depreciation for right of use 11.5 17.9 -35.7% Maintenance costs 80.5 65.4 23.1% Chemical costs 151.1 137.6 9.8% Sawmill services 33.3 39.7 -16.3% Other raw materials and indirect costs 103.3 89.4 15.6% Energy and fuel 60.3 51.2 17.7% Cost of electricity 8.5 9.5 -10.5% Wage, salaries and severance indemnities 100.6 95.1 5.8% Cost of Sales 1,054.3 966.0 9.1% Administrative expenses Decreased by 4.0% or US$5.8 million compared to the second quarter, mainly due to lower Computer services expenses because of software licenses paid last quarter. This was partially offset by an increase in Depreciation for the right of use due to the signing of new IFRS 16 lease contracts. In US$ Million Q3 2019 Q2 2019 QoQ Wages, salaries and severance indemnities 60.5 62.6 -3.4% Marketing, advertising, promotion and publications expenses 3.9 4.7 -17.3% Insurance 5.2 4.6 13.6% Depreciation and amortization 7.4 6.7 9.7% Depreciation for the right of use 4.2 1.2 259.5% Computer services 6.4 11.6 -45.0% Lease rentals (offices, warehouses and machinery) 1.3 0.8 -59.8% Donations, contributions, scholarships 1.6 2.5 -36.7% Fees (legal and technical advisories) 13.1 12.5 4.9% Property taxes, patents and municipality rights 4.5 5.0 -10.1% Other administration expenses 32.4 34.0 -4.6% Administrative Expenses 140.4 146.2 -4.0%


Table of Contents

LOGO

3Q 2019 RESULTS Distribution costs Increased by 12% or US$17.1 million compared to the last quarter, mainly due to an increase in Freight costs explained by higher sales volume. In US$ Million Q3 2019 Q2 2019 QoQ Commissions 4.5 3.2 39.9% Insurance 1.5 1.3 10.5% Other selling costs 5.1 5.9 -13.1% Port services 10.5 8.6 22.1% Freights 128.2 114.6 11.9% Depreciation for the 0.4 0.9 -52.8% right of use Other shipping and 10.1 8.7 16.6% freight costs Distribution Costs 160.4 143.3 12.0% Other income Decreased by 51.9% equivalent to US$44.8 million, mainly explained by the sale of our shares of Puertos y Log?stica S.A. in the second quarter. In US$ Million Q3 2019 Q2 2019 QoQ Gain from changes in fair 36.1 37.4 -3.6% value of biological assets Net income from 0.2 0.5 -63.0% insurance compensation Leases received 0.3 0.7 -51.6% Gains on sales of assets 2.2 5.1 -56.3% Gain on sales of —40.8 -100% associates Other operating results 2.8 1.9 45.6% Other Income 41.6 86.4 -51.9%


Table of Contents

LOGO

3Q 2019 RESULTS Other expenses Increased by US$9.5 million or 34.3% compared to the previous quarter, mainly due to higher Impairment provision property, plant and equipment and others related to the Line 1 at the Arauco Mill. This was partially offset by a decrease in the Provision for forestry fire losses, because no new provisions were added. In US$ Million Q3 2019 Q2 2019 QoQ Legal payments (0.1) 1.9 -104.0% Impairment provision property, plant and 19.9 6.2 221.8% equipment and others Operating expenses related to plant 4.5 0.6 642.5% stoppages Project expenses 0.4 1.7 -74.3% Loss (gain) from asset 4.5 3.0 52.5% sales Provision for forestry fire — 6.2 -100.0% losses Other taxes 3.2 4.1 -20.9% Research and 1.3 1.1 19.7% development expenses Other expenses (donations, repayments 3.4 3.0 13.5% insurance) Other expenses 37.2 27.7 34.3% Foreign exchange differences Showed a loss of US$12.3 million, a US$2.9 million difference when compared to the second quarter that ended with a US$9.3 million loss. During the third quarter, the exchange rate of the Chilean peso against the US dollar depreciated by 3.1% compared to the previous quarter. Additionally, the Argentine peso depreciated by 15.0% against the US dollar compared to the last quarter. These currency variations affected our cash and cash equivalents as measured in US dollar. Income tax For the third quarter, income tax reached a gain of US$10.3 million, US$42.2 million higher than the US$31.9 million loss in the second quarter. This gain is mainly due to this quarter?s negative income before tax.


