| | 12-31-2017 | | 12-31-2016 | | ||||
Celulosa y Energía Punta Pereira S.A. | | Assets | | Liabilities | | Assets | | Liabilities | |
(Uruguay) | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | |
Current | | 202,669 | | 186,626 | | 173,258 | | 182,834 | |
Non-current | | 2,076,255 | | 586,034 | | 2,131,266 | | 735,679 | |
Equity | | | | 1,506,264 | | | | 1,386,011 | |
Total Joint Arrangement | | 2,278,924 | | 2,278,924 | | 2,304,524 | | 2,304,524 | |
Investment | | 753,132 | | | | 693,006 | | | |
| | 12-31-2017 | | 12-31-2016 | |
| | ThU.S.$ | | ThU.S.$ | |
Income | | 768,508 | | 680,819 | |
Expenses | | (650,174) | | (618,387) | |
Joint Arrangement Net Income (Loss) | | 118,334 | | 62,432 | |
| | 12-31-2017 | | 12-31-2016 | | ||||
| | Assets | | Liabilities | | Assets | | Liabilities | |
Forestal Cono Sur S.A. (consolidated) | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | |
Current | | 33,012 | | 22,582 | | 23,745 | | 21,039 | |
Non-current | | 174,943 | | 2,314 | | 178,236 | | 1,381 | |
Equity | | | | 183,059 | | | | 179,561 | |
Total Joint Arrangement | | 207,955 | | 207,955 | | 201,981 | | 201,981 | |
Investment | | 91,530 | | | | 89,781 | | | |
| | 12-31-2017 | | 12-31-2016 | |
| | ThU.S.$ | | ThU.S.$ | |
Income | | 15,113 | | 8,443 | |
Expenses | | (9,926) | | (2,876) | |
Joint Arrangement Net Income (Loss) | | 5,187 | | 5,567 | |
| | 12-31-2017 | | 12-31-2016 | | ||||
| | Assets | | Liabilities | | Assets | | Liabilities | |
Eufores S.A.(consolidated) | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | |
Current | | 183,175 | | 180,298 | | 178,644 | | 200,525 | |
Non-current | | 612,187 | | 7,948 | | 604,736 | | 23,052 | |
Equity | | | | 607,116 | | | | 559,803 | |
Total Joint Arrangement | | 795,362 | | 795,362 | | 783,380 | | 783,380 | |
Investment | | 303,558 | | | | 279,902 | | | |
| | 12-31-2017 | | 12-31-2016 | |
| | ThU.S.$ | | ThU.S.$ | |
Income | | 336,705 | | 296,927 | |
Expenses | | (286,616) | | (280,054) | |
Joint Arrangement Net Income (Loss) | | 50,089 | | 16,873 | |
| | 12-31-2017 | | 12-31-2016 | | ||||
Zona Franca Punta Pereira S.A. | | Assets | | Liabilities | | Assets | | Liabilities | |
(Uruguay) | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | |
Current | | 6,105 | | 97,233 | | 4,397 | | 82,331 | |
Non-current | | 483,884 | | 43,180 | | 492,815 | | 63,021 | |
Equity | | | | 349,576 | | | | 351,860 | |
Total Joint Arrangement | | 489,989 | | 489,989 | | 497,212 | | 497,212 | |
Investment | | 174,788 | | | | 175,930 | | | |
| | 12-31-2017 | | 12-31-2016 | |
| | ThU.S.$ | | ThU.S.$ | |
Income | | 22,129 | | 31,042 | |
Expenses | | (24,413) | | (25,966) | |
Joint Arrangement Net Income (Loss) | | (2,284) | | 5,076 | |
| | 12-31-2017 | | 12-31-2016 | | ||||
| | Assets | | Liabilities | | Assets | | Liabilities | |
Unilin Arauco Pisos Ltda. | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | |
Current | | 7,270 | | 4,461 | | 7,900 | | 3,549 | |
Non-current | | 5,535 | | 28 | | 5,094 | | 18 | |
Equity | | | | 8,316 | | | | 9,427 | |
Total Joint Arrangement | | 12,805 | | 12,805 | | 12,994 | | 12,994 | |
Investment | | 4,158 | | | | 4,714 | | | |
| | 12-31-2017 | | 12-31-2016 | |
| | ThU.S.$ | | ThU.S.$ | |
Income | | 17,910 | | 1,305 | |
Expenses | | (18,736) | | (1,974) | |
Joint Arrangement Net Income (Loss) | | (826) | | (669) | |
Other comprehensive income | | - | | - | |
Comprehensive income | | (826) | | (669) | |
Dividends | | - | | - | |
| | 12-31-2017 | | 12-31-2016 | | ||||
| | Assets | | Liabilities | | Assets | | Liabilities | |
Eka Chile S.A. | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | |
Current | | 18,876 | | 5,388 | | 15,817 | | 4,348 | |
Non-current | | 32,040 | | 5,054 | | 31,690 | | 5,021 | |
Equity | | | | 40,474 | | | | 38,138 | |
Total Joint Arrangement | | 50,916 | | 50,916 | | 47,507 | | 47,507 | |
Investment | | 20,237 | | | | 19,069 | | | |
| | 12-31-2017 | | 12-31-2016 | |
| | ThU.S.$ | | ThU.S.$ | |
Income | | 43,678 | | 48,276 | |
Expenses | | (40,111) | | (44,045) | |
Joint Arrangement Net Income (Loss) | | 3,567 | | 4,231 | |
Other comprehensive income | | - | | - | |
Comprehensive income | | 3,567 | | 4,231 | |
Dividends | | - | | - | |
| | 12-31-2017 | | 12-31-2016 | | ||||
| | Assets | | Liabilities | | Assets | | Liabilities | |
Sonae Arauco S.A. | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | |
Current | | 265,578 | | 235,676 | | 223,145 | | 213,228 | |
Non-current | | 664,689 | | 323,770 | | 616,467 | | 312,404 | |
Equity | | | | 370,821 | | | | 313,980 | |
Total Joint Arrangement | | 930,267 | | 930,267 | | 839,612 | | 839,612 | |
Net assets | | 151,920 | | | | 120,800 | | | |
Net asset adjustment (Goodwill) | | 33,491 | | | | 36,190 | | | |
Investment | | 185,411 | | | | 156,990 | | | |
| | 12-31-2017 | | 12-31-2016 | |
| | ThU.S.$ | | ThU.S.$ | |
Income | | 976,936 | | 507,179 | |
Expenses | | (954,979) | | (495,560) | |
Joint Arrangement Net Income (Loss) | | 21,957 | | 11,619 | |
Other comprehensive income | | - | | - | |
Comprehensive income | | 21,957 | | 11,619 | |
Dividends | | - | | - |