-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, PtQVcLfekxwcZa4f2OFFCQE9AC55hKrsoUaS5nuCEOxU50B456NC7lbPFBFqpOG5 9sd8j5hz0+q7DDmx9gjkVA== 0001144204-07-025462.txt : 20070515 0001144204-07-025462.hdr.sgml : 20070515 20070515114823 ACCESSION NUMBER: 0001144204-07-025462 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 1 CONFORMED PERIOD OF REPORT: 20070515 FILED AS OF DATE: 20070515 DATE AS OF CHANGE: 20070515 FILER: COMPANY DATA: COMPANY CONFORMED NAME: MASISA S.A. CENTRAL INDEX KEY: 0001216559 STANDARD INDUSTRIAL CLASSIFICATION: LUMBER & WOOD PRODUCTS (NO FURNITURE) [2400] IRS NUMBER: 000000000 STATE OF INCORPORATION: F3 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-32555 FILM NUMBER: 07850575 BUSINESS ADDRESS: STREET 1: AV. APOQUINDO 3650, PISO 10 CITY: LAS CONDES, SANTIAGO STATE: F3 ZIP: 00000 BUSINESS PHONE: 56 (2) 350-6000 MAIL ADDRESS: STREET 1: AV. APOQUINDO 3650, PISO 10 CITY: LAS CONDES, SANTIAGO STATE: F3 ZIP: 00000 FORMER COMPANY: FORMER CONFORMED NAME: TERRANOVA S A DATE OF NAME CHANGE: 20050317 FORMER COMPANY: FORMER CONFORMED NAME: FORESTAL TERRANOVA S A DATE OF NAME CHANGE: 20030129 6-K 1 v075216_6k.htm Unassociated Document
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 6-K

REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF
THE SECURITIES EXCHANGE ACT OF 1934

For the month of March2007

MASISA S.A.
(formerly known as Terranova S.A.)
(Exact name of Registrant as specified in its charter)
 
MASISA S.A.
(formerly known as Terranova S.A.)
(Translation of Registrant’s name into English)
 
Republic of Chile
(Jurisdiction of incorporation or organization)
 

Av. Apoquindo 3650, Piso 10, Las Condes
Santiago, Chile
(Address of principal executive offices)


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

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 x

If yes is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2 (b): 82 
 
1


On April 27, 2007 the registrant filed a report with the Superintendencia de Valores y Seguros de Chile (Chilean Superintendent of Securities and Insurance) which included information of the registrant’s financial statements and results of its operations for the three month period ended on March 31, 2007. Attached is a free translation of the financial statements and results of operations from the original document in Spanish. The financial information included in this report was prepared according to the generally accepted accounting principles in Chile and does not include reconciliation to generally accepted accounting principles in the United States.

2


MASISA S.A.
(Free translation from the original in Spanish)

   
As of March31 st ,
 
   
2007
 
2006
 
CONSOLIDATED BALANCE SHEET
 
THUS$
 
THUS$
 
ASSETS
         
Total current assets
   
507,704
   
555,725
 
Cash and Banks
   
7,724
   
13,927
 
Time deposits
   
30,868
   
85,473
 
Marketable securities (net)
   
12,249
   
10,856
 
Accounts receivable (net)
   
136,531
   
121,242
 
Notes receivable (net)
   
9,245
   
12,690
 
Sundry debtors
   
26,654
   
18,948
 
Notes and accounts receivable from related companies
   
6,964
   
6,096
 
Inventories (net)
   
198,637
   
207,189
 
Recoverable taxes
   
61,703
   
60,693
 
Prepaid expenses
   
9,042
   
9,841
 
Deferred taxes
   
5,316
   
2,430
 
Other current assets
   
2,771
   
6,340
 
Leasing Contracts (net)
   
0
   
0
 
Assets for Leasing(net)
   
0
   
0
 
Total fixed assets
   
1,547,274
   
1,465,112
 
Lands
   
142,894
   
131,997
 
Buildings and infrastructure
   
220,343
   
211,076
 
Machinery and equipment
   
849,473
   
830,624
 
Other fixed assets
   
759,019
   
670,928
 
Goodwill from technical reappraisal of fixed asset
   
7,390
   
7,390
 
Depreciation (less)
   
-431,845
   
-386,903
 
Total other assets
   
-17,075
   
-20,589
 
Investments in related companies
   
4,385
   
4,212
 
Investments in other companies
   
201
   
205
 
Goodwill
   
1,144
   
1,228
 
Negative goodwill (less)
   
-57,102
   
-61,876
 
Long term debtors
   
5,615
   
5,519
 
Long term notes and accounts receivable from related companies
   
0
   
0
 
Long term deferred taxes
   
0
   
0
 
Intangible assets
   
1,126
   
121
 
Amortization (less)
   
-214
   
-21
 
Others
   
27,770
   
30,023
 
Leasing Contracts (net)
   
0
   
0
 
TOTAL ASSETS
   
2,037,903
   
2,000,248
 
 
The accompanying Notes N° 1 to 32 are a fundamental part of these consolidated financial statements.

3

 
MASISA S.A.
(Free translation from the original in Spanish)

   
As of March31 st ,
 
CONSOLIDATED BALANCE SHEET
 
2007
THUS$
 
2006
THUS$
 
Total current liabilities
   
307,680
   
253,770
 
Short term obligations to banks and financial institutions
   
71,569
   
51,412
 
Short term portion of long term obligations to banks and financial institutions
   
63,497
   
55,051
 
Obligations to the public -short-term portion (promissory note)
   
0
   
0
 
Obligations to the public -short-term portion (bonds)
   
36,443
   
32,261
 
Long term obligations due within one year
         
0
 
Dividends payable
   
467
   
561
 
Accounts payable
   
65,057
   
58,063
 
Notes payable
   
831
   
822
 
Sundry creditors
   
3,032
   
2,138
 
Notes and accounts payable to related companies
   
9,524
   
3,566
 
Provisions
   
31,543
   
19,994
 
Withholdings
   
14,464
   
18,346
 
Income tax
   
10,956
   
10,258
 
Revenue received in advance
   
26
   
759
 
Deferred Taxes
   
0
   
0
 
Other current liabilities
   
271
   
539
 
Total long-term liabilities
   
532,712
   
586,997
 
Obligations to banks and financial institutions
   
161,709
   
219,622
 
Long term obligations to the Public (bonds)
   
272,253
   
297,978
 
Notes payable Long Term
   
0
   
0
 
Long term sundry creditors
   
67
   
227
 
Notes and accounts payable to related companies Long Term
   
0
   
0
 
Long term Provisions
   
1,661
   
1,422
 
Long term Deferred taxes
   
77,487
   
45,523
 
Other long term liabilities
   
19,535
   
22,225
 
Minority interest
   
15,362
   
22,665
 
Total shareholders' equity
   
1,182,149
   
1,136,816
 
Paid/up capital stock
   
812,880
   
813,846
 
Capital revaluation reserve
   
0
   
0
 
Overcharge in company share sales
   
0
   
0
 
Other reserves
   
212,052
   
185,816
 
Retained Earnings
   
157,217
   
137,154
 
Reserves future dividends
   
51,424
   
51,424
 
Accumulated profits
   
102,557
   
84,563
 
Accumulated losses (less)
   
0
   
0
 
Net income (loss) for the period
   
3,236
   
1,167
 
Interim dividends (less)
   
0
   
0
 
Accumulated deficit for development period
         
0
 
Total liabilities
   
2,037,903
   
2,000,248
 

The accompanying Notes N° 1 to 32 are a fundamental part of these consolidated financial statements

4


MASISA S.A.
(Free translation from the original in Spanish)

   
 
As of March31 st , 
 
   
2007
 
2006
 
CONSOLIDATED INCOME STATEMENT
 
THUS$
 
THUS$
 
OPERATING RESULT
   
22,657
   
19,271
 
GROSS MARGIN
   
53,464
   
47,343
 
Operating Income
   
216,513
   
212,575
 
Operating costs (less)
   
-163,049
   
-165,232
 
Selling and administrative expenses (less)
   
-30,807
   
-28,072
 
NON /OPERATING RESULT
   
-16,783
   
-12,111
 
Financial Income
   
826
   
1,536
 
Net income on investments in related companies
   
19
   
153
 
Other non operating income
   
307
   
298
 
Loss on investments in related companies (less)
   
0
   
0
 
Amortization of goodwill (less)
   
-21
   
-21
 
Financial expenses (less)
   
-8,500
   
-10,558
 
Other non/operating expenses (less)
   
-7,743
   
-3,182
 
Price/level restatements
   
111
   
165
 
Exchange Differences
   
-1,782
   
-502
 
Result before income taxes and extraordinary items
   
5,874
   
7,160
 
Income taxes
   
-8,326
   
-9,826
 
Extraordinary Items
         
0
 
Net income (loss) before minority interests
   
-2,452
   
-2,666
 
Minority interests
   
4,552
   
2,694
 
Net Income (Loss)
   
2,100
   
28
 
Amortization negative goodwill
   
1,136
   
1,139
 
NET INCOME (LOSS) FOR THE PERIOD
   
3,236
   
1,167
 

The accompanying Notes N° 1 to 32 are a fundamental part of these consolidated financial statements.
 
5

 
MASISA S.A.
 (Free translation from the original in Spanish)

   
As of March31 st ,
 
CONSOLIDATED STATEMENT OF CASH FLOW -DIRECT
 
2007
 
2006
 
   
THUS$
 
THUS$
 
Net cash flow from operating activities
   
30,584
   
3,013
 
Collection of accounts receivable
   
310,957
   
230,721
 
Financial income received
   
2,039
   
1,668
 
Dividends and other distributions received
   
0
   
0
 
Other income received
   
7,830
   
4,520
 
Payments of suppliers and personnel (less)
   
-274,716
   
-202,366
 
Interest paid (less)
   
-2,269
   
-15,442
 
Income tax paid (less)
   
-2,664
   
-4,201
 
Other expenses paid (less)
   
-519
   
-788
 
V.A.T. and similar paid (less)
   
-10,074
   
-11,099
 
Cash flow from financing activities
   
-6,424
   
59,782
 
Placement of shares
   
0
   
44,011
 
Loans drawn
   
37,444
   
115,236
 
Bonds
   
0
   
172,720
 
Documented loans from related companies
   
0
   
0
 
Other loans from related companies
   
0
   
0
 
Other financing sources
   
0
   
877
 
Dividends paid (less)
   
0
   
0
 
Distribution of capital (less)
   
0
   
0
 
Loans repaid (less)
   
-43,388
   
-116,582
 
Bonds paid (less)
   
0
   
-151,893
 
Repayment of documented loans from related companies (less)
   
0
   
0
 
Repayment of other loan form related companies (less)
   
-480
   
-344
 
Stock issuance and placement expenses (less)
   
0
   
0
 
Bond issuance and placement expenses (less)
   
0
   
-4,243
 
Other financing disbursements (less)
   
0
   
0
 
Net cash flow from investment activities
   
-20,349
   
-41,812
 
Sales of fixed assets
   
0
   
1,615
 
Sales of permanent investments
   
0
   
0
 
Sales of other investments
   
874
   
195
 
Collection of documented loans to related companies
   
0
   
0
 
Collection of other loans to related companies
   
0
   
0
 
Other investment income
   
-508
   
0
 
Acquisition of fixed assets (less)
   
-18,795
   
-18,130
 
Interest capitalized repaid (less)
   
-1,085
   
-1,152
 
Permanent investments (less)
   
0
   
-24,340
 
Investments in financial instruments (less)
   
-835
       
Documented loans to related companies (less)
   
0
       
Other loans to related companies (less)
   
0
       
Other investment disbursements (less)
             
Net total cash flow for the period
   
3,811
   
20,983
 
Effect of inflation on cash and cash equivalents
   
-19
   
-6,212
 
Net variation in cash and cash equivalents
   
3,792
   
14,771
 
Initial balance of cash and cash equivalents
   
47,049
   
97,858
 
Final balance of cash and cash equivalents
   
50,841
   
112,629
 
 
The accompanying Notes N° 1 to 32 are a fundamental part of these consolidated financial statements.

6



MASISA S.A.
(Free translation from the original in Spanish)

   
As of March31 st ,
 
RECONCILIATION OF NET INCOME TO NET CASH PROVIDED BY OPERATING ACTIVITIES
 
2007
THUS$
 
2006
THUS$
 
Net income (loss) for the period
   
3,236
   
1,167
 
Results on sales of assets:
   
28
   
-51
 
(Profit) loss on sales of fixed assets
   
28
   
-51
 
Profit on sales of investments (less)
   
0
   
0
 
Loss on sales of investments
   
0
   
0
 
(Profit) loss on sales of other assets
   
0
   
0
 
Charges (credits) to income not affecting cash flow:
   
17,793
   
22,360
 
Depreciation for the period
   
12,232
   
12,590
 
Amortization of intangible assets
   
98
   
162
 
Write/off and provisions
   
3,688
   
3,517
 
Income from investment in related companies (less)
   
19
   
-153
 
Loss on investment in related companies
   
0
   
0
 
Amortization of goodwill
   
21
   
21
 
Amortization of negative goodwill (less)
   
-1,136
   
-1,139
 
Net price/level restatements
   
-111
   
0
 
Net exchange difference
   
1,782
   
337
 
Other credit to income not affecting cash flow (less)
   
-2,848
   
0
 
Other charges to income not affecting cash flow
   
4,048
   
7,025
 
Changes in assets affecting cash flow (increases) decreases:
   
-26,502
   
-25,300
 
Accounts receivable
   
-11,085
   
-21,238
 
Inventories
   
1,486
   
7,984
 
Other assets
   
-16,903
   
-12,046
 
Changes in liabilities affecting cash flow (increases) decreases:
   
40,581
   
7,531
 
Accounts payable related to operating income
   
23,705
   
-3,056
 
Interest payable
   
1,298
   
249
 
Net income taxes payable
   
2,614
   
2,642
 
Other accounts payable related to non/operating income
   
5,901
   
1,722
 
Net value added tax and similar payable
   
7,063
   
5,974
 
Profit (loss) of minority interest
   
-4,552
   
-2,694
 
Net cash flow from operating activities
   
30,584
   
3,013
 

The accompanying Notes N° 1 to 32 are a fundamental part of these consolidated financial statements,
 
7

 
MASISA S.A.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31 ST, 2007 AND 2006
(Free translation from the original in Spanish)

NOTE 1: INSCRIPTION IN THE SECURITIES REGISTER

Masisa S.A. is an open corporation whose shares are listed on the stock market; It was inscribed in the Securities Register with the number 0825 on March 24, 2004 and is subject to the regulatory authority of the Chilean Superintendence of Securities and Insurance and the United States Securities and Exchange Commission.

NOTE 2: SIGNIFICANT ACCOUNTING PRINCIPLES APPLIED

a) Accounting period

The consolidated financial statements cover the periods from January 1 to March 31, 2007 and 2006.

b) Preparation

These consolidated financial statements have been prepared in accordance with accounting principles generally accepted in Chile and the instructions of the Superintendence of Securities and Insurance, In the event of differences between the two, the instructions of the Superintendence of Securities and Insurance prevail.

c) Presentation

These financial statements are presented in United States dollars, the figures for the previous year are not therefore restated for comparison purposes.

Certain reclassifications have been made in the 2006 period for a better interpretation of these financial statements.

d) Basis of Consolidation

These consolidated financial statements include assets, liabilities, results, and cash flows at the closing of each period related to the Parent Company and its subsidiaries. The effects of transactions and unrealized results among the consolidating companies have been eliminated, and the ownership interest of minority investors is shown as Minority Interest.

e) Price-level Restatement

The indirect subsidiaries that carry their accounting figures in Chilean pesos, have adjusted their financial statements in order to recognize the effects on the variation of the price level restatement of that currency in the respective period. For these effects, the current legal dispositions have been applied, which establish that non currency assets and liabilities must be updated with effects on results. The applied index was the official Consumer Price Index, published by the National Statistics Institute (Instituto Nacional de Estadísticas) on a previous month basis, had a variation of -0.2% in 2007 (-0.3% in 2006).

f) Currency translation
 
The Company is authorized to keep its accounts in United States dollars. The dollar is used as the common unit of account so the balances of assets and liabilities in different currencies have been expressed in US dollars at the exchange rates at the end of each period. Exchange differences are charged/credited to the income statement.
 
8

 
At March 31, 2007 and 2006, the principal exchange rates against the US dollar were:

 
 
2007
 
2006
 
 
 
per US dollar
 
per US dollar
 
Chilean Peso
   
539.2100
   
526.1800
 
Reales
   
2.0504
   
2.1724
 
Bolivares
   
2,150.0000
   
2,150.0000
 
Argentinean Peso
   
3.1000
   
3.0820
 
Colombian Peso
   
2,238.7900
   
2,289.9800
 
Mexican Peso
   
11.0507
   
10.9228
 
Euro
   
0.7489
   
0.8253
 
Unidad de Fomento
   
0.0293
   
0.0294
 
 
g) Time deposits and Marketable securities

Time deposits are shown at their investment value plus indexation adjustments and accrued interest to the end of the period. Marketable securities relate to investments in mutual funds units shown at their respective redemption values at the period-end.

h) Inventories

- Products being processed and finished products are shown at their production cost, under the cost-by-absorption method.

- Standing forests are shown at the forestry appraisal value of the plantations that are expected to be harvested during the following year.

- Wood logs, pulp wood and native wood are shown at average production cost or at cost, as the case may be.

- Materials, spares, supplies, etc at their average cost.

- Imports in transit at cost

It is the Company’s policy to make allowances for the obsolescence of materials and spares and for the reduced value of finished products when they show certain aspects like:

- Replacement of old machinery or spares for unused machines
- Little alternative use of materials or spares with a low stock turnover.
- Possible loss of commercial value of finished products due to deterioration in lengthy storage, as compared to the standards demanded by the market.

The value of the inventories does not exceed their net estimated realization or replacement value, as the case may be.


i) Estimate of uncollectibles.

The Company’s policy is to make allowances for all accounts in judicial recovery and specific allowances for accounts that have a reasonable uncollectible risk.

9

 
j) Fixed Assets

Forest Plantations

Forest plantations are valued in accordance with the technical appraisal made by forestry engineers, Any incremental value so determined over the book value, that includes the financing cost during the growth period, has been credited to Forest reserve in Shareholders’ equity, The appraisal values have been determined on the basis of a formation cost value for young plantations and the estimated commercial value of standing timber for adult plantations.

The age at which the forest plantations are considered to be adult plantations, depends on their vegetative growth in each country.

Plantations expected to be harvested during the following year, based on a production plan, are shown as Inventories in Current assets.

Fixed assets, excluding plantations

Fixed assets are shown at their cost of acquisition or construction, or at their technical appraisal value, as the case may be, which includes financing costs during the construction period and the principal renovations or improvements. Maintenance and repair costs are charged to income in the period in which they are incurred.

Fixed assets that are temporally not in use at the period-end have been shown in Other fixed assets.

Fixed assets that are not in use and that are available for sale, have been classified as Others in the Other Assets account and are presented at their estimate realization value.