Table of Contents

LOGO

3Q 2019 RESULTS Adjusted Ebitda Adjusted EBITDA for the third quarter of 2019 was US$238.2 million. In terms of Adjusted EBITDA by business, the most significant variations were in our pulp and wood products divisions, with a decrease of 25.1% and 26.7%, respectively. Additionally, Consolidation Adjustments and Other?s Adjusted EBITDA decreased by US$32.3 million mainly due to the gains in the sale Puertos y Log?stica S.A. during the past quarter. In US$ Million Q3 2019 Q2 2019 Q3 2018 QoQ YoY Net Income (29.6) 57.4 220.7 -151.5% -113.4% Financial costs 65.8 69.5 56.2 -5.4% 17.0% Financial income (7.5) (8.1) (5.5) -7.6% 36.1% Income tax (10.3) 31.9 75.2 -132.4% -113.7% EBIT 18.4 150.7 346.7 -87.8% -94.7% Depreciation &amp; amortization 133.6 128.7 103.7 3.8% 28.8% EBITDA 151.9 279.4 450.4 -45.6% -66.3% Fair value cost of timber harvested 90.1 79.6 83.1 13.3% 8.4% Gain from changes in fair value of (36.1) (37.4) (26.4) -3.6% 36.6% biological assets Exchange rate differences 12.3 9.3 6.0 31.5% 103.6% Others (*) 19.9 12.4 2.1 60.5% 832.7% Adjusted EBITDA 238.2 343.3 515.3 -30.6% -53.8% (*) Includes provision from property, plants and equipment, and others Adjusted EBITDA variation by business segment (in US$ million)


Table of Contents

LOGO

3Q 2019 RESULTS Forestry Business The Adjusted EBITDA for our forestry business was US$55.1 million for the third quarter, which translates to a US$0.6 million decrease compared to the previous quarter. The production during the third quarter was 5.1 million m3, 7.8% down compared to the second quarter. On the other hand, sales volume reached 7.8 million m3, a decrease of 1.6% compared to the last quarter. Production, Purchase and Sales Volume (in thousand m3) 8,189 7,772 7,660 7,895 7,549 7,143 1,680 2,649 2,005 5,869 5,539 5,138 Q3 2018 Q2 2019 Q3 2019 Production Purchases Sales


Table of Contents

LOGO

3Q 2019 RESULTS During the third quarter of 2019, no significant changes were seen regarding the market situation and compared to the second quarter results: the demand didn?t recover significantly and prices suffered even more deterioration. Only by the end of the quarter, a few markets showed stability in prices, but this was not yet enough to signal a trend reversal. High inventory levels, economic uncertainty, the ongoing trade war and the lower demand from the northern hemisphere in the summer season affected the market recovery. Global Pulp Demand variation Last 8 months North America 2.1% West Europe -10.5% China 6.4% Others -0.5% Total -1.0% Source: World-20 Bleached Chemical Pulp Demand. Hawkins Wright Report In China and the rest of the Asian markets, paper production showed a slight recovery, as the high demand season started (usually between September and December). Even though prices for softwood stabilized, prices for hardwood continued falling during the third quarter. With this scenario for both fibers, the gap between them increased. Paper producers have been increasing their margins due to pulp prices and a slight recovery in paper demand. In Europe, the paper market?s situation was different, characterized by lower consumption and low economic activity. All of these factors pushed some companies into reducing their production and to some lines shutdowns. This situation offset all positive margins that could have been generated by the fall in pulp prices. Additionally, European paper exporters had to deal with Chinese competitors mainly in the Middle East and Africa. Our production, during the third quarter, showed a slight increase compared to the last quarter, mainly due to less programmed maintenance stoppages. Compared to the same period of 2018 production increased by 1.1%. Sales volume increased by 25.3%, as our total stock decreased by approximately 75 thousand tonnes. Production and Sales Volume (In thousand tonnes) + 25.3% 1,064 978 963 966 849 989 Q3 2018 Q2 2019 Q3 2019 Production Sales


