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 November 2021
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
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Ratio Analysis of the Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
1. ANALYSIS OF FINANCIAL POSITION
a) | Interim Statement of Financial Position |
The principal components of assets and liabilities at the end of each period are as follows:
Assets | 09-30-2021 ThU.S.$ | 12-31-2020 ThU.S.$ | Variation ThU.S.$ | |||||||||
Current assets | 4,285,748 | 3,544,325 | 741,423 | |||||||||
Non-current assets | 12,691,369 | 12,483,994 | 207,375 | |||||||||
|
|
|
|
|
| |||||||
Total assets | 16,977,117 | 16,028,319 | 5.92 | % | ||||||||
|
|
|
|
|
|
Liabilities | 09-30-2021 ThU.S.$ | 12-31-2020 ThU.S.$ | Variation ThU.S.$ | |||||||||
Current liabilities | 1,860,712 | 1,097,593 | 763,119 | |||||||||
Non-current liabilities | 7,312,525 | 7,515,091 | (202,566 | ) | ||||||||
Non–parent participation | 25,748 | 30,913 | (5,165 | ) | ||||||||
Net equity attributable to parent company | 7,778,132 | 7,384,722 | 393,410 | |||||||||
|
|
|
|
|
| |||||||
Total net equity and liabilities | 16,977,117 | 16,028,319 | 5.92 | % | ||||||||
|
|
|
|
|
|
As of September 30, 2021, total assets increased MU.S.$ 949 compared to December 31, 2020, equivalent to a 5.92% variation. This variation was driven mainly by an increase in property, plants & equipment resulting from the investment in the MAPA project, accounts receivable from sales to national and foreign customers, cash in banks and term deposit, which was partially offset by decreases in current tax assets and biological assets.
In turn, total liabilities increased by MU.S.$ 561 principally due to a determination and registration of dividend provisions (see Note 26)
The main financial and operational indicators related to the Statement of Financial position as of the dates and for the periods indicated below are as follows:
Liquidity ratios | 09-30-2021 | 12-31-2020 | ||||||
Current Liquidity (current assets / current liabilities) | 2.30 | 3.23 | ||||||
Acid ratio ((current assets-inventories, biological assets) / current liabilities) | 1.55 | 2.10 |
Debt indicators | 09-30-2021 | 12-31-2020 | ||||||
Debt to equity ratio (total liabilities / equity) | 1.18 | 1.16 | ||||||
Short-term debt to total debt (current liabilities / total liabilities) | 0.20 | 0.13 | ||||||
Long-term debt to total debt (non-current liabilities / total liabilities) | 0.80 | 0.87 | ||||||
09-30-2021 | 09-30-2020 | |||||||
Financial expenses coverage ratio (earnings before taxes + interest expense / interest expense) | 7.75 | 0.72 |
Activity ratio | 09-30-2021 | 12-31-2020 | ||||||
Inventory turnover-time (cost of sales / inventories + current biological assets) | 2.74 | 2.68 | ||||||
Inventory turnover-time (excluding biological assets) (Cost of sales /inventory) | 3.58 | 3.46 | ||||||
Inventory permanence-days ((inventories + biological assets) /cost of sales) | 131.45 | 134.30 | ||||||
Inventory permanence-days (excluding biological assets) (inventory / cost of sales) | 100.66 | 104.08 |
As of September 30, 2021, the short-term debt to total debt ratio represented 20% of total liabilities (13% as of December 31, 2020).
Our financial expenses coverage ratio increased from 0.72 to 7.75, mainly due to the profits before taxes generated for the period ended September 30, 2021, compared to a loss before taxes generated in the same period of 2020.
1
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Ratio Analysis of the Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
b) | Interim Statement of Profit or Loss |
Profit before income tax
We recorded a profit before income tax of approximately MU.S.$ 1,150 compared to a loss of approximately MU.S.$ 57 in the same period of 2020. The variation of MU.S.$ 1,207 is explained by the factors described in the following table:
Item | MU.S.$ | |||
Gross margin | 1,030 | |||
Distribution and Administrative Expenses | (145 | ) | ||
Other income and expenses | 248 | |||
Others | 74 | |||
|
| |||
Net change in profit (loss) before income tax | 1,207 | |||
|
|
The main indicators related to the accounts in our statements of profit or loss and the details of revenues and operation costs are as follows:
Revenues | 09-30-2021 ThU.S.$ | 09-30-2020 ThU.S.$ | ||||||
Pulp | 2,047,958 | 1,513,880 | ||||||
Wood | 2,559,203 | 1,865,991 | ||||||
Other | 190 | 82 | ||||||
|
|
|
| |||||
Total revenues | 4,607,351 | 3,379,953 | ||||||
|
|
|
|
On January 1, 2021 we discontinued the reporting of our forestry operations as a business segment, and included those operations as part of the pulp segment. This is in line with Arauco´s current reality and with the way in which the management views the progress of business.
The new segments reported are Pulp and wood products, consistent with Arauco´s focus on end customers. For more information, see Notes 2 and 24 to the Interim Consolidated Financial Statements Report as of September 30, 2021.
Sales costs | 09-30-2021 ThU.S.$ | 09-30-2020 ThU.S.$ | ||||||
Wood | 569,827 | 606,919 | ||||||
Forestry work and other services | 412,113 | 338,396 | ||||||
Depreciation and amortization | 332,442 | 344,371 | ||||||
Other operating costs | 1,394,004 | 1,221,778 | ||||||
|
|
|
| |||||
Total sales costs | 2,708,386 | 2,511,464 | ||||||
|
|
|
|
Profitability index | 09-30-2021 | 12-31-2020 | ||||||
Profitability on equity | 14.29 | 0.34 | ||||||
Profitability on assets | 6.59 | 0.16 | ||||||
Return on operating assets | 9.20 | (3.90 | ) |
Profitability ratios | 09-30-2021 | 09-30-2020 | ||||||
Income per share (U.S.$) (1) | 6.8786 | (0.4354 | ) | |||||
Profit after tax (ThU.S.$) (2) | 815,314 | (49,594 | ) | |||||
Gross margin (ThU.S.$) | 1,898,965 | 868,489 | ||||||
Finance costs (ThU.S.$) | (170,443 | ) | (202,099 | ) |
(1) | Average 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, 2021
Amounts in thousands of U.S. dollars, except as indicated
EBITDA | 09-30-2021 ThU.S.$ | 09-30-2020 ThU.S.$ | ||||||
Profit (loss) | 815,314 | (49,594 | ) | |||||
Finance costs | 170,443 | 202,099 | ||||||
Finance income | (22,612 | ) | (23,683 | ) | ||||
Income tax expense | 335,106 | (7,726 | ) | |||||
EBIT | 1,298,251 | 121,096 | ||||||
Depreciation and amortization | 367,418 | 378,637 | ||||||
EBITDA | 1,665,669 | 499,733 | ||||||
Cost at fair value of the harvest | 245,276 | 228,072 | ||||||
Gain from changes in fair value of biological assets | (124,531 | ) | (130,004 | ) | ||||
Exchange difference | 2,858 | 16,186 | ||||||
Others* | 63,735 | 77,063 | ||||||
Adjusted EBITDA | 1,853,007 | 691,049 |
* | Considers loss of forest due to fires and theft and impairment provision for industrial 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 the 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. MARKET SITUATION
During the third quarter, pulp demand remained stable, with some minor price declines in some markets towards the end of the quarter, due to the low season in the northern hemisphere. Customers in every market, but mainly in Asia, have been affected by the rise in logistics costs, which made them reduce their exports and concentrate in the domestic market. World inventories for both fibers increased between June and August 2021, short fiber increased by 8 days and long fiber by 6 days.
In China, pulp demand started to decline towards the end of the third quarter because mills in all type of industries had to reduce their operating rate or stop their production lines due to the government limiting energy consumption in several provinces in the country. The tissue industry started to improve, with some producers achieving some price increases to their final products. The P&W industry remained relatively stable during the quarter, with some producers trying to implement price increases. Long fiber prices remained steady through the quarter, however, short fiber prices decreased. The spread between the long and short fiber, after decreasing for several quarters, began to increase considerably, reaching US$205 at the end of September 2021.
In Europe, pulp demand continued positively throughout the quarter, price remained unchanged at a high level, which caused the price spread with China to increase towards the end of the quarter. The tissue industry started the quarter weak, however, during the quarter it began to improve in both the At-Home and Away-from-Home segments. The P&W industry remained strong, with very good demand for their products, and producers were able to implement price increases for their final products. By the end of the quarter, some producers in the paper industry started to be affected by high energy prices, and to a lesser extent, high chemical prices.
3
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Ratio Analysis of the Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
The dissolving pulp market remained steady, with prices slightly declining due to lower demand. The viscose market, after remaining stable during the first months of the quarter, began to deteriorate due to increases in some of their costs.
Production during the third quarter was higher than Q2, but slightly lower compared to the same period of 2020. During the quarter we had the programmed maintenance stoppage of the Licancel mill, in Chile.
Wood Products Business
Panels
Revenues increased when compared to the second quarter, mainly as a result of a 10.8% increase in average prices. Sales volume increased 2.3%.
During the third quarter, demand continued at high levels. The foregoing is explained by an strong demand for products of home improvement and remodeling. We observed this for most of our products, such as MDF, PB and mouldings.
Sawn timber
During the third quarter sales volume decreased by 2.0% while average prices increased by 14.9%.
During the beginning of the third quarter, we observed strong demand and prices especially for remanufactured wood products. Sawn Timber demand decreased somewhat by mid-quarter, especially in China.
Plywood
Sales volume increased by 6.5% during the third quarter, coupled with an increase in average prices of 9.5%. Higher demand in markets such as Chile, Europe, Oceania and the US, despite some effects arising from logistical issues leading to some shipping delays.
4
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Ratio Analysis of the Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
4. ANALYSIS OF INTERIM CASH FLOW
The main components of cash flow in each period are as follows:
09-30-2021 ThU.S.$ | 09-30-2020 ThU.S.$ | |||||||
Positive (negative) Cash flow | ||||||||
Net cash flows from operating activities | 1,397,646 | 804,684 | ||||||
Cash flows from (used in) financing activities: | ||||||||
Issuance of shares | 200,000 | 250,000 | ||||||
Obtaining and paying loans and bonds | (249,196 | ) | (90,122 | ) | ||||
Payment of lease liabilities | (52,600 | ) | (55,731 | ) | ||||
Dividends paid | (167 | ) | (394 | ) | ||||
Others | (1,487 | ) | (8,938 | ) | ||||
Cash flows from (used in) investment activities: | ||||||||
Purchase and sale of property, plant and equipment | (922,003 | ) | (1,097,274 | ) | ||||
Purchase and sale of biological assets | (132,010 | ) | (150,200 | ) | ||||
Purchase and sale of intangible assets | (3,382 | ) | (10,165 | ) | ||||
Additions (disposals), investments in subsidiaries, joint ventures and associates | 43,155 | (15,252 | ) | |||||
Dividends received | 1,454 | 4,042 | ||||||
Others | (1,633 | ) | 2,236 | |||||
|
|
|
| |||||
Positive (negative) net cash flow | 279,777 | (367,114 | ) | |||||
|
|
|
|
Our cash flow from operating activities increased to MU.S.$ 1,398 for the current period (compared to the positive balance of MU.S.$ 805 for the same period in 2020), resulting mainly from higher revenue from customer collections and tax refunds available in the current period.
The cash flow from financing activities shows a negative balance of MU.S.$ 103 for the current period (compared to the positive balance of MU.S.$ 95 for the same period in 2020). The decrease is attributable to the increase in financial debts in the previous period compared to the current period.
Regarding the cash flow from investment activities, the balance decreased to MU.S.$ 1,014 (compared to MU.S.$ 1,267 for the same period of 2020), mainly due to lower disbursements made for the purchase of property, plant and equipment and the sale of the participation in the subsidiary Forestal Los Lagos SpA of MU.S.$ 48 in the current period.
5. MARKET RISK ANALYSIS
In respect of the economic risks resulting from interest rate variations, the Company maintains, as of September 30, 2021 a ratio of fixed rate debt to total consolidated debt of approximately 94.2%, which we believe is consistent with industry standards.
Regarding variations in prices of pulp and forestry products, since the risks of price fluctuation are limited/can be managed without hedging, the Company does not participate in futures trading, which allows it to maintain one of the lowest cost structures in the industry, thes risks are bounded.
The Company and most of its subsidiaries maintain their accounting records and prepare their financial statements in U.S. dollars. Most of their revenues (and accordingly accounts receivable) are denominated in U.S. dollars, and most financial liabilities are either denominated in U.S. dollars or are covered by exchange rate swaps. As a result, exposure to exchange rate fluctuations has decreased significantly.
The Interim Consolidated Financial Statements as of September 30, 2021, include a detailed analysis of the risks associated with the business of Arauco (see Note 23).
5
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
09-30-2021 | 12-31-2020 | |||||||||||
Note | ThU.S.$ | ThU.S.$ | ||||||||||
Assets | ||||||||||||
Current Assets | ||||||||||||
Cash and cash equivalents | 5-23 | 1,323,459 | 1,064,714 | |||||||||
Other current financial assets | 23 | 16,450 | 1,763 | |||||||||
Other current non-financial assets | 25 | 174,865 | 168,597 | |||||||||
Trade and other current receivables | 23 | 1,248,167 | 737,381 | |||||||||
Accounts receivable from related companies | 13 | 7,334 | 6,274 | |||||||||
Current inventories | 4 | 1,081,162 | 938,279 | |||||||||
Current biological assets | 20 | 315,035 | 302,710 | |||||||||
Current tax assets | 6 | 104,793 | 320,730 | |||||||||
Total Current Assets other than assets or disposal groups classified as held for sale | 4,271,265 | 3,540,448 | ||||||||||
Non-Current Assets or disposal groups classified as held for sale | 22 | 14,483 | 3,877 | |||||||||
Non-Current Assets or disposal groups classified as held for sale or as held for distribution to owners | 14,483 | 3,877 | ||||||||||
Total Current Assets | 4,285,748 | 3,544,325 | ||||||||||
Non-Current Assets | ||||||||||||
Other non-current financial assets | 23 | 9,386 | 28,982 | |||||||||
Other non-current non-financial assets | 25 | 99,408 | 113,214 | |||||||||
Trade and other non-current receivables | 23 | 14,934 | 16,606 | |||||||||
Investments accounted for using equity method | 15-16 | 333,251 | 316,939 | |||||||||
Intangible assets other than goodwill | 19 | 94,238 | 102,090 | |||||||||
Goodwill | 17 | 58,105 | 59,567 | |||||||||
Property, plant and equipment | 7 | 8,749,631 | 8,325,304 | |||||||||
Right of use assets | 8 | 192,434 | 219,134 | |||||||||
Non-current biological assets | 20 | 3,134,735 | 3,296,117 | |||||||||
Deferred tax assets | 6 | 5,247 | 6,041 | |||||||||
Total Non-Current Assets | 12,691,369 | 12,483,994 | ||||||||||
Total Assets | 16,977,117 | 16,028,319 | ||||||||||
|
|
|
|
The accompanying notes are an integral part of these interim consolidated financial statements.
