12/31/2009 12/31/2008 01/01/2008
Recoverable taxes:
   Income tax withheld at source 30,359 26,577 16,661
   Recoverable federal taxes 43,479 26,066 24,982
   Other 842 1,065 2,021
74,680 53,708 43,664
Current 3,624 3,406 886
Non-current 71,056 50,302 42,778
Deferred taxes:
Assets
   Income tax:
      Tax loss carryforwards 241,041 266,085 266,243
      Temporary differences
         Provisions 100,940 2,295 6,501
         Provision for doubtful accounts 8,890 2,855 2,958
         Profit share plan 25,364 6,655 3,891
         Currency exchange and derivative losses 11,024 - -
         Property, equipment, inventories and trade payables 20,870 5,390 4,920
         Goodwill on business combinations 61,689 73,874 74,251
228,777 91,069 92,521
Social contribution:
   Tax loss carryforwards 89,628 98,413 99,650
   Temporary differences
      Provisions 36,338 826 2,340
      Provision for doubtful accounts 3,201 1,028 1,065
      Profit share plan 9,131 2,396 1,401
      Currency exchange and derivative losses 3,968 - -
      Property, equipment, inventories and trade payables 7,513 1,958 1,079
      Goodwill on business combinations 22,208 26,595 26,730
82,359 32,803 32,615
171,987 131,216 132,265
641,805 488,370 491,029
Tax credits resulting from goodwill in the merger of Globotel (See Note 23) 2,131 8,502 74,128
643,936 496,872 565,157
Income taxes:
   Temporary differences
      Intangible 136,487 139,833 123,502
      Property and equipment (2,096) (4,371) (12,352)
      Other 760 682 551
135,151 136,144 111,701
Social Contribution:
   Temporary differences
      Intangible 49,135 50,340 44,461
      Property and equipment (754) (1,573) (4,447)
      Other 273 245 199
48,654 49,012 40,213
183,805 185,156 151,914

       
Rollforward of deferred tax assets Tax loss carryforwards
and negative basis
Temporary differences Total
Balance on January 1st, 2008 365,893 125,136 491,029
Additions 6,019 35,369 41,388
Reductions (7,414) (36,633) (44,047)
Balance on December 31, 2008 364,498 123,872 488,370
Additions - 378,998 378,998
Reductions (33,829) (191,734) (225,563)
Balance on December 31, 2009 330,669 311,136 641,805


During 2009 the Company merged with several profitable subsidiaries. Therefore, supported by projected future taxable income arising from operating activities of these subsidiaries, the Company recognized deferred tax assets on its tax losses, negative calculation base for social contribution and temporary differences, based on expected recovery of tax credits. The impact in 2009 was not material.

The estimated realization of deferred tax assets is determined based on the projection of future taxable income as follows:

   
   

2010

196,437

2011

62,140

2012

105,450

2013

60,619

2014 to 2019

217,159

641,805


The estimates for recovery of deferred tax assets are based on the projections of taxable income considering several financial and business assumptions prevailing at December 31, 2009. Consequently, these estimates may not realize in the future as expected due to the uncertainties inherent in these forecasts.

The Company has not recognized as assets the tax benefits related to tax losses, the negative base and the temporary differences of certain subsidiaries, which are expected to be merged into the parent company, Net Serviços de Comunicação S.A., in accordance with the Company’s corporate restructuring plan.

The Company has tax loss carryforwards and negative basis of social contribution to offset 30% of annual taxable income, without expiration, for the following amounts:

Click here to see the table.


During the year ended December 31, 2009, the Company realized tax benefits of R$6,372 (R$65,625 on December 31, 2008) against taxable income.

Management estimates it will amortize the remaining balance of goodwill of R$2,131 in fiscal year 2010.
 
   
Rollforward of deferred tax liabilities Temporary differences
Balance on January 1st, 2008 151,914
Additions 46,268
Reductions (13,026)
Balance on December 31, 2008 185,156
Additions 14,634
Reductions (15,985)
Balance on December 31, 2009 183,805