Table of Contents

LOGO

3Q 2019 RESULTS The Adjusted EBITDA for our pulp business reached US$148.2 million during this quarter, which translates to a 25.1% or US$49.6 million decrease compared to the second quarter 2019. Pulp EBITDA Mg reached 24.3%, 9.7% down from the last quarter. Days of Maintenance Stoppages 2019 2020 Mill 1Q 2Q 3Q 4Q 1Q Arauco—Line 1 10 Arauco—Line 2 13 Constituci?n 18 7 Licancel 11 10 Nueva Aldea 11 Valdivia 5 43 Alto Paran? 22 Montes del Plata 10 Finished In progress Planned


Table of Contents

LOGO

3Q 2019 RESULTS Wood Product Business Panels Sales increased compared to the previous quarter, with sales volume going up 11.0%, slightly offset by a decrease in price of 3.8%. During the third quarter, the Latin American market remained stable showing a close fit between supply and demand, except in Brazil and Argentina. The Brazilian market didn?t show any significant improvement, mainly due to a weak economy and oversupply, particularly in MDF. In contrast, the Argentine market has been showing signs of improvement which have resulted in higher sales volume and better prices. Despite that, US$ denominated income has been affected by the depreciation of the Argentine Peso. In US and Canada, sales have remained healthy, mainly due to a decrease in local supply and higher sales from our Grayling mill. +11.0% Production and Sales Volume: Panels (1) (In thousand m3) Sawn timber During the third quarter, the demand for sawn timber was affected mainly by the ongoing US-China trade war and due to oversupply, particularly in Asia and Oceania, which are one of our main markets. Sales volume decreased by 5.1%. In remanufactured wood products, North America, which is one of our main markets, showed positive results due to the introduction of new products and less competition from Chinese producers because of the tariffs imposed by the US. -5.1% Production and Sales Volume: Sawn Timber (2) (In thousand m3) Plywood Sales volume increased 15.1%, with the US demand remaining positive. The oversupply from Brazil, Chile and China and a generalized low global demand led to some price decreases. Production and Sales Volume: Plywood (In thousand m3)


Table of Contents

LOGO

3Q 2019 RERERESSSUUULTS SS Adjusted EBITDA for our wood products business reached US$62.2 million during the third quarter of 2019, which means a 26.7% or US$22.6 million decrease, compared to the second quarter. Wood products EBITDA Mg was 8.4%, lower than the 11.6% reached in the second quarter.


Table of Contents

LOGO

3Q 2019 RESULTS Capital Expenditures During this quarter, capital expenditures reached US$281.0 million, US$40.9 million or 17.0% higher than the second quarter. Purchase and sale of property, plant and equipment decreased compared to the second quarter. The main expenditures during the quarter were: MAPA Project: US$93.7 million Dissolving Pulp Project: US$21.7 million The second quarter of 2019 showed a positive effect due to the proceeds from the sale of Puertos y Log?stica S.A. Additionally, during the third quarter we paid approximately US$12.3 million for the acquisition of Prime Line. US$ Million Q3 2019 Q2 2019 Q3 2018 YTD 2019 YTD 2018 Cash flow used to obtain control of 21.0 (102.0) 0.0 69.7 16.6 subsidiaries or other businesses Cash flow used to purchase in — 0.2 0.5 1.0 associates Purchase and sale of property, plant 208.9 277.8 143.5 652.5 392.7 and equipment Purchase and sale of intangible assets 6.5 5.2 0.3 15.3 0.8 Purchase of other long-term assets 44.7 59.2 49.6 177.7 168.1 Total CAPEX 281.0 240.1 193.7 915.7 579.1