Technical appraisal

The technical appraisals were made in the form and periods set out in Circulars 1529, 1571 and 428 of the Superintendence of Securities and Insurance and are current at the date of these financial statements. No other technical appraisals have been booked.


k) Depreciation of fixed assets

Fixed assets are depreciated under the straight-line method over the estimated useful lives of the assets.

l) Intangible assets

The Company’s intangible assets, mainly water rights, are shown at their cost and are being amortized over a period of 40 years, as established in Technical Bulletin 55 of the Chilean Institute of Accountants.

10


m) Investments in related companies

Investments in related companies that do not consolidate, are shown at their proportional equity value, determined on the basis of their respective financial statements at the end of each period.

Foreign investments are adjusted to accounting principles generally accepted in Chile and translated to the company’s functional currency, as required by Technical Bulletin 64 of the Chilean Institute of Accountants.

The investments in national branches that take their accounting in Chileans pesos,
are controlled in this currency and expressed in US dollars at the closing of each period. The appraisement differences due to conversion to dollars, that are not originated by the results of the Company, are adjusted in the equity account Conversion differences reserve, inside the item Other reserves.

n) Goodwill and negative goodwill

This represents the difference between the acquisition cost and proportional equity value of the investment at the time of purchase. These differences are amortized over the terms indicated in the Note - Goodwill and negative goodwill.

ñ) Financial transactions under resale agreements

Purchases of securities under resale agreements are shown at their present value calculated using the discount rate used for determining the price of each instrument at the time of its acquisition, and are shown in Current assets under Other assets.

o) Bonds payable

These relate to the placement of bearer bonds in Chile by Masisa S.A. and abroad by Masisa Overseas Ltd. which are valued at their initial face value plus indexation and interest accrued to the end of each period. The difference between the initial face value and the placement value is shown as a deferred asset which is being amortized on a straight-line basis over the term of the obligation.

p) Income tax and deferred taxes

The Company records its tax liabilities in accordance with current tax legislation.

The effects of deferred taxes resulting from timing differences between the financial and tax balance sheets are shown taking into account the tax rate current at the estimated time of reversal, as established in Technical Bulletin 60 of the Chilean Institute of Accountants. The effects of deferred taxes at the time of the implementation of that bulletin (January 2000) and not previously recognized, have been deferred and are being amortized against income over the estimated term for the reversal of the item originating the timing difference.


q) Severance payments

At March 31 the 2007 the Company has constituted provisions in order to cover
the existent obligations with some unions that have a compensation benefit
guaranteed by retirement.

Provisions are made for the severance payments that the Company has to pay in any event under individual or group work contracts, according to the present value of the benefit using the accrued cost method, with an annual discount rate of 7% and a permanence ratio in line with years of service with the Company.
 
11

 
r) Sales

Sales are recorded at the time of the transfer of the goods or provision of services and relate to sales of products made by the Company and third parties. Sales prices are determined by conditions in the destination markets and are shown net of related taxes, price discounts and other things that directly affect their determination.

s) Derivative contracts

The Company has interest rate and currency swap contracts with financial institutions. These were defined as hedging of forecasted transactions and are shown as established in Technical Bulletin 57 of the Chilean Institute of Accountants.

The fair value of these instruments has been shown in Other assets or Other liabilities depending on whether they are receivable from or payable to the respective financial institution.

Unrealized gains corresponding to outstanding contracts of existing items have been shown in Other liabilities and the results realized have been taken to Financial expenses or Exchange differences, depending on the nature of the swap hedge.

In those cases where it is confirmed that the hedge taken was ineffective, the contracts have been treated as investment instruments.

t) Computer software

The software currently used by the Company was acquired from SAP Chile S.A. and consists of the SAP R/3 system, version 4.6 C, which is being amortized over 4 years.

u) Research and Development expenses

Research and development expenses are charged to the results of the year in which they are incurred. No significant disbursements have been made by the Company for this purpose, since the creation of the Company.

v) Statement of cash flows

Cash and cash equivalents are considered the short term investments that have a minimum risk and that are part of the normal cash management and which can be quickly converted into known amounts of cash, with the intention to make such conversion within 90 days.

Cash flows from operating activities include all such cash flows related to the Company’s business, including interest paid and received, dividends received and in general all those flows that are not otherwise defined as related to investment or financing. The operating concept used in this statement is broader than the one used in the Statement of income.

w) Share issue costs

In accordance with the instructions given in Circular 1370 of the Superintendence of Securities and Insurance and its later modification (Circular 1736), share issue and placement costs were shown in an account called "Share issue and placement costs", deducted from Reserves in Shareholders’ equity.

12

 
The following is a list of the consolidated subsidiaries:


 
Ownership as of
31/03/2007
31/03/2006
RUT
Company
Direct
Indirect
Total
Total
99537270-3
INVERSIONES INTERNACIONALES TERRANOVA S.A.
60.0000
0.0000
60.0000
60.0000
81507700-8
FORESTAL TORNAGALEONES S.A.
94.9061
0.0000
94.9061
94.9061
79959070-0
MASISA INVERSIONES LIMITADA
0.0000
0.0000
0.0000
100.0000
79616940-0
MASISA CONCEPCIÓN LIMITADA
0.0000
0.0000
0.0000
100.0000
79554560-3
INVERSIONES CORONEL LIMITADA
0.0000
0.0000
0.0000
100.0000
77790860-K
MASISA PARTES Y PIEZAS LIMITADA
99.8000
0.2000
100.0000
100.0000
Foreign
MASISA OVERSEAS LIMITED
100.0000
0.0000
100.0000
100.0000
Foreign
MADERAS Y SINTÉTICOS DEL PERÚ S.A.C.
99.0114
0.8897
99.9011
99.9011
Foreign
MASISA USA, INC.
25.1200
44.9280
70.0480
70.0480
Foreign
MADERAS Y SINTÉTICOS SERVICIOS S.A. DE C.V.
99.0000
1.0000
100.0000
100.0000
Foreign
MASISA ECUADOR S.A.
99.9000
0.1000
100.0000
100.0000
Foreign
MASISA DO BRASIL LTDA.
98.3907
1.6093
100.0000
100.0000
Foreign
MADERAS Y SINTÉTICOS MÉXICO S.A. DE C.V.
99.9999
0.0001
100.0000
100.0000
Foreign
TERRANOVA PANAMÁ S.A.
0.0000
60.0000
60.0000
60.0000
Foreign
TERRANOVA DE VENEZUELA S.A.
0.0000
60.0000
60.0000
60.0000
Foreign
COFORVEN S.A.
0.0000
59.9700
59.9700
59.9700
Foreign
FORESTAL TERRANOVA MEXICO S.A. DE C.V.
0.0000
59.9940
59.9940
59.9940
Foreign
CORPORACIÓN FORESTAL GUAYAMURE C.A.
0.0000
51.0000
51.0000
51.0000
Foreign
MASISA MADEIRAS LTDA.
0.0000
59.9940
59.9940
59.9940
Foreign
MASISA COLOMBIA S.A.
0.0000
59.9940
59.9940
59.9940
Foreign
CORPORACIÓN FORESTAL IMATACA C.A.
0.0000
60.0000
60.0000
60.0000
Foreign
ANDINOS C.A.
0.0000
60.0000
60.0000
60.0000
Foreign
FORESTAL ARGENTINA S.A.
0.0000
93.6530
93.6530
93.6500
Foreign
MASISA ARGENTINA S.A.
98.0000
2.0000
100.0000
100.0000
Foreign
FIBRANOVA C.A.
0.0000
60.0000
60.0000
60.0000
Foreign
MASNOVA DE MEXICO S.A. DE C.V.
0.0000
80.0000
80.0000
80.0000
Foreign
CC MAS S.A DE C.V.
0.0000
100.0000
100.0000
0.0000
 
13


NOTE 03 - CHANGES IN ACCOUNTING PRINCIPLES

During the period ended on March 31st, 2007, there have been no changes in the use of accounting principles, relevant changes in any accounting estimate or changes related to the reporting entity with regard to the previous year that may significantly affect the interpretation of these consolidated financial statements.

14


NOTE 04 - SHORT AND LONG TERM ACCOUNTS RECEIVABLE

The detail of debtors for sales, detailed by the country of the corporation that has the account to be collected is:

   
2007
 
2006
 
 
 
MUS$
 
MUS$
 
-   Chile
   
39,234
   
31,041
 
-   Venezuela
   
14,644
   
9,541
 
-   Brazil
   
29,435
   
24,060
 
-   Argentina
   
5,096
   
5,172
 
-   México
   
21,815
   
26,009
 
-   Colombia
   
3,581
   
4,073
 
-   United States
   
18,921
   
18,148
 
-   Ecuador
   
1,480
   
1,953
 
-   Peru
   
2,325
   
1,245
 
Total
   
136,531
   
121,242
 

   
 Current
         
   
Less than 90 days
 
More than 90 days and up to 1 year
 
Sub-Total
 
Current Total (net)
 
Long Term
 
 
 
31-03-2007
 
31-03-2006
 
31-03-2007
 
31-03-2006
 
 
 
31-03-2007
 
31-03-2006
 
31-03-2007
 
31-03-2006
 
Account receivable
   
126,498
   
116,398
   
15,895
   
9,603
   
142,393
   
136,531
   
121,242
   
1,824
   
1,974
 
Uncollectible receivables estimate
                   
5,862
                 
Notes receivable
   
9,105
   
9,999
   
656
   
3,665
   
9,761
   
9,245
   
12,690
   
751
     
Uncollectible receivables estimate
                   
516
                 
Sundry debtors
   
24,680
   
15,878
   
2,408
   
3,490
   
27,088
   
26,654
   
18,948
   
3,040
   
3,545
 
Uncollectible receivables estimate
                   
434
                 
                       
Total Long Term receivable
   
5,615
   
5,519
 
 
15

 
NOTE 05 - BALANCES AND TRANSACTIONS WITH RELATED COMPANIES

The accounts receivable with related companies, correspond mainly to sales of products. These sales are expressed in US dollars.

Payment conditions and commercial accounts receivable are subject to normal market conditions and terms.


a)  
Notes and Accounts Receivable

RUT
 
Company
 
ShortTerm
 
LongTerm
 
 
 
 
 
31-03-2007
 
31-03-2006
 
31-03-2007
 
31-03-2006
 
Foreign
   
OXINOVA C.A
   
6,281
   
4,867
   
0
   
0
 
Foreign
   
AMANCO TUBOSISTEMAS HONDURAS
   
0
   
1
   
0
   
0
 
Foreign
   
PLYCEM CONSTRUSISTEMAS COSTA RICA S.A.
   
329
   
723
   
0
   
0
 
Foreign
   
PLYCEM CONSTRUSISTEMAS EL SALVADOR
   
116
   
129
   
0
   
0
 
Foreign
   
PLYCEM CONSTRUSISTEMAS GUATEMALA S.A.
   
212
   
208
   
0
   
0
 
Foreign
   
PLYCEM CONSTRUSISTEMAS NICARAGUA
   
0
   
168
   
0
   
0
 
Foreign
   
TEK BOARD OVERSEAS, INC.
   
26
   
0
   
0
   
0
 
TOTAL
       
6,964
   
6,096
   
0
   
0
 

 
b)  
Notes and accounts payables from related companies:

RUT
 
Company
 
Short-Term
 
Long-Term
 
       
31-03-2007
 
31-03-2006
 
31-03-2007
 
31-03-2006
 
Foreign
   
OXINOVA C.A
   
7,995
   
3,305
   
0
   
0
 
Foreign
   
TEK BOARD OVERSEAS, INC
   
1,529
   
261
   
0
   
0
 
TOTALES
       
9,524
   
3,566
   
0
   
0
 

16

 
c)  
Related Party Transactions and balance:

   
 
 
 
 
31-03-2007
 
31-03-2006
 
 
Company
   
RUT
   
Relationship Nature
   
Description of Transaction
 
Amount
 
Effect on Income, (debit/credit)
 
Amount
 
Effect on Income,
(debit/credit))
 
OXINOVA C.A
   
Foreign
   
Merged
   
Services rendered
   
18
   
18
   
0
   
0
 
         
Merged
   
Buys of products
   
5,881
   
-5,881
   
5,338
   
-5,338
 
         
Merged
   
Land rent
   
3
   
3
   
3
   
2
 
PLYCEM CONSTRUSISTEMAS GUATEMALA S.A.
   
Foreign
   
Common Parent
   
Sales of products
   
184
   
77
   
165
   
59
 
PLYCEM CONSTRUSISTEMAS COSTA RICA S.A.
   
Foreign
   
Common Parent
   
Sales of products
   
276
   
116
   
604
   
211
 
PLYCEM CONSTRUSISTEMAS NICARAGUA S.A.
   
Foreign
   
Common Parent
   
Sales of products
   
0
   
0
   
131
   
46
 
PLYCEM CONSTRUSISTEMAS EL SALVADOR S.A.
   
Foreign
   
Common Parent
   
Sales of products
   
122
   
59
   
101
   
29
 

17


NOTE 06 - INVENTORIES

Inventories as of March 31, 2007 and 2006 include the following:

   
2007
 
2006
 
   
THUS$
 
THUS$
 
 
         
Finished and process products
   
90,128
   
99,504
 
Imports in transit
   
21,630
   
20,480
 
Standing Timber
   
40,609
   
34,549
 
Raw Material
   
21,603
   
23,217
 
Materials, spares, supplies & others
   
24,667
   
29,439
 
TOTAL
   
198,637
   
207,189
 
 
Inventories are shown net of allowance for THUS$3,823 (THUS$2,475 in 2006).


NOTE 07 - DEFERRED TAXES AND INCOME TAXES

a) Income tax

At March 31, 2007 the Company made no provision for income tax as it has total accumulated tax losses of ThUS$195,565 (ThUS$290,241 at March 31, 2006).

b) Deferred taxes

As required by Technical Bulletins 60, 68, 69 and 71 of the Chilean Institute of Accountants and Circular 1,466 of the Superintendence of Securities and Insurance, the Company showed deferred taxes arising from timing differences, tax losses and other events that create differences between the accounting and tax treatment of assets and liabilities, shown in the following table.


c) The result of income tax, generated by each country, is as follows:


Country
 
2007
 
2006
 
   
THUS$
 
THUS$
 
Chile
   
( 1,316
)
 
( 1,611
)
Argentina
   
( 1,964
)
 
( 1,869
)
Brazil(*)
   
( 3,802
)
 
( 5,289
)
United States
   
1,810
   
30
 
Peru
   
( 337
)
 
( 258
)
Colombia
   
( 417
)
 
( 234
)
Others
   
( 2,300
)
 
( 595
)
Total
   
( 8,326
)
 
( 9,826
)

(*) The income tax in the Brazilian companies is strongly influenced by the variation between the Real currency and the US dollar, which generates exchange difference in the local accounting, when reevaluating the net liabilities in US dollars (nearly THUS$ 150,000). The variation registered in the real in this period is 4.1% (7.2% in 2006).

18

 
Deferred Taxes.
 
 
 
31-03-2007
 
31-03-2006
 
 
 
Assets deferred taxes
 
Liabilities deferred taxes
 
Assets deferred taxes
 
Liabilities deferred taxes
 
 
 
Short Term
 
Long Term
 
Short Term
 
Long Term
 
Short Term
 
Long Term
 
Short Term
 
Long Term
 
Temporary Differences
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Provision for uncollectible accounts
   
1,498
   
257
   
0
   
0
   
1,256
   
0
   
0
   
0
 
Anticipated income
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Vacation provisions
   
569
   
0
   
0
   
0
   
401
   
0
   
0
   
0
 
Amortization of intangible assets
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Leasing assets
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Manufacturing expenses
   
137
   
0
   
1,134
   
121
   
0
   
0
   
604
   
0
 
Fixed assets depreciation
   
0
   
0
   
0
   
34,414
   
0
   
0
   
0
   
33,960
 
Severance payment
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Others events
   
1,066
   
92
   
0
   
1,177
   
886
   
144
   
17
   
184
 
Expenses paid in advance
   
0
   
0
   
66
   
43
   
0
   
0
   
106
   
271
 
Fixed assets provision
   
0
   
1,439
   
0
   
0
   
0
   
2,012
   
0
   
0
 
Obsolescence provision
   
681
   
0
   
0
   
0
   
225
   
40
   
0
   
0
 
Other provisions
   
1,572
   
1,713
   
0
   
1,225
   
665
   
1,128
   
0
   
49
 
Forestry Reserve
   
0
   
0
   
0
   
48,131
   
0
   
0
   
0
   
48,682
 
Tax losses
   
3,369
   
83,385
   
0
   
0
   
378
   
116,735
   
0
   
0
 
Cost of activated funding
   
0
   
0
   
980
   
6,068
   
0
   
0
   
0
   
6,989
 
Non realized profits provision
   
521
   
202
   
0
   
0
   
0
   
342
   
558
   
0
 
Activated expenses in plantations
   
0
   
0
   
55
   
15,637
   
0
   
0
   
62
   
17,938
 
Exchange rate variations
   
0
   
0
   
0
   
19,373
   
0
   
0
   
0
   
14,898
 
Others
                                 
Balance for Complementary assets net of amortization
   
0
   
1,096
   
0
   
16,337
   
34
   
1,431
   
0
   
28,196
 
Valuation provisions
   
1,862
   
53,627
               
0
   
69,718
             
Total
   
7,551
   
32,365
   
2,235
   
109,852
   
3,777
   
49,252
   
1,347
   
94,775
 
 
19

 
Income Taxes:

Items
 
31-03-2007
 
31-03-2006
 
Regular tax expense (tax provision)
   
-3,393
   
-2,653
 
Tax expenses adjustment (previous period)
   
0
   
0
 
Effect for assets and liabilities for deferred taxes of the period
   
-4,109
   
-2,734
 
Tax credit due to tax loss
   
-372
   
-6,051
 
Effect for amortization of deferred assets and liabilities complementary accounts
   
-418
   
-349
 
Effect on assets and liabilities of deferred taxes for the changes in the valuating provisions
   
0
   
2,103
 
Other charges and credits in the account
   
-34
   
-142
 
Total
   
-8,326
   
-9,826
 

20


 NOTE 08 - FIXED ASSETS 

Goods related to fixed assets are valued as described in note 2 and are summarized as follows:
 
 
 
2007
 
2006
 
 
 
Book value
 
Cumulative Depreciation
 
Net Fixed Assets
 
Book value
 
Cumulative Depreciation
 
Net Fixed Assets
 
Fixed assets
 
THUS$
 
THUS$
 
THUS$
 
THUS$
 
THUS$
 
THUS$
 
                           
Lands
   
142,894
   
-
   
142,894
   
131,997
   
-
   
131,997
 
                                       
Building and infrastructure
   
220,343
   
(72,809
)
 
147,534
   
211,076
   
(66,343
)
 
144,733
 
                                       
Machinery andequipment
   
849,473
   
(312,828
)
 
536,645
   
830,624
   
(273,700
)
 
556,924
 
                                       
Other fixed assets
   
759,019
   
(41,899
)
 
717,120
   
670,928
   
(42,575
)
 
628,353
 
-Plantations
   
614,326
   
-
   
614,326
   
562,448
   
-
   
562,448
 
-Sites under Construction
   
78,441
   
-
   
78,441
   
36,824
   
-
   
36,824
 
-Other fixed assets
   
66,252
   
(41,899
)
 
24,353
   
71,656
   
(42,575
)
 
29,081
 
                                       
Negative Goodwill
                                     
Technical Reappraisal:
   
7,390
   
(4,309
)
 
3,081
   
7,390
   
(4,285
)
 
3,105
 
- Land
   
2,672
   
-
   
2,672
   
2,672
   
-
   
2,672
 
- Building and infrastructure
   
4,718
   
(4,309
)
 
409
   
4,718
   
(4,285
)
 
433
 
 
                                     
Total
   
1,979,119
   
(431,845
)
 
1,547,274
   
1,852,015
   
(386,903
)
 
1,465,112
 


Depreciation for the year :
 
2007
 
2006
 
   
THUS$
 
THUS$
 
Effect on Income
         
From Operations
   
11,402
   
11,415
 
Administrative Expenses
   
1,094
   
827
 
Non-operating
   
137
   
275
 
               
Activated
             
Negative Goodwill in
             
Plantations
   
54
   
73
 
Total
   
12,687
   
12,590
 

21

 
Plantations:
 
In the case of plantations, the book value includes forest appraisals conducted by forestry engineers. This value is distributed among plantations under fixed assets and forests in exploitation classified as inventories.
 