6
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION (continued)
09-30-2021 | 12-31-2020 | |||||||||||
Note | ThU.S.$ | ThU.S.$ | ||||||||||
Equity and Liabilities | ||||||||||||
Liabilities | ||||||||||||
Current Liabilities | ||||||||||||
Other current financial liabilities | 23 | 475,340 | 307,136 | |||||||||
Current lease liabilities | 8-23 | 52,498 | 63,640 | |||||||||
Trade and other current payables | 23 | 705,335 | 626,504 | |||||||||
Accounts payable to related companies | 13 | 7,600 | 3,739 | |||||||||
Other current provisions | 18 | 387 | 386 | |||||||||
Current tax liabilities | 6 | 94,308 | 44,672 | |||||||||
Current provisions for employee benefits | 10 | 5,872 | 6,786 | |||||||||
Other current non-financial liabilities | 25 | 519,372 | 44,730 | |||||||||
Total Current Liabilities other than assets included in disposal groups classified as held for sale | 1,860,712 | 1,097,593 | ||||||||||
Total Current Liabilities | 1,860,712 | 1,097,593 | ||||||||||
Non-Current Liabilities | ||||||||||||
Other non-current financial liabilities | 23 | 5,446,642 | 5,714,728 | |||||||||
Non-current lease liabilities | 8-23 | 125,130 | 148,115 | |||||||||
Other non-current provisions | 18 | 28,787 | 30,450 | |||||||||
Deferred tax liabilities | 6 | 1,564,459 | 1,463,886 | |||||||||
Non-current provisions for employee benefits | 10 | 67,866 | 74,609 | |||||||||
Other non-current non-financial liabilities | 25 | 79,641 | 83,303 | |||||||||
Total Non-Current Liabilities | 7,312,525 | 7,515,091 | ||||||||||
Total Liabilities | 9,173,237 | 8,612,684 | ||||||||||
Equity | ||||||||||||
Issued capital | 3 | 803,618 | 603,618 | |||||||||
Retained earnings | 8,227,270 | 7,889,901 | ||||||||||
Other reserves | (1,252,756 | ) | (1,108,797 | ) | ||||||||
Equity attributable to parent company | 7,778,132 | 7,384,722 | ||||||||||
Non-controlling interests | 25,748 | 30,913 | ||||||||||
Total Equity | �� | 7,803,880 | 7,415,635 | |||||||||
Total Equity and Liabilities | 16,977,117 | 16,028,319 | ||||||||||
|
|
|
|
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, 2021
Amounts in thousands of U.S. dollars, except as indicated
INTERIM CONSOLIDATED STATEMENTS OF PROFIT OR LOSS
January - September | July - September | |||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||
Note | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | ||||||||||||||||
Statements of profit or loss | ||||||||||||||||||||
Revenue | 9 | 4,607,351 | 3,379,953 | 1,705,070 | 1,202,913 | |||||||||||||||
Cost of sales | 3 | (2,708,386 | ) | (2,511,464 | ) | (923,429 | ) | (867,850 | ) | |||||||||||
Gross profit | 1,898,965 | 868,489 | 781,641 | 335,063 | ||||||||||||||||
Other income | 3 | 405,568 | 175,623 | 285,192 | 52,779 | |||||||||||||||
Distribution costs | 3 | (486,457 | ) | (389,826 | ) | (182,387 | ) | (129,581 | ) | |||||||||||
Administrative expenses | 3 | (424,980 | ) | (376,396 | ) | (137,825 | ) | (122,668 | ) | |||||||||||
Other expense | 3 | (123,473 | ) | (141,426 | ) | (53,017 | ) | (33,132 | ) | |||||||||||
Profit from operating activities | 1,269,623 | 136,464 | 693,604 | 102,461 | ||||||||||||||||
Finance income | 3 | 22,612 | 23,683 | 8,178 | 4,164 | |||||||||||||||
Finance costs | 3 | (170,443 | ) | (202,099 | ) | (52,263 | ) | (64,395 | ) | |||||||||||
Share of profit of associates and joint ventures accounted for using equity method | 3-15 | 31,486 | 818 | 20,270 | 1,306 | |||||||||||||||
Gains (losses) on exchange differences on translation | (2,858 | ) | (16,186 | ) | 10,838 | 13,898 | ||||||||||||||
Profit before income tax | 1,150,420 | (57,320 | ) | 680,627 | 57,434 | |||||||||||||||
Income Tax | 6 | (335,106 | ) | 7,726 | (169,100 | ) | (21,385 | ) | ||||||||||||
Net Profit | 815,314 | (49,594 | ) | 511,527 | 36,049 | |||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Net profit attributable to | ||||||||||||||||||||
Net profit attributable to parent company | 813,993 | (49,320 | ) | 511,081 | 36,157 | |||||||||||||||
Net profit attributable to non-controlling interests | 1,321 | (274 | ) | 446 | (108 | ) | ||||||||||||||
Net Profit | 815,314 | (49,594 | ) | 511,527 | 36,049 | |||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Basic and diluted earnings per share (in U.S.$ per share) | ||||||||||||||||||||
Basic and diluted earnings per share from continuing operations | 6.8786037 | (0.4353879 | ) | 4,2523338 | 0.3195220 | |||||||||||||||
Basic and diluted earnings per share | 6.8786037 | (0.4353879 | ) | 4,2523338 | 0.3195220 | |||||||||||||||
|
|
|
|
|
|
|
|
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, 2021
Amounts in thousands of U.S. dollars, except as indicated
INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
January - September | July - September | |||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||
Note | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | ||||||||||||||||
Net profit | 815,314 | (49,594 | ) | 511,527 | 36,049 | |||||||||||||||
Components of other comprehensive income that will not be reclassified to profit or loss before tax: | ||||||||||||||||||||
Other comprehensive income before tax gains losses on remeasurements of defined benefit plans | 10 | 497 | (465 | ) | (732 | ) | (11 | ) | ||||||||||||
Other Comprehensive Income that will not be reclassified to profit or loss before tax | 497 | (465 | ) | (732 | ) | (11 | ) | |||||||||||||
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 | (59,248 | ) | (285,017 | ) | (83,984 | ) | (3,625 | ) | |||||||||||
Other Comprehensive Income before tax exchange differences on translation | (59,248 | ) | (285,017 | ) | (83,984 | ) | (3,625 | ) | ||||||||||||
Cash flow hedges | ||||||||||||||||||||
Gains (losses) on cash flow hedges, before tax | 23 | (125,091 | ) | (16,556 | ) | (75,351 | ) | 50,317 | ||||||||||||
Recycle of cash flow hedges to profit or loss before tax | 23 | (10,137 | ) | (53,065 | ) | — | (32,211 | ) | ||||||||||||
Other Comprehensive Income before tax Cash flow hedges | (135,228 | ) | (69,621 | ) | (75,351 | ) | 18,106 | |||||||||||||
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 | 1,048 | (6,512 | ) | (1,139 | ) | (590 | ) | |||||||||||||
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 | 1,048 | (6,512 | ) | (1,139 | ) | (590 | ) | |||||||||||||
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 | (193,428 | ) | (361,150 | ) | (160,474 | ) | 13,891 | |||||||||||||
Income tax relating to components of other comprehensive income that will not be reclassified to profit or loss before tax | ||||||||||||||||||||
Income tax relating to remeasurements of defined benefit plans of other comprehensive income | (95 | ) | 125 | 198 | 6 | |||||||||||||||
Income tax relating to components of other comprehensive income that will not be reclassified to profit or loss before tax | (95 | ) | 125 | 198 | 6 | |||||||||||||||
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 of other comprehensive income | 6 | 41,546 | 17,589 | 24,414 | (3,838 | ) | ||||||||||||||
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 | (230 | ) | 1,356 | 240 | 119 | |||||||||||||||
Income tax relating to components of other comprehensive income that will be reclassified to profit or loss | 41,316 | 18,945 | 24,654 | (3,719 | ) | |||||||||||||||
Other comprehensive income (loss) | (151,710 | ) | (342,545 | ) | (136,354 | ) | 10,167 | |||||||||||||
Comprehensive income (loss) | 663,604 | (392,139 | ) | 375,173 | 46,216 | |||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Comprehensive Income (loss) attributable to | ||||||||||||||||||||
Comprehensive income (loss), attributable to Owners of parent company | 668,612 | (385,674 | ) | 376,274 | 47,123 | |||||||||||||||
Comprehensive income (loss), attributable to Non-controlling interests | (5,008 | ) | (6,465 | ) | (1,101 | ) | (907 | ) | ||||||||||||
Total comprehensive income (loss) | 663,604 | (392,139 | ) | 375,173 | 46,216 | |||||||||||||||
|
|
|
|
|
|
|
|
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, 2021
Amounts in thousands of U.S. dollars, except as indicated
INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
09-30-2021 | 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 01-01-2021 | 603,618 | (1,081,320 | ) | (37,007 | ) | (19,725 | ) | 29,255 | (1,108,797 | ) | 7,889,901 | 7,384,722 | 30,913 | 7,415,635 | ||||||||||||||||||||||||||
Changes in Equity: | ||||||||||||||||||||||||||||||||||||||||
Comprehensive income | ||||||||||||||||||||||||||||||||||||||||
Net profit | — | — | — | — | — | — | 813,993 | 813,993 | 1,321 | 815,314 | ||||||||||||||||||||||||||||||
Other comprehensive income, net of tax | — | (52,919 | ) | (93,682 | ) | 402 | 818 | (145,381 | ) | — | (145,381 | ) | (6,329 | ) | (151,710 | ) | ||||||||||||||||||||||||
Comprehensive income | — | (52,919 | ) | (93,682 | ) | 402 | 818 | (145,381 | ) | 813,993 | 668,612 | (5,008 | ) | 663,604 | ||||||||||||||||||||||||||
Issue of equity | 200,000 | — | — | — | — | — | — | 200,000 | — | 200,000 | ||||||||||||||||||||||||||||||
Dividends | — | — | — | — | — | — | (475,058 | ) | (475,058 | ) | (157 | ) | (475,215 | ) | ||||||||||||||||||||||||||
Increase (decrease) from transfers and other changes | — | — | — | — | 1,422 | 1,422 | (1,566 | ) | (144 | ) | — | (144 | ) | |||||||||||||||||||||||||||
Changes in equity | 200,000 | (52,919 | ) | (93,682 | ) | 402 | 2,240 | (143,959 | ) | 337,369 | 393,410 | (5,165 | ) | 388,245 | ||||||||||||||||||||||||||
Closing balance at 09-30-2021 | 803,618 | (1,134,239 | ) | (130,689 | ) | (19,323 | ) | 31,495 | (1,252,756 | ) | 8,227,270 | 7,778,132 | 25,748 | 7,803,880 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||
09-30-2020 | 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 01-01-2020 | 353,618 | (902,387 | ) | 9,010 | (19,511 | ) | 20,024 | (892,864 | ) | 7,873,650 | 7,334,404 | 35,011 | 7,369,415 | |||||||||||||||||||||||||||
Changes in Equity: | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||
Comprehensive income | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||
Net profit | — | — | — | — | — | — | (49,320 | ) | (49,320 | ) | (274 | ) | (49,594 | ) | ||||||||||||||||||||||||||
Other comprehensive income, net of tax | — | (278,822 | ) | (52,032 | ) | (344 | ) | (5,156 | ) | (336,354 | ) | — | (336,354 | ) | (6,191 | ) | (342,545 | ) | ||||||||||||||||||||||
Comprehensive income | — | (278,822 | ) | (52,032 | ) | (344 | ) | (5,156 | ) | (336,354 | ) | (49,320 | ) | (385,674 | ) | (6,465 | ) | (392,139 | ) | |||||||||||||||||||||
Issue of equity | 250,000 | — | — | — | — | — | — | 250,000 | — | 250,000 | ||||||||||||||||||||||||||||||
Dividends | — | — | — | — | — | — | — | — | 1,076 | 1,076 | ||||||||||||||||||||||||||||||
Increase (decrease) from transfers and other changes | — | — | — | — | 4,968 | 4,968 | (4,968 | ) | — | — | — | |||||||||||||||||||||||||||||
Changes in equity | 250,000 | (278,822 | ) | (52,032 | ) | (344 | ) | (188 | ) | (331,386 | ) | (54,288 | ) | (135,674 | ) | (5,389 | ) | (141,063 | ) | |||||||||||||||||||||
Closing balance at 09-30-2020 | 603,618 | (1,181,209 | ) | (43,022 | ) | (19,855 | ) | 19,836 | (1,224,250 | ) | 7,819,362 | 7,198,730 | 29,622 | 7,228,352 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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, 2021
Amounts in thousands of U.S. dollars, except as indicated
INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
January - September | ||||||||
2021 | 2020 | |||||||
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 | 4,491,787 | 3,549,835 | ||||||
Other cash receipts from operating activities | 383,655 | 581,366 | ||||||
Classes of cash payments | ||||||||
Payments to suppliers for goods and services | (2,862,068 | ) | (2,513,900 | ) | ||||
Payments to and on behalf of employees | (446,516 | ) | (426,345 | ) | ||||
Other cash payments from operating activities | (126,990 | ) | (256,680 | ) | ||||
Interest paid | (167,578 | ) | (180,193 | ) | ||||
Interest received | 21,612 | 12,954 | ||||||
Income taxes paid | 103,929 | 36,263 | ||||||
Other inflows (outflows) of cash, net | (185 | ) | 1,384 | |||||
Net Cash flow from Operating Activities | 1,397,646 | 804,684 | ||||||
|
|
|
| |||||
Cash flows from (used in) Investing Activities | ||||||||
Cash flow used in obtaining control of subsidiaries and other businesses | 47,988 | — | ||||||
Cash flow used in the purchase of non-controlling interests | (33 | ) | (3 | ) | ||||
Other cash payments to acquire interests in joint ventures | (4,800 | ) | (15,249 | ) | ||||
Loans to related entities | (1,071 | ) | — | |||||
Proceeds from sale of property, plant and equipment | 14,989 | 415 | ||||||
Purchase of property, plant and equipment | (936,992 | ) | (1,097,689 | ) | ||||
Purchase of intangible assets | (3,382 | ) | (10,165 | ) | ||||
Proceeds from sales of other long-term assets | 29,010 | 7,411 | ||||||
Purchase of other non-current assets | (161,020 | ) | (157,611 | ) | ||||
Dividends received | 1,454 | 4,042 | ||||||
Other inflows (outflows) of cash, net | (562 | ) | 2,236 | |||||
Cash flows used Investing Activities | (1,014,419 | ) | (1,266,613 | ) | ||||
|
|
|
| |||||
Cash flows from (used in) Financing Activities | ||||||||
Total issuance of shares | 200,000 | 250,000 | ||||||
Total loanss obtained | 56,184 | 389,827 | ||||||
Debt obtained in long-term | 51,184 | 239,827 | ||||||
Debt obtained in short-term | 5,000 | 150,000 | ||||||
Repayments of loans | (305,380 | ) | (479,949 | ) | ||||
Payments of lease liabilities | (52,600 | ) | (55,731 | ) | ||||
Dividends paid | (167 | ) | (394 | ) | ||||
Other outflows of cash, net | (1,487 | ) | (8,938 | ) | ||||
Cash flows from (used in) Financing Activities | (103,450 | ) | 94,815 | |||||
|
|
|
| |||||
Net increase (decrease) in Cash and Cash Equivalents before effect of exchange rate changes | 279,777 | (367,114 | ) | |||||
Effect of exchange rate changes on cash and cash equivalents | (21,032 | ) | (30,240 | ) | ||||
|
|
|
| |||||
Net increase (decrease) of Cash and Cash Equivalents | 258,745 | (397,354 | ) | |||||
Cash and cash equivalents, at the beginning of the period | 1,064,714 | 1,560,012 | ||||||
Cash and cash equivalents, at the end of the period | 1,323,459 | 1,162,658 | ||||||
|
|
|
|
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, 2021
Amounts in thousands of U.S. dollars, except as indicated
NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2021 AND 2020 AND AS OF DECEMBER 31, 2020
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 and wood products.
As of September 30, 2021, Arauco is controlled by Empresas Copec S.A., tax identification number 90,690,000-9, which owns 99,978048% 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 Mr. Roberto Angelini Rossi, tax identification number 5,625,652-0, and Mrs. Patricia Angelini Rossi, tax identification number 5,765,170-9.
Arauco’s Interim Consolidated Financial Statements were prepared on a going concern basis.
Presentation of Interim Consolidated Financial Statements
The Consolidated Financial Statements presented by Arauco are comprised by the following:
• | Interim Consolidated Statements of Financial Position as of September 30, 2021 and as of December 31, 2020. |
• | Interim Consolidated Statements of Profit or Loss for the periods ended September 30, 2021 and 2020. |
• | Interim Consolidated Statements of Comprehensive Income for the periods ended September 30, 2021 and 2020. |
• | Interim Consolidated Statements of Changes in Equity for the periods ended September 30, 2021 and 2020. |
• | Interim Consolidated Statements of Cash Flows for the periods ended September 30, 2021 and 2020. |
• | Explanatory disclosures (notes). |
12
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
Period Covered by the Interim Consolidated Financial Statements
Periods ended September 30, 2021 and 2020.
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. 659 on November 12, 2021.
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)
ThCLP$ - Thousands of Chilean Pesos
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 operating segment, 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.
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 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.$).
13
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
Summary of significant accounting policies
a) Basis for preparation of the interim consolidated financial statements
These 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 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.
The measurement of the fair value of the biological assets is determined using a discounted cash flow model. Our cash flow projections include significant judgments and assumptions relating to discount rates, estimated growth of the forests and sales margins. This valuation is performed on the basis of each identifiable farm block and for each type of tree. The main considerations used to calculate the valuation of forest plantations and a sensitivity analysis are presented in Note 20.
14
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
- 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.
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 interim consolidated financial statements from the date it gains control until the date when the entity ceases to control the subsidiary.
15
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
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 interim 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.
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, Mexican Pesos, Canadian Dollars, Chilean Pesos and Argentine 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 Vice-presidents of each segment.
Based on the aforementioned process, the Company has established reportable segments according to the following business units:
• | Pulp |
• | Wood products |
Refer to Note 24 for detailed financial information by reportable segment.
16
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
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 interim consolidated 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.
17
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
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 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.
18
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
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 interim consolidated statements of profit or loss. 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 selling expenses.
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.
19
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
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.
20
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
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 |
Arauco 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.
21
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
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 interim consolidated 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.
22
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
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.
23
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
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.
24
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
Goodwill recognized in subsidiaries Arauco Canada Ltd. and Arauco do Brasil 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 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. |
25
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
After the initial recognition date, Arauco, as lessee, recognizes its asset for right of use by applying the cost model, minus the accumulated depreciation and 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 date, 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 and are further disclosed in Note 8. Likewise, lease liabilities are presented in the Interim Consolidated Statement of Financial Position and further disclosed in Note 23.
IFRS 16 maintains substantially the accounting requirements of the lessor from IAS 17. Therefore, Arauco has continued to classify its leases as operational or financial, as the case may be.
Income from operating leases in which Arauco is the lessor are recognized on a straight-line basis during the term of the lease. Initial direct costs are added to the book value of the underlying asset and are recognized as expenses during the term of the lease on the same basis as the lease income. Leased assets are included within the statement of financial position, in property, plant and equipment. Arauco did not make adjustments with respect to assets that maintains as a lessor, as a result of IFRS 16 adoption.
When assets are leased under a financial lease, the present value of lease payments are recognized as financial accounts receivable. The difference between the gross receivable and the present value of such amount, is recognized as financial return on capital.
Arauco evaluates the economic nature of the contracts that grant the right to use certain assets, for the purposes of determining the existence of implied leases. In these cases, the Company separates, at the beginning of the contract and based on its relative reasonable values, payments and considerations associated with the lease, from the rest of the elements incorporated into the contract.
26
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
q) | Biological Assets |
IAS 41 requires that biological assets, such as standing trees, are measured at fair value less cost to sell in the interim 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 the fair value of the biological assets is determined using a discounted cash flow model. Our cash flow projections include significant judgments and assumptions relating to discount rates, estimated growth of the forests and sales margins. 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 statements of profit or loss.
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.
27
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
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 circumstances 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. Additionally, 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.
(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.
28
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
(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.
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 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.
On September 28, 2021, Arauco update the dividend policy of the Company, establishing that in respect of fiscal year 2021, it will be distributed among the shareholders an amount equivalent to the 40% of the cash income for such year capable of being distributed as dividends, excluding from the calculation of such cash income the extraordinary benefits that the Company will obtain, through its subsidiary Forestal Arauco S.A., for the sale of several real estate to Vista Hermosa Inversiones Forestales SpA, a transaction that was informed to the stock market through a Material Fact (Hecho Esencial). For the following fiscal years, it will be distributed to the shareholders an amount equivalent to the 40% of the cash income of each fiscal year, capable of being distributed as dividends. In any event, the Board of Directors will be able to distribute and pay interim dividends to the shareholders, as long as it is projected a year end with positive financial results and the availability of cash of the Company permit it so.
29
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
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.
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 the interim consolidated statement of profit or loss. An impairment loss recognized for goodwill is not reversed in subsequent periods.
30
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
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.
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.
31
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
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, 2021:
Amendments and improvements | Content | Mandatory application | ||
IFRS 9, IAS 39, IFRS 7, IFRS 4 y IFRS 16 | Reference interest rate reform (IBOR). These amendments provide specific simplifications regarding reference rate reform. The Phase 2 amendments address issues that arise from the implementation of the reforms, including the replacement of one benchmark with an alternative one. | January 1, 2021 | ||
IFRS 16 | Lease concessions As a result of the coronavirus (COVID-19) pandemic, rent concessions have been granted to lessees. In May 2020, the IASB published an amendment to IFRS 16 that provided an optional practical expedient for lessees from assessing whether a rent concession related to COVID-19 is a lease modification. On 31 March 2021, the IASB published an additional amendment to extend the date of the practical expedient from 30 June 2021 to 30 June 2022. Lessees can elect to account for such rent concessions in the same way as they would if they were not lease modifications. In many cases, this will result in accounting for the concession as variable lease payments in the period(s) in which the event or condition that triggers the reduced payment occurs. | January 1, 2021 |
The amendments above do not have an impact on Arauco Interim Consolidated Financial Statements during its initial application period.
32
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
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:
Amendments and improvements | Content | Mandatory application | ||
IFRS 10 y IAS 28-Amendments
| Asset sale or contribution between an investor and an associate or joint venture. | Indeterminate | ||
IAS 1 | Presentation of Financial Statements Clarifies that liabilities will be classified as current or non-current depending on the rights at the end of the reporting period. The amendment also clarifies what IAS 1 means when it refers to the ‘settlement’ of a liability.
| January 1, 2023 | ||
Reference to the Conceptual Framework - Amendments to IFRS 3
| Business combinations. Update a reference in IFRS 3 to the Conceptual Framework for Financial Reporting without changing the accounting requirements for business combinations. | January 1, 2022 | ||
IAS 16 Amendment | Properties, plant and equipments Prohibit a company from deducting from the cost of property, plant and equipment amounts received from selling items produced while the company is preparing the asset for its intended use. Instead, a company will recognise such sales proceeds and related cost in profit or loss.
| January 1, 2022 | ||
IAS 37 Amendment | Provisions, contingent liabilities and contingent Specify which costs a company includes when assessing whether a contract will be loss-making.
| January 1, 2022 | ||
Annual Improvements to IFRS Standards 2018–2020
| IFRS 9 Financial Instruments Addresses which fees should be included in the 10% test for derecognition of financial liabilities. | January 1, 2022 | ||
IFRS 16 Leases Amendment to example 13 to remove the illustration of the lessor’s payments for lease improvements.
| ||||
NIIF 1: First-time Adoption of International Financial Reporting Standards Allows entities that have valued their assets and liabilities at their book values in their parent company’s accounts to also value cumulative translation differences using the amounts reported by the parent company.
| ||||
IAS 41 Agriculture Elimination of the requirement for entities to exclude tax cash flows when measuring fair value under IAS 41.
| ||||
IAS 1 and IAS 8 | Presentation of financial statements’, on classification of liabilities clarify that liabilities are classified as either current or non-current, depending on the rights that exist at the end of the reporting period. Classification is unaffected by the expectations of the entity or events after the reporting date (for example, the receipt of a waiver or a breach of covenant). The amendment also clarifies what IAS 1 means when it refers to the ‘settlement’ of a liability.
To IAS 1, Practice statement 2 and IAS 8, aim to improve accounting policy disclosures and to help users of the financial statements to distinguish between changes in accounting estimates and changes in accounting policies.
| January 1, 2023 | ||
IAS 12 | Deferred tax related to assets and liabilities arising from a single transaction require companies to recognise deferred tax on transactions that, on initial recognition give rise to equal amounts of taxable and deduct able temporary differences. | January 1, 2023 |
33
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
Arauco estimates that the adoption of the standards, amendments and interpretations described above will not have a significant impact on Arauco’s Consolidated Financial Statements during its initial application period.
NOTE 2. ACCOUNTING POLICIES, CHANGES IN ACCOUNTING ESTIMATES
Changes to accounting policies
On January 1, 2021, we discontinued the reporting of our forestry operations as a business segment, and included those operations as part of the pulp segment. This is in line with Arauco’s current reality and with the way in which the management views the progress of the business. Thus, the new segments are: Pulp and and wood products, which demonstrates Arauco’s focus on its end customers.
The comparative information in the tables in Note 24 Reportable Segments has been restated as of December 31, 2020 and September 30, 2020 due to the merger of the pulp and forestry businesses. This reformulation of the Company’s segments did not produce changes in Arauco’s Consolidated Financial Statements (Statement of Financial Position, Statement of Income, Statement of Comprehensive Income, Statement of Changes in Equity, Statement of Cash Flows and Notes to the statements financial statements, except for the Note 24).
Changes to accounting estimates
As of September 30, 2021, there have been no changes in the methodologies for calculating the accounting estimates with respect to the 2020 financial year.
NOTE 3. DISCLOSURE OF OTHER INFORMATION
a) | Disclosure of information on Issued Capital |
Between April and May of 2021, a capital increase of ThU.S$ 200,000 which amounts to 3,250,975 shares was wholly subscribed and paid-in by the shareholders.
As of September 24, 2020, a capital increase of ThU.S.$ 250,000 which amounts to 4,063,720 shares was wholly subscribed and paid-in by the shareholders.
As of September 30, 2021, the shareholders composition according to the amount of shares owned is as follows:
Shareholders | % | |||
Empresas Copec S.A. | 99.97804761 | % | ||
Chilur S.A. | 0.02054047 | % | ||
Administradora Sintra Ltda. | 0.00132808 | % | ||
AntarChile S.A. | 0.00008384 | % | ||
100.00000000 | % |
At the date of these interim consolidated financial statements the share capital of Arauco is ThU.S.$ 803,618.