Table of Contents

LOGO

3Q 2019 RESULTS Free Cash Flow During the third quarter, Free Cash Flow increased by US$499.3 million compared to the second quarter of 2019, ending up in a surplus of US$62.6 million. Cash provided by operating activities increased by US$372.1 million mainly due to (i) an increase in working capital variation and (ii) a decrease in income tax paid, because during the second quarter we paid the annual taxes. Cash used by investment activities increased due to higher Capex. Cash used by financing activities decreased compared to the last quarter because of dividends paid during that quarter. US$ Million Q3 2019 Q2 2019 Q3 2018 Adjusted EBITDA 238.2 343.3 515.3 Working Capital Variation 152.2 (27.6) (74.5) Interest paid and received (39.8) (55.9) (39.4) Income tax paid (50.9) (210.0) (40.8) Other cash inflows (outflows) 74.1 (47.9) 24.7 Cash from Operations 373.8 1.8 385.2 Capex (281.0) (240.1) (193.7) Proceeds from investment activities 2.5 3.2 3.4 Other inflows of cash, net 6.5 0.7 7.8 Cash from (used in) Investment Activities (272.0) (236.3) (182.5) Dividends paid—(182.1) (0.2) Other inflows of cash, net (19.1) (27.3) (5.2) Cash from (used in) Financing Activities—Net of Proceeds and Repayments (19.1) (209.4) (5.4) Effect of exchange rate changes on cash and cash equivalents (20.1) 7.3 (3.1) Free Cash Flow 62.6 (436.7) 194.1 3 19 (*) The total amount corresponds to leasing variation.


Table of Contents

LOGO

3Q 2019 RESULTS Financial Debt and Cash ARAUCO ‘s total financial debt as of September 30, 2019 reached US$5,395.4 million, a decrease of 5.4% or US$ 310.3 million compared to the end of June 2019, mainly due to a US bond maturity on July 2019. Our consolidated net financial debt decreased 4.5% or US$201.6 million. Cash and cash equivalents decreased by US$108.6 million. Our leverage, measured as Net Financial Debt/LTM Adjusted EBITDA was 3.3x, an increase compared to the 2.9x in the last quarter due to a decrease of the LTM Adjusted EBITDA of 17.8%. In US$ Million Sept 2019 June 2019 Sept 2018 Short term financial debt 557.7 543.3 502.2 Long term financial debt 4,839.8 5,162.3 3,664.3 TOTAL FINANCIAL DEBT 5,395.4 5,705.7 4,166.5 Cash and cash 1,142.2 1,250.9 734.8 equivalents NET FINANCIAL DEBT 4,253.2 4,454.8 3,431.7 LTM Adjusted EBITDA 1,276.3 1,553.4 1,848.8 Net Financial Debt and Leverage (In US$ Million) Debt by Currency Debt by Instrument Other Currencies Leasing 6% Banks 5% 18% UF (*) swapped to U.S. Dollar 26% U.S.Dollar 68% Bonds 77%


Table of Contents

LOGO

3Q 2019 RESULTS Cash Our cash position was US$1,142.2 million at the end of the third quarter, which translates to US$108.6 million or a 8.7% decrease compared to the last quarter. Cash provided from operating activities increased by US$372.1 million, mainly due to less income tax paid and less payments of suppliers and personnel. Additionally, inventories and trade and other receivables decreased by approximately US$78 million each. Cash used in investing activities increased by 15.1% explained by higher capital expenditures incurred during the third quarter. On the other hand, cash used by financing activities decreased, reaching US$190.4 million, because (i) during the second quarter we issued an international bond and (ii) dividends paid during the last quarter. Cash by Currency Cash by Instrument Financial Debt Profile For the last quarter of 2019, bank and bonds obligations (which include accrued interest) sum up US$189.7 million. Bank obligations include the following maturities: US$67.6 million in loans in Montes del Plata, US$37.7 million of leasing, US$5.5 million of credit loans in the United States, US$2.0 million in our Brazilian subsidiaries and US$0.4 million from loans in Chile. Bond obligations for the remainder of the year sum up US$ 113.2 million. These include interest and amortization payments for local bonds, and interest payments for US$ denominated bonds. Amortization payments for local bonds include US$12.2 million for the BARAU-F and US$9.6 million for the BARAU-Q. Debt Amortization Profile as of September 30, 2019 (In US$ Million) 1,329 827 544 538 454 439 537 308 339 245 43 241 190 170 297 72 531 168 524 77 296 290 42 228 209 138 141 154 113 30 13 13 13 13 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 Bank Loans Bonds &amp; thereafter