The Company and its subsidiaries that posses a forestry line of business, have recognized as of closing of their business periods a greater value of their forests and plantations, which is included in the forest reserve presented under the Equity item and has been determined through a comparison of the valorization described in Note 2.

Greater value of fixed assets due to real financial costs regarding plantations’ financing according to what is indicated in note 2 reached the amount of THUS$1,611 as of March 31, 2007,(THUS $942 in 2006) in addition, there was a de-activation by currency exchange difference of THUS$102 (activation of THUS$555 in 2006).

 
Forestry subsidies:

The forestry subsidies received by Masisa S.A. are credited to the forestry subsidies account which is shown deducted from Plantations, and amounts to ThUS$5,386 at March31, 2007 (ThUS$5,492 at March31, 2006).

Accounting values provisions and inactive assets:

The Company has constituted a provision in order to adjust the countable value of the lines which operating flow projections reveal that the net flows that this line would generate in the future would not cover the respective charges due to depreciations.

Additionally, the company has temporarily inactive goods in some of its plants. For these assets the company maintains a provision, depreciation is shown under other non-operating expenses.

22


NOTE 09 - INVESTMENTS IN RELATED COMPANIES


In order to establish the book value of investments, unrealized profits from operations with related companies have been eliminated.

The Company included in its investments, liabilities from Forestal Tornagaleones in UF’s equivalent to UF1,108,969, according to what is established in Technical Bulletin No, 64 of the Chilean Institute of Accountants, resulting in an accumulated restatement as of March 31, 2007 of THUS$11,446 (THUS$11,418 in 2006).

 
 
 
 
 
 
 
 
 
 
Participation %
 
Shareholder's Equity
 
 
 
Company
 
Country
 
Investment Control Currency
 
Number of shares
 
31-03-2007
 
31-03-2006
 
31-03-2007
 
31-03-2006
 
Foreign
   
OXINOVA S.A.
   
VENEZUELA
   
DOLLARS
   
1,963,564
   
49.00000
   
49.00000
   
8,949
   
8,553
 


               
Net Income for the period
 
Shareholder's Equity to just value
 
Net Income to just value
 
   
Company
 
Country
 
Investment Control Currency
 
31-03-2007
 
31-03-2006
 
31-03-2007
 
31-03-2006
 
31-03-2007
 
31-03-2006
 
Foreign
   
OXINOVA S.A.
   
VENEZUELA
   
DOLLARS
   
39
   
311
   
0
   
0
   
0
   
0
 


               
Net Income Accrued
 
VP/VPP
 
Unrealized Result
 
Book value of investment
 
 
 
Company
 
Country
 
Investment Control Currency
 
31-03-2007
 
31-03-2006
 
31-03-2007
 
31-03-2006
 
31-03-2007
 
31-03-2006
 
31-03-2007
 
31-03-2006
 
Foreign
   
OXINOVA S.A.
   
VENEZUELA
   
DOLLARS
   
19
   
153
   
4,385
   
4,212
   
0
   
0
   
4,385
   
4,212
 
Total
                       
4,385
   
4,212
   
0
   
0
   
4,385
   
4,212
 
 
23

 
NOTE 10. INVESTMENT IN OTHER COMPANIES.

It corresponds to shares in other companies such as Unión El Golf S.A., Control de Plagas Forestales, Copelec Ltd, among others. At the closing of the period, they had a value of THUS$ 201 (THUS$ 205 as of March 31 2006).

24

 
NOTE 11 - GOODWILL AND NEGATIVE GOODWILL

Goodwill

The purchase of the subsidiary Masisa Cabrero S.A., formerly Fibranova S.A., by the former Masisa S.A., generated goodwill for the Company which its expected to be amortized over 20 years in view of the expected returns from that subsidiary.

Negative goodwill

The purchase of 43.16% of the former Masisa S.A. by Forestal Terranova S.A. (company merged with the former Terranova S.A.) in July 2002 and of 0.544% in June 2003, generated a negative goodwill for the Company which it is intended to amortize over 15 years, taking into account that the assets of that company are mainly industrial and have an average useful life similar to that period.

The purchase by Forestal Terranova S.A. (company merged with the former Terranova S.A.) in October 2003 of 40.00% of Terranova S.A. generated negative goodwill which it is intended to amortize over 20 years.

The participation of the former Masisa S.A. in the capital increase of June 27, 2002 of Forestal Tornagaleones S.A., generated negative goodwill which it is intended to amortize over 20 years.

On November 15, 2005, Masisa S.A. bought 9,987,400 shares, equivalent to 34.35% of Forestal Tornagaleones S.A., generating negative goodwill that it is being amortized over the remaining period of the original term, that is 20 years.

In January 2006 Forestal Tornagaleones S.A. purchased 22,406,455 shares, equivalent to 48.6% of Forestal Argentina, generating a Negative goodwill that it is being amortized in 20 years.

Goodwill

       
31-03-2007
 
31-03-2006
 
RUT
 
Company
 
Amortization Amount for the Period
 
Goodwill
 
Amortization Amount for the Period
 
Goodwill
 
96623490-3
   
MASISA CABRERO S.A.
   
21
   
1,144
   
21
   
1,228
 
 
 
 
TOTAL 
   
21
   
1,144
   
21
   
1,228
 
 
 
Negative Goodwill

       
31-03-2007
 
31-03-2006
 
RUT
 
Company
 
Amortization Amount for the Period
 
Negative Goodwill
 
Amortization Amount for the Period
 
Negative Goodwill
 
81507700-8
   
FORESTAL TORNAGALEONES S.A.
   
214
   
12,408
   
214
   
13,262
 
92257000-0
   
MASISA S.A. (OLD)
 
 
691
   
28,610
   
691
   
31,376
 
96802690-9
   
TERRANOVA S.A.
   
84
   
5,619
   
84
   
5,955
 
Foreign
   
CORPORACIÓN FORESTAL GUAYAMURE C.A.
   
31
   
1,720
   
31
   
1,843
 
Foreign
   
FORESTAL ARGENTINA S.A.
   
116
   
8,745
   
119
   
9,440
 
 
 
 
TOTAL 
   
1,136
   
57,102
   
1,139
   
61,876
 
 
25

 
NOTE 12 - INTANGIBLES

 
Under the intangibles account, the Company has classified mainly SAP R3 Licenses, Water Rights and other minors, which are being amortizised. The value of these assets as of March 31, 2007 is THUS$ 912 (THUS$ 100 as of March 2006).


26

 
NOTE 13 - OTHER (ASSETS)

As of March31ST, 2007 and 2006, respectively, the following are the balances of Other Assets:

   
2007
 
2006
 
   
THUS$
 
THUS$
 
           
Market value of swaps
   
4,592
   
3,968
 
Goodwill and expenses for placing bonds (1)
   
4,610
   
6,344
 
Bond issue & placement costs (1)
   
5,537
   
6,564
 
Exploitation rights (2) (3)
   
10,209
   
10,679
 
Goods for sale and others
   
2,822
   
2,468
 
TOTAL
   
27,770
   
30,023
 

(1)    
Net of Amortization

(2)    
In May 1997, subsidiary Terranova de Venezuela S.A. pre-paid the lease of a CVG-Proforca sawmill amounting to US$10 millions to enter the forestry business in Venezuela. Since the lease of the above sawmill was critical for negotiating purchase agreements for 59,000 hectares of Caribbean wood plantations and thus enter the forestry business in Venezuela, the Company’s Management classified the pre-paid lease as a forest exploitation right, since it considered it as part of the exploitation rights. The items described will be amortized based on the cubic meters (m3) obtained from the forest product that will be produced by the Terranova de Venezuela S.A.’s forest over a period of 20 years (starting from 1997), estimated in 13,168,000 m3.


(3)
In fiscal year ended December 31, 2000, Terranova de Venezuela S.A. acquired from its subsidiary Coforven S.A., exploitation rights for 236,000 m3/year of wood and a sawmill for THUS$ 3,324. Exploitation rights will be amortized based on the volume of m3 of forest products that will be produced by the forest for supplying the plants. Goodwill balance from the investment in Coforven recorded in the accounting books amounted to THUS$987 as of the sale date, which was included as part of the cost of exploitation rights, since Terranova de Venezuela S.A. is acquiring a significant share of Coforven S.A.’s productive assets. The asset value and exploitation rights were sold at reasonable market values and unrealized results were eliminated.
 
27


NOTE 14 - BANK AND FINANCIAL INSTITUTIONS SHORT-TERM OBLIGATIONS

Short Term (code 5.21.10.10)

 
             
Types of currency and index readjustment
     
 
         
RUT
 
Bank or financial institution
 
US Dollar
 
Euro
 
Yen
 
Other foreign currency
 
UF
 
ThCh$ no adjustment
 
TOTAL
 
 
 
 
 
31-03
2007
 
31-03-
2006
 
31-03-
2007
 
31-03-
2006
 
31-03-
2007
 
31-03-
2006
 
31-03-
2007
 
31-03-
2006
 
31-03-
2007
 
31-03-
2006
 
31-03-
2007
 
31-03-
2006
 
31-03-
2007
 
31-03-
2006
 
97041000-7
   
BANKBOSTON N.A.
   
1,600
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
1,600
   
0
 
97004000-5
   
BANCO DE CHILE
   
7,015
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
7,015
   
0
 
97919000-K
   
ABN AMRO BANK
   
3,750
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
3,750
   
0
 
97032000-8
   
BANCO BBVA
   
2
   
1,393
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
2
   
1,393
 
97039000-6
   
BANCO SANTANDER
   
6
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
6
   
0
 
Foreign
   
BANCO ITAU BBA S.A.
   
11
   
1,182
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
11
   
1,182
 
Foreign
   
HSBC BANK USA
   
0
   
2,519
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
2,519
 
Foreign
   
BANCO MERCANTIL
   
0
   
0
   
0
   
0
   
0
   
0
   
25,290
   
16,282
   
0
   
0
   
0
   
0
   
25,290
   
16,282
 
Foreign
   
ABN AMRO BANK
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
5,225
   
0
   
0
   
0
   
0
   
0
   
5,225
 
Foreign
   
BANCO PROVINCIAL
   
0
   
0
   
0
   
0
   
0
   
0
   
4,913
   
0
   
0
   
0
   
0
   
0
   
4,913
   
0
 
Foreign
   
BANCO DE VENEZUELA
   
0
   
0
   
0
   
0
   
0
   
0
   
19,856
   
24,302
   
0
   
0
   
0
   
0
   
19,856
   
24,302
 
Foreign
   
CITIBANK VENEZUELA
   
0
   
0
   
0
   
0
   
0
   
0
   
9,126
   
0
   
0
   
0
   
0
   
0
   
9,126
   
0
 
Foreign
   
BANCO ALFA DE
INVESTIMENTOS
   
0
   
509
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
509
 
 
   
OTHERS
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
   
OTHERS
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
 
   
Total
   
12,384
   
5,603
   
0
   
0
   
0
   
0
   
59,185
   
45,809
   
0
   
0
   
0
   
0
   
71,569
   
51,412
 
   
Principal owed
   
12,300
   
4,390
   
0
   
0
   
0
   
0
   
56,091
   
45,455
   
0
   
0
   
0
   
0
   
68,391
   
49,845
 
 
   
Average Rate
   
5.36
%
 
5.33
%
                         
10.2
%
 
14.31
%
                                   
 
Long Term - Short Term (code 5.21.10.20)
 
28

 

 
             
Types of currency and index readjustment
     
 
         
RUT
 
Bank or financial institution
 
US Dollar
 
Euro
 
Yen
 
Other foreign currency
 
UF
 
ThCh$ no adjustment
 
TOTAL
 
   
 
 
31-03-
2007
 
31-03-
2006
 
31-03-
2007
 
31-03-
2006
 
31-03-
2007
 
31-03-
2006
 
31-03-
2007
 
31-03-
2006
 
31-03-
2007
 
31-03-
2006
 
31-03-
2007
 
31-03-
2006
 
31-03-
2007
 
31-03-
2006
 
97006000-6
   
BANCO DE CREDITO E INVERSIONES
   
8,628
   
7,249
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
8,628
   
7,249
 
97030000-7
   
BANCO ESTADO
   
8,703
   
6,530
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
8,703
   
6,530
 
97053000-2
   
BANCO SECURITY
   
2,621
   
1,964
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
2,621
   
1,964
 
97023000-9
   
BANCO CORPBANCA
   
17,818
   
13,296
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
17,818
   
13,296
 
97039000-6
   
BANCO SANTANDER
   
5,609
   
4,361
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
5,609
   
4,361
 
96658480-7
   
RABOINVESTMENTS CHILE S.A.
   
0
   
1,099
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
1,099
 
97919000-K
   
ABN AMRO BANK
   
0
   
106
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
106
 
97032000-8
   
BANCO BBVA
   
2,894
   
2,189
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
2,894
   
2,189
 
Foreign
   
ABN AMRO BANK
   
196
   
0
   
0
   
0
   
0
   
0
   
0
   
1,828
   
0
   
0
   
0
   
0
   
196
   
1,828
 
Foreign
   
CORPBANCA VENEZUELA
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
2,105
   
0
   
0
   
0
   
0
   
0
   
2,105
 
Foreign
   
WESTDEUTSCHE LANDESBANK
   
4,861
   
3,333
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
4,861
   
3,333
 
Foreign
   
CITIBANK N.A.
   
443
   
240
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
443
   
240
 
Foreign
   
COMERICA BANK
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Foreign
   
BANCO CHILE NEW YORK BRANCH
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Foreign
   
THE BANK OF NOVA SCOTIA
   
443
   
240
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
443
   
240
 
Foreign
   
RABOBANK NEDERLAND
   
6,019
   
2,969
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
6,019
   
2,969
 
Foreign
   
KREDITANSTALT FUR WIEDERAUFBAU
   
3,802
   
5,482
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
3,802
   
5,482
 
Foreign
   
BANCO ITAU BBA
   
1,460
   
2,060
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
1,460
   
2,060
 
 
   
Others
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
 
   
TOTAL  
   
63,497
   
51,118
                                 
3,933
               
0
   
0
   
63,497
   
55,051
 
   
Equity Amount in debt  
   
59,588
   
47,156
                                 
3,844
                           
59,588
   
51,000
 
   
Average Rate
   
6.18
%
 
3.44
%
                               
16.1
%
                                   

Percentage of the amount owed in foreign currency (%)
   
55.98
%
Percentage of the amount owed in local currency (%)
   
44.02
%

29

 
NOTE 15 - BANK AND FINANCIAL INSTITUTIONS LONG-TERM


The loans granted by Masisa Inversiones Limitada (Company absorbed by Masisa S.A. in June 2006) to the subsidiary Masisa do Brazil Limitada through Banco Itaú BBA S.A., that rise to the amount of US$104,523,218.88, as shown in “Notes” issued by Banco Itaú BBA S.A., of which Masisa S.A. is the holder, these loans are presented reducing the corresponding debts for equal amount that the subsidiary Masisa do Brazil Limitada has with Banco Itaú BBA S.A.. This is recorded in “Cédulas de Crédito Bancário - Res,2770” which beneficiary is Banco Itaú BBA S.A., this in consideration that the documents in which this operations are established, allows to settle them with only the notification to the bank with the anticipation established in the respective documents.
 
 
Additionally and as consequence of the previously mentioned, the interests generated by the “Notes” and “Cédulas de Crédito Bancário - Res,2770” are presented net in the statement of income.
 
30



                           
More than
10 years
 
Date close
actual period
 
Date close past period
 
RUT
 
Bank or financial institution
 
Currency
 
More than 1 year Up to 2 year
 
More than 2 year up to 3 year
 
More than 3 year Up to 5 year
 
More than 5 year Up to 10 year
 
amount
 
term
 
Total Long Term to close The financial Statements
 
Rate
 
Total Long Term to close The financial Statements
 
97006000-6
   
BANCO DE CREDITO E INVERSIONES
   
Dollar
   
5,278
   
4,167
   
0
   
0
   
0
         
9,445
   
6.56
   
0
 
 
       
Euros
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
       
Yens
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
       
UF
   
0
   
0
   
0
   
0
   
0
         
0
         
14,722
 
       
non adjustable $
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
       
Other currencies
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
96658480-7
   
RABOINVESTMENTS CHILE S.A.
   
Dollar
   
0
   
0
   
0
   
0
   
0
         
0
         
12,500
 
 
       
Euros
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
       
Yens
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
       
UF
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
       
non adjustable $
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
       
Other currencies
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
97030000-7
   
BANCO DEL ESTADO DE CHILE
   
Dollar
   
2,116
   
0
   
0
   
0
   
0
         
2,116
   
6.44
   
6,358
 
 
       
Euros
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
       
Yens
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
       
UF
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
       
non adjustable $
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
       
Other currencies
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
97036000-K
   
BANCO SANTANDER
   
Dollar
   
2,054
   
0
   
0
   
0
   
0
         
2,054
   
6.45
   
4,976
 
 
       
Euros
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
       
Yens
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
       
UF
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
       
non adjustable $
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
       
Other currencies
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
31



                           
More than 10 years
 
Date close actual period
 
Date close past period
 
RUT
 
Bank or financial institution
 
Currency
 
More than 1 year Up to 2 year
 
More than 2 year up to 3 year
 
More than 3 year Up to 5 year
 
More than 5 year Up to 10 year
 
amount
 
term
 
Total Long Term to close The financial Statements
 
Rate
 
Total Long Term to close The financial Statements
 
97023000-9
   
BANCO CORPBANCA
   
Dollar
   
6,997
   
0
   
0
   
0
   
0
         
6,997
   
6.46
   
15,007
 
 
         
Euros
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
         
Yens
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
         
UF
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
         
non adjustable $
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
         
Other currencies
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
97053000-2
   
BANCO SECURITY
   
Dollar
   
1,167
   
0
   
0
   
0
   
0
         
1,167
   
6.48
   
2,334
 
 
         
Euros
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
Yens
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
       
UF
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
non adjustable $
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
Other currencies
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
97032000-8
   
BANCO BBVA
   
Dollar
   
722
   
0
   
0
   
0
   
0
         
722
   
6.44
   
0
 
 
   
 
   
Euros
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
Yens
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
UF
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
non adjustable $
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
Other currencies
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
32


                           
More than 10 years
 
Date close actual period
 
Date close past period
 
RUT
 
Bank or financial institution
 
Currency
 
More than 1 year Up to 2 year
 
More than 2 year up to 3 year
 
More than 3 year Up to 5 year
 
More than 5 year Up to 10 year
 
amount
 
term
 
Total Long Term to close The financial Statements
 
Rate
 
Total Long Term to close The financial Statements
 
Foreign
   
THE BANK OF NOVA SCOTIA
   
Dollar
   
0
   
4,950
   
19,800
   
0
   
0
         
24,750
   
5.8
   
24,750
 
 
   
 
   
Euros
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
Yens
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
UF
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
non adjustable $
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
Other currencies
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
Foreign
   
CORP BANCA VENEZUELA
   
Dollar
   
0
   
0
   
0
   
0
   
0
         
0
         
3,114
 
 
   
 
   
Euros
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
Yens
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
UF
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
non adjustable $
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
Other currencies
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
Foreign
   
CITIBANK N.A.
   