100% of Capital corresponds to ordinary shares.
34
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
09-30-2021 | 12-31-2020 | |||
Description of Ordinary Capital Share Types | 100% of Capital corresponds to ordinary shares | |||
Number of Authorized Shares by Type of Capital in Ordinary Shares | 120,474,350 | 117,223,375 | ||
Nominal Value of Shares by Type of Capital in Ordinary Shares | U.S.$ 6.6704 per share | U.S.$ 5.1493 per share | ||
Amount of Capital in Shares by Type of Ordinary Shares that Constitute Capital | ThU.S.$ 803,618 | ThU.S.$ 603,618 | ||
09-30-2021 | 12-31-2020 | |||
Number of Shares Issued and Fully Paid by Type of Capital in Ordinary Shares | 120,474,350 | 117,223,375 |
b) | Dividends paid |
As of September 30, 2021 and as of December 31, 2020, no dividends were paid.
In 2021, Arauco update the dividend policy of the Company, establishing that in respect of fiscal year 2021, it will be distributed among the shareholders an amount equivalent to the 40% of the cash income for such year capable of being distributed as dividends, excluding from the calculation of such cash income the extraordinary benefits that the Company will obtain, through its subsidiary Forestal Arauco S.A., for the sale of several real estate to Vista Hermosa Inversiones Forestales SpA.
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.
35
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
d) | Other items in the 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, 2021 and 2020 are as follows:
January - September | July - September | |||||||||||||||
2021 ThU.S.$ | 2020 ThU.S.$ | 2021 ThU.S.$ | 2020 ThU.S.$ | |||||||||||||
Classes of Other Income | ||||||||||||||||
Other Income, Total | 405,568 | 175,623 | 285,192 | 52,779 | ||||||||||||
Gain from changes in fair value of biological assets (note 20) | 124,531 | 130,004 | 41,451 | 41,861 | ||||||||||||
Net income from insurance compensation | 847 | 2,378 | 241 | 272 | ||||||||||||
Revenue from export promotion | 1,134 | 718 | 392 | 210 | ||||||||||||
Lease income | 1,177 | 1,396 | 452 | 612 | ||||||||||||
Gain on sales of assets | 237,245 | 3,015 | 233,597 | 799 | ||||||||||||
Access easement | 295 | 411 | 134 | 376 | ||||||||||||
Recovery of tax credits | 6 | 21,133 | — | — | ||||||||||||
Compensations received | 7,018 | 964 | — | 14 | ||||||||||||
Gain on sales of associates | 20,381 | — | — | — | ||||||||||||
Other operating results | 12,934 | 15,604 | 8,925 | 8,635 | ||||||||||||
Classes of Other Expenses by activity | ||||||||||||||||
Total of Other Expenses by activity | (123,473 | ) | (141,426 | ) | (53,017 | ) | (33,132 | ) | ||||||||
Provision Legal expenses | (7,115 | ) | (3,770 | ) | (943 | ) | (951 | ) | ||||||||
Impairment provision for property, plant and equipment and others | (42,812 | ) | (53,364 | ) | (30,980 | ) | (841 | ) | ||||||||
Operating expenses related to staff restructuring or from plants stoppage or closed | (4,941 | ) | (23,749 | ) | (1,328 | ) | (2,679 | ) | ||||||||
Expenses related to projects | (16,206 | ) | (10,755 | ) | (4,809 | ) | (3,980 | ) | ||||||||
Loss of asset sales | (7,579 | ) | (7,257 | ) | (4,377 | ) | (4,047 | ) | ||||||||
Loss and repair of assets | (692 | ) | (5,213 | ) | (198 | ) | (1,058 | ) | ||||||||
Loss of forest due to fires | (21,669 | ) | (19,183 | ) | (4,166 | ) | (13,986 | ) | ||||||||
Other Taxes | (13,668 | ) | (12,128 | ) | (3,657 | ) | (3,608 | ) | ||||||||
Research and development expenses | (2,879 | ) | (2,093 | ) | (842 | ) | (815 | ) | ||||||||
Fines, readjustments and interests | (189 | ) | (441 | ) | (96 | ) | 236 | |||||||||
Loss on sale of permanent investments | (431 | ) | — | — | — | |||||||||||
Loss of tax credits | (396 | ) | — | (141 | ) | — | ||||||||||
Other expenses | (4,896 | ) | (3,473 | ) | (1,480 | ) | (1,403 | ) | ||||||||
Classes of financing income | ||||||||||||||||
Financing income, total | 22,612 | 23,683 | 8,178 | 4,164 | ||||||||||||
Financial income from mutual funds - term deposits | 21,071 | 11,246 | 7,866 | 3,179 | ||||||||||||
Financial income resulting from swap - forward instruments | 39 | 835 | — | 168 | ||||||||||||
Other financial income | 1,502 | 11,602 | 312 | 817 | ||||||||||||
Classes of financing costs | ||||||||||||||||
Financing costs, Total | (170,443 | ) | (202,099 | ) | (52,263 | ) | (64,395 | ) | ||||||||
Interest expense, Banks loans | (17,701 | ) | (22,549 | ) | (7,029 | ) | (6,774 | ) | ||||||||
Interest expense, Bonds | (103,068 | ) | (129,119 | ) | (29,090 | ) | (41,427 | ) | ||||||||
Interest expense, other financial instruments | (17,776 | ) | (24,830 | ) | (6,813 | ) | (7,459 | ) | ||||||||
Interest expence for right-of-use | (6,294 | ) | (7,129 | ) | (1,882 | ) | (2,299 | ) | ||||||||
Other financial costs | (25,604 | ) | (18,472 | ) | (7,449 | ) | (6,436 | ) | ||||||||
Share of profit (loss) of associates and joint ventures accounted for using equity method | ||||||||||||||||
Total | 31,486 | 818 | 20,270 | 1,306 | ||||||||||||
Investments in associates | 389 | 4,532 | 250 | 902 | ||||||||||||
Joint ventures | 31,097 | (3,714 | ) | 20,020 | 404 |
36
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
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 | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Cost of sales (*) | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | ||||||||||||
Timber | 569,827 | 606,919 | 159,780 | 216,527 | ||||||||||||
Forestry labor costs and other services | 412,113 | 338,396 | 155,941 | 122,921 | ||||||||||||
Depreciation and amortization | 300,318 | 300,352 | 96,061 | 101,188 | ||||||||||||
Depreciation for right of use | 32,124 | 44,019 | 10,217 | 13,933 | ||||||||||||
Maintenance costs | 195,724 | 167,418 | 68,055 | 54,637 | ||||||||||||
Chemical costs | 389,615 | 328,163 | 144,127 | 110,320 | ||||||||||||
Sawmill Services | 79,701 | 72,307 | 26,044 | 22,859 | ||||||||||||
Other Raw Materials | 182,254 | 159,561 | 72,673 | 59,962 | ||||||||||||
Other Indirect costs | 93,540 | 85,818 | 34,994 | 30,379 | ||||||||||||
Energy and fuel | 142,540 | 127,269 | 56,848 | 43,541 | ||||||||||||
Cost of electricity | 30,284 | 24,477 | 8,202 | 7,336 | ||||||||||||
Staff expenses | 280,346 | 256,765 | 90,487 | 84,247 | ||||||||||||
Total | 2,708,386 | 2,511,464 | 923,429 | 867,850 | ||||||||||||
|
|
|
|
|
|
|
|
(*) | Total amount is comprised of the cost of inventory sales for ThU.S.$ 2,631,561 (ThU.S.$ 2,440,006 as of September 30, 2020) and the cost of rendering services for ThU.S.$ 76,825 (ThU.S.$ 71,458 as of September 30, 2020). |
January – September | July – September | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Distribution cost | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | ||||||||||||
Selling costs | 27,764 | 27,644 | 10,109 | 9,205 | ||||||||||||
Commissions | 10,635 | 10,003 | 3,438 | 3,607 | ||||||||||||
Insurance | 2,911 | 2,846 | 937 | 646 | ||||||||||||
Provision for doubtful accounts | 519 | 1,063 | 219 | 426 | ||||||||||||
Other selling costs | 13,699 | 13,732 | 5,515 | 4,526 | ||||||||||||
Shipping and freight costs | 458,693 | 362,182 | 172,278 | 120,376 | ||||||||||||
Port services | 37,493 | 29,673 | 13,946 | 11,141 | ||||||||||||
Freights | 388,068 | 298,588 | 146,736 | 97,099 | ||||||||||||
Depreciation for right of use | 1,813 | 1,238 | 602 | 413 | ||||||||||||
Other shipping and freight costs (internment, warehousing, stowage, customs and other costs) | 31,319 | 32,683 | 10,994 | 11,723 | ||||||||||||
Total | 486,457 | 389,826 | 182,387 | 129,581 | ||||||||||||
|
|
|
|
|
|
|
|
January – September | July – September | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Administrative expenses | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | ||||||||||||
Wages and salaries | 182,074 | 157,236 | 59,212 | 52,967 | ||||||||||||
Marketing, advertising, promotion and publications expenses | 9,213 | 6,745 | 3,241 | 1,781 | ||||||||||||
Insurances | 17,909 | 17,885 | 6,105 | 7,082 | ||||||||||||
Depreciation and amortization | 27,689 | 24,984 | 9,652 | 8,753 | ||||||||||||
Depreciation for right of use | 5,102 | 6,160 | 1,631 | 1,993 | ||||||||||||
Computer services | 24,800 | 24,167 | 6,500 | 7,255 | ||||||||||||
Lease rentals (offices, other property and vehicles) | 4,765 | 3,904 | 1,539 | 843 | ||||||||||||
Donations, contributions, scholarships | 4,616 | 9,647 | 1,553 | 896 | ||||||||||||
Fees (legal and technical advisors) | 28,657 | 27,293 | 10,441 | 9,085 | ||||||||||||
Property taxes, city permits and rights | 19,035 | 14,455 | 6,322 | 4,968 | ||||||||||||
Cleaning services, security services and transportation | 25,410 | 19,745 | 8,433 | 8,450 | ||||||||||||
Third-party variable services (maneuvers, logistics) | 32,284 | 27,425 | 10,357 | 9,148 | ||||||||||||
Basic services (electricity, telephone) | 15,264 | 5,743 | 3,705 | 2,145 | ||||||||||||
Maintenance and repair | 5,802 | 4,228 | 2,088 | 1,369 | ||||||||||||
Seminars, courses, training materials | 1,927 | 1,232 | 843 | 367 | ||||||||||||
Travels, clothing and safety equipment, environmental expenses, audits and others | 20,433 | 25,547 | 6,203 | 5,566 | ||||||||||||
Total | 424,980 | 376,396 | 137,825 | 122,668 | ||||||||||||
|
|
|
|
|
|
|
|
37
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
e) | Auditor Fees and Number of Employees |
Auditors fees | 09-30-2021 ThU.S.$ | 09-30-2020 ThU.S.$ | ||||||
Audit services | 1,747 | 1,815 | ||||||
Other services | ||||||||
Tax services | 616 | 865 | ||||||
Others | 100 | 183 | ||||||
TOTAL | 2,463 | 2,863 | ||||||
|
|
|
| |||||
Number of employees | N° |
| ||||||
17,551 | 18,119 |
NOTE 4. INVENTORIES
Components of Inventory | 09-30-2021 ThU.S.$ | 12-31-2020 ThU.S.$ | ||||||
Raw materials | 77,163 | 83,267 | ||||||
Production supplies | 144,673 | 129,065 | ||||||
Work in progress | 56,233 | 64,449 | ||||||
Finished goods | 611,573 | 460,419 | ||||||
Spare Parts | 191,520 | 201,079 | ||||||
Total Inventories | 1,081,162 | 938,279 | ||||||
|
|
|
|
Inventories recognized as cost of sales as of September 30, 2021 were ThU.S.$ 2,631,561 (ThU.S.$ 2,440,006 as of September 30, 2020).
In order to have inventories recorded at net realizable value as of September 30, 2021, a net decrease of inventories was recognized associated with an higher provision of obsolescence of ThU.S.$ 24,410 (decrease of ThU.S.$ 18,834 as of September 30, 2020). As of September 30, 2021, the amount of obsolescence provision is ThU.S.$ 56,010 (ThU.S.$ 31,600 as of December 31, 2020).
As of September 30, 2021, there were inventory write-offs of ThU.S.$ 635 (ThU.S.$ 1,321 as of September 30, 2020) which are presented in the interim consolidated statements of profit or loss within Cost of sales.
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, no inventories were pledged as security.
38
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
NOTE 5. 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 | 09-30-2021 ThU.S.$ | 12-31-2020 ThU.S.$ | ||||||
Cash on hand | 124 | 99 | ||||||
Bank checking account balances | 651,464 | 357,354 | ||||||
Time deposits | 544,030 | 507,519 | ||||||
Mutual funds | 127,841 | 199,742 | ||||||
Total | 1,323,459 | 1,064,714 | ||||||
|
|
|
|
The risk classification of the Company’s mutual funds as of September 30, 2021 and as of December 31, 2020 is shown below.
09-30-2021 ThU.S.$ | 12-31-2020 ThU.S.$ | |||||||
AAAfm | 60,139 | 137,534 | ||||||
No classification | 67,702 | 62,208 | ||||||
Total Mutual Funds | 127,841 | 199,742 | ||||||
|
|
|
|
39
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
Changes in Financial Liabilities
09-30-2021 | ||||||||||||||||||
Borrowings from banks | Hedging liabilities | Bonds and promissory notes | Other financial liabilities, Total | |||||||||||||||
ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | |||||||||||||||
Opening balance January 1 | 1,274,260 | 39,660 | 4,707,944 | 6,021,864 | ||||||||||||||
Cash flows | (+) Borrowings obtained | 56,184 | — | — | 56,184 | |||||||||||||
(-) Borrowings paid | (278,661 | ) | 128 | (26,847 | ) | (305,380 | ) | |||||||||||
(-) Commissions paid | (1,945 | ) | — | — | (1,945 | ) | ||||||||||||
(-) Interest paid | (9,188 | ) | (11,415 | ) | (140,092 | ) | (160,695 | ) | ||||||||||
(+) Accrued interest | 10,217 | 10,034 | 151,505 | 171,756 | ||||||||||||||
(+/-) Inflation adjustment | (33,043 | ) | — | (110,627 | ) | (143,670 | ) | |||||||||||
(+/-) Changes in fair value | — | 274,463 | — | 274,463 | ||||||||||||||
(+/-) Other non-cash movements | 3,342 | — | 6,063 | 9,405 | ||||||||||||||
Closing balance | 1,021,166 | 312,870 | 4,587,946 | 5,921,982 | ||||||||||||||
|
|
|
|
|
|
|
|
12-31-2020 | ||||||||||||||||||
Borrowings from banks | Hedging liabilities | Bonds and promissory notes | Other financial liabilities, Total | |||||||||||||||
ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | |||||||||||||||
Opening balance January 1 | 947,022 | 134,275 | 4,831,743 | 5,913,040 | ||||||||||||||
Cash flows | (+) Borrowings obtained | 412,077 | — | — | 412,077 | |||||||||||||
(-) Borrowings paid | (257,551 | ) | (37,127 | ) | (225,796 | ) | (520,474 | ) | ||||||||||
(-) Commissions paid | (9,113 | ) | — | — | (9,113 | ) | ||||||||||||
(-) Interest paid | (29,515 | ) | (32,189 | ) | (194,512 | ) | (256,216 | ) | ||||||||||
(+) Accrued interest | 26,174 | 33,613 | 204,678 | 264,465 | ||||||||||||||
(+/-) Inflation adjustment | 51,510 | — | 83,809 | 135,319 | ||||||||||||||
(+/-) Changes in fair value | — | (58,898 | ) | — | (58,898 | ) | ||||||||||||
(+/-) Other non-cash movements | 133,656 | (14 | ) | 8,022 | 141,664 | |||||||||||||
Closing balance | 1,274,260 | 39,660 | 4,707,944 | 6,021,864 | ||||||||||||||
|
|
|
|
|
|
|
|
Lease liabilities | ||||||||||
09-30-2021 | 12-31-2020 | |||||||||
ThU.S.$ | ThU.S.$ | |||||||||
Opening balance January 1 | 211,755 | 271,025 | ||||||||
Cash flows | (-) Borrowings paid | (52,600 | ) | (75,233 | ) | |||||
(-) Interest paid | (6,883 | ) | (9,428 | ) | ||||||
(+) Accrued interest | 7,024 | 10,021 | ||||||||
(+/-) Inflation adjustment | (12,544 | ) | 4,394 | |||||||
(+) Increase due to new leases liabilities | 32,933 | 16,760 | ||||||||
(+/-) Other movements | (2,057 | ) | (5,784 | ) | ||||||
Closing balance | 177,628 | 211,755 | ||||||||
|
|
|
|
40
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
NOTE 6. INCOME TAXES
The tax rates applicable in the countries in which Arauco operates are 27% in Chile, 35% in Argentina and Mexico, 34% in Brazil, 25% in Uruguay and 21% in the United States (federal tax).
In 2021, Argentinian Republic published in the Official Gazette of Argentina the law No. 27,630, which replaced the fixed rate paid by Argentine companies on their corporate income tax periods starting in 2021. It provides a progressive scale of rates, where a 25% rate will be applied to companies with a net taxable income of up to 5,000,000 Argentine pesos (AR$) (approximately ThU.S.$ 51 as of September 30, 2021), a 30% rate will be applied to companies with a net taxable income ranging between AR$ 5,000,000 and AR$ 50,000,000 (approximately ThU.S.$ 506 as of September 30, 2021), and a 35% rate will be applied to companies with a net taxable incomes surpassing AR$ 50,000,000. This new regulation generated a loss of ThU.S.$ 49,000 in Arauco Argentina S.A. in income tax. The rate applied to Arauco Argentina S.A. in 2020 was 30%.
41
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
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:
09-30-2021 | 12-31-2020 | |||||||
Deferred Tax Assets | ThU.S.$ | ThU.S.$ | ||||||
Deferred tax Assets relating to Provisions | 4,707 | 5,042 | ||||||
Deferred tax Assets relating to Accrued Liabilities | 7,941 | 8,107 | ||||||
Deferred tax Assets relating to Post-Employment benefits | 19,827 | 22,026 | ||||||
Deferred tax Assets relating to Property, Plant and equipment | 31,972 | 24,397 | ||||||
Deferred tax Assets relating to Impairment provision | 9,025 | 14,193 | ||||||
Deferred tax Assets relating to Financial Instruments | 120,347 | 79,765 | ||||||
Deferred tax Assets relating to Tax Loss Carryforward | 145,649 | 126,405 | ||||||
Deferred tax Assets relating to Inventories | 15,800 | 7,964 | ||||||
Deferred tax Assets relating to Provisions for Income | 23,098 | 7,905 | ||||||
Deferred tax Assets relating to Allowance for Doubtful Accounts | 2,140 | 2,427 | ||||||
Deferred tax Assets relating to Intangible revaluation | 2,825 | 3,713 | ||||||
Deferred tax Assets relating to tax credits | 12,267 | 20,898 | ||||||
Deferred tax Assets relating to Other Deductible Temporary Differences | 28,515 | 20,018 | ||||||
Total Deferred Tax Assets | 424,113 | 342,860 | ||||||
|
|
|
| |||||
Offsetting presentation | (418,866 | ) | (336,819 | ) | ||||
|
|
|
| |||||
Net Effect | 5,247 | 6,041 | ||||||
|
|
|
|
Certain subsidiaries of Arauco mainly in Chile, Brazil, Argentina and USA, as of the date of these interim consolidated financial statements, present tax losses for which we record as deferred tax assets, given our the projection of future profits, will allow the recovery of these assets. The total amount of these tax losses is ThU.S.$ 865,886 (ThU.S.$ 622,621 at December 31, 2020).
In addition, as of the closing date of these interim consolidated financial statements there are ThU.S.$ 145,723 (ThU.S.$ 152,898 at December 31, 2020) of non-recoverable tax losses from subsidiaries in USA and from joint operations, 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:
09-30-2021 | 12-31-2020 | |||||||
Deferred Tax Liabilities | ThU.S.$ | ThU.S.$ | ||||||
Deferred tax Liabilities relating to Property, Plant and Equipment | 1,201,489 | 1,020,282 | ||||||
Deferred tax Liabilities relating to Financial Instruments | 25,360 | 26,755 | ||||||
Deferred tax Liabilities relating to Biological Assets | 634,773 | 644,348 | ||||||
Deferred tax Liabilities relating to Inventory | 49,467 | 32,567 | ||||||
Deferred tax Liabilities relating to Prepaid Expenses | 39,403 | 42,319 | ||||||
Deferred tax Liabilities relating to Intangible | 13,522 | 14,826 | ||||||
Deferred tax Liabilities relating to Other Taxable Temporary Differences | 19,311 | 19,608 | ||||||
Total Deferred Tax Liabilities | 1,983,325 | 1,800,705 | ||||||
|
|
|
| |||||
Offsetting presentation | (418,866 | ) | (336,819 | ) | ||||
|
|
|
| |||||
Net Effect | 1,564,459 | 1,463,886 | ||||||
|
|
|
|
The effect of this period in current and deferred tax liabilities related to financial hedging instruments corresponds to a credit of ThU.S.$ 41,546 as of September 30, 2021 (credit of ThU.S.$ 17,589 as of September 30, 2020), which is presented net in Reserves for Cash Flow Hedges in the interim Consolidated Statement of Changes in Equity.