Table of Contents

LOGO

3Q 2019 RESULTS Third quarter, subsequent events and News Dissolving Pulp Project update The Dissolving Pulp Project had a 98% advance as of September 2019. The start-up is expected by the beginning of 2020. Total investment for this brownfield project is approximately US$195 million. MAPA Project update MAPA Project progress goes as expected with a 22% accumulated advance. During this quarter, civil and electromechanical works started. Additionally, contracts for the construction of the administration building and others were awarded. The start-up of the new Line 3 is expected to take place during the second quarter of 2021. At that point Line 1 will shut down. Sustainable Bond On October 24, ARAUCO completed an offering of US$500 million principal amount of 4.200% notes due 2030 and US$500 million principal amount of 5.150% notes due 2050. Both bonds are sustainable, a category which encompasses green and social projects. ARAUCO is the first forestry company in Latin America to ever issue sustainable bonds. We also achieved the lowest coupon rate in ARAUCO?s history for a 30-year bond. The use of proceeds for these bonds are (i) to finance part of the MAPA project, (ii) to pay the purchase price to holders of our notes due 2021 and 2022 that are validly tendered and accepted to be purchased by us pursuant to the terms of the cash tender offers being concurrently conducted by us and (iii) other capital management activities, with the remainder to be held in cash and/or cash equivalents and/or invested in other short-term liquid investments. Regarding the tender offer, the following amounts were validly tendered: US$43.3 million for the principal amount of our 5.000% notes due 2021 and US$129.3 million for the principal amount of our 4.750% notes due 2022.


Table of Contents

LOGO

3Q 2019 RESULTS UPCOMING EVENTS CONFERENCE CALL Nov. 19, 2019 11:00 Santiago Time 09:00 Eastern Time (New York) Dial in: +1 (844) 450 3845 from USA +56 (44) 208 1274 from Chile +1 (412) 317 6368 from other countries Conference ID: Arauco For further information, please contact: Marcelo Bennett, Treasurer marcelo.bennett@arauco.com Phone: +56 2 2461 7309 Mar?a Jos? Ulloa, Investor Relations maria.ulloa@arauco.com Phone: +56 2 2461 7494 investor_relations@arauco.cl


Table of Contents

LOGO

3Q 2019 RESULTS Financial Statements Income Statement In US$ Million Q3 2019 Q2 2019 Q3 2018 YTD 2019 YTD 2018 Revenues 1,387.2 1,351.6 1,549.9 4,126.9 4,573.9 Cost of sales (1,054.3) (966.0) (938.5) (2,960.2) (2,796.5) Gross profit 332.9 385.6 611.4 1,166.7 1,777.4 Other income 41.6 86.4 36.7 173.6 103.2 Distribution costs (160.4) (143.3) (147.1) (448.6) (414.8) Administrative expenses (140.4) (146.2) (133.8) (427.9) (416.3) Other expenses (37.2) (27.7) (19.2) (87.2) (52.8) Financial income 7.5 8.1 5.5 22.3 12.8 Financial costs (65.8) (69.5) (56.2) (192.7) (159.3) Share of profit (loss) of associates and joint (5.8) 5.3 4.7 3.9 28.7 ventures accounted for using equity method Other income (loss) 0.0 0.0 0.0 0.0 0.0 Exchange rate differences (12.3) (9.3) (6.0) (19.5) (22.3) Income before income tax (39.9) 89.3 295.9 190.6 856.6 Income tax 10.3 (31.9) (75.2) (36.6) (199.9) Net income (29.6) 57.4 220.7 153.9 656.6 Profit attributable to parent company (29.5) 57.3 220.8 153.7 657.1 Profit attributable to non-parent company (0.1) 0.1 (0.1) 0.3 (0.4)