Dollar
   
0
   
4,950
   
19,800
   
0
   
0
         
24,750
   
5.8
   
24,750
 
 
   
 
   
Euros
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
Yens
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
UF
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
non adjustable $
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
Other currencies
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
33



                           
More than 10 years
 
Date close actual period
 
Date close past period
 
RUT
 
Bank or financial institution
 
Currency
 
More than 1 year Up to 2 year
 
More than 2 year up to 3 year
 
More than 3 year Up to 5 year
 
More than 5 year Up to 10 year
 
amount
 
term
 
Total Long Term to close The financial Statements
 
Rate
 
Total Long Term to close The financial Statements
 
Foreign
   
RABOBANK NEDERLAND
   
Dollar
   
4,540
   
9,310
   
26,890
   
5,618
   
0
         
46,358
   
6.05
   
38,720
 
 
   
 
   
Euros
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
Yens
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
UF
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
non adjustable $
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
Other currencies
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
Foreign
   
KREDITANSTALT FUR WIEDERAUFBAU
   
Dollar
   
3,800
   
3,800
   
0
   
0
   
0
         
7,600
   
7.58
   
26,611
 
 
   
 
   
Euros
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
Yens
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
UF
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
non adjustable $
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
Other currencies
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
Foreign
   
WESTDEUTSCHE LANDESBANK
   
Dollar
   
0
   
4,950
   
19,800
   
0
   
0
         
24,750
   
5.81
   
32,614
 
 
   
 
   
Euros
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
Yens
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
UF
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
non adjustable $
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
Other currencies
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
Foreign
   
BANCO BBVA
   
Dollar
   
0
   
0
   
0
   
0
   
0
         
0
         
2,166
 
 
   
 
   
Euros
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
Yens
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
UF
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
non adjustable $
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
Other currencies
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
34

 

                           
More than 10 years
 
Date close actual period
 
Date close past period
 
RUT
 
Bank or financial institution
 
Currency
 
More than 1 year Up to 2 year
 
More than 2 year up to 3 year
 
More than 3 year Up to 5 year
 
More than 5 year Up to 10 year
 
amount
 
term
 
Total Long Term to close The financial Statements
 
Rate
 
Total Long Term to close The financial Statements
 
Foreign
   
ABN AMRO BANK
   
Dollar
   
0
   
2,200
   
8,800
   
0
   
0
         
11,000
   
5.25
   
11,000
 
 
   
 
   
Euros
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
Yens
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
UF
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
non adjustable $
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
 
   
 
   
Other currencies
   
0
   
0
   
0
   
0
   
0
         
0
         
0
 
Total
   
 
   
 
   
26,674
   
34,327
   
95,090
   
5,618
   
0
         
161,709
         
219,622
 
 

Total amount of liabilities in foreign currency:
   
0
%
Total amount of liabilities in local currency:
   
100
%

35


NOTE 16 - SHORT AND LONG TERM OBLIGATIONS WITH THE PUBLIC (PROMISSORY NOTES AND BONDS)


The bond obligations are:

Series C1 bonds
- Relate to 1,000 certificates of US$10,000 and Series C2 bonds corresponding to 200 certificates of US$100,000. Repayment of principal is due on June 15, 2008. They accrue compound interest in arrears at 5.00% annually, calculated on the basis of equal semi-annual 180-day periods starting on December 15, 2003.

Series A bonds
- Consist of 5,000 certificates of UF500 each for a 7-year term and a two-year grace period for the repayment of principal. They accrue compound interest in arrears at 5.00% annually, calculated on the basis of equal semi-annual 180-day periods starting on December 15, 2003, with payments due on June 15 and December 15 each year. Repayments of principal are due in ten semi-annual payments starting on June 15, 2006.

Series B bonds
- Consists of 1,404 certificates of UF500 each for a 21-year term and a seven-year grace period for the repayment of principal. They accrue compound interest in arrears at 6.25% annually, calculated on the basis of equal semi-annual 180-day periods starting on December 15, 2003, with payments due on June 15 and December 15 each year. Repayments of principal are due in twenty-eight semi-annual payments starting on June 15, 2011.
 
On January 12, 2006, the company issued two new lines of bonds which are recorded in the Securities Register of the Superintendence of Securities and Insurance with the numbers 439 and 440, on November 14 and 15, 2005 respectively, detailed as follows:

Series E bonds
- UF 2,750,000 was placed against the line No,439, with a 21-year term and 1 year’s grace and an interest rate of 4.75%.

Series D bonds
- UF 2,000,000 was placed against the line No,440, with a 7-year term and 2 year’s grace and an interest rate of 4.25%.

- The Series A and D bonds are partially covered against the dollar exchange rate exposure against the Unidad de Fomento by swap contracts with Citibank N.A., Agency in Chile, Morgan Stanley Capital Services Inc, and Banco Santander Santiago (see Note 25) and have therefore been valued as required by paragraph 11 of Technical Bulletin 57 of the Chilean Institute of Accountants.

The subsidiary Masisa Overseas has outstanding bonds (“Private Placement”) for THUS$18,000. They were acquired by Insurance and Fund Companies in the United States. The amortization is THUS$9,000 per year, and the payment day is May 15, of each year, ending the year 2008. The interest rate is paid semi annually, in May and November of each year.

36


NOTE 16 - SHORT AND LONG TERM OBLIGATIONS WITH THE PUBLIC (PROMISSORY NOTES AND BONDS)

Registration Number or Instrument Identification
 
Series
 
Nominal amount Valid placement
             
Periodicity
 
Par Value
     
Short term Portion of Long Term Bond
 
 
 
 
 
Currency of bond adjustment
 
Interest rate
 
Final maturity
 
Interest Payment
 
Amortization Payment
 
31-03-2007
 
31-03-2006
 
Place of the transaction Chile or Foreign
 
336
   
C
   
0
   
THUSD
   
5.00
%
 
-
   
Semi annual
   
2008
   
432
   
432
   
Local
 
356
   
A
   
500
   
THU.F.
   
5.00
%
 
-
   
Semi annual
   
2006
   
18,018
   
18,250
   
Local
 
355
   
B
   
0
   
THU.F.
   
6.25
%
 
-
   
Semi annual
   
2011
   
429
   
429
   
Local
 
440
   
D
   
0
   
THU.F.
   
4.25
%
 
-
   
Semi annual
   
2008
   
1,315
   
1,313
   
Local
 
439
   
E
   
137
   
THU.F.
   
4.75
%
 
-
   
Semi annual
   
2007
   
6,701
   
2,015
   
Local
 
PRIVATE PLACEMENT
   
B
   
9,000
   
THUSD
   
8.06
%
 
-
   
Semi annual
   
2007
   
9,548
   
9,822
   
Foreign
 
Total Short Term Portion
                                 
36,443
   
32,261
     
 
                                                             
Long Term Bond
                                           
336
   
C
   
30,000
   
THUSD
   
5.00
%
 
-
   
Semi annual
   
2008
   
30,000
   
30,000
   
Local
 
356
   
A
   
1,500
   
THU.F.
   
5.00
%
 
-
   
Semi annual
   
2006
   
52,599
   
64,834
   
Local
 
355
   
B
   
702
   
THU.F.
   
6.25
%
 
-
   
Semi annual
   
2011
   
23,920
   
23,902
   
Local
 
440
   
D
   
2,000
   
THU.F.
   
4.25
%
 
-
   
Semi annual
   
2008
   
67,446
   
67,609
   
Local
 
439
   
E
   
2,612
   
THU.F.
   
4.75
%
 
-
   
Semi annual
   
2007
   
89,288
   
93,633
   
Local
 
PRIVATE PLACEMENT
   
B
   
9,000
   
THUSD
   
8.06
%
 
-
   
Semi annual
   
2008
   
9,000
   
18,000
   
Foreign
 
Total Long Term
                                 
272,253
   
297,978
     
 
37


NOTE 17- PROVISIONS AND WRITE-OFFS

 Short-term Provisions

   
2007
 
2006
 
   
THUS$
 
THUS$
 
           
Related to the Personnel:
         
Vacations
   
5,061
   
4,025
 
Gratifications
   
951
   
700
 
Sundry compensations
   
471
   
385
 
Incentive bonds to the personnel
   
2,851
   
2,181
 
Other benefits
   
2,500
   
446
 
               
Other Provisions:
             
Participation of the Board
   
732
   
992
 
Consultancies and services
   
1,833
   
649
 
Major repairs and plant shutdowns
   
684
   
580
 
Imports and exports expenses
   
1,981
   
1,038
 
Commissions
   
1,754
   
1,609
 
Goods and services receivable
   
2,643
   
1,607
 
Contingent liabilities
   
1,167
   
1,335
 
Other Taxes
   
6,812
   
3,822
 
Other Provisions
   
2,103
   
625
 
TOTAL
   
31,543
   
19,994
 
               
               
Long-term Provisions
             
     
2007
   
2006
 
   
THUS$
   
THUS$
 
               
Judicial deposit provision
   
-
   
422
 
Proforca provision (*)
   
1,123
   
1,000
 
Antiquity Bonds provision
   
258
   
-
 
Severance Payment Provision
   
280
   
-
 
TOTAL
   
1,661
   
1,422
 

Provisions presented net from assets that originate them:
 
   
2007
 
2006
 
   
THUS$
 
THUS$
 
           
Provision for irretrievable debtors
   
6,812
   
6,153
 
Provision for inventory
   
3,823
   
2,475
 
Provision for fix assets
   
14,435
   
13,165
 

(*) Estimated cost of having to reforest 7,500 hectares that must be delivered to CVG Proforca C.A. by the end of the actual usufruct contract that Masisa S.A. has with that company, which ends in the year 2027.

38


NOTE 18- SEVERANCE PAYMENT

Severance payments are as follows:

   
2007
 
2006
 
   
THUS$
 
THUS$
 
           
Balances as of January 1st
   
280
   
21
 
Provision for the period
   
238
   
-
 
Payments for the period
   
(238
)
 
(21
)
Balances as of March 31
   
280
   
-
 
 
39


NOTE 19- OTHER LONG TERM LIABILITIES

Balance as of March31th is set forth in detail (THUS$):

   
Expire
 
Values
 
   
2008
 
2009
 
2010
 
2007
 
2006
 
           
(THUSD)
         
ICMS Tax payable on long term
   
4,433
   
4,214
   
4,677
   
13,324
   
13,747
 
Unrealized profit cover operations of existing entries
   
4,471
   
-
   
-
   
4,471
   
6,484
 
Swap Currency market value currencies
   
1,740
   
-
   
-
   
1,740
   
1,994
 
TOTALS
   
10,644
   
4,214
   
4,677
   
19,535
   
22,225
 
 
40


NOTE 20- MINORITY INTEREST

The breakdown of the minority interest recorded by the Company, both in liabilities and net income is as follows:

   
Liabilities
 
Net income
for the period
 
   
2007
 
2006
 
2007
 
2006
 
   
THUS$
 
THUS$
 
THUS$
 
THUS$
 
Forestal Tornagaleones S.A,
   
6,983
   
6,536
   
( 12
)
 
( 27
)
Forestal Argentina S,A,
   
1,037
   
939
   
( 9
)
 
-
 
Maderas y Sintéticos de Peru S,A
   
6
   
4
   
-
   
-
 
Corporación Forestal Guayamure C,A,
   
1,968
   
1,912
   
14
   
75
 
Invers, Internacionales Terranova S,A,
   
5,360
   
13,268
   
4,559
   
2,646
 
Masisa Madeiras Ltda,
   
8
   
6
   
-
   
-
 
Corporación Forestal de Venezuela C,A
   
-
   
-
   
-
   
-
 
Total
   
15,362
   
22,665
   
4,552
   
2,694
 
 
41

 
NOTE 21 - SHAREHOLDERS' EQUITY VARIATIONS

a) Paid capital

The subscribed and paid capital at March31, 2007 amounts to US$812,879,756 divided into 5,667,750,881 shares of no nominal value.

b) Distribution of earnings

The dividend policy established by Masisa S.A. is to distribute annually to shareholders a sum of no less than 30% and no more than 50% of the consolidated net income for each year, without the payment of interim dividends.

The following shows the dividends per share that the shareholders’ meeting agreed to during 2006, shown in dollars as of the date of payment:

Dividend
     
Month
 
Dividend
 
No, of third
 
       
paid
 
per share
 
party shares
 
       
US$
         
Mandatory
   
Year 2005 No,11
   
May-2006
   
0.001216508
   
5,667,750,881
 
Additional
   
Year 2005 No,11
   
May-2006
   
0.000811005
   
5,667,750,881
 

c) Other reserves comprise the following:

Forest Reserve:

The forest reserve amounts to ThUS $201,128 (ThUS$172,797 in 2006), corresponding to the difference between the plantations’ appraisal value and their respective historic cost which includes the real cost of financing. This reserve is booked net of deferred tax in accordance with Technical Bulletins 60 and 69 of the Chilean Institute of Accountants.

Other Reserves:

Other reserves arose from the conversion to US dollars of the equity of some subsidiary and associate companies that maintained or maintain their accounts in Chilean pesos, amounting to ThUS$15,340 (ThUS$16,532 in 2006), for the constitution of a legal reserve in foreign subsidiaries of ThUS$100 (ThUS$100 in 2006) and, shown deducted from Shareholders’ equity, the costs of the issue and placement of shares related to the last capital increase, THUS$ 4,516 (THUS$3,613 in 2006).

d) Own-issued shares

The following was taken into account in quantifying the number of shares in the table 21 "Acquisition and holding of own shares":

For rights to withdraw: the 2,121,766 shares of the former Masisa S.A. bought from shareholders who exercised their right to withdrawal, that was multiplied by the exchange factor of 2.56 resulting in the sum of 5,431,721 shares.

From the total shares of own emission that the company once possessed, product of the merger with old Masisa S.A., part of them were placed in new shareholders and the rest was used in a decrease of capital, according to the Law 18.046 of Anonymous Companies, as it is shown in the annexed squares of this Note. To the date, the Company does not possess any shares of own emission.

42


e)Previous Net Income for the period adjustment

During the last period, the Company detected an inventory missing which affects the amount of the Packaging Materials account which happened as a result of a parametrizing error in the tariffs used to value this materials consumption in the Company’s costs system.
This error, which has its origin mainly in the 2005 exercise, was registered against accumulated results in the company’s shareholder’s equity for an amount of ThUS$1,935.-

43


 
 
31-03-2007
 
 
 
Paid-in capital
 
Reserve for Capital Revaluation
 
Overpricing on sales of shares
 
Other Reserves
 
Reserve for future dividends
 
Accumulated income
 
Interim Dividends
 
Deficit during development period
 
Period Income
 
Initial Balance
   
812,880
   
0
   
0
   
219,494
   
51,424
   
73,072
   
0
   
0
   
29,485
 
Previous period income distribution
   
0
   
0
   
0
   
0
   
0
   
29,485
   
0
   
0
   
-29,485
 
Definitive dividend of previous period
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Capital Increase with shares issue
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Capitalization of reserves and/or profits
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Deficit accumulated during development period
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Dividends Payment
   
0
   
0
   
0
   
-279
   
0
   
0
   
0
   
0
   
0
 
Capital effects due to merger
   
0
   
0
   
0
   
-7,163
   
0
   
0
   
0
   
0
   
0
 
Adjustment For Conversion difference
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Forestry reserve
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Emission and placement costs
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Previous period income Adjustments
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Capital reduction due to end of legal period
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Equity capital revaluation
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Net income for the period
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
3,236
 
Interim dividends
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Final Balance
   
812,880
   
0
   
0
   
212,052
   
51,424
   
102,557
   
0
   
0
   
3,236
 
Actualized Balance
   
   
   
   
   
   
   
   
   
 

 
 
31-03-2006
 
 
 
Paid-in capital
 
Reserve for Capital Revaluation
 
Overpricing on sales of shares
 
Other Reserves
 
Reserve for future dividends
 
Accumulated income
 
Interim Dividends
 
Deficit during development period
 
Period Income
 
Initial Balance
   
769,834
   
0
   
0
   
188,477
   
51,424
   
60,129
   
0
   
0
   
26,369
 
Previous period income distribution
   
0
   
0
   
0
   
0
   
0
   
26,369
   
0
   
0
   
-26,369
 
Definitive dividend of previous period
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Capital Increase with shares issue
   
44,012
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Capitalization of reserves and/or profits
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Deficit accumulated during development period
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Dividends Payment
   
0
   
0
   
0
   
-497
   
0
   
0
   
0
   
0
   
0
 
Forestry reserve
   
0
   
0
   
0
   
-2,164
   
0
   
0
   
0
   
0
   
0
 
Adjustment For Conversion difference
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Capital effects due to merger
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Emission and placement costs
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Previous period income Adjustments
   
0
   
0
   
0
   
0
   
0
   
-1,935
   
0
   
0
   
0
 
Capital reduction due to end of legal period
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Equity capital revaluation
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Net income for the period
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
1,167
 
Interim dividends
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Final Balance
   
813,846
   
0
   
0
   
185,816
   
51,424
   
84,563
   
0
   
0
   
1,167
 
Actualized Balance
   
813,846
   
0
   
0
   
185,816
   
51,424
   
84,563
   
0
   
0
   
1,167
 

44



a)  
Numbers of shares

Series
 
Numbers shares subscribed
 
Numbers paid shares
 
Outstanding shares
 
Unique
   
5,667,750,881.00
   
5,667,750,881.00
   
5,667,750,881.00
 
 
b)  
Capital (Amount THUS$)

Series
 
Subscribed Capital
 
Paid Capital
 
Unique
   
812,880
   
812,880
 


c)  
Acquisition and ownership of company shares
 
Share repurchase reason
 
Share repurchase date
 
N° of Shares
 
Share repurchase
 
           
Series
 
Amount
 
Merger
   
01/07/2003
   
87,871,054
   
Unique
   
16,828
 
Withdrawal right
   
26/12/2003
   
13,538,394
   
Unique
   
1,550
 
Withdrawal right old Terranova S.A.
   
27/05/2005
   
12,647,263
   
Unique
   
3,202
 
Withdrawal right old Masisa S.A.
   