42
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
Reconciliation of deferred tax assets and liabilities
Opening Balance 01-01-2021 | Deferred tax Income (Expenses) | Deferred tax of items charged to other comprehensive income | Decrease through loss of control in subsidiary | Increase (decrease) Net exchange differences | Closing balance 09-30-2021 | |||||||||||||||||||
Deferred Tax Assets | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S$ | ||||||||||||||||||
Deferred tax Assets relating to Provisions | 5,042 | (293 | ) | — | — | (42 | ) | 4,707 | ||||||||||||||||
Deferred tax Assets relating to Accrued Liabilities | 8,107 | (133 | ) | — | (24 | ) | (9 | ) | 7,941 | |||||||||||||||
Deferred tax Assets relating to Post-Employment benefits | 22,026 | (2,035 | ) | (95 | ) | (56 | ) | (13 | ) | 19,827 | ||||||||||||||
Deferred tax Assets relating to Property, Plant and equipment | 24,397 | 7,575 | — | — | — | 31,972 | ||||||||||||||||||
Deferred tax Assets relating to Impairment provision | 14,193 | (4,860 | ) | — | — | (308 | ) | 9,025 | ||||||||||||||||
Deferred tax Assets relating to Financial Instruments | 79,765 | (849 | ) | 41,652 | — | (221 | ) | 120,347 | ||||||||||||||||
Deferred tax Assets relating to Tax Loss Carryforward | 126,405 | 20,468 | — | (207 | ) | (1,017 | ) | 145,649 | ||||||||||||||||
Deferred tax Assets relating to Inventories | 7,964 | 7,855 | — | — | (19 | ) | 15,800 | |||||||||||||||||
Deferred tax Assets relating to Provisions for Income | 7,905 | 15,203 | — | — | (10 | ) | 23,098 | |||||||||||||||||
Deferred tax Assets relating to Allowance for Doubtful Accounts | 2,427 | (281 | ) | — | — | (6 | ) | 2,140 | ||||||||||||||||
Deferred tax Assets relating to Intangible revaluation | 3,713 | (749 | ) | — | — | (139 | ) | 2,825 | ||||||||||||||||
Deferred tax Assets relating to tax credits | 20,898 | (8,631 | ) | — | — | — | 12,267 | |||||||||||||||||
Deferred tax Assets relating to Other Deductible Temporary Differences | 20,018 | 8,733 | — | 4 | (240 | ) | 28,515 | |||||||||||||||||
Total Deferred Tax Assets | 342,860 | 42,003 | 41,557 | (283 | ) | (2,024 | ) | 424,113 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Opening Balance 01- 01-2021 | Deferred tax (Income) Expenses | Deferred tax of items charged to other comprehensive income | Decrease through loss of control in subsidiary | Increase (decrease) | Closing balance 09- 30-2021 | |||||||||||||||||||
Deferred Tax Liabilities | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S$ | ||||||||||||||||||
Deferred tax Liabilities relating to Property, Plant and Equipment | 1,020,282 | 183,364 | — | (121 | ) | (2,036 | ) | 1,201,489 | ||||||||||||||||
Deferred tax Liabilities relating to Financial Instruments | 26,755 | (1,501 | ) | 106 | — | — | 25,360 | |||||||||||||||||
Deferred tax Liabilities relating to Biological Assets | 644,348 | (3,740 | ) | — | (2,946 | ) | (2,889 | ) | 634,773 | |||||||||||||||
Deferred tax Liabilities relating to Inventory | 32,567 | 18,263 | — | (1,395 | ) | 32 | 49,467 | |||||||||||||||||
Deferred tax Liabilities relating to Prepaid Expenses | 42,319 | (2,913 | ) | — | — | (3 | ) | 39,403 | ||||||||||||||||
Deferred tax Liabilities relating to Intangible | 14,826 | (1,065 | ) | — | — | (239 | ) | 13,522 | ||||||||||||||||
Deferred tax Liabilities relating to Other Taxable Temporary Differences | 19,608 | 187 | — | (179 | ) | (305 | ) | 19,311 | ||||||||||||||||
Total Deferred Tax Liabilities | 1,800,705 | 192,595 | 106 | (4,641 | ) | (5,440 | ) | 1,983,325 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Opening Balance 01-01-2020 | Deferred tax Income (Expenses) | Deferred tax of items charged to other comprehensive income | Increase (decrease) Net exchange differences | Closing balance 12-31-2020 | ||||||||||||||||
Deferred Tax Assets | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S$ | |||||||||||||||
Deferred tax Assets relating to Provisions | 5,749 | (267 | ) | — | (440 | ) | 5,042 | |||||||||||||
Deferred tax Assets relating to Accrued Liabilities | 7,182 | 937 | — | (12 | ) | 8,107 | ||||||||||||||
Deferred tax Assets relating to Post-Employment benefits | 20,378 | 1,598 | 68 | (18 | ) | 22,026 | ||||||||||||||
Deferred tax Assets relating to Property, Plant and equipment | 16,609 | 7,788 | — | — | 24,397 | |||||||||||||||
Deferred tax Assets relating to Impairment provision | 20,169 | (4,598 | ) | — | (1,378 | ) | 14,193 | |||||||||||||
Deferred tax Assets relating to Financial Instruments | 68,390 | (1,641 | ) | 13,685 | (669 | ) | 79,765 | |||||||||||||
Deferred tax Assets relating to Tax Loss Carryforward | 133,221 | 2,605 | — | (9,421 | ) | 126,405 | ||||||||||||||
Deferred tax Assets relating to Inventories | 12,460 | (4,363 | ) | — | (133 | ) | 7,964 | |||||||||||||
Deferred tax Assets relating to Provisions for Income | 6,631 | 1,295 | — | (21 | ) | 7,905 | ||||||||||||||
Deferred tax Assets relating to Allowance for Doubtful Accounts | 4,349 | (1,545 | ) | — | (377 | ) | 2,427 | |||||||||||||
Deferred tax Assets relating to Intangible revaluation | 6,044 | (1,042 | ) | — | (1,289 | ) | 3,713 | |||||||||||||
Deferred tax Assets relating to tax credits | 19,460 | 1,438 | — | — | 20,898 | |||||||||||||||
Deferred tax Assets relating to Other Deductible Temporary Differences | 16,161 | 5,096 | — | (1,239 | ) | 20,018 | ||||||||||||||
Total Deferred Tax Assets | 336,803 | 7,301 | 13,753 | (14,997 | ) | 342,860 | ||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Opening Balance 01-01-2020 | Deferred tax (Income) Expenses | Deferred tax of items charged to other comprehensive income | Increase (decrease) | Closing balance 12- 31-2020 | ||||||||||||||||
Deferred Tax Liabilities | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S$ | |||||||||||||||
Deferred tax Liabilities relating to Property, Plant and Equipment | 900,415 | 128,933 | — | (9,066 | ) | 1,020,282 | ||||||||||||||
Deferred tax Liabilities relating to Financial Instruments | 25,630 | 986 | 139 | — | 26,755 | |||||||||||||||
Deferred tax Liabilities relating to Biological Assets | 642,221 | 20,239 | — | (18,112 | ) | 644,348 | ||||||||||||||
Deferred tax Liabilities relating to Inventory | 38,251 | (5,711 | ) | — | 27 | 32,567 | ||||||||||||||
Deferred tax Liabilities relating to Prepaid Expenses | 41,338 | 989 | — | (8 | ) | 42,319 | ||||||||||||||
Deferred tax Liabilities relating to Intangible | 17,942 | (1,118 | ) | — | (1,998 | ) | 14,826 | |||||||||||||
Deferred tax Liabilities relating to Other Taxable Temporary Differences | 25,126 | (2,846 | ) | — | (2,672 | ) | 19,608 | |||||||||||||
Total Deferred Tax Liabilities | 1,690,923 | 141,472 | 139 | (31,829 | ) | 1,800,705 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
43
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
Temporary Differences
The following tables summarize the deductible and taxable temporary differences:
09-30-2021 | 12-31-2020 | |||||||||||||||
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 | 278,464 | — | 216,455 | — | ||||||||||||
Deferred Tax Assets - Tax loss carryforward | 145,649 | — | 126,405 | — | ||||||||||||
Deferred Tax Liabilities | — | 1,983,325 | — | 1,800,705 | ||||||||||||
Total | 424,113 | 1,983,325 | 342,860 | 1,800,705 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
January - September | July - September | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Detail of Temporary Difference Income and Loss Amounts | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | ||||||||||||
Deferred Tax Assets | 21,535 | 17,855 | 17,771 | 3,108 | ||||||||||||
Deferred Tax Assets - Tax loss carryforward | 20,468 | 51,081 | (77,473 | ) | 19,973 | |||||||||||
Deferred Tax Liabilities | (192,595 | ) | (20,541 | ) | (27,355 | ) | (6,844 | ) | ||||||||
Total | (150,592 | ) | 48,395 | (87,057 | ) | 16,237 | ||||||||||
|
|
|
|
|
|
|
|
Income Tax Expense
Income tax expense consists of the following:
January – September | July - September | |||||||||||||||
Income Tax composition | 2021 | 2020 | 2021 | 2020 | ||||||||||||
ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | |||||||||||||
Current income tax expense | (180,887 | ) | (41,271 | ) | (79,331 | ) | (36,534 | ) | ||||||||
Tax benefit from tax credits, used to reduce current tax expense | 5,026 | 3,552 | — | — | ||||||||||||
Prior period current income tax adjustments | (2,788 | ) | 1,226 | (59 | ) | (76 | ) | |||||||||
Other current benefit tax (expenses) | (5,865 | ) | (4,176 | ) | (2,653 | ) | (1,012 | ) | ||||||||
Current Tax Expense, Net | (184,514 | ) | (40,669 | ) | (82,043 | ) | (37,622 | ) | ||||||||
Deferred tax expense relating to origination and reversal of temporary differences | (171,060 | ) | (2,686 | ) | (9,584 | ) | (3,736 | ) | ||||||||
Tax benefit arising from tax credits used to reduce deferred tax expense | 20,468 | 51,081 | (77,473 | ) | 19,973 | |||||||||||
Total deferred Tax benefit (expense), Net | (150,592 | ) | 48,395 | (87,057 | ) | 16,237 | ||||||||||
Income Tax benefit (expense), Total | (335,106 | ) | 7,726 | (169,100 | ) | (21,385 | ) | |||||||||
|
|
|
|
|
|
|
|
The following table presents the current income tax expense detailed by foreign and domestic (Chile) companies at September 30, 2021 and 2020:
January – September | July - September | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | |||||||||||||
Foreign current income tax expense | (93,184 | ) | 2,132 | (39,904 | ) | (11,197 | ) | |||||||||
Domestic current income tax expense | (91,330 | ) | (42,801 | ) | (42,139 | ) | (26,425 | ) | ||||||||
Total current income tax expense | (184,514 | ) | (40,669 | ) | (82,043 | ) | (37,622 | ) | ||||||||
Foreign deferred tax benefit (expense) | (53,254 | ) | (14,907 | ) | (3,266 | ) | (325 | ) | ||||||||
Domestic deferred tax benefit (expense) | (97,338 | ) | 63,302 | (83,791 | ) | 16,562 | ||||||||||
Total deferred tax benefit (expense) | (150,592 | ) | 48,395 | (87,057 | ) | 16,237 | ||||||||||
Total income tax benefit (expense) | (335,106 | ) | 7,726 | (169,100 | ) | (21,385 | ) | |||||||||
|
|
|
|
|
|
|
|
44
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
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 | 2021 | 2020 | 2021 | 2020 | ||||||||||||
ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | |||||||||||||
Statutory domestic (Chile) income tax rate | 27.0 | % | 27.0 | % | 27.0 | % | 27.0 | % | ||||||||
Tax Expense at statutory tax rate | (310,613 | ) | 15,476 | (183,769 | ) | (15,508 | ) | |||||||||
Tax effect of foreign tax rates | (7,829 | ) | (2,061 | ) | (4,183 | ) | (420 | ) | ||||||||
Tax effect of revenues exempt from taxation | 43,652 | 3,720 | 17,714 | 1,324 | ||||||||||||
Tax effect of not deductible expenses | (16,853 | ) | (13,069 | ) | (3,109 | ) | (9,420 | ) | ||||||||
Tax rate effect of previously unrecognized tax loss | — | — | — | (11,066 | ) | |||||||||||
Tax rate effect of previously unrecognized tax benefits in P&L | — | 14,301 | — | 14,301 | ||||||||||||
Tax effect of a new evaluation of deferred tax assets | 8,993 | (1,787 | ) | 4,539 | (1,009 | ) | ||||||||||
Tax effect of changes in tax rates | (45,980 | ) | — | (886 | ) | — | ||||||||||
Tax Effect of tax provided in excess in prior periods | (2,788 | ) | 1,226 | (59 | ) | (76 | ) | |||||||||
Other tax rate effects | (3,688 | ) | (10,080 | ) | 653 | 489 | ||||||||||
Total adjustments to tax expense at applicable tax rate | (24,493 | ) | (7,750 | ) | 14,669 | (5,877 | ) | |||||||||
Tax benefit (expense) at effective tax rate | (335,106 | ) | 7,726 | (169,100 | ) | (21,385 | ) | |||||||||
|
|
|
|
|
|
|
|
Current tax assets and liabilities
The current tax assets and liabilities balances are as follow:
Current tax Assets | 09-30-2021 ThU.S.$ | 12-31-2020 ThU.S.$ | ||||||
Monthly Provisional Payments (MPP) | 415 | 17,540 | ||||||
Income tax receivable | 94,876 | 298,093 | ||||||
Fixed assets tax credits | — | 10 | ||||||
Provision tax income | (2,038 | ) | (928 | ) | ||||
Other tax receivables | 11,540 | 6,015 | ||||||
Total | 104,793 | 320,730 | ||||||
|
|
|
| |||||
Current tax Liabilities | 09-30-2021 ThU.S.$ | 12-31-2020 ThU.S.$ | ||||||
Provision tax income (First category) | 145,341 | 81,368 | ||||||
Monthly Provisional Payments (MPP) | (69,611 | ) | (43,232 | ) | ||||
Other tax payables | 18,578 | 6,536 | ||||||
Total | 94,308 | 44,672 | ||||||
|
|
|
|
45
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
NOTE 7. PROPERTY, PLANT AND EQUIPMENT
Property, Plant and Equipment, Net | 09-30-2 021 ThU.S.$ | 12-31-2020 ThU.S.$ | ||||||
Construction work in progress | 2,570,372 | 1,944,578 | ||||||
Land | 884,846 | 930,372 | ||||||
Buildings | 2,190,785 | 2,248,784 | ||||||
Plant and equipment | 2,937,121 | 3,026,136 | ||||||
Information technology equipment | 23,981 | 26,166 | ||||||
Fixtures and fittings | 13,549 | 16,627 | ||||||
Motor vehicles | 13,872 | 15,055 | ||||||
Other property, plant and equipment | 115,105 | 117,586 | ||||||
Total Net | 8,749,631 | 8,325,304 | ||||||
|
|
|
| |||||
Property, Plant and Equipment, Gross | ||||||||
Construction work in progress | 2,570,372 | 1,944,578 | ||||||
Land | 884,846 | 930,372 | ||||||
Buildings | 4,462,124 | 4,420,293 | ||||||
Plant and equipment | 7,094,418 | 7,027,942 | ||||||
Information technology equipment | 104,401 | 102,632 | ||||||
Fixtures and fittings | 49,263 | 50,209 | ||||||
Motor vehicles | 59,605 | 59,515 | ||||||
Other property, plant and equipment | 132,647 | 135,199 | ||||||
Total Gross | 15,357,676 | 14,670,740 | ||||||
|
|
|
| |||||
Accumulated depreciation and impairment | ||||||||
Buildings | (2,271,339 | ) | (2,171,509 | ) | ||||
Plant and equipment | (4,157,297 | ) | (4,001,806 | ) | ||||
Information technology equipment | (80,420 | ) | (76,466 | ) | ||||
Fixtures and fittings | (35,714 | ) | (33,582 | ) | ||||
Motor vehicles | (45,733 | ) | (44,460 | ) | ||||
Other property, plant and equipment | (17,542 | ) | (17,613 | ) | ||||
Total | (6,608,045 | ) | (6,345,436 | ) | ||||
|
|
|
|
Description of Property, Plant and Equipment Pledged as Security for Liabilities
As of September 30, 2021, 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.
09-30-2021 ThU.S.$ | 12-31-2020 ThU.S.$ | |||||||
Amount committed for the acquisition of property, plant and equipment | 322,130 | 542,230 |
46
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
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, 2021 and as of December 31, 2020:
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 | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | |||||||||||||||||||||||||||
Opening Balance 01-01-2021 | 1,944,578 | 930,372 | 2,248,784 | 3,026,136 | 26,166 | 16,627 | 15,055 | 117,586 | 8,325,304 | |||||||||||||||||||||||||||
Changes | ||||||||||||||||||||||||||||||||||||
Additions | 808,823 | 74 | 4,603 | 11,327 | 454 | 119 | 255 | 3,127 | 828,782 | |||||||||||||||||||||||||||
Disposals | (149 | ) | (25,150 | ) | (583 | ) | (15,490 | ) | (166 | ) | (4 | ) | (290 | ) | (205 | ) | (42,037 | ) | ||||||||||||||||||
Withdrawals | (1,179 | ) | — | (1,409 | ) | (3,930 | ) | (5 | ) | — | (13 | ) | (4,039 | ) | (10,575 | ) | ||||||||||||||||||||
Depreciation | — | — | (103,497 | ) | (216,112 | ) | (4,857 | ) | (2,355 | ) | (2,475 | ) | (887 | ) | (330,183 | ) | ||||||||||||||||||||
Impairment loss recognized in profit or loss | — | (44 | ) | (4,669 | ) | 10,300 | (74 | ) | — | (19 | ) | — | 5,494 | |||||||||||||||||||||||
Increase (decrease) through net exchange differences | (165 | ) | (4,963 | ) | (5,253 | ) | (7,669 | ) | 77 | 130 | (8 | ) | (329 | ) | (18,180 | ) | ||||||||||||||||||||
Reclassification of assets held for sale | — | 55 | 949 | 206 | — | — | — | — | 1,210 | |||||||||||||||||||||||||||
Increase (decrease) through transfers from construction in progress | (181,536 | ) | 822 | 51,907 | 126,315 | 2,386 | (961 | ) | 1,215 | (148 | ) | — | ||||||||||||||||||||||||
Reclassification from lease to Property, plant and equipment | — | — | — | 7,251 | — | — | 152 | — | 7,403 | |||||||||||||||||||||||||||
Decrease due to loss of control in subsidiary | — | (16,320 | ) | (47 | ) | (1,213 | ) | — | (7 | ) | — | — | (17,587 | ) | ||||||||||||||||||||||
Total changes | 625,794 | (45,526 | ) | (57,999 | ) | (89,015 | ) | (2,185 | ) | (3,078 | ) | (1,183 | ) | (2,481 | ) | 424,327 | ||||||||||||||||||||
Closing balance 09-30-2021 | 2,570,372 | 884,846 | 2,190,785 | 2,937,121 | 23,981 | 13,549 | 13,872 | 115,105 | 8,749,631 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Reconciliation of Property, Plant | Construction work in progress | Land | Buildings | Plant and equipment | IT Equipment | Fixtures and fittings | Motor vehicles | Other Property, Plant and Equipment | TOTAL | |||||||||||||||||||||||||||
ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | ||||||||||||||||||||||||||||
Opening Balance 01-01-2020 | 1,128,431 | 971,061 | 2,247,996 | 3,139,761 | 20,906 | 13,421 | 14,922 | 111,685 | 7,648,183 | |||||||||||||||||||||||||||
Changes | ||||||||||||||||||||||||||||||||||||
Additions | 1,258,602 | 3,449 | 5,149 | 38,618 | 906 | 1,602 | 1,553 | 12,839 | 1,322,718 | |||||||||||||||||||||||||||
Disposals | — | (14,957 | ) | (545 | ) | (8,323 | ) | (5 | ) | (1 | ) | (197 | ) | (1,583 | ) | (25,611 | ) | |||||||||||||||||||
Withdrawals | (418 | ) | (782 | ) | (1,540 | ) | (3,986 | ) | (97 | ) | (30 | ) | (6 | ) | (46 | ) | (6,905 | ) | ||||||||||||||||||
Depreciation | — | — | (139,971 | ) | (286,740 | ) | (6,572 | ) | (3,009 | ) | (4,325 | ) | (1,149 | ) | (441,766 | ) | ||||||||||||||||||||
Impairment loss recognized in profit or loss | — | — | (22,176 | ) | (36,032 | ) | (480 | ) | — | (107 | ) | — | (58,795 | ) | ||||||||||||||||||||||
Increase (decrease) through net exchange differences | (4,102 | ) | (28,405 | ) | (21,954 | ) | (55,349 | ) | (288 | ) | (190 | ) | (309 | ) | (4,709 | ) | (115,306 | ) | ||||||||||||||||||
Increase (decrease) through transfers from construction in progress | (437,935 | ) | 6 | 181,825 | 235,776 | 11,796 | 4,834 | 3,149 | 549 | — | ||||||||||||||||||||||||||
Reclassification from lease to Property, plant and equipment | — | — | — | 2,411 | — | — | 375 | — | 2,786 | |||||||||||||||||||||||||||
Total changes | 816,147 | (40,689 | ) | 788 | (113,625 | ) | 5,260 | 3,206 | 133 | 5,901 | 677,121 | |||||||||||||||||||||||||
Closing balance 12-31-2020 | 1,944,578 | 930,372 | 2,248,784 | 3,026,136 | 26,166 | 16,627 | 15,055 | 117,586 | 8,325,304 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
47
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
The depreciation expense for the period ending September 30, 2021 and 2020 is as follows:
January - September | July - September | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Depreciation for the year | ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | ||||||||||||
Cost of sales | 300,318 | 300,352 | 96,061 | 102,420 | ||||||||||||
Administrative expenses | 14,191 | 13,556 | 4,986 | 4,667 | ||||||||||||
Other expenses | 372 | 1,885 | 153 | 284 | ||||||||||||
Total | 314,881 | 315,793 | 101,200 | 107,371 | ||||||||||||
|
|
|
|
|
|
|
|
Depreciation charged to profit or loss statement 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 Inventories. Furthermore, this deviation is also affected by the conversion differences corresponding to companies that use 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.