Table of Contents

LOGO

3Q 2019 RESULTS Balance Sheet In US$ Million 30-09-2019 30-06-2019 30-09-2018 Cash and cash equivalents 1,142.2 1,250.9 734.8 Other financial current assets 0.4 1.0 2.2 Other current non-financial assets 168.9 192.9 135.2 Trade and other receivables-net 773.5 852.0 989.8 Related party receivables 6.2 4.4 5.6 Inventories 1,074.8 1,153.7 948.5 Biological assets, current 324.4 308.6 296.1 Tax assets 106.8 60.7 20.7 Non-Current Assets classified as held for sale 5.5 5.7 5.7 Total Current Assets 3,602.7 3,829.9 3,138.5 Other non-current financial assets 31.3 49.2 52.6 Other non-current and non-financial assets 93.2 114.2 139.3 Non-current receivables 11.3 11.3 18.7 Investments accounted through equity method 284.8 305.0 369.0 Intangible assets 96.7 96.7 84.9 Goodwill 73.5 66.3 65.1 Property, plant and equipment 7,773.1 7,810.2 6,971.4 Biological assets, non-current 3,308.6 3,374.6 3,363.6 Deferred tax assets 6.6 6.2 8.5 Total Non-Current Assets 11,679.1 11,833.7 11,073.0 TOTAL ASSETS 15,281.8 15,663.6 14,211.5 Other financial liabilities, current 557.5 544.4 504.6 Trade and other payables 696.8 696.7 584.3 Related party payables 4.5 8.1 10.9 Other provisions, current 1.3 1.3 0.4 Tax liabilities 1.9 7.2 143.2 Current provision for employee benefits 5.6 6.0 6.1 Other non-financial liabilities, current 115.2 118.3 314.8 Total Current Liabilities 1,382.8 1,381.9 1,564.3 Other non-current financial liabilities 4,951.3 5,191.2 3,676.2 Trade and Other payables non-current 2.2 2.6 0.0 Other provisions, non-current 31.8 34.1 32.7 Deferred tax liabilities 1,371.8 1,390.0 1,443.4 Non-current provision for employee benefits 65.1 69.0 70,1 Other non-financial liabilities, non-current 110.3 120.3 106.2 Total Non-Current Liabilities 6,532.6 6,807.1 5,328.6 Non-parent participation 35.7 37.7 36.5 Net equity attributable to parent company 7,330.8 7,436.9 7,282.1 TOTAL LIABILITIES AND EQUITY 15,281.8 15,663.6 14,211.5


Table of Contents

LOGO

3Q 2019 RESULTS Cash Flow Statement US$ Million Q3 2019 Q2 2019 Q3 2018 YTD 2019 YTD 2018 Receipts from sales of goods and rendering of 1,536.2 1,549.4 1,517.8 4,462.7 4,442.1 services Other cash receipts (payments) 124.8 52.0 51.3 241.1 124.2 Payments of suppliers and personnel (less) (1,195.2) (1,332.0) (1,101.3) (3,780.7) (3,513.7) Interest paid and received (39.8) (55.9) (39.4) (138.9) (121.4) Income tax paid (50.9) (210.0) (40.8) (273.5) (60.2) Other (outflows) inflows of cash, net (1.3) (1.7) (2.4) (4.8) (3.9) Net Cash Provided by (Used in) Operating 373.8 1.8 385.2 505.9 867.1 Activities Capital Expenditures (281.0) (240.1) (193.7) (915.7) (579.1) Other investment cash flows 9.0 3.8 11.2 24.5 20.4 Net Cash Provided by (Used in) Investing Activities (272.0) (236.3) (182.5) (891.2) (558.8) Proceeds from borrowings 58.2 1,081.9 163.8 1,146.2 445.5 Repayments of borrowings (229.5) (141.2) (194.9) (431.2) (462.8) Dividends paid 0.0 (182.1) (0.2) (182.1) (114.7) Other inflows of cash, net (19.1) (27.3) (5.2) (67.7) (6.0) Net Cash Provided by (Used in) Financing Activities (190.4) 730.4 (36.6) 465.2 (138.0) Total Cash Inflow (Outflow) of the Period (88.5) 495.8 166.1 79.9 170.4 Effect of exchange rate changes on cash and cash (20.1) 7.3 (3.1) (13.6) (25.5) equivalents Cash and Cash equivalents at beginning of the 1,250.9 747.8 571.8 1,075.9 589.9 period Cash and Cash Equivalents at end of the Period 1,142.2 1,250.9 734.8 1,142.2 734.8