27/05/2005
   
5,431,721
   
Unique
   
1,379
 
 
d) Disposals or reductions in own share portfolio
 
Reason
 
Date
 
Portfolio decrease
 
 
 
 
 
N° of Shares
 
Amount
 
Capital Decrease
   
31-10-2004
   
87,871,054
   
16,828
 
Capital Decrease
   
26-12-2004
   
13,538,394
   
1,550
 
Preferent Offer
   
12-12-2005
   
10,806,939
   
2,738
 
Preferent Offer
   
06-01-2006
   
3,459,841
   
877
 
Capital Decrease
   
27-05-2006
   
3,812,204
   
966
 

45


 
NOTE 22 - OTHER NON OPERATING INCOME AND EXPENSES

Other income and non-operating income as of March31th, 2007 and 2006 is as follows:

Other non-operating income
 
2007
 
2006
 
 
 
THUS$
 
THUS$
 
Gain on sale of goods & services
   
114
   
242
 
Others
   
193
   
56
 
Total
   
307
   
298
 
 
Other non-operating expenses:
 
   
2007
THUS$
 
2006
THUS$
 
Depreciation and Amortization
   
107
   
203
 
Severance and sawmill reparation (1)
   
2,268
   
1,098
 
Closure Charleston production plant (2)
   
1,851
   
-
 
Forestry fire provisions (3)
   
2,136
   
695
 
Donations
   
56
   
73
 
Others
   
1,325
   
1,113
 
Total
   
7,743
   
3,182
 

(1)  
In Venezuela it was accorded with Proforca the reparation and refund of a sawmill that was being rented and the wood supply contract was ended. This contract ending meant a compensation payment of THUS$1,096 and reparation expenses on the sawmill for THUS$3,078 that are stated in Other expenses outside the operation in the Income Statement.
(2)  
In February 2007, the shut down of the MDF Moulding plant at Charleston was materialized. This decision implied associated losses regarding severance payments, write offs associated to raw materials and other expenses directly related to the closing of the facilities.
(3)  
In January 2007, a forest fire burned down a total of 1,171 has. of standing forests in Chile, which implied the acknowledgement of an estimated loss to the company.
 

46


NOTE 23 - PRICE LEVEL
 
ASSETS (DEBITS) / CREDITS
 
READJUSTMENT INDEX
 
31-03-2007
 
31-03-2006
 
               
INVENTORIES
   
-
             
FIXED ASSET
   
IPC
   
231
   
0
 
INVESTMENT IN RELATED COMPANIES
   
IPC
   
152
   
165
 
OTHER NON MONETARY ASSETS
   
IPC
   
0
   
0
 
EXPENSES AND COSTS ACCOUNT
   
-
   
0
       
TOTAL (POSITIONS) PAYMENTS
   
-
   
383
   
165
 
                     
LIABILITIES (DEBITS) CREDITS
                   
                     
EQUITY
   
IPC
   
-272
   
0
 
NON MONETTARY LIABILITIES
   
-
             
INCOME ACCOUNT
   
-
             
TOTAL (DEBITS) CREDITS
   
-
   
-272
   
0
 
(LOSS) PROFIT FROM PRICE LEVEL
         
111
   
165
 
 
47


 
NOTE 24: Exchange Differences - Foreign Currency
The breakdown of all foreign currency accounts is as follows:
 

Account
 
 
 
Amount
 
Assets (Debits) / Credit
 
Currency
 
31-03-2007
 
31-03-2006
 
Cash
   
Argentinean Peso
   
-39
   
11
 
Cash
   
Chilean Peso
   
-216
   
-6,635
 
Cash
   
Mexican Peso
   
-61
   
-63
 
Cash
   
Brazilian Real
   
94
   
-44
 
Cash
   
Bolivars
   
-39
   
-3
 
Cash
   
Other Currencies
   
-34
   
-322
 
Time deposits
   
Other Currencies
   
25
   
0
 
Time deposits
   
Chilean Peso
   
0
   
717
 
Time deposits
   
Brazilian Real
   
351
   
992
 
Marketable securities
   
Chilean Peso
   
36
   
0
 
Marketable securities
   
Other Currencies
   
36
   
0
 
Accounts receivable
   
Argentinean Peso
   
-41
   
-1
 
Accounts receivable
   
Chilean Peso
   
-359
   
-95
 
Accounts receivable
   
Mexican Peso
   
-270
   
22
 
Accounts receivable
   
Brazilian Real
   
843
   
1,265
 
Accounts receivable
   
Bolivars
   
-10
   
0
 
Accounts receivable
   
Other Currencies
   
69
   
291
 
Notes receivable
   
Chilean Peso
   
-254
   
-1,219
 
Notes receivable
   
Argentinean Peso
   
55
   
-8
 
Notes receivable
   
Brazilian Real
   
132
   
34
 
Notes receivable
   
Mexican Peso
   
-65
   
-367
 
Notes receivable
   
Bolivars
   
11
   
69
 
Sundry debtors
   
Chilean Peso
   
-18
   
15
 
Sundry debtors
   
Bolivars
   
7
   
0
 
Sundry debtors
   
Argentinean Peso
   
-11
   
-1
 
Sundry debtors
   
Mexican Peso
   
-17
   
-12
 
Sundry debtors
   
Other Currencies
   
36
   
-21
 
Sundry debtors
   
Brazilian Real
   
131
   
13
 
Inventories
   
Mexican Peso
   
0
   
-1
 
Inventories
   
Brazilian Real
   
0
   
-186
 
Inventories
   
Other Currencies
   
3
   
0
 
Recoverable taxes
   
Argentinean Peso
   
-25
   
-92
 
Recoverable taxes
   
Chilean Peso
   
-284
   
-377
 
Recoverable taxes
   
Mexican Peso
   
-26
   
-250
 
Recoverable taxes
   
Brazilian Real
   
316
   
604
 
Recoverable taxes
   
Bolivars
   
-3
   
0
 
Recoverable taxes
   
Other Currencies
   
52
   
-94
 
Prepaid expenses
   
Chilean Peso
   
18
   
-127
 
Prepaid expenses
   
Argentinean Peso
   
0
   
4
 
Prepaid expenses
   
Mexican Peso
   
-5
   
0
 
Prepaid expenses
   
Brazilian Real
   
36
   
43
 
Prepaid expenses
   
Other Currencies
   
7
   
1
 
Others current assets
   
Chilean Peso
   
6
   
-7
 
Others current assets
   
Mexican Peso
   
-19
   
-5
 
Others current assets
   
Brazilian Real
   
0
   
13
 
Others current assets
   
Other Currencies
   
0
   
0
 
Long term debtors
   
Chilean Peso
   
22
   
-6
 
Long term debtors
   
Brazilian Real
   
142
   
175
 
Intangible
   
Brazilian Real
   
0
   
0
 
Others assets
   
Mexican Peso
   
-101
   
0
 
Others assets
   
Argentinean Peso
   
2
   
1
 
Others assets
   
Chilean Peso
   
-51
   
-277
 
Others assets
   
Brazilian Real
   
44
   
177
 
Others assets
   
Other Currencies
   
-5
   
-11
 
Total (Debits) Credits
   
 
   
521
   
-5,777
 
 
48

 

       
Amount
 
Account
 
Currency
 
31-03-2007
 
31-03-2006
 
LIABILITIES (DEBIT)/CREDIT
             
Short-term financial liabilities
   
Chilean Peso
   
-7
   
-6
 
Short-term financial liabilities
   
Other Currencies
   
0
   
0
 
Short-term financial liabilities
   
Bolivars
   
-1,487
   
-574
 
Long-term financial liabilities
   
Chilean Peso
   
-6
   
-339
 
Long-term financial liabilities
   
Bolivars
   
-152
   
0
 
Obligations with the public
   
U.F.
   
1,607
   
8,302
 
Accounts payable
   
Argentinean Peso
   
-39
   
-3
 
Accounts payable
   
Mexican Peso
   
-6
   
19
 
Accounts payable
   
Chilean Peso
   
103
   
145
 
Accounts payable
   
Brazilian Real
   
-290
   
-441
 
Accounts payable
   
Bolivars
   
-1
   
2
 
Accounts payable
   
Euro
   
0
   
-57
 
Accounts payable
   
Other Currencies
   
-52
   
62
 
Notes payable
   
Brazilian Real
   
0
   
-3
 
Notes payable
   
Bolivars
   
-27
   
0
 
Sundry creditors
   
Argentinean Peso
   
0
   
0
 
Sundry creditors
   
Brazilian Real
   
-31
   
-6
 
Sundry creditors
   
Bolivars
   
0
   
0
 
Sundry creditors
   
Other Currencies
   
6
   
4
 
Provisions
   
Chilean Peso
   
176
   
122
 
Provisions
   
Bolivars
   
-6
   
0
 
Provisions
   
Argentinean Peso
   
85
   
11
 
Provisions
   
Brazilian Real
   
-154
   
-329
 
Provisions
   
Mexican Peso
   
17
   
-47
 
Provisions
   
Other Currencies
   
-28
   
67
 
Withholdings
   
Bolivars
   
3
   
0
 
Withholdings
   
Mexican Peso
   
58
   
79
 
Withholdings
   
Argentinean Peso
   
59
   
0
 
Withholdings
   
Brazilian Real
   
-460
   
0
 
Income taxes (Income tax)
   
Chilean Peso
   
9
   
0
 
Income taxes (Income tax)
   
Brazilian Real
   
1
   
-17
 
Income taxes (Income tax)
   
Other Currencies
   
0
   
-2
 
Income taxes (Taxes to be paid)
   
Chilean Peso
   
0
   
46
 
Income taxes (Taxes to be paid)
   
Argentinean Peso
   
0
   
76
 
Income taxes (Taxes to be paid)
   
Mexican Peso
   
-112
   
48
 
Income taxes (Taxes to be paid)
   
Other Currencies
   
0
   
1
 
Other current liabilities
   
Chilean Peso
   
8
   
-210
 
Other current liabilities
   
Brazilian Real
   
2
   
-512
 
Other long-term liabilities
   
Other Currencies
   
-38
   
0
 
Other current liabilities
   
Mexican Peso
   
54
   
0
 
Other current liabilities
   
Argentinean Peso
   
-124
   
0
 
Obligations with the public
   
U.F.
   
-1,055
   
0
 
Other long-term liabilities
   
Dollars
   
0
   
64
 
Other long-term liabilities
   
Chilean Peso
   
4
   
85
 
Other long-term liabilities
   
Mexican Peso
   
0
   
17
 
Other long-term liabilities
   
Brazilian Real
   
-420
   
-1,329
 
Total (debit) / credit
   
 
   
-2,303
   
5,275
 
(Loss) Profits from exchange difference
   
 
   
-1,782
   
-502
 

49


NOTE 25 - DEBT AND EQUITY ISSUANCE AND PLACEMENT EXPENSES

Bonds placement
The costs incurred in bond issues are being amortized on a straight-line basis over the term of the obligation and consist of the following items:

   
2007
 
2006
 
   
ThUS$
 
ThUS$
 
           
Stamp taxes
   
7,485
   
7,477
 
Placement & auction commissions
   
591
   
867
 
Bond auction commission
   
283
   
283
 
Credit rating advice
   
229
   
229
 
Registration & inscription fees
   
42
   
42
 
Legal advice
   
28
   
28
 
Printing costs
   
20
   
20
 
Other costs
   
413
   
127
 
Total costs
   
9,091
   
9,073
 
Accumulated amortization
   
(2,657
)
 
(1,353
)
Balance to be amortized
   
6,434
   
7,720
 
 
 
These expenses are shown in Current assets as Prepaid expenses for the short-term portion of ThUS$897 (ThUS$1,156 in 2006) and in Long-term assets as Others for the long-term portion of ThUS$5,537 (ThUS$ 6,564 in 2006).

Share placement

The expenses incurred in the issue and placement of shares consist of the following items:

 
 
2007
 
2006
 
 
 
ThUS$
 
ThUS$
 
           
Financial advice
   
3,027
   
2,860
 
Placement commission
   
352
   
352
 
Publications
   
641
   
184
 
Legal advice
   
426
   
149
 
Printing & other costs
   
70
   
68
 
Total costs
   
4,516
   
3,613
 

This amount is shown deducted from Reserves in the Shareholders’ equity.

50


NOTE 26 - CASH FLOW STATEMENT

Fecu Code 50.50.30.55 Other charges to results that do not represent cash flow are:


Detail
 
 
Country
 
2007
THUS$
 
2006
THUS$
 
Depletion
   
Argentina
   
169
   
362
 
Depletion
   
Brazil
   
1,091
   
1,853
 
Depletion
   
Chile
   
1,981
   
3,137
 
Depletion
   
Venezuela
   
807
   
903
 
Others
         
-
   
770
 
TOTAL
         
4,048
   
7,025
 
 
 
51

 
 
NOTE 27 DERIVATIVE CONTRACTS

The company and it subsidiaries maintain the following Swap Agreements:

a) Currency Swap Agreements:

   
Receivable
 
Payable
 
   
Currency
 
Amount
 
Rate
 
Currency
 
Amount
 
Rate
 
Citibank N.A.
   
UF
   
561,295
   
4.940
%
 
THUS$
   
18,621
   
7.06
%
Morgan Stanley Capital Services
   
UF
   
1,122,589
   
4.939
%
 
THUS$
   
37,240
   
7.09
%
Citibank N.A.
   
UF
   
1,000,000
   
4.2058
%
 
THUS$
   
33,523
   
5.75
%
Santander Santiago
   
UF
   
1,000,000
   
4.2058
%
 
THUS$
   
33,523
   
5.60
%
J.P. Morgan
   
UF
   
441,612
   
4.6948
%
 
THUS$
   
15,000
   
6.59
%

b)  Investment Agreement:

   
Receivable
 
Payable
 
   
Currency
 
Amount
 
Rate
 
Currency
 
Amount
 
Rate
 
Morgan Stanley Capital Services
   
THU$
   
16,000
   
6.20
%
 
MXN
   
183,200
   
11.75
%


The Company utilizes its derivative contracts in order to reduce the effects of currency fluctuation and to fix interest rates.

52

 
 
 
 
 
Description of the contract
Protected Value
Affected Account
 
 
 
 
Assets / Liabilities
Effect On Income
 
Type
Contract
Value
Maturity
Class
Buy/Sale
Name
Amount
Name
Amount
Realized
Unrealized
S
CCPE
23,277
IV-2010
Currency exchange
C
U.F. Bonds
18,621
19,125
Other long-term assets
620
-93
698
S
CCPE
46,553
IV-2010
Currency exchange
C
U.F. Bonds
37,242
38,251
Other long-term assets
856
-189
180
S
CCPE
33,523
IV-2012
Currency exchange
C
U.F. Bonds
33,523
34,074
Other long-term assets
1,234
-127
1,533
S
CCPE
33,523
IV-2012
Currency exchange
C
U.F. Bonds
33,523
34,074
Other long-term assets
1,326
-114
1,650
S
CCPE
15,000
IV-2026
Currency exchange
C
U.F. Bonds
15,000
15,047
Other long-term assets
578
-72
409
S
CI
20,000
IV-2010
Currency exchange
C
Future Flows
16,000
16,593
Other long-term liabilities
1,756
-233
-

53


NOTE 28 CONTINGENCIES AND RESTRICTIONS

The following are the contingencies and commitments outstanding at the end of the period:

a) Covenants.

All the Company’s covenants are being met at the date of these financial statements.

Masisa S.A.
- Domestic issue and placement of bonds

The issue and placement indenture for the bonds made in December 2003 by the former Masisa S.A. on the domestic market, for ThUF 2,500 at 7 years with 2 year’s grace, and for ThUF 702 at 21 years with 7 year’s grace, sets out certain obligations (today assumed by Masisa S.A.) and/or its subsidiaries that are normal in this kind of transaction, These include the following:

- Maintenance of insurance cover over the principal assets in line with industry standards;
- Provide the Bond-Holders’ Representative with quarterly and annual unconsolidated and consolidated financial statements of the issuer and its subsidiaries, subject to the standards applicable to open corporations, and copies of credit-rating agency reports;
- Maintenance to date of the accounting books of the parent and its subsidiaries;
- Carry out transactions with subsidiaries on market conditions;
- Prohibition on providing financing to any entity in the business group that is neither the issuer nor any of its subsidiary or associate companies;
- Maintain in its quarterly financial statements, effective from December 31, 2003, a debt ratio (defined as total liabilities to shareholders’ equity) of no higher than 0.9:1, measured on the figures in its unconsolidated and consolidated financial statements, as established in the respective bond issue contract.

- On August 13, 2003, Masisa S.A. (formerly Terranova S.A.) placed
bonds for ThUS$ 30,000 for 5 years with a bullet repayment, This placement commits the company to:
- Maintain the inscription in the Securities Register of the SVS continuously and uninterruptedly. Maintain insurance cover that reasonably protects the operating assets in line with normal practices for companies of the Company’s nature and business.
- Carry out transactions between related parties on market conditions.
- Maintain minimum forest reserves of 60,000 hectares of radiata pine forest planted in Chile with an average age of over 8 years.
- Maintain a ratio of debt to shareholders’ equity also known as the leverage, at a consolidated and unconsolidated level of no more than 0.85.


- On January 12, 2006, Masisa S.A. placed bonds for ThUF 2,000 at 7 year’s term with 2 year’s grace, and ThUF 2,750 at 21 years with 1 year’s grace. This placement obliges the Company to comply with the following covenants:
- Maintain the inscription in the Securities Register of the SVS continuously and uninterruptedly, Maintain insurance cover that reasonably protects the operating assets in line with normal practices for companies of the Company’s nature and business.
- Carry out transactions between related parties on market conditions.
- Maintain minimum forest reserves of 30,000 hectares of radiata pine forest planted in Chile with an average age of over 8 years
- Maintain a ratio of debt to shareholders’ equity, also known as the leverage, at a consolidated and unconsolidated level of no more than:

54

 
i, 0.90 times between March 31, 2006 and the maturity of the bonds.

Masisa Overseas Ltd.

The Parent company and the subsidiaries Masisa Argentina S.A. and Masisa do Brazil Ltda. have guaranteed loans granted to the subsidiary Masisa Overseas Ltd. These include compliance with certain obligations that are normal for this kind of transaction, which are set out below. The financial ratios have to be calculated on the basis of the consolidated financial statements of Masisa S.A..

- Private Placement

Resulting from private loans obtained abroad through the subsidiary Masisa Overseas Ltd,, Masisa S.A. is subject to compliance with certain obligations that are normal for this kind of transaction, including the following, as set out in the respective loan agreements: compliance with current legislation; maintenance of insurance cover; maintenance of its properties; compliance with certain financial ratios, including a maximum debt ratio (leverage) of 1:1, a consolidated net tangible equity of no less than ThUS$193,236 and a financial expense ratio of no lower than 1.5:1 (income for the period before financial expenses and taxes to financial expenses); maintenance of a 100% holding in the capital of Masisa Overseas Ltd, and 66.6% holding in Masisa Argentina S.A.; prohibition on certain transactions with related parties; extend to the bond-holders any new collateral that Masisa S.A. and/or its subsidiaries grant in favor of third parties to cover new debts or debts existing at the date of the contract, with certain exceptions including those that have to be granted in the normal course of their business to cover the payment terms for new acquisitions and those related to letters of credits, among others.