48
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
NOTE 8. LEASES
Arauco acting as lessee
In the application of IFRS 16, Arauco chose not to apply the requirements to recognize a liability and an asset for right of use for leases which term ends within 12 months from January 1, 2019 and for leases in which the underlying asset is of low value ThU.S.$ 5.
Lease liabilities and their maturity are presented in Notes 11 and 23.
Right of use assets
09-30-2021 | 12-31-2020 | |||||||
ThU.S.$ | ThU.S.$ | |||||||
|
|
|
| |||||
Property, Plant and Equipment by right of use, Net | ||||||||
Land | 73,218 | 60,761 | ||||||
Buildings | 21,386 | 19,954 | ||||||
Plant and equipment | 18,235 | 24,035 | ||||||
Information technology equipment | 284 | 380 | ||||||
Fixtures and fittings | 274 | 698 | ||||||
Motor vehicles | 64,154 | 92,951 | ||||||
Other property, plant and equipment | 14,883 | 20,355 | ||||||
Total Net | 192,434 | 219,134 | ||||||
|
|
|
| |||||
Property, Plant and Equipment by right of use, Gross | ||||||||
Land | 92,974 | 74,047 | ||||||
Buildings | 32,002 | 30,443 | ||||||
Plant and equipment | 31,369 | 67,662 | ||||||
Information technology equipment | 882 | 798 | ||||||
Fixtures and fittings | 1,512 | 1,636 | ||||||
Motor vehicles | 168,567 | 168,808 | ||||||
Other property, plant and equipment | 20,640 | 21,574 | ||||||
Total Gross | 347,946 | 364,968 | ||||||
|
|
|
| |||||
Accumulated depreciation and impairment by right of use | ||||||||
Land | (19,756 | ) | (13,286 | ) | ||||
Buildings | (10,616 | ) | (10,489 | ) | ||||
Plant and equipment | (13,134 | ) | (43,627 | ) | ||||
Information technology equipment | (598 | ) | (418 | ) | ||||
Fixtures and fittings | (1,238 | ) | (938 | ) | ||||
Motor vehicles | (104,413 | ) | (75,857 | ) | ||||
Other property, plant and equipment | (5,757 | ) | (1,219 | ) | ||||
Total | (155,512 | ) | (145,834 | ) | ||||
|
|
|
|
49
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
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, 2021 and as of December 31, 2020:
Reconciliation of Property, Plant and Equipment by | 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 01-01-2021 | 60,761 | 19,954 | 24,035 | 380 | 698 | 92,951 | 20,355 | 219,134 | ||||||||||||||||||||||||
Changes | ||||||||||||||||||||||||||||||||
Additions | 19,370 | 11,539 | 1,578 | 127 | — | 319 | — | 32,933 | ||||||||||||||||||||||||
Withdrawals | (15 | ) | (2,976 | ) | — | — | — | (211 | ) | — | (3,202 | ) | ||||||||||||||||||||
Depreciation | (6,795 | ) | (4,090 | ) | (6,046 | ) | (202 | ) | (300 | ) | (28,888 | ) | (1,593 | ) | (47,914 | ) | ||||||||||||||||
Increase (decrease) through net exchange differences | (103 | ) | 13 | (441 | ) | (3 | ) | — | 1 | — | (533 | ) | ||||||||||||||||||||
Increase (decrease) through others | — | — | — | — | — | — | (7,403 | ) | (7,403 | ) | ||||||||||||||||||||||
Reclassification from lease to Property, plant and equipment | — | (3,054 | ) | (891 | ) | (18 | ) | (124 | ) | (18 | ) | 3,524 | (581 | ) | ||||||||||||||||||
Total changes | 12,457 | 1,432 | (5,800 | ) | (96 | ) | (424 | ) | (28,797 | ) | (5,472 | ) | (26,700 | ) | ||||||||||||||||||
Closing balance 09-30-2021 | 73,218 | 21,386 | 18,235 | 284 | 274 | 64,154 | 14,883 | 192,434 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Property, Plant and Equipment by | 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 01-01-2020 | 67,804 | 25,940 | 44,753 | 574 | 1,138 | 126,587 | 17,583 | 284,379 | ||||||||||||||||||||||||
Changes | ||||||||||||||||||||||||||||||||
Additions | 5,543 | 1,601 | — | 203 | — | 5,663 | 3,750 | 16,760 | ||||||||||||||||||||||||
Withdrawals | (474 | ) | (33 | ) | (5,087 | ) | — | — | (862 | ) | (435 | ) | (6,891 | ) | ||||||||||||||||||
Depreciation | (7,032 | ) | (6,224 | ) | (17,455 | ) | (270 | ) | (481 | ) | (38,885 | ) | (2,802 | ) | (73,149 | ) | ||||||||||||||||
Increase (decrease) through net exchange differences | (5,080 | ) | 200 | 540 | (63 | ) | 41 | (297 | ) | — | (4,659 | ) | ||||||||||||||||||||
Increase (decrease) through others | — | (1,530 | ) | 1,284 | (64 | ) | — | 745 | 5,045 | 5,480 | ||||||||||||||||||||||
Reclassification from lease to Property, plant and equipment | — | — | — | — | — | — | (2,786 | ) | (2,786 | ) | ||||||||||||||||||||||
Total changes | (7,043 | ) | (5,986 | ) | (20,718 | ) | (194 | ) | (440 | ) | (33,636 | ) | 2,772 | (65,245 | ) | |||||||||||||||||
Closing balance 12-31-2020 | 60,761 | 19,954 | 24,035 | 380 | 698 | 92,951 | 20,355 | 219,134 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The depreciation expense for the period ending September 30, 2021 and 2020 Property, Plant and Equipment by right of use is as follows:
January - September | July - Septemeber | |||||||||||||||
Depreciation for the period | 2021 ThU.S.$ | 2020 ThU.S.$ | 2021 ThU.S.$ | 2020 ThU.S.$ | ||||||||||||
Cost of sales | 32,124 | 44,019 | 10,217 | 13,933 | ||||||||||||
Distribution costs | 1,813 | 1,238 | 602 | 413 | ||||||||||||
Administrative expenses | 5,102 | 6,160 | 1,631 | 1,993 | ||||||||||||
Total | 39,039 | 51,417 | 12,450 | 16,339 | ||||||||||||
|
|
|
|
|
|
|
|
Depreciation charged to profit or loss statement 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 excluded from Right of use assets:
January – September | July - September | |||||||||||||||
2021 ThU.S.$ | 2020 ThU.S.$ | 2021 ThU.S.$ | 2020 ThU.S.$ | |||||||||||||
Expenses from payments of variable leases | 105,307 | 100,902 | 31,494 | 35,582 | ||||||||||||
Expenses from low value leases | 2,343 | 3,000 | 797 | 655 | ||||||||||||
Expenses from short-term leases | 17,056 | 24,079 | 1,674 | 2,147 | ||||||||||||
Total | 124,706 | 127,981 | 33,965 | 38,384 | ||||||||||||
|
|
|
|
|
|
|
|
50
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
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:
09-30-2021 | ||||||||||||
Periods | Gross ThU.S.$ | Interest ThU.S.$ | Present Value ThU.S.$ | |||||||||
Less than one year | 54 | 54 | — | |||||||||
Between one and five years | — | — | — | |||||||||
More than five years | — | — | — | |||||||||
Total | 54 | 54 | — | |||||||||
|
|
|
|
|
|
12-31-2020 | ||||||||||||
Periods | Gross ThU.S.$ | Interest ThU.S.$ | Present Value ThU.S.$ | |||||||||
Less than one year | 121 | 12 | 109 | |||||||||
Between one and five years | 26 | — | 26 | |||||||||
More than five years | — | — | — | |||||||||
Total | 147 | 12 | 135 | |||||||||
|
|
|
|
|
|
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.
NOTE 9. REVENUE
January - September | July - September | |||||||||||||||
Classes of revenue | 2021 ThU.S.$ | 2020 ThU.S.$ | 2021 ThU.S.$ | 2020 ThU.S.$ | ||||||||||||
Revenue from sales of goods | 4,535,316 | 3,324,674 | 1,679,431 | 1,186,123 | ||||||||||||
Revenue from rendering of services | 72,035 | 55,279 | 25,639 | 16,790 | ||||||||||||
Total | 4,607,351 | 3,379,953 | 1,705,070 | 1,202,913 | ||||||||||||
|
|
|
|
|
|
|
|
The reportable segments revenues by business area and by geographical area are presented in Note 24.
51
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
NOTE 10. EMPLOYEE BENEFITS
Classes of Benefits and Expenses by Employee
January - September | July - September | |||||||||||||||
2021 ThU.S.$ | 2020 ThU.S.$ | 2021 ThU.S.$ | 2020 ThU.S.$ | |||||||||||||
Employee expenses | 499,664 | 437,995 | 168,625 | 147,436 | ||||||||||||
Wages and salaries | 485,629 | 425,889 | 165,123 | 142,090 | ||||||||||||
Severance indemnities | 14,035 | 12,106 | 3,502 | 5,346 | ||||||||||||
|
|
|
|
|
|
|
|
09-30-2021 | 12-31-2020 | |||||||
Discount rate | 1.81 | % | 1.81 | % | ||||
Inflation | 3.40 | % | 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 CMF (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 | (5,994 | ) | ||
Decrease in 100 bps | 5,742 | |||
|
| |||
Wage growth rates | ||||
Increase in 100 bps | 5,694 | |||
Decrease in 100 bps | (5,002 | ) | ||
|
|
The following tables set forth the balances and the reconciliation of the present value of severance indemnities obligations as of September 30, 2021 and as of December 31, 2020:
09-30-2021 ThU.S.$ | 12-31-2020 ThU.S.$ | |||||||
Current | 5,872 | 6,786 | ||||||
Non-current | 67,866 | 74,609 | ||||||
Total | 73,738 | 81,395 | ||||||
|
|
|
| |||||
Reconciliation of the present value of severance indemnities obligations | 09-30-2021 ThU.S.$ | 12-31-2020 ThU.S.$ | ||||||
Opening balance | 81,395 | 75,429 | ||||||
Current service cost | 4,260 | 6,298 | ||||||
Interest cost | 2,553 | 3,802 | ||||||
(Gains) losses from changes in actuarial assumptions | (1,917 | ) | 159 | |||||
Actuarial gains and losses arising from experience | 1,564 | 124 | ||||||
Benefits paid | (3,164 | ) | (8,323 | ) | ||||
Decrease due to sale of subsidiary | (393 | ) | — | |||||
Increase (decrease) for foreign currency exchange rates changes | (10,560 | ) | 3,906 | |||||
Closing balance | 73,738 | 81,395 | ||||||
|
|
|
|
52
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
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, 2021 | 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 | 855,584 | 5,590 | 177,294 | 81,214 | 51,011 | 5,100 | 147,666 | — | 1,323,459 | |||||||||||||||||||||||||||
Other current financial assets | 16,450 | — | — | — | — | — | — | — | 16,450 | |||||||||||||||||||||||||||
Other current non-financial assets | 45,389 | 83 | 22,045 | 9,945 | 1,083 | 6,074 | 90,246 | — | 174,865 | |||||||||||||||||||||||||||
Trade and other current receivables | 1,002,907 | 9,967 | 52,481 | 21,748 | 36,813 | 4,761 | 116,988 | 2,502 | 1,248,167 | |||||||||||||||||||||||||||
Accounts receivable due from related companies | — | — | — | — | — | — | 7,334 | — | 7,334 | |||||||||||||||||||||||||||
Current Inventories | 973,985 | — | 74,685 | — | 32,453 | — | 38 | — | 1,081,162 | |||||||||||||||||||||||||||
Current biological assets | 251,007 | — | 64,028 | — | — | — | — | — | 315,035 | |||||||||||||||||||||||||||
Current tax assets | 301 | — | 168 | — | 664 | 948 | 102,712 | — | 104,793 | |||||||||||||||||||||||||||
Non-current assets or disposal groups classified as held for sale | 3,145,624 | 15,640 | 390,701 | 112,907 | 122,024 | 16,883 | 464,984 | 2,502 | 4,271,265 | |||||||||||||||||||||||||||
Non-current assets or disposal groups classified as held for sale | 14,395 | — | 15 | — | 73 | — | — | — | 14,483 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Total Current Assets | 3,160,019 | 15,640 | 390,716 | 112,907 | 122,097 | 16,883 | 464,984 | 2,502 | 4,285,748 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Non-Current Assets | ||||||||||||||||||||||||||||||||||||
Other non-current financial assets | 9,386 | — | — | — | — | — | — | — | 9,386 | |||||||||||||||||||||||||||
Other non-current non-financial assets | 1,638 | — | 7,246 | 199 | 772 | 8 | 89,545 | — | 99,408 | |||||||||||||||||||||||||||
Trade and other non-current receivables | 12,112 | — | 1 | — | — | — | 2,781 | 40 | 14,934 | |||||||||||||||||||||||||||
Investments accounted for using equity method | 77,332 | 207,067 | 28,188 | — | — | — | 20,664 | — | 333,251 | |||||||||||||||||||||||||||
Intangible assets other than goodwill | 86,077 | — | 1,404 | — | 647 | — | 6,110 | — | 94,238 | |||||||||||||||||||||||||||
Goodwill | 41,523 | — | 16,582 | — | — | — | — | — | 58,105 | |||||||||||||||||||||||||||
Property, plant and equipment | 8,278,377 | — | 344,872 | — | 126,036 | — | 346 | — | 8,749,631 | |||||||||||||||||||||||||||
Right of use assets | 160,141 | — | 32,293 | — | — | — | — | — | 192,434 | |||||||||||||||||||||||||||
Non-current biological assets | 2,906,500 | — | 228,235 | — | — | — | — | — | 3,134,735 | |||||||||||||||||||||||||||
Deferred tax assets | 4,820 | — | — | — | 427 | — | — | — | 5,247 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Total Non-Current Assets | 11,577,906 | 207,067 | 658,821 | 199 | 127,882 | 8 | 119,446 | 40 | 12,691,369 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Total Assets | 14,737,925 | 222,707 | 1,049,537 | 113,106 | 249,979 | 16,891 | 584,430 | 2,542 | 16,977,117 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
September 30, 2021 | 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 | 358,856 | 68,790 | 704 | — | — | — | — | 46,990 | 475,340 | |||||||||||||||||||||||||||
Current lease liabilities | 9,484 | 92 | 4,562 | — | 1,314 | 86 | 28,240 | 8,720 | 52,498 | |||||||||||||||||||||||||||
Trade and other current payables | 199,663 | 13,885 | 79,824 | 19,219 | 26,678 | 7,184 | 324,979 | 33,903 | 705,335 | |||||||||||||||||||||||||||
Accounts payable to related companies | 7,262 | — | — | — | — | — | 338 | — | 7,600 | |||||||||||||||||||||||||||
Other current provisions | 387 | — | — | — | — | — | — | — | 387 | |||||||||||||||||||||||||||
Current tax liabilities | 2,403 | 9,090 | 8,984 | 28,468 | 10,220 | — | 35,143 | — | 94,308 | |||||||||||||||||||||||||||
Current provisions for employee benefits | — | — | — | — | — | — | 5,872 | — | 5,872 | |||||||||||||||||||||||||||
Other current non-financial liabilities | 481,882 | 52 | 25,295 | 2,616 | 2,574 | 1,051 | 5,902 | — | 519,372 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Total Liabilities, current | 1,059,937 | 91,909 | 119,369 | 50,303 | 40,786 | 8,321 | 400,474 | 89,613 | 1,860,712 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||
Other non-current financial liabilities | 3,947,635 | 481,442 | — | — | — | — | — | 1,017,565 | 5,446,642 | |||||||||||||||||||||||||||
Non-current lease liabilities | 71,015 | 186 | 19,189 | — | 2,263 | 119 | 18,541 | 13,817 | 125,130 | |||||||||||||||||||||||||||
Other non-current provisions | — | — | 2,827 | 25,960 | — | — | — | — | 28,787 | |||||||||||||||||||||||||||
Deferred tax liabilities | 1,483,479 | — | 76,732 | — | 4,248 | — | — | — | 1,564,459 | |||||||||||||||||||||||||||
Non-current provisions for employee benefits | — | — | — | — | 930 | — | 66,936 | — | 67,866 | |||||||||||||||||||||||||||
Other non-current non-financial liabilities | 22 | — | 79,592 | 13 | — | — | 14 | — | 79,641 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Total non-current liabilities | 5,502,151 | 481,628 | 178,340 | 25,973 | 7,441 | 119 | 85,491 | 1,031,382 | 7,312,525 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Total Liabilities | 6,562,088 | 573,537 | 297,709 | 76,276 | 48,227 | 8,440 | 485,965 | 1,120,995 | 9,173,237 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
53
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
December 31, 2020 | 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 | 773,822 | 3,891 | 127,459 | 62,149 | 43,049 | 5,334 | 49,010 | — | 1,064,714 | |||||||||||||||||||||||||||
Other current financial assets | 1,763 | — | — | — | — | — | — | — | 1,763 | |||||||||||||||||||||||||||
Other current non-financial assets | 19,802 | 92 | 28,253 | 5,886 | 572 | 6,147 | 107,845 | — | 168,597 | |||||||||||||||||||||||||||
Trade and other current receivables | 542,296 | 10,448 | 38,362 | 9,757 | 30,856 | 5,999 | 96,847 | 2,816 | 737,381 | |||||||||||||||||||||||||||
Accounts receivable due from related companies | 369 | — | 829 | — | — | — | 5,076 | — | 6,274 | |||||||||||||||||||||||||||
Current Inventories | 847,161 | — | 63,935 | — | 27,183 | — | — | — | 938,279 | |||||||||||||||||||||||||||
Current biological assets | 246,637 | — | 56,073 | — | — | — | — | — | 302,710 | |||||||||||||||||||||||||||
Current tax assets | 29,069 | 752 | 2,384 | 1,732 | 3,471 | 667 | 282,655 | — | 320,730 | |||||||||||||||||||||||||||
Non-current assets or disposal groups classified as held for sale | 2,460,919 | 15,183 | 317,295 | 79,524 | 105,131 | 18,147 | 541,433 | 2,816 | 3,540,448 | |||||||||||||||||||||||||||