Table of Contents

LOGO

Accounting Policies: IFRS 16 IFRS 16 includes changes in ARAUCO?s accounting as lessee, by requiring a similar treatment than that of financial leases for all the leases that are currently classified as operational with an effective term exceeding 12 months. This means, in general terms, that it will be necessary to acknowledge an asset that represents the right of use over the goods that are subject to operational leasing agreements as well as a liability, equal to the present value of the payments associated to the agreement. Regarding the effects over the results, the payment of monthly leases shall be replaced by the depreciation for the asset?s right of use and the acknowledgement of a financial expense. ARAUCO recognized leases retroactively with the cumulative effect of the initial application of the standard recognized as of January 1, 2019, consistently with all leases where it acts a lessee. ARAUCO has chosen not to recognize a liability and an asset for right-of-use for low value leases or whose term of the contract is 12 months or less.


Table of Contents

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.

 

    Celulosa Arauco y Constitución, S.A.
                    (Registrant)
Date: November 26, 2019     By:  

/s/ Matías Domeyko Cassel

    Name:   Matías Domeyko Cassel
    Title:   Chief Executive Officer

Dates Referenced Herein   and   Documents Incorporated by Reference

This ‘6-K’ Filing    Date    Other Filings
1/29/30
1/1/21
1/1/20
Filed on:11/26/19
11/8/19
10/29/19
10/28/19
10/24/196-K
For Period end:9/30/19
9/25/19
9/17/19
9/2/19
9/1/19
8/12/19
8/2/19
7/30/19
7/29/19
6/21/19
6/12/19
5/29/19
4/5/19
3/25/19
3/18/19
2/11/19
1/31/196-K
1/25/19
1/16/19
1/1/19
12/31/1820-F,  6-K
12/24/18
11/12/18
11/10/18
9/30/186-K
9/27/18
8/28/18
8/13/18
8/3/18
7/19/18
6/29/18
6/12/18
5/25/18
5/7/18424B3,  EFFECT
5/2/18CORRESP
4/15/18
4/5/18
3/23/18
1/19/18
1/1/18
12/31/1720-F,  20-F/A,  6-K
12/29/17
12/22/17
12/15/17
12/11/176-K
10/12/17
10/2/17
9/20/176-K
7/11/17
7/7/17
6/19/17
5/16/17
3/8/17
2/24/17
1/3/17
12/9/16
10/17/16
9/15/16
2/12/16
1/14/16
1/8/16
7/20/15
4/28/15
4/6/15
3/20/15
10/10/14
9/26/14
1/1/13
11/8/12
9/24/12
9/29/11
2/19/10
1/9/09
11/8/06
11/7/056-K
8/25/056-K
10/31/02
10/31/01
4/16/01
1/11/01
 List all Filings 
Top
Filing Submission 0001193125-19-301145   –   Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)

Copyright © 2024 Fran Finnegan & Company LLC – All Rights Reserved.
AboutPrivacyRedactionsHelp — Wed., Apr. 24, 1:24:07.2am ET