- Rabobank Syndicated Loan

The syndicated loan agreement signed on December 20, 2005 with Rabobank Curacao N,V,, West LB AG, New York branch, The Bank of Nova Scotia, Citibank N,A,, Nassau, Bahamas branch and ABN Amro Bank N,V,, commits Masisa S.A., as the guarantor, to comply with certain covenants, mainly referring to compliance with legislation, maintenance of insurance cover, maintenance of its properties, and compliance with certain financial covenants based on its consolidated financial statements, like:
Minimum board installed production capacity: 1,200,000 annual cubic meters.
Interest cover greater than 3.0
Net shareholders’ equity greater than US$ 980 million.
Net debt to equity ratio no higher than 0.9:1

Masisa Argentina S.A.

The Parent company has guaranteed loans obtained by the subsidiary Masisa Argentina S.A. These contemplate compliance with certain obligations normal in this type of transaction, as per the terms and conditions of the respective loan agreements, Those related to financial ratios should be calculated on the basis of the consolidated financial statements.

- Rabobank Nederland

The loan granted by Cooperative Centrale Raiffeisen-Boerenleenbank B,A, (Rabobank Nederland) to Masisa Argentina S.A. states that the parent and/or its subsidiaries are subject to certain obligations that are normal for this kind of transaction, including the following, as per the terms and conditions of the respective loan agreement: maintain the company’s present business and legal existence; maintain the fixed assets necessary for the company’s ordinary business; comply with applicable laws and regulations; send financial information on the company without delay; contract and maintain insurance to suitably cover the risks common to the industry; maintain a debt level no higher than 0.9:1; maintain a financial expense coverage ratio of no less than 3:1; maintain a consolidated equity of no less than US$345 million; prohibition on charging assets, except on the terms set out in the agreement; carry out transactions with related parties at market prices; prohibition on providing financing to any entity in the business group that is neither the borrower nor any of its subsidiary or associate companies.
 
55


 
- Banco de Crédito e Inversiones

The loan granted by Banco de Crédito e Inversiones to Masisa Argentina S.A. states that the parent and/or its subsidiaries are subject to certain obligations that are normal for this kind of transaction, including the following, as per the terms and conditions of the respective loan agreement: maintain the company’s present business and legal existence; send financial information on the company without delay; contract and maintain insurance to suitably cover the risks common to the industry; maintain a debt level no higher than 0.9:1; maintain a financial expense coverage ratio of no less than 3:1; maintain a consolidated equity of no less than US$345 million; prohibition on charging assets, except on the terms set out in the agreement.

Inversiones Internacionales Terranova S.A.

- The loan agreements signed by Inversiones Internacionales Terranova S.A. with the German bank WestLB commit Masisa S.A., as guarantor, to comply with certain obligations referring mainly to not significantly changing its business, providing financial information periodically, maintaining current its obligation to third parties, obtaining the prior consent of those banks for disposing of, transferring or selling a substantial part of its assets or granting security over them.

Fibranova C.A., Andinos C.A. and Masisa Madeiras Ltda.

- The syndicated loan agreement signed on February 2, 2001 by the foreign subsidiaries Andinos C.A., Fibranova C.A. and Masisa Madeiras Ltda. (formerly Terranova Brazil Ltda.) with the Chilean banks Banco Santander-Chile, Banco del Estado and Banco BBVA, for a total sum of ThUS$ 85,000, provides that Masisa S.A., as guarantor, must comply with certain obligations referring mainly to not significantly changing its business, providing financial information periodically, maintaining current its obligation to third parties, obtaining the prior consent of those banks for disposing of, transferring or selling a substantial part of its assets or granting security over them, The loan agreement also commits the Company to compliance with certain financial ratios, on the basis of its consolidated financial statements:

Debt ratio, maximum: 0.85:1
Maximum financial debt to cash generation ratio: 5.5:1 (2004); 5.0:1 (2005); 4.5:1 (2006); 4.0:1 (2007),
Minimum cash generation to financial expense ratio: 2.5:1 (2004); 2.65:1 (2005); 3.0:1 (2006); 3.25:1 (2007)
Minimum tangible net equity: ThUS$ 700,000


Fibranova C.A. and Andinos C.A.

- The loan agreement signed on February 26, 2004 by the foreign subsidiaries Fibranova C.A. and Andinos C.A., of Venezuela, with the German bank KfW, commits Masisa S.A., as guarantor, to comply with certain obligations referring mainly to not significantly changing its business, maintaining indirect control over both debtors, providing financial information periodically, maintaining current its obligation to third parties, obtaining the prior consent of those banks for disposing of, transferring or selling a substantial part of its assets or granting security over them.

56


Fibranova C.A.

The syndicated loan agreement signed on April 15, 2002 by the foreign subsidiary Fibranova C.A., in Venezuela, with the Chilean banks Banco Santander-Chile, Banco de Crédito e Inversiones, Banco Corpbanca and Banco Security commits Masisa S.A., as guarantor, to comply with certain obligations referring mainly to not significantly changing its business, providing financial information periodically, maintaining current its obligation to third parties, obtaining the prior consent of those banks for disposing of, transferring or selling a substantial part of its assets or granting security over them, The loan agreement also commits the Company to comply with certain financial ratios, on the basis of its consolidated financial statements:

Debt ratio, maximum: 0.85:1
Maximum financial debt to cash generation ratio: 5.5:1 (2004); 5.0:1 (2005); 4.5:1 (2006); 4.0:1 (2007).
Minimum cash generation to financial expense ratio: 2.5:1 (2004); 2.65:1 (2005); 3.0:1 (2006); 3.25:1 (2007)
Minimum tangible net equity: ThUS$ 700,000

Forestal Argentina S.A.

- On September 2, 2005, Masisa S.A. became a joint and several guarantor in favor of Banco Cooperative Centrale Raiffeisen-Boerenleenbank B,A, (Rabobank Nederland) for the loan granted by that bank the same year to the subsidiary Forestal Argentina S.A. This loan was to be used to restructure its financial debt. The loan agreement states that Masisa S.A., as guarantor, should comply with certain obligations normal to this type of transaction, The loan agreement also obliges Masisa, S.A. to comply with the certain financial ratios, on the basis of its consolidated financial statements:

Minimum installed board production capacity: 1,200,000 annual cubic meters
Maximum debt level: 0.9:1
Minimum interest coverage: 3:1
Minimum forestry asset coverage: 1.5:1
Minimum net tangible equity: ThUS$ 700,000

Forestal Tornagaleones S.A.

- On October 15, 1998, Forestal Tornagaleones S.A. signed a loan agreement with Rabobank Investments Chile S.A. and granted security in the form of a mortgage over land and plantations for the term of the loan. The loan was renewed on August 9, 2005. The value of this goods by the close of this financial statements amounts to THUS$ 35,180 divided into Plantations, THUS$28,497 and Lands THUS$ 6,683.

b) Deferred customs duties

At March 31, 2007, the Company owed deferred customs duties of ThUS$11 (ThUS$60 in 2006),

Expiry
 
ThUS$
 
2007
   
11
 
Total
   
11
 

c) Insurance

As of March31, 2007, the main insurance taken out by the Parent Company and its subsidiaries is as follows:
 
57

 
- Insurance for plantations of local subsidiaries THUS$407,519

- Insurance on physical assets and inventories from local subsidiaries amount to approximately THUS$199,626 and THUS$ 130,974 for fixed costs in case of shutdown of the plants.

- Corporate civil liability insurance, including coverage for personal accidents and third-party damages for THUS$10,000.

- With regard to its subsidiaries in Brazil, insurance for plantations amount to THUS$102,289; for physical assets and inventories to THUS$188,000 and to THUS$83,566 for fixed costs in case of shutdown of plants.

- The companies in Venezuela have taken out insurance for physical assets and inventories amounting to THUS$235,204 and THUS$46,138 for fixed costs in case of shutdown of plants, There is no insurance for plantations, since there is no market for this kind of insurance in Venezuela.

- The subsidiaries in Mexico have taken out insurance for physical assets and inventories amounting to THUS$39,498 and THUS$19,362 for fixed costs in case of shutdown of plants.

- The companies in Argentina have taken out the following insurance: for forest plantations THUS$54,228, for physical assets and inventories THUS$180,677 and THUS$39,322 for fixed costs in case of shutdown of plants.


d) Other Contingencies

Through Resolution No,203, dated August 29th, 2003, the Internal Revenue Service notified the company that it is not applicable to record in Chile (and for the purpose of establishing its first-category taxable income), the income of some of its foreign agencies. According to the background information that the company has, Resolution No, 203 would have an effect on the losses recorded by the company which amount to US$ 39.2 million as a result of deferred taxes, recoverable taxes and tax losses already used.


The Company refuted Resolution No, 203 pursuant to the procedure established in articles 123 and following of the Tax Code, Based on the background information that the company has, as well as the opinion of its legal advisors and the administrative law of the “Servicio de Impuestos Internos” (Internal Revenue Service) which has a bearing on the judgment of Resolution No, 203, it seems unlikely that the final judgment of the claim process will have an unfavorable effect on deferred taxes, recoverable taxes and tax losses for US$ 39.2 million recorded by the company.

e) Bargain and Sale of shares and Shareholders Agreement
 
-  
By the incorporation of Oxinova C.A. an affiliate in the Republic of Venezuela, the affiliate Inversiones Internacionales Terranova S.A. signed a shareholders agreement with the company Oxiquim S.A., mainly for the purpose of restricting the sale of shares, in order not to establish a pledge, or levy any share that is of its property and to maintain the control of Fibranova C.A., whether through Masisa S.A. or directly.

-  
Chilean affiliate Inversiones Internacionales Terranova S.A. signed on the 23rd of may, 2002, a shareholders agreement with Corporación Venezolana de Guayana (CVG) a self governing state owned organization in order to regulate the principles, the rights and obligations of the Parties in and Venezuelan corporation that they would incorporate for the construction, administration and operation of a fluvial port in the northern riverbank of Orinoco River, Macapaima, Venezuela.
 
58

 
To the closing date of these financial statements, due to diverse considerations, the previously mentioned corporation has not yet been incorporated.


f) Contract for Wood Purchasing.

As of the end of the period, the affiliate company Terranova de Venezuela S.A.(“TDVSA”) maintains a contract for the purchase of Caribbean Pine wood which was signed on May, 1997. The plantation that is the object of the contract covers a total of 59,000 hectares in the State of Monagas in Venezuela, which is made up of two sites of 30,000 and 29,000 hectares, The exploitation term for such man made plantations is 30 years and the resources that are not used shall be returned to CVG Proforca C.A.

The signed contract takes the following conditions into account:

1.  
The land sites where the plantations are located are the property of the company CVG Proforca C.A., and they are not part of the sale.

2.  
The processing of the documents and obtaining future permits that may be required and its costs, shall be on the account for TDVSSA.

3.  
CVG,Proforca C.A. shall compensate TDVSA in the event that the latter should incur in expenses and costs due to the non compliance of CVG Proforca C.A. as owner, holder and operator of the mentioned goods.

4.  
TDVSA is bound to comply with environmental protection regulations in order to prevent fires, industrial hygiene and safety, current lumbering and maintenance of feasibility and infrastructure, as well as how to carry out the risk analysis in order to prevent fires and the creation of an operational plan for fighting fires.

5.  
TDVSA shall have the required insurance policies in order to cover third party expenditures, while the beneficiary shall be CVG Proforca C.A.

On March 20, 2006, Terranova Venezuela agreed to provide THUS$740 to CVG Proforca in order to promote efforts for preventing fires that could affect the plantations.

g)  Rental contract of Sawmill Uverito

In May 1997, the affiliate company Terranova de Venezuela S.A.(“TDVSA”) signed a contract for the rental of a sawmill with CVG Proforca C.A., with the single payment of THUS$ 10,000 during a 15 year term as of 1997.

On March 20, 2006, Terranova Venezuela and CVG Proforca agreed the following:

-Terminate in advance the rent contract of Uverito sawmill, without having CVG Proforca to do any payment for the termination of the contract.

-Terranova Venezuela commits to do a series of tasks described in a chronogram which is part of the agreement, with the purpose of placing the sawmill in similar operational conditions to the valid ones at the moment of its reception in 1997.

-At the end the reconditioning, Terranova Venezuela will have to consign a guarantee for the functioning of the equipments for 4 months, which will not include the bad use nor out ware of the equipments, nor implicate the un fulfillment of the reconditioning tasks by Terranova de Venezuela.

59

 
h) Beneficial interest contract of 30,000 hectares

In May 1997, the affiliate company Terranova de Venezuela S.A.(“TDVSA”) signed a contract with CVG Proforca C.A. a contract whereby the latter company assigns the rights of use of a site of land of 30,000 hectares, which corresponds to one of the two sites that the contract for the purchase of wood mentions.

This contract shall be in force for 30 years, nevertheless, the rights of use shall cease after TDVSA has exploited all forestry resources as of the twentieth year, In consideration, TDVSA shall transfer to CVG Proforca C.A. the property over such forestry resources that have been planted on their account, which shall have less than 10 years, in a surface that is not less than 7,500 hectares and no less than 400 plants by hectare of Caribbean Pine.

TDVSA committed itself among other things, to the following:

-  
To reforest on its account for its benefit (except for the previously mentioned consideration to CVG Proforca C.A.) the parts that have been planted by TDVSA during the first twenty years this contract is valid.

-  
To establish a bond for the true compliance of obligations assumed under this contract in favor of CVG Proforca C.A. for the total amount of THUS$ 300.

60


 
 
Debtor  
 
 
 
Compromised Assets  
 
Outstanding amount as of the end of the period  
 
Liberation of guarantees          
 
Institution
 
Name
 
Relation
 
Guaranty Type
 
Type
 
Account value
 
31-03-2007
 
31-03-2006
 
31-03-2007
 
Assets
 
31-03-2008
 
Assets
 
31-03-2009
 
Assets
 
BANCO BBVA
   
ANDINOS C.A.
   
Subsidiary
   
Suretyship
   
Net Worth
   
764
   
764
   
894
   
619
         
144
         
0
       
BANCO DEL ESTADO DE CHILE
   
ANDINOS C.A.
   
Subsidiary
   
Suretyship
   
Net Worth
   
1,469
   
1,469
   
1,719
   
1,191
         
278
         
0
       
BANCO SANTANDER
   
ANDINOS C.A.
   
Subsidiary
   
Suretyship
   
Net Worth
   
2,761
   
2,761
   
3,232
   
2,239
         
522
         
0
       
ABN AMRO BANK
   
ANDINOS C.A.
   
Subsidiary
   
Suretyship
   
Net Worth
   
0
   
0
   
1,396
                                     
BANQUE EUROPEENNE POUR AM
   
ANDINOS C.A.
   
Subsidiary
   
Suretyship
   
Net Worth
               
0
                                     
CITIBANK VENEZUELA
   
ANDINOS C.A.
   
Subsidiary
   
Suretyship
   
Net Worth
   
2,192
   
2,192
   
0
   
2,192
         
0
         
0
       
CORPBANCA VENEZUELA
   
ANDINOS C.A.
   
Subsidiary
   
Suretyship
   
Net Worth
               
1,427
                                     
WESTDEUTSCHE LANDESBANK
   
ANDINOS C.A.
   
Subsidiary
   
Suretyship
   
Net Worth
   
0
   
0
   
3,210
   
1,059
                               
KREDITANSTALT FUR WIEDERAUFBAU
   
ANDINOS C.A.
   
Subsidiary
   
Suretyship
   
Net Worth
   
1,140
   
1,140
   
1,520
   
380
         
380
         
380
       
RABOBANK NEDERLAND
   
FORESTAL ARGENTINA S.A.
   
Subsidiary
   
Suretyship
   
Net Worth
   
5,220
   
5,220
   
5,514
   
360
         
540
         
360
       
ABN AMRO BANK
   
FIBRANOVA C.A.
   
Subsidiary
   
Suretyship
   
Net Worth
               
5,659
                                     
BANCO PROVINCIAL
   
FIBRANOVA C.A.
   
Subsidiary
   
Suretyship
   
Net Worth
   
4,651
   
4,651
         
4,651
                               
BANCO BBVA
   
FIBRANOVA C.A.
   
Subsidiary
   
Suretyship
   
Net Worth
   
2,546
   
2,546
   
2,980
   
2,064
         
482
         
0
       
BANCO CORPBANCA
   
FIBRANOVA C.A.
   
Subsidiary
   
Suretyship
   
Net Worth
   
24,340
   
24,340
   
28,309
   
17,343
         
6,997
                   
BANCO DE CRÉDITO E INVERSIONES
   
FIBRANOVA C.A.
   
Subsidiary
   
Suretyship
   
Net Worth
   
7,931
   
7,931
   
9,207
   
5,431
         
2,500
                   
BANCO DE VENEZUELA S.A.
   
FIBRANOVA C.A.
   
Subsidiary
   
Suretyship
   
Net Worth
   
18,884
   
18,884
   
24,294
   
18,884
                               
BANCO DEL ESTADO DE CHILE
   
FIBRANOVA C.A.
   
Subsidiary
   
Suretyship
   
Net Worth
   
8,739
   
8,739
   
10,230
   
7,086
         
1,653
         
0
       
BANCO MERCANTIL
   
FIBRANOVA C.A.
   
Subsidiary
   
Suretyship
   
Net Worth
   
23,769
   
23,769
   
16,283
   
23,769
                               
BANCO SANTANDER
   
FIBRANOVA C.A.
   
Subsidiary
   
Suretyship
   
Net Worth
   
3,754
   
3,754
   
4,358
   
2,570
         
1,183
                   
BANQUE EUROPEENNE POUR AM
   
FIBRANOVA C.A.
   
Subsidiary
   
Suretyship
   
Net Worth
               
0
                                     
SECURITY BANK
   
FIBRANOVA C.A.
   
Subsidiary
   
Suretyship
   
Net Worth
                                                       
BANCO SECURITY
   
FIBRANOVA C.A.
   
Subsidiary
   
Suretyship
   
Net Worth
   
3,701
   
3,701
   
4,297
   
2,534
         
1,167
                   
CITIBANK VENEZUELA
   
FIBRANOVA C.A.
   
Subsidiary
   
Suretyship
   
Net Worth
   
2,893
   
2,893
         
2,893
         
0
         
0
       
 
61



   
Debtor 
     
Compromised Assets 
 
Outstanding amount as of the end of the period 
 
Liberation of guarantees     
 
Institution
 
Name
 
Relation
 
Guaranty Type
 
Type
 
Account value
 
31-03-2007
 
31-03-2006
 
31-03-2007
 
Assets
 
31-03-2008
 
Assets
 
31-03-2009
 
Assets
 
WESTDEUTSCHE LANDESBANK
 
FIBRANOVA C.A.
 