Non-current assets or disposal groups classified as held for sale | 3,815 | — | 15 | — | 47 | — | — | — | 3,877 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Total Current Assets | 2,464,734 | 15,183 | 317,310 | 79,524 | 105,178 | 18,147 | 541,433 | 2,816 | 3,544,325 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Non-Current Assets | ||||||||||||||||||||||||||||||||||||
Other non-current financial assets | 28,982 | — | — | — | — | — | — | — | 28,982 | |||||||||||||||||||||||||||
Other non-current non-financial assets | 1,739 | — | 17,346 | 431 | 692 | 102 | 92,904 | — | 113,214 | |||||||||||||||||||||||||||
Trade and other non-current receivables | 13,637 | — | 40 | — | — | — | 2,859 | 70 | 16,606 | |||||||||||||||||||||||||||
Investments accounted for using equity method | 78,108 | 184,191 | 32,402 | — | — | — | 22,238 | — | 316,939 | |||||||||||||||||||||||||||
Intangible assets other than goodwill | 95,231 | — | 1,675 | — | 22 | — | 5,162 | — | 102,090 | |||||||||||||||||||||||||||
Goodwill | 42,210 | — | 17,357 | — | — | — | — | — | 59,567 | |||||||||||||||||||||||||||
Property, plant and equipment | 7,838,893 | — | 349,877 | — | 136,188 | — | 346 | — | 8,325,304 | |||||||||||||||||||||||||||
Right of use assets | 190,252 | — | 28,882 | — | — | — | — | — | 219,134 | |||||||||||||||||||||||||||
Non-current biological assets | 3,038,157 | — | 257,960 | — | — | — | — | — | 3,296,117 | |||||||||||||||||||||||||||
Deferred tax assets | 4,449 | — | 1,168 | — | 424 | — | — | — | 6,041 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Total Non-Current Assets | 11,331,658 | 184,191 | 706,707 | 431 | 137,326 | 102 | 123,509 | 70 | 12,483,994 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Total Assets | 13,796,392 | 199,374 | 1,024,017 | 79,955 | 242,504 | 18,249 | 664,942 | 2,886 | 16,028,319 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
December 31, 2020 | 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 | 230,230 | 32,697 | 753 | — | — | — | — | 43,456 | 307,136 | |||||||||||||||||||||||||||
Current lease liabilities | 13,687 | 84 | 3,292 | — | 426 | 148 | 32,554 | 13,449 | 63,640 | |||||||||||||||||||||||||||
Trade and other current payables | 153,860 | 11,924 | 80,607 | 11,336 | 26,400 | 7,485 | 298,908 | 35,984 | 626,504 | |||||||||||||||||||||||||||
Accounts payable to related companies | 236 | — | — | — | — | — | 3,503 | — | 3,739 | |||||||||||||||||||||||||||
Other current provisions | 386 | — | — | — | — | — | — | — | 386 | |||||||||||||||||||||||||||
Current tax liabilities | 152 | — | 5,298 | — | 190 | 24 | 39,008 | — | 44,672 | |||||||||||||||||||||||||||
Current provisions for employee benefits | — | — | — | — | — | — | 6,786 | — | 6,786 | |||||||||||||||||||||||||||
Other current non-financial liabilities | 6,616 | 58 | 25,726 | 4,118 | 2,382 | 1,319 | 4,511 | — | 44,730 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Total Liabilities, current | 405,167 | 44,763 | 115,676 | 15,454 | 29,398 | 8,976 | 385,270 | 92,889 | 1,097,593 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||
Other non-current financial liabilities | 4,070,126 | 498,484 | 657 | — | — | — | — | 1,145,461 | 5,714,728 | |||||||||||||||||||||||||||
Non-current lease liabilities | 74,135 | 230 | 14,833 | — | 218 | 171 | 44,604 | 13,924 | 148,115 | |||||||||||||||||||||||||||
Other non-current provisions | — | — | 4,238 | 26,212 | — | — | — | — | 30,450 | |||||||||||||||||||||||||||
Deferred tax liabilities | 1,388,713 | — | 68,788 | — | 6,385 | — | — | — | 1,463,886 | |||||||||||||||||||||||||||
Non-current provisions for employee benefits | — | — | — | — | 1,069 | — | 73,540 | — | 74,609 | |||||||||||||||||||||||||||
Other non-current non-financial liabilities | 29 | — | 83,249 | 14 | — | — | 11 | — | 83,303 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Total non-current liabilities | 5,533,003 | 498,714 | 171,765 | 26,226 | 7,672 | 171 | 118,155 | 1,159,385 | 7,515,091 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Total Liabilities | 5,938,170 | 543,477 | 287,441 | 41,680 | 37,070 | 9,147 | 503,425 | 1,252,274 | 8,612,684 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
54
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
09-30-2021 | 12-31-2020 | |||||||||||||||||||||||
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 | 1,528,342 | 332,370 | 1,860,712 | 765,176 | 332,417 | 1,097,593 | ||||||||||||||||||
Other current financial liabilities | 192,258 | 283,082 | 475,340 | 63,605 | 243,531 | 307,136 | ||||||||||||||||||
U.S Dollar | 130,218 | 228,638 | 358,856 | 63,509 | 166,721 | 230,230 | ||||||||||||||||||
Euros | 35,188 | 33,602 | 68,790 | — | 32,697 | 32,697 | ||||||||||||||||||
Brazilian Real | 76 | 628 | 704 | 96 | 657 | 753 | ||||||||||||||||||
U.F. | 26,776 | 20,214 | 46,990 | — | 43,456 | 43,456 | ||||||||||||||||||
— | ||||||||||||||||||||||||
Bank Loans | 127,799 | 123,671 | 251,470 | 30,774 | 184,660 | 215,434 | ||||||||||||||||||
U.S Dollar | 92,535 | 89,441 | 181,976 | 30,678 | 151,306 | 181,984 | ||||||||||||||||||
Euros | 35,188 | 33,602 | 68,790 | — | 32,697 | 32,697 | ||||||||||||||||||
Brazilian Real | 76 | 628 | 704 | 96 | 657 | 753 | ||||||||||||||||||
Other Loans | 64,459 | 159,411 | 223,870 | 32,831 | 58,871 | 91,702 | ||||||||||||||||||
U.S Dollar | 37,683 | 139,197 | 176,880 | 32,831 | 15,415 | 48,246 | ||||||||||||||||||
U.F. | 26,776 | 20,214 | 46,990 | — | 43,456 | 43,456 | ||||||||||||||||||
Current lease liabilities | 14,302 | 38,196 | 52,498 | 18,631 | 45,009 | 63,640 | ||||||||||||||||||
U.S Dollar | 3,080 | 6,404 | 9,484 | 4,675 | 9,012 | 13,687 | ||||||||||||||||||
Euros | 23 | 69 | 92 | 23 | 61 | 84 | ||||||||||||||||||
Brazilian Real | 1,281 | 3,281 | 4,562 | 823 | 2,469 | 3,292 | ||||||||||||||||||
Mexican Pesos | 316 | 998 | 1,314 | 293 | 133 | 426 | ||||||||||||||||||
Other currencies | 38 | 48 | 86 | 37 | 111 | 148 | ||||||||||||||||||
Chilean Pesos | 6,958 | 21,282 | 28,240 | 8,578 | 23,976 | 32,554 | ||||||||||||||||||
U.F. | 2,606 | 6,114 | 8,720 | 4,202 | 9,247 | 13,449 | ||||||||||||||||||
Trade and other current payables | 699,249 | 6,086 | 705,335 | 585,428 | 41,076 | 626,504 | ||||||||||||||||||
U.S Dollar | 199,620 | 43 | 199,663 | 153,856 | 4 | 153,860 | ||||||||||||||||||
Euros | 13,885 | — | 13,885 | 11,924 | — | 11,924 | ||||||||||||||||||
Brazilian Real | 74,030 | 5,794 | 79,824 | 39,596 | 41,011 | 80,607 | ||||||||||||||||||
Argentine Pesos | 19,219 | — | 19,219 | 11,336 | — | 11,336 | ||||||||||||||||||
Mexican Pesos | 26,429 | 249 | 26,678 | 26,339 | 61 | 26,400 | ||||||||||||||||||
Other currencies | 7,184 | — | 7,184 | 7,485 | — | 7,485 | ||||||||||||||||||
Chilean Pesos | 324,979 | — | 324,979 | 298,908 | — | 298,908 | ||||||||||||||||||
U.F. | 33,903 | — | 33,903 | 35,984 | — | 35,984 | ||||||||||||||||||
Accounts payable to related companies | 7,600 | — | 7,600 | 3,739 | — | 3,739 | ||||||||||||||||||
U.S Dollar | 7,262 | — | 7,262 | 236 | — | 236 | ||||||||||||||||||
Chilean Pesos | 338 | — | 338 | 3,503 | — | 3,503 | ||||||||||||||||||
Other current provisions | 387 | — | 387 | 384 | 2 | 386 | ||||||||||||||||||
U.S Dollar | 387 | — | 387 | 384 | 2 | 386 | ||||||||||||||||||
Current tax liabilities | 89,896 | 4,412 | 94,308 | 42,580 | 2,092 | 44,672 | ||||||||||||||||||
U.S Dollar | 2,403 | — | 2,403 | 152 | — | 152 | ||||||||||||||||||
Euro | 9,090 | — | 9,090 | |||||||||||||||||||||
Brazilian Real | 5,033 | 3,951 | 8,984 | 5,298 | — | 5,298 | ||||||||||||||||||
Argentine Pesos | 28,468 | — | 28,468 | |||||||||||||||||||||
Mexican Pesos | 10,220 | — | 10,220 | 190 | — | 190 | ||||||||||||||||||
Other currencies | — | — | — | 24 | — | 24 | ||||||||||||||||||
Chilean Pesos | 34,682 | 461 | 35,143 | 36,916 | 2,092 | 39,008 | ||||||||||||||||||
Current provisions for employee benefits | 5,278 | 594 | 5,872 | 6,079 | 707 | 6,786 | ||||||||||||||||||
Chilean Pesos | 5,278 | 594 | 5,872 | 6,079 | 707 | 6,786 | ||||||||||||||||||
Other current non-financial liabilities | 519,372 | — | 519,372 | 44,730 | — | 44,730 | ||||||||||||||||||
U.S Dollar | 481,882 | — | 481,882 | 6,616 | — | 6,616 | ||||||||||||||||||
Euros | 52 | — | 52 | 58 | — | 58 | ||||||||||||||||||
Brazilian Real | 25,295 | — | 25,295 | 25,726 | — | 25,726 | ||||||||||||||||||
Argentine Pesos | 2,616 | — | 2,616 | 4,118 | — | 4,118 | ||||||||||||||||||
Mexican Pesos | 2,574 | — | 2,574 | 2,382 | — | 2,382 | ||||||||||||||||||
Other currencies | 1,051 | — | 1,051 | 1,319 | — | 1,319 | ||||||||||||||||||
Chilean Pesos | 5,902 | — | 5,902 | 4,511 | — | 4,511 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
55
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
09-30-2021 | 12-31-2020 | |||||||||||||||||||||||||||||||
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 | 2,173,223 | 463,876 | 4,675,426 | 7,312,525 | 1,789,288 | 971,281 | 4,754,522 | 7,515,091 | ||||||||||||||||||||||||
Other non-current financial liabilities | 1,108,449 | 403,400 | 3,934,793 | 5,446,642 | 726,206 | 919,591 | 4,068,931 | 5,714,728 | ||||||||||||||||||||||||
U.S Dollar | 902,705 | 195,000 | 2,849,930 | 3,947,635 | 515,399 | 706,525 | 2,848,202 | 4,070,126 | ||||||||||||||||||||||||
Euros | 126,983 | 128,943 | 225,516 | 481,442 | 122,891 | 125,247 | 250,346 | 498,484 | ||||||||||||||||||||||||
Brazilian Real | — | — | — | — | 657 | — | — | 657 | ||||||||||||||||||||||||
U.F. | 78,761 | 79,457 | 859,347 | 1,017,565 | 87,259 | 87,819 | 970,383 | 1,145,461 | ||||||||||||||||||||||||
Bank Loans | 220,237 | 323,943 | 225,516 | 769,696 | 473,233 | 335,247 | 250,346 | 1,058,826 | ||||||||||||||||||||||||
U.S Dollar | 93,254 | 195,000 | — | 288,254 | 349,685 | 210,000 | — | 559,685 | ||||||||||||||||||||||||
Euros | 126,983 | 128,943 | 225,516 | 481,442 | 122,891 | 125,247 | 250,346 | 498,484 | ||||||||||||||||||||||||
Brazilian Real | — | — | — | — | 657 | — | — | 657 | ||||||||||||||||||||||||
Other Loans | 888,212 | 79,457 | 3,709,277 | 4,676,946 | 252,973 | 584,344 | 3,818,585 | 4,655,902 | ||||||||||||||||||||||||
U.S Dollar | 809,451 | — | 2,849,930 | 3,659,381 | 165,714 | 496,525 | 2,848,202 | 3,510,441 | ||||||||||||||||||||||||
U.F. | 78,761 | 79,457 | 859,347 | 1,017,565 | 87,259 | 87,819 | 970,383 | 1,145,461 | ||||||||||||||||||||||||
Non-current lease liabilities | 53,234 | 26,684 | 45,212 | 125,130 | 85,964 | 21,906 | 40,245 | 148,115 | ||||||||||||||||||||||||
U.S Dollar | 19,322 | 13,643 | 38,050 | 71,015 | 22,935 | 15,787 | 35,413 | 74,135 | ||||||||||||||||||||||||
Euros | 174 | 12 | — | 186 | 168 | 62 | — | 230 | ||||||||||||||||||||||||
Brazilian Real | 7,575 | 7,800 | 3,814 | 19,189 | 5,452 | 4,842 | 4,539 | 14,833 | ||||||||||||||||||||||||
Mexican Pesos | 1,874 | 389 | — | 2,263 | 218 | — | — | 218 | ||||||||||||||||||||||||
Other currencies | 116 | 3 | — | 119 | 141 | 30 | — | 171 | ||||||||||||||||||||||||
Chilean Pesos | 18,038 | 503 | — | 18,541 | 44,604 | — | — | 44,604 | ||||||||||||||||||||||||
U.F. | 6,135 | 4,334 | 3,348 | 13,817 | 12,446 | 1,185 | 293 | 13,924 | ||||||||||||||||||||||||
Other non-current provisions | 28,787 | — | — | 28,787 | 30,450 | — | — | 30,450 | ||||||||||||||||||||||||
Brazilian Real | 2,827 | — | — | 2,827 | 4,238 | — | — | 4,238 | ||||||||||||||||||||||||
Argentine Pesos | 25,960 | — | — | 25,960 | 26,212 | — | — | 26,212 | ||||||||||||||||||||||||
Deferred tax liabilities | 877,866 | 5,848 | 680,745 | 1,564,459 | 840,171 | — | 623,715 | 1,463,886 | ||||||||||||||||||||||||
U.S Dollar | 802,734 | — | 680,745 | 1,483,479 | 764,998 | — | 623,715 | 1,388,713 | ||||||||||||||||||||||||
Brazilian Real | 70,884 | 5,848 | — | 76,732 | 68,788 | — | — | 68,788 | ||||||||||||||||||||||||
Mexican Pesos | 4,248 | — | — | 4,248 | 6,385 | — | — | 6,385 | ||||||||||||||||||||||||
Non-current provisions for employee benefits | 67,856 | — | 10 | 67,866 | 74,336 | 273 | — | 74,609 | ||||||||||||||||||||||||
Mexican Pesos | 920 | — | 10 | 930 | 796 | 273 | — | 1,069 | ||||||||||||||||||||||||
Chilean Pesos | 66,936 | — | — | 66,936 | 73,540 | — | — | 73,540 | ||||||||||||||||||||||||
Other non-current non-financial liabilities | 37,031 | 27,944 | 14,666 | 79,641 | 32,161 | 29,511 | 21,631 | 83,303 | ||||||||||||||||||||||||
U.S Dollar | 22 | — | — | 22 | �� | 29 | — | — | 29 | |||||||||||||||||||||||
Brazilian Real | 36,982 | 27,944 | 14,666 | 79,592 | 32,107 | 29,511 | 21,631 | 83,249 | ||||||||||||||||||||||||
Argentine Pesos | 13 | — | — | 13 | 14 | — | — | 14 | ||||||||||||||||||||||||
Chilean Pesos | 14 | — | — | 14 | 11 | — | — | 11 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
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 Canada Ltd. | Canada | Canadian Dollar | ||
Arauco do Brasil S.A. | Brazil | Brazilian Real | ||
Arauco Florestal Arapoti S.A. | Brazil | Brazilian Real | ||
Arauco Forest Brasil S.A. | Brazil | Brazilian Real | ||
Arauco Industria de Mexico, S.A. de C.V. | Mexico | Mexican pesos | ||
Arauco Industria de Paineis S.A. | Brazil | Brazilian Real | ||
Arauco Quimica S.A. de C.V. | Mexico | Mexican pesos | ||
Arauco Serviquimex, S.A. de C.V. | Mexico | Mexican pesos | ||
Araucomex Servicios, S.A. de C.V. | Mexico | Mexican pesos | ||
Consorcio Protección Fitosanitaria Forestal S.A. | Chile | Chilean Pesos | ||
Empreendimentos Florestais Santa Cruz Ltda. | Brazil | Brazilian Real | ||
Leasing Forestal S.A. | Argentina | Argentine pesos | ||
Mahal Empreendimentos e Participacoes S.A. | Brazil | Brazilian Real | ||
Novo Oeste Gestao de Ativos Florestais S.A. | Brazil | Brazilian Real | ||
ODD Industries SpA | Chile | Chilean pesos | ||
Tablered Araucomex, S.A. de C.V. | Mexico | Mexican pesos |
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 | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | |||||||||||||
Arauco do Brasil S.A. | (16,320 | ) | (117,130 | ) | (31,040 | ) | (9,405 | ) | ||||||||
Arauco Forest Brasil S.A. | (14,267 | ) | (107,600 | ) | (26,607 | ) | (8,246 | ) | ||||||||
Sonae Arauco S.A. | (11,373 | ) | 7,224 | (4,724 | ) | 6,999 | ||||||||||
Arauco Florestal Arapoti S.A. | (3,117 | ) | (26,992 | ) | (5,930 | ) | (1,935 | ) | ||||||||
Arauco Industria México S.A. de C.V. | (4,552 | ) | (30,678 | ) | (6,246 | ) | 5,498 | |||||||||
Arauco Canada Ltd. | 106 | (2,774 | ) | (4,437 | ) | 4,228 | ||||||||||
Others | (3,396 | ) | (872 | ) | (3,453 | ) | 47 | |||||||||
|
|
|
|
|
|
|
| |||||||||
Total reserve of exchange differences on translation | (52,919 | ) | (278,822 | ) | (82,437 | ) | (2,814 | ) | ||||||||
|
|
|
|
|
|
|
|
Effect of foreign exchange rates changes
January - September | July - September | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
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 | 7,569 | (9,886 | ) | 12,857 | 17,666 | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Reserve of exchange differences on translation (with Non-controlling interests) | (59,248 | ) | (285,017 | ) | (83,984 | ) | (3,625 | ) | ||||||||
|
|
|
|
|
|
|
|
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).
January – September | July - September | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | |||||||||||||
Property, plant and equipment capitalized cost | ||||||||||||||||
Property, plant and equipment capitalized interest cost rate | 4.75 | % | 4.63 | % | 4.75 | % | 4.64 | % | ||||||||
Amount of the capitalized interest cost, property, plant and equipment | 54,788 | 30,173 | 22,521 | 12,191 | ||||||||||||
|
|
|
|
|
|
|
|
57
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
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 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.
58
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
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 09-30-2021 | % Ownership interest 12-31-2020 | ||||||||||||||||||||||||||||
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 | 9.9707 | 90.0093 | 99.9800 | 9.9707 | 90.0093 | 99.9800 | |||||||||||||||||||||
- | 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 | 1.9990 | 99.9990 | 98.0000 | 1.9990 | 99.9990 | |||||||||||||||||||||
- | Arauco Canada 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 | 0.5215 | 99.4775 | 99.9990 | 0.5215 | 99.4775 | 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 | 10.0809 | 89.9182 | 99.9991 | 10.0809 | 89.9182 | 99.9991 | |||||||||||||||||||||
- | Arauco Industria de México, S.A. de C.V. | Mexico | Mexican pesos | — | 99.9990 | 99.9990 | — | 99.9990 | 99.9990 | |||||||||||||||||||||
- | 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. | United States | 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 | |||||||||||||||||||||
- | Arauco Perú S.A. | Perú | U.S. Dollar | 0.0013 | 99.9977 | 99.9990 | 0.0013 | 99.9977 | 99.9990 | |||||||||||||||||||||
- | Arauco Química S.A. de C.V. | Mexico | Mexican pesos | — | 99.9990 | 99.9990 | — | 99.9990 | 99.9990 | |||||||||||||||||||||
- | Arauco Serviquimex, S.A. de C.V. | Mexico | Mexican pesos | — | 99.9990 | 99.9990 | — | 99.9990 | 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 | |||||||||||||||||||||
- | Araucomex Servicios, S.A. de C.V. | Mexico | Mexican pesos | — | 99.9990 | 99.9990 | — | 99.9990 | 99.9990 | |||||||||||||||||||||
96657900-5 | Consorcio Protección Fitosanitaria Forestal S.A. | Chile | Chilean Pesos | — | 56.4474 | 56.4474 | — | 57.0831 | 57.0831 | |||||||||||||||||||||
- | Empreendimentos Florestais Santa Cruz Ltda. | Brazil | Brazilian Real | — | 99.9984 | 99.9984 | — | 99.9984 | 99.9984 | |||||||||||||||||||||
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 | — | 98.5811 | 98.5811 | — | 98.5683 | 98.5683 | |||||||||||||||||||||
78049140-K | Forestal Los Lagos S.A.(**) | Chile | U.S. Dollar | — | — | — | — | 79.9587 | 79.9587 | |||||||||||||||||||||
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 | U.S. Dollar | 1.0000 | 98.9489 | 99.9489 | 1.0000 | 98.9489 | 99.9489 | |||||||||||||||||||||
- | Leasing Forestal S.A. | Argentina | Argentine pesos | — | 99.9800 | 99.9800 | — | 99.9800 | 99.9800 | |||||||||||||||||||||
- | Maderas Arauco Costa Rica S.A. | Costa Rica | U.S. Dollar | — | 99.9990 | 99.9990 | — | 99.9990 | 99.9990 | |||||||||||||||||||||
96510970-6 | Maderas Arauco S.A. | Chile | U.S. Dollar | 99.0000 | 0.9995 | 99.9995 | 99.0000 | 0.9995 | 99.9995 | |||||||||||||||||||||
- | Mahal Empreendimentos e Participacoes S.A. | Brazil | Brazilian Real | — | 99.9990 | 99.9990 | — | 99.9990 | 99.9990 | |||||||||||||||||||||
- | Novo Oeste Gestao de Ativos Florestais S.A. | Brazil | Brazilian Real | — | 99.9990 | 99.9990 | — | 99.9990 | 99.9990 | |||||||||||||||||||||
76860724-9 | ODD Industries SpA | Chile | Chilean Pesos | — | 86.6151 | 86.6151 | — | 86.6151 | 86.6151 | |||||||||||||||||||||
- | Prime-Line,Inc. | United States | U.S. Dollar | — | 99.9990 | 99.9990 | — | 99.9990 | 99.9990 | |||||||||||||||||||||
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 | |||||||||||||||||||||
- | Tablered Araucomex, S.A. de C.V. | Mexico | Mexican pesos | — | 99.9990 | 99.9990 | — | 99.9990 | 99.9990 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*) | This company was merged in March of 2021 (see note 14). |
(**) | The stake in this company was sold in March of 2021 (see note 14). |
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 |
According to 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, we state the following:
59
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
Long-term debt with related entities—Mutual Agreement with Arauco Argentina S.A.
On June 5, 2017, Arauco signed a mutual agreement with its subsidiary Arauco Argentina S.A, pursuant to which this Company received an amount of U.S.$ 250,000,000, which accrues accrues a interest at the LIBOR interest rate for 180 days plus a fixed spread of 5.20%, with payments every six months on June 1 and December 1 of each year.
During 2020, the Central Bank of the Argentine Republic established certain foreign exchange controls, preventing Arauco Argentina S.A. from making two principal payments for ThU.S.$ 12,500 each, both due during 2020. Under those circumstances, Arauco agreed to reschedule the maturity of the principal repayments that became due in 2020 to May 30, 2021. The principal amount rescheduled will accrue interest at LIBOR rate until the moment of its total or partial payment. As of September 30, 2021, the total principal outstanding under the mutual agreement was ThU.S.$ 160,000.
Employee Benefits for Key Management Personnel
January – September | July – September | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
ThU.S.$ | ThU.S.$ | ThU.S.$ | ThU.S.$ | |||||||||||||
Salaries and bonuses | 58,401 | 47,380 | 18,701 | 15,598 | ||||||||||||
Per diem compensation to members of the Board of Directors | 1,834 | 1,648 | 592 | 561 | ||||||||||||
Termination benefits | 2,234 | 3,042 | 239 | 824 | ||||||||||||
Total | 62,469 | 52,070 | 19,532 | 16,983 | ||||||||||||
|
|
|
|
|
|
|
|
Related Party Receivables, Current
Name of Related Party | Tax ID No. | Nature of Relationship | Country | Currency | Maturity | 09-30-2021 ThU.S.$ | 12-31-2020 ThU.S.$ | |||||||||||||||||||||
Forestal Mininco S.A. | 91.440.000-7 | Common Stockholder | Chile | Chilean pesos | 30 days | 9 | 8 | |||||||||||||||||||||
Eka Chile S.A. | 99.500.140-3 | Joint Venture | Chile | Chilean pesos | 30 days | 2,510 | 1,251 | |||||||||||||||||||||
Forestal del Sur S.A. | 79.825.060-4 | | Associate of a subsidiary’s minority shareholder | | Chile | Chilean pesos | - | — | 575 | |||||||||||||||||||
Unilin Arauco Pisos Ltda. | — | Joint Venture | Brazil | | Brazilian Real | | 30 days | — | 829 | |||||||||||||||||||
CMPC Maderas S.A. | 95.304.000-K | Common Stockholder | Chile | Chilean pesos | 30 days | — | 21 | |||||||||||||||||||||
CMPC Pulp S.A. | 96.532.330-9 | Common Stockholder | Chile | Chilean pesos | 30 days | 981 | 866 | |||||||||||||||||||||
Fundación Educacional Arauco | 71.625.000-8 | | Parent company is founder and contributor | | Chile | Chilean pesos | 30 days | 562 | — | |||||||||||||||||||
Fundación Acerca Redes | 65.097.218-K | | Parent company is founder and contributor | | Chile | Chilean pesos | 30 days | 1,036 | 968 | |||||||||||||||||||
Sonae Arauco Portugal S.A. | — | | Subsidiary of a Joint Venture | | Portugal | U.S. Dollar | — | — | 369 | |||||||||||||||||||
E2E S.A. | 76.879.577-0 | Joint Venture | Chile | Chilean pesos | 10-may-21 | 457 | 460 | |||||||||||||||||||||
E2E S.A. | 76.879.577-0 | Joint Venture | Chile | Chilean pesos | 27-Apr-21 | 435 | — | |||||||||||||||||||||
E2E S.A. | 76.879.577-0 | Joint Venture | Chile | Chilean pesos | 28-Oct-21 | 287 | 288 | |||||||||||||||||||||
E2E S.A. | 76.879.577-0 | Joint Venture | Chile | Chilean pesos | 31-Jul-23 | 648 | — | |||||||||||||||||||||
E2E S.A. | 76.218.856-2 | Joint Venture | Chile | Chilean pesos | 30 days | 319 | 639 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
TOTAL | 7,334 | 6,274 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related Party Payables, Current
Name of Related Party | Tax ID No. | Nature of Relationship | Country | Currency | Maturity | 09-30-2021 ThU.S.$ | 12-31-2020 ThU.S.$ | |||||||||||||||||||||
Compañía de Petróleos de Chile S.A. | 99.520.000-7 | | Common controlling parent | | Chile | Chilean pesos | 30 days | 6,924 | 2,657 | |||||||||||||||||||
Abastible S.A. | 91.806.000-6 | | Common controlling parent | | Chile | Chilean pesos | 30 days | 98 | 139 | |||||||||||||||||||
Fundación Educacional Arauco | 71.625.000-8 | | Parent company is founder and contributor | | Chile | Chilean pesos | — | — | 694 | |||||||||||||||||||
Red to Green S.A. | 86.370.800-1 | | Common Stockholder | | Chile | Chilean pesos | 30 days | 6 | — | |||||||||||||||||||
Empresa Nacional de Telecomunicaciones S.A. | 92.580.000-7 | | Common Stockholder | | Chile | Chilean pesos | 30 days | 4 | 7 | |||||||||||||||||||
Servicios Corporativos Sercor S.A. | 96.925.430-1 | Associate | Chile | Chilean pesos | 30 days | 7 | — | |||||||||||||||||||||
Compañía Puerto de Coronel S.A. | 79.895.330-3 | | Subsidiary of an associate | | Chile | U.S. Dollar | 30 days | 338 | 236 | |||||||||||||||||||
Adm. de Ventas al Detalle Arco Prime Ltda. | 77.215.640-5 | | Common controlling parent | | Chile | Chilean pesos | 30 days | 2 | 1 | |||||||||||||||||||
Woodtech S.A. | 76.724.000-7 | | Associate of controlling parent | | Chile | Chilean pesos | 30 days | 221 | — | |||||||||||||||||||
Air BP Copec S.A. | 96.942.120-8 | | Joint venture of controlling parent | | Chile | Chilean pesos | 30 days | — | 5 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
TOTAL | 7,600 | 3,739 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
60
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
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 | 09-30-2021 ThU.S.$ | 12-31-2020 ThU.S.$ | |||||||||||
Abastible S.A. | 91.806.000-6 | Common controlling parent | Chile | Chilean pesos | Fuel | 1,815 | 2,113 | |||||||||||
Compañía de Petróleos de Chile S.A. | 99.520.000-7 | Common controlling parent | Chile | Chilean pesos | Fuel and other | 60,661 | 48,983 | |||||||||||
Compañía Puerto de Coronel S.A. | 79.895.330-3 | Subsidiary of the Associate | Chile | U.S. Dollar | Transport, stowage and port services | 6,630 | 17,506 | |||||||||||
EKA Chile S.A. | 99.500.140-3 | Joint Venture | Chile | Chilean pesos | Sodium chlorate | 31,397 | 38,633 | |||||||||||
Forestal del Sur S.A. | 79.825.060-4 | Associate of a subsidiary’s minority shareholder | Chile | Chilean pesos | Wood and chips | 433 | 4,495 | |||||||||||
Portaluppi, Guzman y Bezanilla Abogados Ltda. | 78.096.080-9 | Common director | Chile | Chilean pesos | Legal services | 586 | 703 | |||||||||||
Empresa Nacional de Telecomunicaciones S.A. | 92.580.000-7 | Common Stockholder | Chile | Chilean pesos | Telephone services | 190 | 229 | |||||||||||
Colbún S.A. | 96.505.760-9 | Common Stockholder | Chile | Chilean pesos | Electrical Power | 296 | 51 | |||||||||||
Colbún Transmisión S.A. | 76.218.856-2 | Common Stockholder | Chile | Chilean pesos | Electrical Power | 415 | 399 | |||||||||||
Woodtech S.A. | 76.724.000-7 | Indirect associate of controlling parent | Chile | Chilean pesos | Wood volumen measurement services | 1,070 | 1,362 | |||||||||||
Inversiones Siemel S.A. | 94.082.000-6 | Common Stockholder | Chile | Chilean pesos | Rentals | 51 | 279 | |||||||||||
Elemental S.A. | 76.659.730-0 | Associate of controlling parent | Chile | Chilean pesos | Services and other purchases | 45 | 364 | |||||||||||
Servicios Corporativos Sercor S.A. | 96.925.430-1 | Associate | Chile | Chilean pesos | Other purchases | 176 | 242 | |||||||||||
|
|
|
|
|
|
|
|
|
Sales and other transactions
Name of Related Party | Tax ID No. | Nature of Relationship | Country | Currency | Transaction Descriptions | 09-30-2021 ThU.S.$ | 12-31-2020 ThU.S.$ | |||||||||||
EKA Chile S.A. | 99.500.140-3 | Joint venture | Chile | Chilean pesos | Electrical Power | 16,701 | 16,559 | |||||||||||
Forestal del Sur S.A. | 79.825.060-4 | Associate of a subsidiary’s minority shareholder | Chile | Chilean pesos | Harvesting services, wood and chips | 7,329 | 21,146 | |||||||||||
CMPC Pulp S.A. | 96.532.330-9 | Common Stockholder | Chile | Chilean pesos | Wood and chips | 6,955 | 7,849 | |||||||||||
CMPC Tissue S.A. | 96.529.310-8 | Common Stockholder | Chile | Chilean pesos | Pulp | 425 | 3,681 | |||||||||||
Unilin Arauco Pisos Ltda. | — | Joint venture | Brazil | Brazilian Real | Wood | — | 4,623 | |||||||||||
E2E S.A. | 76.879.577-0 | Joint venture | Chile | Chilean pesos | Loan | 1,100 | 41 | |||||||||||
E2E S.A. | 76.879.577-0 | Joint venture | Chile | Chilean pesos | Wood, plywood and boards | 302 | 471 | |||||||||||
|
|
|
|
|
|
|
|
|
61
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
NOTE 14. INVESTMENTS IN SUBSIDIARIES
On March 26, 2021, Arauco Nutrientes Naturales SpA was merged into the subsidiary Forestal Arauco S.A. This operation had no effect on Arauco´s results or on any of the companies that participated on this merger.
On March 10, 2021, Arauco through the subsidiary Forestal Arauco S.A. sold its total stake in the company Forestal Los Lagos SpA (ex S.A.) for ThU.S.$ 48,000. This operation generated a profit of ThU.S.$ 20,381 that is presented in Other income.
On December 2020, through its subsidiary Maderas Arauco S.A., Arauco acquired the 86.6155% of ODD Industries SpA, a pioneer company in the field of industrial artificial intelligence with ethical purposes. Arauco’s objective is to move forward with the implementation of artificial intelligence seeking to develop tools to mitigate climate change, among others. The price paid as of December 31, 2020 for the shares acquired and subscribed in this operation was ThU.S.$ 5,064 out of a total of ThU.S.$ 9,157.
Arauco carried out the initial recognition of the acquisition 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.
NOTE 15. INVESTMENTS IN ASSOCIATES
As of September 30, 2021 and as of December 31, 2020, there were no new investments in associates to report.
The following tables set forth information about Investments in associates.
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% | |||
09-30-2021 | 12-31-2020 | |||
Carrying amount accounted for using equity method | ThU.S.$ 55,019 | ThU.S.$ 56,314 | ||
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% | |||
09-30-2021 | 12-31-2020 | |||
Carrying amount accounted for using equity method | ThU.S.$ 246 | ThU.S.$ 187 |
62
Table of Contents
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% | |||
09-30-2021 | 12-31-2020 | |||
Carrying amount accounted for using equity method | ThU.S.$ 5 | ThU.S.$ 7 | ||
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% | |||
09-30-2021 | 12-31-2020 | |||
Carrying amount accounted for using equity method | ThU.S.$ 1 | ThU.S.$ 1 | ||
Name | Vale do Corisco S.A. | |||
Country | Brazil | |||
Functional Currency | Brazilian Real | |||
Corporate purpose | Management of forestry activities. | |||
Ownership interest (%) | 49.0000% | |||
09-30-2021 | 12-31-2020 | |||
Carrying amount accounted for using equity method | ThU.S.$ 28,188 | ThU.S.$ 29,205 |
63
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
Summarized Financial Information of Associates
Assets | ||||||||||||||||||||||||
09-30-2021 | Inversiones Puerto Coronel S.A. ThU.S.$ | Serv.Corporativos Sercor S.A. 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 | 1 | 3,065 | 4,639 | — | 13 | 7,718 | ||||||||||||||||||
Non-current | 111,858 | 2,735 | 71,735 | 6 | 50 | 186,384 | ||||||||||||||||||
Total | 111,859 | 5,800 | 76,374 | 6 | 63 | 194,102 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Liabilities and Equity | ||||||||||||||||||||||||
Inversiones Puerto Coronel S.A. ThU.S.$ | Serv.Corporativos Sercor S.A. 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 | 54 | 2,190 | 165 | — | 7 | 2,416 | ||||||||||||||||||
Non-current | — | 2,381 | 18,681 | 4 | 34 | 21,100 | ||||||||||||||||||
Equity | 111,805 | 1,230 | 57,527 | 2 | 22 | 170,586 | ||||||||||||||||||
Total | 111,859 | 5,801 | 76,373 | 6 | 63 | 194,102 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
09-30-2021 | ||||||||||||||||||||||||
Income | — | 3,543 | 6,442 | — | — | 9,985 | ||||||||||||||||||
Other income / expenses | (2,606 | ) | (3,108 | ) | (3,166 | ) | (1 | ) | (2 | ) | (8,883 | ) | ||||||||||||
Profit or loss (continuing operations) | (2,606 | ) | 435 | 3,276 | (1 | ) | (2 | ) | 1,102 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Other comprehensive income | — | — | — | — | — | — | ||||||||||||||||||
Comprehensive income | (2,606 | ) | 435 | 3,276 | (1 | ) | (2 | ) | 1,102 | |||||||||||||||
Dividends received | — | — | 1,307 | — | — | 1,307 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Assets | ||||||||||||||||||||||||
12-31-2020 | Inversiones Puerto Coronel S.A. ThU.S.$ | Serv.Corporativos Sercor S.A. 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 | 114,463 | 4,155 | 3,725 | 1 | 18 | 122,362 | ||||||||||||||||||
Non-current | 1 | 3,444 | 76,129 | 11 | 57 | 79,642 | ||||||||||||||||||
Total | 114,464 | 7,599 | 79,854 | 12 | 75 | 202,004 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Liabilities and Equity | ||||||||||||||||||||||||
Inversiones Puerto Coronel S.A. ThU.S.$ | Serv.Corporativos Sercor S.A. 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 | 54 | 4,029 | 699 | — | 8 | 4,790 | ||||||||||||||||||
Non-current | — | 2,634 | 19,554 | 5 | 39 | 22,232 | ||||||||||||||||||
Equity | 114,410 | 936 | 59,601 | 7 | 28 | 174,982 | ||||||||||||||||||
Total | 114,464 | 7,599 | 79,854 | 12 | 75 | 202,004 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
09-30-2020 | ||||||||||||||||||||||||
Income | — | 3,408 | 4,782 | — | — | 8,190 | ||||||||||||||||||
Other income / expenses | 7,041 | (3,073 | ) | (2,816 | ) | — | (2 | ) | 1,150 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Profit or loss (continuing operations) | 7,041 | 335 | 1,966 | — | (2 | ) | 9,340 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Other comprehensive income | — | — | — | — | — | — | ||||||||||||||||||
Comprehensive income | 7,041 | 335 | 1,966 | — | (2 | ) | 9,340 | |||||||||||||||||
Dividends received | — | — | 1,148 | — | — | 1,148 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Investment in Associates and Joint Ventures
09-30-2021 | 12-31-2020 | |||||||
ThU.S.$ | ThU.S.$ | |||||||
Opening balance as of January 1 Changes | 316,939 | 293,118 | ||||||
Investment in joint ventures, additions (*) | 4,800 | 20,129 | ||||||
Disposals, investment in associates and joint ventures (**) | (3,197 | ) | (943 | ) | ||||
Share of profit (loss) in investment in associates | 389 | 4,821 | ||||||
Share of profit (loss) in investment in joint ventures | 31,097 | (2,504 | ) | |||||
Dividends Received, Investments in Associates | (1,900 | ) | (4,357 | ) | ||||
Increase (Decrease) in foreign exchange currency on translation of Associates and Joint Ventures | (15,647 | ) | 8,351 | |||||
Other increase (decrease) in investment and associates and joint ventures | 770 | (1,676 | ) | |||||
Total changes | 16,312 | 23,821 | ||||||
Closing balance | 333,251 | 316,939 | ||||||
|
|
|
|
(*) | During the first semester of 2021 Maderas Arauco S.A. made two capital contribution to E2E S.A., the first one was on January 8, 2021 for ThCLP$ 1,600,000 for160 shares, and the second was made on June 22, 2021 in the amount of ThCLP$ 1,900,000 for 190 shares, both equivalents to ThU.S.$ 4,800. |
64
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
(**) | ThU.S.$ 3,197 account for the carrying amount of investment in Unilin Arauco Pisos Ltda., which was sold on January 12, 2021. |
09-30-2021 | 12-31-2020 | |||||||
ThU.S.$ | ThU.S.$ | |||||||
Carrying amount of associates accounted for using equity method | 83,460 | 85,714 | ||||||
Carrying amount of joint ventures accounted for using equity method | 249,791 | 231,225 | ||||||
Total investment accounted for using equity method | 333,251 | 316,939 | ||||||
|
|
|
|
NOTE 16. INTERESTS IN JOINT ARRANGEMENTS
Investments and contributions made
On January 12, 2021 Arauco through its subsidiary Arauco do Brasil S.A. sold its total 50% stake in Unilin Arauco Pisos Ltda. This transaction generated a loss before taxes of ThU.S.$ 431.
On July 29, 2020 Arauco through its subsidiary Forestal Arauco S.A. entered into a shareholders agreement with respect to Agrícola El Paque SpA, which was established for the plantating, construction and integral management of agricultural projects. The capital contributed by Forestal Arauco S.A. was ThCLP$ 3,651,895 equivalent to ThU.S.$ 4,753.
Between January and February 2020, Arauco through its subsidiary Maderas Arauco S.A. has contributed ThCLP$ 12,000,000 (equivalent to ThU.S.$ 15,022) to E2E S.A., representing 50% of the interest in this company. Between January and July 2021 Arauco contributed ThCLP$ 3,500,000, equivalent to ThU.S.$ 4,800.