Subsidiary
 
Suretyship
 
Net Worth
 
15,385
 
15,385
 
19,403
 
12,308
     
3,077
     
0
     
BNP PARIBAS
  FIBRANOVA C.A.    
Subsidiary
   
Suretyship
   
Net Worth
   
7,200
   
7,200
   
11,297
   
7,200
                               
CORPBANCA VENEZUELA
  FIBRANOVA C.A.    
Subsidiary
   
Suretyship
   
Net Worth
   
0
   
0
   
3,440
                                     
KREDITANSTALT FUR WIEDERAUFBAU
  FIBRANOVA C.A.    
Subsidiary
   
Suretyship
   
Net Worth
   
10,260
   
10,260
   
13,670
   
3,420
         
3,420
         
3,420
       
BANCO DE CRÉDITO E INVERSIONES
  MASISA ARGENTINA S.A.    
Subsidiary
               
9,722
   
9,722
   
12,765
   
2,778
         
2,778
         
2,778
       
RABOBANK NEDERLAND
  MASISA ARGENTINA S.A.    
Subsidiary
   
Suretyship
   
Net Worth
   
8,750
   
8,750
   
11,479
   
2,500
         
2,500
         
2,500
       
ABN AMRO BANK
  MASISA OVERSEAS LIMITED    
Subsidiary
   
Suretyship
   
Net Worth
   
11,000
   
11,000
   
11,107
   
0
                     
2,200
       
CITIBANK N.A.
  MASISA OVERSEAS LIMITED    
Subsidiary
   
Suretyship
   
Net Worth
   
24,700
   
24,700
   
24,990
                           
4,950
       
RABOBANK NEDERLAND
  MASISA OVERSEAS LIMITED    
Subsidiary
   
Suretyship
   
Net Worth
   
24,700
   
24,700
   
24,990
                           
4,950
       
THE BANK OF NOVA SCOTIA
  MASISA OVERSEAS LIMITED    
Subsidiary
   
Suretyship
   
Net Worth
   
24,700
   
24,700
   
24,990
                           
4,950
       
BANCO CHILE NEW YORK BRANK
  MASISA OVERSEAS LIMITED    
Subsidiary
   
Suretyship
   
Net Worth
   
0
   
0
   
0
                                     
WESTDEUTSCHE LANDESBANK
  MASISA OVERSEAS LIMITED    
Subsidiary
   
Suretyship
   
Net Worth
   
24,700
   
24,700
   
24,990
                           
4,950
       
PRIVATE PLACEMENT
  MASISA OVERSEAS LIMITED    
Subsidiary
   
Suretyship
   
Net Worth
   
18,000
   
18,000
   
27,822
   
9,000
         
9,000
         
0
       
COMERICA BANK
  MASISA OVERSEAS LIMITED    
Subsidiary
   
Suretyship
   
Net Worth
   
0
   
0
   
0
                                     
BANCO BBVA
  MASISA MADEIRAS LIMITADA    
Subsidiary
   
Suretyship
   
Net Worth
   
289
   
289
   
483
   
193
         
96
         
0
       
BANCO DEL ESTADO DE CHILE
  MASISA MADEIRAS LIMITADA    
Subsidiary
   
Suretyship
   
Net Worth
   
555
   
555
   
930
   
370
         
185
         
0
       
BANCO ITAU BBA
  MASISA MADEIRAS LIMITADA    
Subsidiary
                     
1,460
   
2,060
   
1,460
                               

62


   
Debtor  
     
Compromised Assets  
 
Outstanding amount as of the end of the period  
 
Liberation of guarantees          
 
Institution
 
Name
 
Relation
 
Guaranty Type
 
Type
 
Account value
 
31-03-2007
 
31-03-2006
 
31-03-2007
 
Assets
 
31-03-2008
 
Assets
 
31-03-2009
 
Assets
 
BANCO SANTANDER
   
MASISA MADEIRAS LIMITADA
   
Subsidiary
   
Suretyship
   
Net Worth
   
1,044
   
1,044
   
1,748
   
696
         
348
         
0
       
WESTDEUTSCHE LANDESBANK
   
INVERSIONES INTERNACIONALES TERRANOVA
   
Subsidiary
   
Suretyship
   
Net Worth
   
4,354
   
4,354
   
6,174
   
4,354
                               
KREDITANSTALT FUR WIEDERAUFBAU
   
INVERSIONES INTERNACIONALES TERRANOVA
   
Subsidiary
   
Suretyship
   
Net Worth
               
16,903
                                     
BANCO BBVA
   
TERRANOVA VENEZUELA S.A.
   
Subsidiary
   
Suretyship
   
Net Worth
               
1,393
                                     
BANCO DEL DESARROLLO
   
TERRANOVA VENEZUELA S.A.
   
Subsidiary
   
Suretyship
   
Net Worth
               
0
                                     
CITIBANK VENEZUELA
   
TERRANOVA VENEZUELA S.A.
   
Subsidiary
   
Suretyship
   
Net Worth
   
3,702
   
3,702
         
3,702
         
0
         
0
       
WESTDEUTSCHE LANDESBANK
   
TERRANOVA VENEZUELA S.A.
   
Subsidiary
   
Suretyship
   
Net Worth
   
0
   
0
   
12,078
   
8,367
         
1,915
         
0
       
BANQUE EUROPEENNE POUR AM
   
TERRANOVA VENEZUELA S.A.
   
Subsidiary
   
Suretyship
   
Net Worth
               
0
                                     
CORPBANCA VENEZUELA
   
TERRANOVA VENEZUELA S.A.
   
Subsidiary
   
Suretyship
   
Net Worth
               
349
                                     
BANCO DE CHILE
   
OXINOVA C.A.
   
Joined
   
Suretyship
   
Net Worth
   
4,900
   
4,900
   
4,900
   
4,900
                     
0
       
HSBC
   
MASISA USA INC
   
Subsidiary
   
Suretyship
   
Net Worth
               
2,519
                                     
-
   
-
   
-
   
-
   
-
   
308,715
   
310,175
   
385,009
   
156,513
         
39,165
         
31,438
       
 
63


NOTE 29: GUARANTEES RECEIVED FROM THIRD PARTIES


At the closing of these financial statements and to guarantee the payment and fulfillment of client obligations related to business operations, guarantees for THU$7,585 (THUS$3,185 in 2006) have been received, consisting of pledges, mortgages, endorsement of loan insurance policies, special commands, guarantees and joint debts.
 
64

 
NOTE 30 - NATIONAL AND FOREIGN CURRENCY

a)  Assets
The breakdown of all foreign currency accounts is as follows:
 
 
Amount
Account
Currency
31-03-2007
31-03-2006
Cash
Chilean Peso
416
803
Cash
Dollars
2,642
3,523
Cash
Argentinean Peso
1,190
268
Cash
Brazilian Real
1,109
3,289
Cash
Mexican Peso
970
3,423
Cash
Bolivars
1,084
1,960
Cash
Other Currencies
306
639
Cash
Euro
7
22
Time deposit
Dollars
22,720
84,991
Time deposit
Euro
89
 
Time deposit
Bolivars
101
482
Time deposit
Brazilian Real
 
 
Time deposit
Other Currencies
7,958
 
Marketable securities
Chilean Peso
1,192
 
Marketable securities
Other Currencies
11,057
10,856
Accounts receivable
Chilean Peso
27,553
27,827
Accounts receivable
Euro
544
179
Accounts receivable
Dollars
43,173
39,412
Accounts receivable
Argentinean Peso
5,096
2,436
Accounts receivable
Brazilian Real
27,350
22,278
Accounts receivable
Bolivars
13,371
8,041
Accounts receivable
Other Currencies
3,583
4,073
Accounts receivable
Mexican Peso
15,861
16,996
Notes receivable
Chilean Peso
2,559
3,437
Notes receivable
Dollars
2,001
2,696
Notes receivable
Argentinean Peso
3,387
2,718
Notes receivable
Other Currencies
2
2
Notes receivable
Brazilian Real
0
1,376
Notes receivable
Mexican Peso
1,296
2,461
Sundry debtors
Chilean Peso
6,631
5,661
Sundry debtors
Dollars
4,922
5,430
Sundry debtors
Bolivars
7,352
2,471
Sundry debtors
Euro
51
172
Sundry debtors
Argentinean Peso
1,131
53
Sundry debtors
Brazilian Real
3,477
1,945
Sundry debtors
Mexican Peso
957
1,722
Sundry debtors
Other Currencies
2,133
1,494
 
65

 
 
 
Amount
Account
Currency
31-03-2007
31-03-2006
Notes receivable from related companies
Dollars
6,964
6,096
Inventories
Dollars
198,637
207,189
Recoverable taxes
Chilean Peso
31,520
21,539
Recoverable taxes
Dollars
2,353
5,881
Recoverable taxes
Argentinean Peso
4,512
5,397
Recoverable taxes
Brazilian Real
6,671
11,310
Recoverable taxes
Mexican Peso
1,869
1,508
Recoverable taxes
Bolivars
11,581
13,479
Recoverable taxes
Other Currencies
3,197
1,579
Prepaid expenses
Chilean Peso
3,789
1,088
Prepaid expenses
Dollars
1,090
3,643
Prepaid expenses
Argentinean Peso
224
298
Prepaid expenses
Bolivars
2,136
1,010
Prepaid expenses
Brazilian Real
1,115
1,077
Prepaid expenses
Mexican Peso
206
145
Prepaid expenses
U.F.
0
1,976
Prepaid expenses
Other Currencies
482
604
Deferred taxes
Dollars
5,316
2,430
Others currents assets
Other Currencies
 
 
Others currents assets
Chilean Peso
2,259
4,923
Others currents assets
Dollars
26
1,226
Others currents assets
Argentinean Peso
11
 
Others currents assets
Mexican Peso
462
32
Others currents assets
U.F.
13
159
--------
 
 
 
Fixed Assets
   
 
Fixed Assets
Dollars
1,547,274
1,465,112

66


 
 
Amount
Account
Currency
31-03-2007
31-03-2006
Others assets
     
Investments in related companies
Dollars
4,385
4,212
Investments in other companies
Chilean Peso
7
7
Investments in other companies
Dollars
154
158
Investments in other companies
Other Currencies
40
40
Goodwill
Dollars
1,144
1,228
Negative goodwill
Dollars
-57,102
-61,876
Long term receivables
Dollars
2,051
2,469
Long term receivables
Chilean Peso
0
976
Long term receivables
Other Currencies
194
100
Long term receivables
Brazilian Real
3,370
1,974
Notes and accounts receivable from related companies
Brazilian Real
 
 
Intangible
Dollars
1,126
121
Amortization
Dollars
-214
-21
Others
Chilean Peso
427
292
Others
U.F.
10,002
12,909
Others
Argentinean Peso
71
45
Others
Dollars
15,685
15,574
Others
Brazilian Real
1,221
1,056
Others
Bolivars
238
72
Others
Mexican Peso
126
75
 
 
 
 
Total Assets
   
 
 
Chilean Peso
76,353
66,553
 
Dollars
1,804,347
1,789,494
 
Argentinean Peso
15,622
11,215
 
Brazilian Real
44,313
44,305
 
Mexican Peso
21,747
26,362
 
Bolivars
35,863
27,515
 
Other Currencies
28,965
19,546
 
Euro
691
373
 
U.F.
10,002
14,885

67

 

b)  Short Term Liabilities

       
Until 90 days
 
90 days to 1 year
 
       
31-03-2007
 
31-03-2006
 
31-03-2007
 
31-03-2006
 
Account
 
Currency
 
Amount
 
Annual Rate
 
Amount
 
Annual Rate
 
Amount
 
Annual Rate
 
Amount
 
Annual Rate
 
Obligations to banks and financial institutions short/term
   
Chilean peso
                                                 
Obligations to banks and financial institutions short/term
   
Dollar
                           
12,384
   
5.00
%
 
5,603
   
4.63
%
Obligations to banks and financial institutions short/term
   
Bolivars
                           
59,185
   
10.0
%
 
45,809
   
14.50
%
Short/term portion of long/term liabilities to banks and financial institutions
   
U.F.
                                                 
Short/term portion of long/term liabilities to banks and financial institutions
   
Dollar
   
5,103
   
5.00
%
 
1,985
   
3.83
%
 
58,394
   
10.7
%
 
49,133
   
3.83
%
Short/term portion of long/term liabilities to banks and financial institutions
   
Bolivars
                                       
3,933
   
17.25
%
Obligations with the public short/term portion
   
U.F.
   
15,602
   
5.00
%
             
10,861
   
5.00
%
           
Obligations with the public short/term portion
   
Dollar
   
432
   
5.00
%
             
9,548
   
8.00
%
 
32,261
   
8.05
%
Long/term liabilities due within one year
   
Dollar
                                                 
Dividends payable
   
Chilean peso
               
561
                               
Dividends payable
   
Dollar
   
467
                                           
Accounts payable
   
U.F.
   
94
                                           
Accounts payable
   
Chilean peso
   
10,201
         
16,377
                               
Accounts payable
   
Dollar
   
32,948
         
23,359
                               
Accounts payable
   
Argentinean peso
   
3,020
         
2,492
                               
Accounts payable
   
Brazilian Real
   
9,075
         
7,159
                               
Accounts payable
   
Bolivars
   
457
         
1,930
                               
Accounts payable
   
Mexican peso
   
1,490
         
3,866
                               
Accounts payable
   
EURO
   
361
                                           
Accounts payable
   
Other Currencies
   
7,411
         
2,880
                               
Notes payable
   
Chilean peso
               
5
                               
Notes payable
   
Argentinean peso
   
831
         
817
                               
Sundry creditors
   
Chilean peso
   
23
         
36
                               
Sundry creditors
   
Dollar
   
2,169
         
1,822
                               
Sundry creditors
   
Argentinean peso
               
75
                               
Sundry creditors
   
Mexican peso
   
3
         
11
                               
Sundry creditors
   
Bolivars
   
320
         
6
                               
Sundry creditors
   
EURO
   
467
                                           
Sundry creditors
   
Other Currencies
   
50
         
188
                               
 

68


       
Until 90 days
 
90 days to 1 year
 
       
31-03-2007
 
31-03-2006
 
31-03-2007
 
31-03-2006
 
Account
 
Currency
 
Amount
 
Annual Rate
 
Amount
 
Annual Rate
 
Amount
 
Annual Rate
 
Amount
 
Annual Rate
 
Notes and accounts payable to related companies
   
Dollar
   
9,524
         
3,566
                               
Provisions
   
Chilean peso
   
4,334
         
3,418
                               
Provisions
   
Dollar
   
8,473
         
4,652
         
1,068
         
1,068
       
Provisions
   
Argentinean peso
   
7,586
         
4,748
                               
Provisions
   
Bolivars
   
4,054
         
2,018
                               
Provisions
   
Brazilian Real
   
5,179
         
3,680
                               
Provisions
   
Mexican peso
   
766
         
330
                               
Provisions
   
Other Currencies
   
83
         
80
                               
Withholdings
   
Chilean peso
   
1,482
         
622
                               
Withholdings
   
Dollar
   
880
         
704
         
59
         
67
       
Withholdings
   
Bolivars
   
1,383
         
1,619
                               
Withholdings
   
Argentinean peso
   
1,108
         
770
                               
Withholdings
   
Brazilian Real
   
6,259
         
12,427
                               
Withholdings
   
Mexican peso
   
2,721
         
1,768
                               
Withholdings
   
Other Currencies
   
572
         
369
                               
Income tax
   
Chilean peso
   
258
         
1,579
                               
Income tax
   
Dollar
   
260
         
2,046
                     
233
       
Income tax
   
Argentinean peso
   
5,495
                     
1,594
         
3,656
       
Income tax
   
Bolivars
   
992
         
148
                               
Income tax
   
Brazilian Real
   
390
                                           
Income tax
   
Mexican peso
               
1,526
                               
Income tax
   
Other Currencies
   
1,967
         
1,070
                               
Income received in advance
   
Chilean peso
   
18
         
16
                               
Income received in advance
   
Dollar
                                                 
Income received in advance
   
Bolivars
   
8
         
518
                               
Income received in advance
   
Argentinean peso
               
203
                               
Income received in advance
   
Mexican peso
               
22
                               
Income received in advance
   
Other Currencies
                                                 
Other current liabilities
   
Dollar
   
271
                                           
Other current liabilities
   
Argentinean peso
               
405
                               
Other current liabilities
   
Mexican peso
                                                 
 
69


       
Until 90 days
 
90 days to 1 year
 
       
31-03-2007
 
31-03-2006
 
31-03-2007
 
31-03-2006
 
Account
 
Currency
 
Amount
 
Annual Rate
 
Amount
 
Annual Rate
 
Amount
 
Annual Rate
 
Amount
 
Annual Rate
 
TOTAL CURRENT LIABILITIES
                                 
 
 
 
                                 
 
 
 
   
Chilean peso
   
16,316
         
22,614
         
0
         
0
       
 
   
Dollar
   
60,527
         
38,134
         
81,453
         
88,365
       
 
   
Bolivars
   
7,214
         
6,239
         
59,185
         
49,742
       
 
   
U.F.
   
15,696
         
0
         
10,861
         
0
       
 
   
Argentinean peso
   
18,040
         
9,510
         
1,594
         
3,656
       
 
   
Brazilian Real
   
20,903
         
23,266
         
0
         
0
       
 
   
Mexican peso
   
4,211
         
7,160
         
0
         
0
       
 
   
EURO
   
828
         
0
         
0
         
0
       
 
   
Other Currencies
   
10,083
         
4,587
         
0
         
0
       
 
   
Mexican peso
   
769
         
363
         
0
         
0
       

70


 Long-term Liabilities as of March 31, 2007


The breakdown of all foreign currency accounts is as follows:

Account
 
Currency
 
1 to 3 year
 
3 to 5 year
 
5 to 10 year
 
More of 10 year
 
 
 
 
 
Amount
 
Rate
 
Amount
 
Rate
 
Amount
 
Rate
 
Amount
 
Rate
 
Obligations to banks and financial institutions
   
Dollar
   
68,102
   
8.2
%
 
93,607
   
5.8
%
 
0
   
0
   
0
   
0
 
Bonds
   
U.F.
   
107,166
   
4.68
%
 
39,795
   
4.54
%
 
32,042
   
5.15
%
 
54,250
   
5.08
%
Bonds
   
Dollar
   
39,000
   
5.71
%
 
0
   
0
   
0
   
0
   
0
   
0
 
Sundry creditors
   
Dollar
   
67
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Provisions
   
Dollar
   
0
   
0
   
0
   
0
   
542
   
0
   
0
   
0
 
Provisions
   
Bolivar
   
0
   
0
   
0
   
0
   
0
   
0
   
1,119
   
0
 
Deferred taxes
   
Dollar
   
35,785
   
0
   
0
   
0
   
30,338
   
0
   
0
   
0
 
Deferred taxes
   
Argentinean peso
   
1,133
   
0
   
755
   
0
   
1,889
   
0
   
1,889
   
0
 
Deferred taxes
   
Mexican peso
   
402
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Deferred taxes
   
Bolivar
   
1,542
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Deferred taxes
   
Brazilian Real
   
3,754
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Other long-term liabilities
   
Dollar
   
6,211
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Other long-term liabilities
   
Brazilian Real
   
13,324
   
0
   
0
   
0
   
0
   
0
   
0
   
0
 
Total long-term liabilities
   
 
                                                 
 
   
Dollar
   
149,165
         
93,607
         
30,880
         
0
       
   
U.F.  
   