Between February and December 2020, Arauco through its subsidiary Arauco Bioenergía S.A. has contributed ThU.S.$ 354 to Parque Eólico Ovejera Sur SpA., representing 50% of the interest in this company.
As of September 30, 2021 and as of December 31, 2020, Arauco has not made 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 in Eka Chile S.A. (“Eka”), a company that sells sodium chlorate to pulp plants in Chile. There is a contractual agreement with this company whereby Arauco has engaged in an economic activity subject to common control, which is classified as a joint venture.
65
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
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:
09-30-2021 | 12-31-2020 | |||||||||||||||
Celulosa y Energía Punta Pereira S.A. (Uruguay) | Assets ThU.S.$ | Liabilities ThU.S.$ | Assets ThU.S.$ | Liabilities ThU.S.$ | ||||||||||||
Current | 359,031 | 193,747 | 262,446 | 163,887 | ||||||||||||
Non-current | 2,051,654 | 212,555 | 2,103,903 | 325,894 | ||||||||||||
Equity | — | 2,004,383 | — | 1,876,568 | ||||||||||||
Total Joint Arrangement | 2,410,685 | 2,410,685 | 2,366,349 | 2,366,349 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Investment | 1,002,192 | 938,284 | ||||||||||||||
|
|
|
|
09-30-2021 ThU.S.$ | 09-30-2020 ThU.S.$ | |||||||
Income | 640,992 | 472,897 | ||||||
Expenses | (419,420 | ) | (448,056 | ) | ||||
Joint Arrangement Net Income (Loss) | 221,572 | 24,841 | ||||||
|
|
|
|
09-30-2021 | 12-31-2020 | |||||||||||||||
Forestal Cono Sur S.A. (consolidated) | Assets ThU.S.$ | Liabilities ThU.S.$ | Assets ThU.S.$ | Liabilities ThU.S.$ | ||||||||||||
Current | 52,075 | 2,463 | 44,684 | 2,121 | ||||||||||||
Non-current | 164,379 | 8,990 | 170,028 | 10,637 | ||||||||||||
Equity | — | 205,000 | — | 201,954 | ||||||||||||
Total Joint Arrangement | 216,454 | 216,453 | 214,712 | 214,712 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Investment | 102,500 | 100,977 | ||||||||||||||
|
|
|
|
09-30-2021 ThU.S.$ | 09-30-2020 ThU.S.$ | |||||||
Income | 10,362 | 16,839 | ||||||
Expenses | (7,315 | ) | (16,771 | ) | ||||
Joint Arrangement Net Income (Loss) | 3,047 | 68 | ||||||
|
|
|
|
09-30-2021 | 12-31-2020 | |||||||||||||||
Eufores S.A. (consolidated) | Assets ThU.S.$ | Liabilities ThU.S.$ | Assets ThU.S.$ | Liabilities ThU.S.$ | ||||||||||||
Current | 159,961 | 230,548 | 115,971 | 192,443 | ||||||||||||
Non-current | 900,903 | 141,402 | 870,093 | 131,893 | ||||||||||||
Equity | — | 688,914 | — | 661,728 | ||||||||||||
Total Joint Arrangement | 1,060,864 | 1,060,864 | 986,064 | 986,064 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Investment | 344,457 | 330,864 | ||||||||||||||
|
|
|
|
09-30-2021 ThU.S.$ | 09-30-2020 ThU.S.$ | |||||||
Income | 177,971 | 180,760 | ||||||
Expenses | (150,643 | ) | (176,279 | ) | ||||
Joint Arrangement Net Income (Loss) | 27,328 | 4,481 | ||||||
|
|
|
|
09-30-2021 | 12-31-2020 | |||||||||||||||
Zona Franca Punta Pereira S.A. (Uruguay) | Assets ThU.S.$ | Liabilities ThU.S.$ | Assets ThU.S.$ | Liabilities ThU.S.$ | ||||||||||||
Current | 6,489 | 103,729 | 6,233 | 107,131 | ||||||||||||
Non-current | 445,390 | 10,258 | 453,572 | 19,179 | ||||||||||||
Equity | — | 337,892 | — | 333,495 | ||||||||||||
Total Joint Arrangement | 451,879 | 451,879 | 459,805 | 459,805 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Investment | 168,946 | 166,748 | ||||||||||||||
|
|
|
|
09-30-2021 ThU.S.$ | 09-30-2020 ThU.S.$ | |||||||
Income | 13,606 | 13,706 | ||||||
Expenses | (9,209 | ) | (20,083 | ) | ||||
Joint Arrangement Net Income (Loss) | 4,397 | (6,377 | ) | |||||
|
|
|
|
66
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
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:
09-30-2021 | 12-31-2020 | |||||||||||||||
Unilin Arauco Pisos Ltda. | Assets ThU.S.$ | Liabilities ThU.S.$ | Assets ThU.S.$ | Liabilities ThU.S.$ | ||||||||||||
Current | — | — | 8,050 | 4,995 | ||||||||||||
Non-current | — | — | 3,747 | 408 | ||||||||||||
Equity | — | — | — | 6,394 | ||||||||||||
Total Joint Arrangement | — | — | 11,797 | 11,797 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Investment | — | 3,197 | ||||||||||||||
|
|
|
|
09-30-2021 ThU.S.$ | 09-30-2020 ThU.S.$ | |||||||
Income | — | 11,568 | ||||||
Expenses | — | (10,917 | ) | |||||
Joint Arrangement Net Income (Loss) | — | 651 | ||||||
|
|
|
| |||||
Other comprehensive income | — | — | ||||||
Comprehensive income | — | 651 | ||||||
Dividends | — | — | ||||||
|
|
|
|
09-30-2021 | 12-31-2020 | |||||||||||||||
Eka Chile S.A. | Assets ThU.S.$ | Liabilities ThU.S.$ | Assets ThU.S.$ | Liabilities ThU.S.$ | ||||||||||||
Current | 15,914 | 3,750 | 16,551 | 4,154 | ||||||||||||
Non-current | 36,400 | 4,431 | 35,599 | 4,782 | ||||||||||||
Equity | — | 44,133 | — | 43,214 | ||||||||||||
Total Joint Arrangement | 52,314 | 52,314 | 52,150 | 52,150 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Investment | 22,067 | 21,607 | ||||||||||||||
|
|
|
|
09-30-2021 ThU.S.$ | 09-30-2020 ThU.S.$ | |||||||
Income | 32,649 | 30,040 | ||||||
Expenses | (30,543 | ) | (27,092 | ) | ||||
Joint Arrangement Net Income (Loss) | 2,106 | 2,948 | ||||||
|
|
|
| |||||
Other comprehensive income | — | — | ||||||
Comprehensive income | 2,106 | 2,948 | ||||||
Dividends | 594 | 2,895 | ||||||
|
|
|
|
09-30-2021 | 12-31-2020 | |||||||||||||||
Sonae Arauco S.A. | Assets ThU.S.$ | Liabilities ThU.S.$ | Assets ThU.S.$ | Liabilities ThU.S.$ | ||||||||||||
Current | 283,014 | 326,341 | 258,058 | 276,127 | ||||||||||||
Non-current | 714,544 | 257,084 | 765,712 | 379,260 | ||||||||||||
Equity | — | 414,134 | — | 368,383 | ||||||||||||
Total Joint Arrangement | 997,558 | 997,559 | 1,023,770 | 1,023,770 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net assets | 181,529 | 157,552 | ||||||||||||||
Net asset adjustment (Goodwill) | 25,538 | 26,640 | ||||||||||||||
Investment | 207,067 | 184,192 | ||||||||||||||
|
|
|
|
09-30-2021 ThU.S.$ | 09-30-2020 ThU.S.$ | |||||||
Income | 847,092 | 569,207 | ||||||
Expenses | (780,031 | ) | (577,901 | ) | ||||
Joint Arrangement Net Income (Loss) | 67,061 | (8,694 | ) | |||||
|
|
|
| |||||
Other comprehensive income | — | — | ||||||
Comprehensive income | 67,061 | (8,694 | ) | |||||
Dividends | — | — | ||||||
|
|
|
|
09-30-2021 | 12-31-2020 | |||||||||||||||
Agrícola El Paque SpA. | Assets ThU.S.$ | Liabilities ThU.S.$ | Assets ThU.S.$ | Liabilities ThU.S.$ | ||||||||||||
Current | 1,598 | 560 | 4,562 | 69 | ||||||||||||
Non-current | 11,459 | 3,398 | 5,782 | — | ||||||||||||
Equity | — | 9,098 | — | 10,275 | ||||||||||||
Total Joint Arrangement | 13,057 | 13,056 | 10,344 | 10,344 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Investment | 4,549 | 5,138 | ||||||||||||||
|
|
|
|
09-30-2021 ThU.S.$ | 09-30-2020 ThU.S.$ | |||||||
Income | — | — | ||||||
Expenses | 90 | — | ||||||
Joint Arrangement Net Income (Loss) | 90 | — | ||||||
|
|
|
| |||||
Other comprehensive income | — | — | ||||||
Comprehensive income | 90 | — | ||||||
Dividends | — | — | ||||||
|
|
|
|
67
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
09-30-2021 | 12-31-2020 | |||||||||||||||
Parque Eólico Ovejera del Sur SpA. | Assets ThU.S.$ | Liabilities ThU.S.$ | Assets ThU.S.$ | Liabilities ThU.S.$ | ||||||||||||
Current | 58 | 123 | 367 | 27 | ||||||||||||
Non-current | 2,150 | — | 2,057 | — | ||||||||||||
Equity | — | 2,085 | — | 2,398 | ||||||||||||
Total Joint Arrangement | 2,208 | 2,208 | 2,424 | 2,425 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Investment | 1,043 | 1,199 | ||||||||||||||
|
|
|
|
09-30-2021 ThU.S.$ | 09-30-2020 ThU.S.$ | |||||||
Income | — | — | ||||||
Expenses | (15 | ) | (78 | ) | ||||
Joint Arrangement Net Income (Loss) | (15 | ) | (78 | ) | ||||
|
|
|
| |||||
Other comprehensive income | — | — | ||||||
Comprehensive income | (15 | ) | (78 | ) | ||||
Dividends | — | — | ||||||
|
|
|
|
09-30-2021 | 12-31-2020 | |||||||||||||||
E2E S.A. | Assets ThU.S.$ | Liabilities ThU.S.$ | Assets ThU.S.$ | Liabilities ThU.S.$ | ||||||||||||
Current | 5,919 | 1,041 | 9,196 | 4,233 | ||||||||||||
Non-current | 27,719 | 3,202 | 27,045 | 1,407 | ||||||||||||
Equity | — | 29,394 | — | 30,601 | ||||||||||||
Total Joint Arrangement | 33,638 | 33,637 | 36,241 | 36,241 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Investment | 14,697 | 15,301 | ||||||||||||||
|
|
|
|
09-30-2021 ThU.S.$ | 09-30-2020 ThU.S.$ | |||||||
Income | 668 | 800 | ||||||
Expenses | (7,405 | ) | (1,556 | ) | ||||
Joint Arrangement Net Income (Loss) | (6,737 | ) | (756 | ) | ||||
|
|
|
| |||||
Other comprehensive income | — | — | ||||||
Comprehensive income | (6,737 | ) | (756 | ) | ||||
Dividends | — | — | ||||||
|
|
|
|
09-30-2021 | 12-31-2020 | |||||||||||||||
Agrícola San Gerardo SpA. | Assets ThU.S.$ | Liabilities ThU.S.$ | Assets ThU.S.$ | Liabilities ThU.S.$ | ||||||||||||
Current | 950 | 30 | 603 | 387 | ||||||||||||
Non-current | 4,869 | 2,164 | 3,859 | — | ||||||||||||
Equity | — | 3,625 | — | 4,075 | ||||||||||||
Total Joint Arrangement | 5,819 | 5,819 | 4,462 | 4,462 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Investment | 1,813 | 2,038 | ||||||||||||||
|
|
|
|
09-30-2021 ThU.S.$ | 09-30-2020 ThU.S.$ | |||||||
Income | — | — | ||||||
Expenses | (62 | ) | (156 | ) | ||||
Joint Arrangement Net Income (Loss) | (62 | ) | (156 | ) | ||||
|
|
|
| |||||
Other comprehensive income | — | — | ||||||
Comprehensive income | (62 | ) | (156 | ) | ||||
Dividends | — | — | ||||||
|
|
|
|
68
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
NOTE 17. IMPAIRMENT OF ASSETS
As a result of current market conditions in the United States generated by the decrease in prices, the impairment tests carried out at the CGU yielded an impairment provision of ThU.S.$ 14,918 relating to Property, Plant and Equipment and spare parts from Inventories corresponding to facilities of wood products in United States. For these calculations we used a discount rate of 8.7%. In the 2021 period, provisions associated with assets sold and recovered were reversed for a total of ThU.S.$ 10,911.
In addition, due to the modernization and expansion project of the Arauco Mill (Proyecto de Modernización y Ampliación de la Planta Arauco, or MAPA Project), as of September 30, 2021, we recorded an impairment provision due to a reduction in the useful lives for the CGU Line 1 of Arauco Mill (Pulp business) in an amount of ThU.S.$ 7,712 (ThU.S.$ 46,577 as of December 31, 2020). For this calculation, we used a discount rate of 6.1%. The Line 1 of the Arauco mill will be permanently shut down upon completion of the MAPA project.
Both impairment provision charges are presented in the consolidated statement of profit or loss under Other expenses and they constitue the main changes in the total CGU impairment provision as shown below:
Changes in CGU impairment provision | 09-30-2021 | 12-31-2020 | ||||||
ThU.S.$ | ThU.S.$ | |||||||
Opening balance | 218,764 | 180,209 | ||||||
Impairment loss recognized in profit or loss | 9,543 | 62,701 | ||||||
Reversal of impairment loss in profit or loss | (17,978 | ) | (6,171 | ) | ||||
Increase (Decrease) in foreign exchange currency on translation | (2,825 | ) | (17,975 | ) | ||||
|
|
|
| |||||
Closing balance | 207,504 | 218,764 | ||||||
|
|
|
|
Changes in provisions for impairment of property, plant and equipment due to technical obsolescence are shown below:
Changes in impairment provision from impaired assets | 09-30-2021 | 12-31-2020 | ||||||
ThU.S.$ | ThU.S.$ | |||||||
Opening balance | 8,088 | 8,135 | ||||||
Impairment loss recognized in profit or loss | 2,050 | 1,262 | ||||||
Reverse of ompairment loss in profit or loss | (1,859 | ) | (1,204 | ) | ||||
Increase (Decrease) in foreign exchange currency on translation | 189 | (105 | ) | |||||
|
|
|
| |||||
Closing balance | 8,469 | 8,088 | ||||||
|
|
|
|
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.$ 58,105 (ThU.S.$ 59,567 on December 31, 2020), as shown below:
Goodwill | 09-30-2021 | 12-31-2020 | ||||||
ThU.S.$ | ThU.S.$ | |||||||
Arauco Canada Ltd. (Flakeboard Company Ltd) | 40,791 | 40,793 | ||||||
Arauco do Brasil S.A. (Pien mill) | 16,582 | 17,357 | ||||||
Arauco North America, Inc. (Prime-Line, Inc.) | 732 | 732 | ||||||
Forestal Arauco S.A. (Forestal Los Lagos S.A.) | — | 685 | ||||||
|
|
|
| |||||
Closing balance | 58,105 | 59,567 | ||||||
|
|
|
|
69
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
Goodwill | 09-30-2021 | 12-31-2020 | ||||||
ThU.S.$ | ThU.S.$ | |||||||
Opening balance at January 1 | 59,567 | 65,751 | ||||||
Increase (decrease) due to business combination | (685 | ) | — | |||||
Increase (decrease) in foreign currency exchange | (777 | ) | (6,184 | ) | ||||
|
|
|
| |||||
Closing balance | 58,105 | 59,567 | ||||||
|
|
|
|
Of the total of goodwill, ThU.S.$ 40,791 (ThU.S.$ 40,793 as of December 31, 2020) were generated by the acquisition of “Flakeboard” (currently Arauco Canada Ltd.), 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 remaining balance of ThU.S.$ 732 corresponds to the acquisition of Prime-Line Inc, on September 1, 2019, for which Arauco North America Inc, a subsidiary of Arauco Canada Ltd. paid ThU.S.$ 18,880 for all the shares of said company.
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 7-year term, a period time, which is considered to represent the cyclicality of the business performance, applying a nominal discount rate of 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.$ 16,582 (ThU.S.$ 17,357 as of December 31, 2020).
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 covering a 5-year term based on the operational plan approved by the Administration, applying a 7.4% nominal discount rate that reflects current evaluations for the panel segment in Brazil.
As of September 30, 2021 and as of December 31, 2020, 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.
Sensitivity analysis on discount rate was made and no impairment provision was determined.
70
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
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 $4,571,664,617 Chilean Pesos (equal to ThU.S.$ 5,631 as of September 30, 2021). 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 $1,209,399,164 Chilean Pesos (equal to ThU.S.$ 1,490 as of September 30, 2021), resulting in a total disputed amount as of October of 2002 of $3,362,265,453 Chilean Pesos (equal to ThU.S.$ 4,141 as of as of September 30, 2021) 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 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. (case file 24,758-2018).
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.
On October��29, 2019 the Constitutional Court accepted the claim filed by Celulosa Arauco y Constitución S.A., finding unconstitutional and declaring the inapplicability of section 53, paragraph 3 of the Tax Code in the context of the proceeding “Celulosa Arauco y Constitución S.A. with SII Large taxpayers”, which is in the Supreme Court docket as a result of a cassation appeal (based on form and content) under case file 24,758-2018.
Currently, the case is related in the Supreme Court.
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 as of September 30, 2021, Arauco has not made any provision whatsoever in connection with this contingency.
71
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
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.$ 6,050 as of September 30, 2021). 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, and the Minister Ms. Sibel Villalobos Volpi was appointed to draft the ruling.
On February 11, 2020 the judgment of the Third Environmental Court was notified, which partially accepted the legal claim of the Company, only as to the inadequate severity qualification of one of the charges. On February 28, 2020, both the Company and the SMA submitted cassation appeals based on form and content, to be heard and resolved by the Supreme Court.
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, 2021, Arauco has not made any provision whatsoever in connection with this contingency.
Celulosa Arauco y Constitución S.A., Forestal Arauco S.A., Maderas Arauco S.A. and 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 Celulosa Arauco y Constitución S.A., Forestal Arauco S.A., Maderas Arauco S.A. and Servicios Logísticos 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 $575,000,000 Chilean Pesos (equal to ThU.S.$ 708 as of September 30, 2021) in compensation for damages. In the alternative, it claims (a) $11,189,270,050 Chilean Pesos (equivalent to ThU.S.$ 13,782 as of September 30, 2021), 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) $5,000,000,000 Chilean Pesos (equivalent to ThU.S.$ 6,158 as of September 30, 2021) 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., but notification for Servicios Logísticos Arauco S.A. is pending.
72
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
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, 2021, Arauco has not made any provision whatsoever in connection with this contingency.
Forestal Arauco S.A.
1. On July 7, 2015 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.
On September 1, 2020, the court received the trial case, and its notification remains 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, 2021, Arauco has not made any provision whatsoever in connection with this contingency.
2. 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 (Case C-2215-2019). In the lawsuit, the plaintiff 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 $3,486,187,431 Chilean Pesos (equivalent to ThU.S.$ 4,294 as of September 30, 2021).
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, requesting that the main claimant be ordered to pay $421,723,281 Chilean Pesos (equivalent to ThU.S$ 519 as of September 30, 2021).
Through the resolution dated as of January 9, 2020, the court received the case to commence the production of evidence and the notification of such resolution was delivered to both parties.
73
Table of Contents
CELULOSA ARAUCO Y CONSTITUCION S.A. AND SUBSIDIARIES
Unaudited Interim Consolidated Financial Statements
September 30, 2021
Amounts in thousands of U.S. dollars, except as indicated
Currently, the discovery period is suspended due to the health contingency.
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, 2021, Arauco has not made any provision whatsoever in connection with this contingency.
3. On April 15, 2020, Forestal Arauco S.A. was notified of a civil claim for recovery (demanda reivindicatoria de cuota) filed by the company “Agrícola, Forestal, Transportes e Inversiones El Quillay SpA” before the Court of Constitución (Case C-298-2020). The plaintiff sues Forestal Arauco S.A. for the restitution of 3,424.59 hectares that it would be occupying, with respect to the following properties: (i) “Predio que formaba parte de la Hijuela Sur Poniente, de la Hijuela Sur del Fundo Quivolgo”, (ii) “Lomas de Quivolgo” and, (iii) “Hijuela Astillero”. It is the opinion of the plaintiff that the aforementioned piece of land would be part of the property called “Bodega de subdelegation de Quivolgo”, in respect of