107,166
         
39,795
         
32,042
         
54,250
       
 
   
Bolivars
   
1,542
         
0
         
0
         
1,119
       
   
Argentinean peso
   
1,133
         
755
         
1,889
         
1,889
       
   
Mexican peso
   
402
         
0
         
0
         
0
       
   
Brazilian Real
   
17,078
         
0
         
0
         
0
       


71


Past period 03-31-2006

The breakdown of all foreign currency accounts is as follows:

Account
 
Currency
 
1 to 3 year
 
3 to 5 year
 
5 to 10 year
 
More of 10 year
 
 
 
 
 
Amount
 
Rate
 
Amount
 
Rate
 
Amount
 
Rate
 
Amount
 
Rate
 
Obligations to banks and financial institutions
   
Dollar
   
69,709
   
3.83
%
 
27,739
   
3.83
%
 
119,060
   
3.83
%
 
0
       
Obligations to banks and financial institutions
   
Bolivar
   
2,360
   
17.25
%
 
754
   
17.25
%
 
0
   
0
   
0
   
0
 
Bonds
   
U.F.
   
55,115
   
5.24
%
 
68,952
   
5.24
%
 
59,048
   
5.24
%
 
66,863
   
5.24
%
Bonds
   
Dollar
   
48,000
   
5.00
%
 
0
   
0
   
0
   
0
   
0
   
0
 
Sundry creditors
   
Chilean pesos
   
27
         
0
         
0
         
0
       
Sundry creditors
   
Dollar
   
200
         
0
         
0
         
0
       
Provisions
   
Chilean pesos
   
0
         
0
         
0
         
0
       
Provisions
   
Dollar
   
0
         
1,422
         
0
         
0
       
Provisions
   
Brazilian Real
   
0
         
0
         
0
         
0
       
Deferred taxes
   
Dollar
   
686
         
731
         
44,106
         
0
       
Other long-term liabilities
   
Chilean pesos
   
0
         
0
         
0
         
0
       
Other long-term liabilities
   
Brazilian Real
   
13,065
         
682
         
0
         
0
       
Other long-term liabilities
   
Dollar
   
8,478
         
0
         
0
         
0
       
Total long-term liabilities
   
 
                                                 
 
   
Dollar
   
127,073
         
29,892
         
163,166
         
0
       
 
   
Bolivar
   
2,360
         
754
         
0
         
0
       
   
U.F.
   
55,115
         
68,952
         
59,048
         
66,863
       
   
Chilean pesos
   
27
         
0
         
0
         
0
       
   
Brazilian Real
   
13,065
         
682
         
0
         
0
       


72

 
NOTE 31: SANCTIONS

Neither the Company nor its directors or managers have received sanctions during the period covered by these financial statements from the Superintendence of Securities and Insurance or other administrative authorities.

73


NOTE 32: SUBSEQUENT EVENTS


Between March 31 and the emission date of the current financial statements, we had no knowledge of any subsequent events.

74


NOTE 33 - ENVIRONMENTAL


The company’s environmental management is focused on the following 2 aspects:
1. - Legal Aspect:
This aspect gathers all that relates to permit applications, authorizations, and environment related certifications, as well as the regularization of any pending aspects.
2. - Environmental management and Eco-efficiency:
Under the concept that each process can be improved through responsible and adequate environmental management, the company is concerned to evaluate and develop projects which will allow cost savings, reduction of losses in processes in order to achieve an efficient use of our resources, and finally, the implementation of the Environmental Management Certificate System under international standards.
The company is committed and has made investments in operative areas related to the environmental management system, the invested amounts expressed in THUS$, in the company and its subsidiaries are:

Company
 
Budget
 
Invested
 
Invested
 
   
Aggregate 2007
 
Aggregate 2007
 
2007 Period
 
   
THUS$
 
THUS$
 
THUS$
 
Masisa S.A. Chile
   
4,155
   
6,303
   
2,609
 
Masisa Argentina
   
1,776
   
1,688
   
831
 
Masisa Brazil
   
2,254
   
1,871
   
327
 
Maderas y Sintéticos
                   
Masisa Mexico
   
996
   
1,033
   
47
 
Forestal Argentina
   
90
   
208
   
53
 
Forestal Tornagaleones
   
638
   
907
   
109
 
Masisa Madeiras
   
286
   
138
   
-
 
Terranova Venezuela
   
290
   
3,081
   
1,086
 
Consolidated Total
   
10,485
   
15,229
   
5,062
 
 
75


REASONED ANALYSIS OF THE CONSOLIDATED FINANCIAL STATEMENTS
AS OF MARCH31ST, 2007
(In thousands of US$)


A.  
Comparative analysis of the main observed trends:

   
2007
 
2006
 
2006
 
 
 
Jan-Mar
 
Jan-Mar
 
Jan-Dec
 
               
Liquidity Indexes
             
Regular Liquidity
   
1.65
   
2.19
   
1.78
 
Acid Ratio
   
0.03
   
0.05
   
0.06
 

The outstanding assets have decreased approximately in 8.64%, which is explained by the decrease in short term financial investments due to payments related to the construction of a new productive plant in Chile.
 
In addition, the outstanding liabilities increased in approximately 21.24%, which is mainly due to a restructuring of the financial debt from long term to short term.

 
 
2007
 
2006
 
2006
 
 
 
Jan-Mar
 
Jan-Mar
 
Jan-Dec
 
Indebtedness Indexes
             
Indebtedness Ratio (times)
   
0.68
   
0.72
   
0.65
 
Short Term Debt/Total Debt
   
36.61
%
 
30.18
%
 
33.04
%
Long Term Debt/Total Debt
   
63.39
%
 
69.82
%
 
66.94
%
Financial Expenses Coverage (times)
   
1.69
   
1.68
   
2.06
 


The observed variation in the composition of the debt is mainly due to a restructuring of the financial debt from long term to short term.

76


 
 
2007
 
2006
 
2006
 
 
 
Jan-Mar
 
Jan-Mar
 
Jan-Dec
 
Activity Index
             
1. Total Assets
   
2,037,903
   
2,000,248
   
2,016,334
 
Investments of the period
                   
- In Fixed asset
   
18,795
   
18,130
   
121,843
 
Dispositions:
                   
- Fixed asset sales
   
-
   
1,615
   
1,565
 
                     
2. Inventory Rotation
   
0.85
   
0.8
   
3.33
 
3. Inventory Permanence
   
106.09
   
117.01
   
108.23
 
4. Accounts Payable Rotation
   
2.78
   
2.99
   
12.97
 
5. Accounts Payable Permanence
   
32.38
   
30.10
   
27.76
 
6. Accounts Receivable Rotation
   
1 .33
   
1.48
   
6.16
 
7. Accounts Receivable Permanence
   
67.86
   
60.65
   
58.41
 


   
2007
 
2006
 
2006
 
 
 
Jan-Mar
 
Jan-Mar
 
Jan-Dec
 
Result Indexes
             
Operating Income
   
216,513
   
212,575
   
886,507
 
- Internal market
   
193,652
   
195,273
   
816,439
 
- External market
   
22,861
   
17,302
   
70,068
 
Operating Costs
   
(163,049
)
 
(165,232
)
  (678,956 )
- Internal market
   
(149,252
)
 
(155,136
)
  (625,292 )
- External market
   
( 13,797
)
 
( 10,096
)
  ( 53,664 )
Operating Result
   
22,657
   
19,271
   
83,579
 
Financial Expenses
   
( 8,500
)
 
( 10,558
)
  ( 35,371 )
Non-Operating Result
   
( 16,783
)
 
( 12,111
)
  ( 45,997 )
R,A,I,I,D,A,I,E,
   
26,725
   
30,491
   
124,040
 
Net Earnings (loss) after taxes
   
2,100
   
28
   
24,933
 

Operating income increased during the Jan-Mar 2007 period in 1.85% regarding the same last period and gross margin was 12.93%.

Depletion for the analyzed periods is detailed below:

   
2007
 
2006
 
2006
 
   
Jan-Mar
 
Jan-Mar
 
Jan-Dec
 
Argentina
   
169
   
362
   
1,288
 
Brazil
   
1,091
   
1,853
   
5,562
 
Chile
   
1,981
   
3,137
   
9,011
 
Venezuela
   
807
   
903
   
3,307
 
Total
   
4,048
   
6,255
   
19,168
 

77


 
   
2007
 
2006
 
2006
 
   
Jan-Mar
 
Jan-Mar
 
Jan-Dec
 
Profitability Indexes
             
               
1. Net Worth Profitability
   
0.27
%
 
0.01
%
 
2.58
%
2. Asset Profitability
   
0.16
%
 
0.06
%
 
1.48
%
3. Operating Asset Performance
   
1.11
%
 
0.95
%
 
4.13
%
4. Net Income per Share (dollars)
   
0.00057
   
0.0002
   
0.0052
 
5. Dividend Return
   
N/A
   
N/A
   
1.01
%

Profitability Indexes reflect the said decrease of results.

 
B.- Description and analysis of the main components of net flows
 

   
2007
 
2006
 
2006
 
   
Jan-Mar
 
Jan-Mar
 
Jan-Dec
 
               
Positive net flow generated
             
by operating activities
   
30,584
   
3,013
   
132,035
 
- Debtor collection by sales
   
310,957
   
230,721
   
1,230,899
 
- Suppliers and Personnel Payment
   
( 274,716
)
 
( 202,366
)
 
( 1,053,794
)
- Others
   
(5,657
)
 
( 25,342
)
 
( 45,070
)
                     
Net flow generated
                   
by Financing Activities
   
(6,424
)
 
59,782
   
(32,963
)
- Share placement payment
   
-
   
44,011
   
44,012
 
- Loan granting
   
37,444
   
115,236
   
242,536
 
- Obligations to the public
   
-
   
172,720
   
162,965
 
- Dividend payment
   
-
   
-
   
(11,491
)
- Loan payment
   
( 43,388
)
 
( 116,582
)
 
( 291,108
)
- Obligations to the public payment
   
-
   
( 151,893
)
 
( 178,338
)
- Others
   
(480
)
 
(3,710
)
 
(1,539
)
                     
Net flow generated
                   
by Investment Activities
   
( 20,349
)
 
( 41,812
)
 
( 149,868
)
- Fixed assets sales
   
-
   
1,615
   
1,565
 
- Incorporation of fixed assets
   
( 18,795
)
 
( 18,130
)
 
( 121,843
)
- Others
   
( 1,554
)
 
(25,297
)
 
( 29,590
)
                     
Total net flow for the period
   
3,811
   
20,983
   
(50,796
)
Inflation effect
   
( 19
)
 
( 6,212
)
 
(12
)
Initial cash balance
                   
and cash equivalent
   
47,049
   
97,858
   
97,857
 
Final cash balance
                   
and cash equivalent
   
50,841
   
112,629
   
47,049
 
 
When analyzing flows, we can observe the decrease in cash and in cash equivalent during the period due to the incorporation of new resources due to the capital increase completed in January 2006 and the liabilities restructuring completed with the placement of a UF Bond in January 2006.

78

 

C. Book and economic value of assets and liabilities

The company’s main assets are its production plants located in Chile, and its investments abroad, in countries such as Argentina, Brazil, the United States, Venezuela, and Mexico, all which are assessed according to the generally accepted accounting principles. The studies that the company usually carries out to analyze the economic value of its productive plants show that such values exceed their respective book values and in those cases in which it is considered necessary, in light of evidence, provisions are made in order to adjust such values to market values.
 
D. Analysis of the most important variations occurred during the period

The company carries out its businesses in various markets, concentrated mainly in Chile, the United States, Brazil, Mexico, Argentina and Venezuela. Due to this fact, the company’s sales as well as its financial results are exposed to the individual conditions of each market. The following chart sets forth the distribution of sales, grouped by destination market.

   
2007
 
2006
 
2006
 
   
Jan-Mar
 
Jan-Mar
 
Jan-Dec
 
               
United States
   
18.9
%
 
27.0
%
 
26.0
%
Chile
   
15.8
%
 
17.7
%
 
16.3
%
Mexico
   
10.8
%
 
14.4
%
 
13.2
%
Brazil
   
19.3
%
 
16.3
%
 
16.4
%
Venezuela
   
13.6
%
 
8.0
%
 
10.4
%
Argentina
   
8.3
%
 
6.9
%
 
7.9
%
Others
   
13.3
%
 
9.7
%
 
9.8
%
Total
   
100.0
%
 
100.0
%
 
100.0
%

In the past years, Masisa S.A. has increased the diversification of its market risk expanding its productive and commercial operations to other countries. As such, currently it owns plants in Chile, Argentina, Brazil, the United States, Venezuela, and Mexico. The company also owns commercial operations in Colombia, Peru and Ecuador, and exports to numerous countries in America, Asia and Europe. This way, the company avoids exposition to the risk of any market in particular.

In its markets, the company also faces the risk of an eventual intensification of competition or the appearance of new actors in the wood boards, wood products, and forestry markets.

Masisa S.A. thinks it has solid positions in each of the markets in which it directly participates, which allows the company to maintain profitable operations in constant development. Nevertheless, the company can not assure that in the future these conditions will not change due to the incorporation of new participants or due to the intensification of competition in the markets in which it operates. To face these risks, the company concentrates its efforts in actions aiming to maintain its leadership in costs, to maintain a strong distribution chain, constantly improving its product mix, and to obtain brand recognition, among other things.

79


The company is exposed, assets and liabilities wise, to the variations in foreign currency value other than the functional currency in which accounting is carried out (dollars). The existence of assets and liabilities in non-dollar currencies is mainly due to the company’s operations in the local market, national sales activities, investment activities in assets purchased in the local market, and obtaining internal financing. The non-dollar balances and/or denominated in a different currency other than the functional currency for the analyzed periods were the following:
 

Summary of asset and liabilities in non dollar currency
(expressed in thousands of US dollars)

   
2007
 
2006
 
2006
 
   
Jan-Mar
 
Jan-Mar
 
Jan-Dec
 
               
Assets
   
233,556
   
210,754
   
190,197
 
Liabilities
   
424,760
   
520,454
   
419,306
 
Asset Position (liability)
   
(191,204
)
 
(309,700
)
 
(229,109
)

The company uses derivative instruments to reduce currency fluctuation risk, as shown in the respective derivative instruments’ note.

Based in market conditions, the company’s management establishes policies to obtain credits, invest in deposits and marketable securities with resale agreements and the use of derivative instruments. Depending on the amounts, the Board of Directors also approves these transactions before their execution. New long term financing to finance new investments or refinance existing liabilities, must be approved by the Company’s Board of Directors. In the countries in which Masisa S.A. has operations, local management may obtain new short-term loans for its capital work needs in the normal operation of business.


80


E.- Risk Analysis

Risk Factors Analysis

During the normal course of business, the company faces various market, financing, and operating risk factors, among others.

- Financing and exchange rate risk:

The company’s management establishes policies to manage the financial risk through the use of derivative instruments such as swaps, forwards, options or futures, to cover exchange risks as well as interest rate fluctuation.

The company does not use derivative instruments for speculation.

- Operating risk:

In the regular course of business, Masisa S.A. faces raw material supplying risks, especially in chemical resins and wood, which are essential elements for the production of its products. To minimize this risk, the company maintains long term agreements with chemical resin suppliers.

In addition to the forests and plantations that the company directly holds in Chile, it is also the principal shareholder of Forestal Tornagaleones S.A., who has plantations in Chile and Argentina. Additionally, it maintains a diversification policy for its wood residue supply, reducing dependence from individual suppliers.

As part of the regular course of business, the company may face hazardous risks in its plants, loss risk in its warehouses, third party damages, legal contingencies, commercial risks, and others. The company’s management intends to identify these risks to avoid its occurrence in any way possible; minimizing the potential adverse effects and/or covering through insurance policies the eventual losses if such events should occur.
 

81


Relevant Events

A summary of Masisa S.A.’s relevant events for the period January - March 2007 is set forth below, and which the company’s management considers must be acknowledged by the Shareholders.
 
On March 29 2007, the Company informed the Superintendencia de Valores y Seguros (Chilean Securities and Insurance Superintendent’s Office), as well as the Security’s Exchanges, about the payment of a minimum an mandatory definite dividend and of an additional definitive dividend, with charge to net income for the period completed as of December 31, 2006. The total amount of the dividend to be shared was for US$ 12,466,914.79 or 50% of the net income distributable for the 2006 period which was US$ 24,933,829.57. This dividend of US$ 0.0021996229 per share will be paid on May 25th, 2007 in pesos, according to the exchange rate "dólar observado" (“observed dollar”) published in the Diario Oficial (Chilean Official Gazette) on May 18, 2007.


Aside from the information above, it is important to say that during the period January - March 2007 there were no other relevant events regarding the Company, which pursuant to the dispositions of Article 9 and paragraph 2 of Article 10 of Law 18.045, had considered being relevant to inform or to disclose.

82


NOTE 34- Holdings

The remaining holdings as of March31th, 2007 and 2006 are the following:

   
2007
 
2006
 
   
ThUS$
 
ThUS$
 
Tax Payable
   
9,704
   
15,533
 
Social Laws
   
2,731
   
1,474
 
Remuneration payable
   
1,939
   
1,287
 
Others
   
90
   
52
 
TOTAL
   
14,464
   
18,346
 


83

 
NOTE 35- Recoverable taxes


At March31 2007 the detail of the recoverable taxes, is the
following:

   
2007
THUS$
 
2006
THUS$
 
First category tax 
   
(3,865
)
 
(1,345
)
Monthly provision payments
   
17,137
   
25,232
 
Provisional payment for absorbed utilities (1)
   
21,127
   
14,868
 
IVA to recover exportations
   
6,538
   
4,127
 
Fiscal Credit IVA
   
13,804
   
14,483
 
Qualifications expenses
   
1,398
   
539
 
Other credits
   
5,564
   
2,789
 
               
TOTAL Tax to recover
   
61,703
   
60,693
 
 

(1) During the year 2003, the merger was carried out in which the absorbed companies (Andinos S.A., Sociedad Forestal Millalemu S.A. and Forestal Terranova S.A.) registered tributary utilities of previous periods that had not been withdrawn, generating a right to recover in proportional form the paid tax over the referred utilities, that were absorbed by the accumulated tributary losses that existed in the subsequent Company.

During the year 2005 the Company received dividends of old Masisa S.A., which allowed it to increase the amount of recoverable taxes over the same concept.

During the second trimester of 2005, took place the merger between old Masisa S.A. into Terranova, being generated a right to recover in proportional form the paid tax over the tributary utilities not withdrawn, that were absorbed by the tributary losses that were not retired and that were absorbed by the accumulated tributary losses that existed in the subsequent Company.

During the second trimester of the 2006, Masisa S.A. absorbed, due to a full right dissolution, the Chilean companies Masisa Investments Ltda., Masisa
Concepción Ltda. and Investments Colonel Ltda., all of which registered tributary utilities that were not retired and that had paid tax in previous years. Due to this fact and to that Masisa S.A. had accumulated tributary losses, the right was generated, for the absorbent one, to recover the taxes paid by the absorbed companies.

84


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereto duly authorized,
 
     
  MASISA S.A.
 
 
 
 
 
 
Date: May 15th, 2007 By:   /s/ Patricio Reyes U,
 
Patricio Reyes U,
  General Counsel
 
 
85

-----END PRIVACY-ENHANCED MESSAGE-----